CORRESP 1 filename1.htm navg-corresp.htm

VIA EDGAR

 

February 16, 2018

 

Securities and Exchange Commission

Division of Corporation Finance

Washington, D.C. 20549

Attn:

Jim Rosenberg

Division of Corporation Finance

Office of Healthcare and Insurance

 

Re:

The Navigators Group, Inc. (the “Company”)

Form 10-K for Fiscal Year Ended December 31, 2016

Filed February 17, 2017

File No. 000-15886

 

Dear Mr. Rosenberg:

 

This letter provides additional information in response to the Division of Corporation Finance’s comment letter dated January 5, 2018 (the “Comment Letter”), in which you requested additional information based on your review of the Company’s Annual Report on Form 10-K for the year ended December 31, 2016 (the “2016 10-K”).  It is being submitted as a supplement to, and amends in part, the Company’s response letter dated February 5, 2018 (the “Prior Response Letter”) and is based on conversations with the Staff to better clarify and address the matters raised in the Comment Letter. For ease of reference, the comment included in the Comment Letter is repeated below in italicized type, and our response addressing matters raised in subsequent conversations with the Staff immediately follows the comment. Any terms capitalized herein that are not otherwise defined shall have the meaning ascribed to them in the Response Letter.

 

Notes to Consolidated Financial Statements

Note 5. Reserves for Losses and LAE, page F-22

 

We acknowledge your response to our prior comment 1 in our November 17, 2017 letter, however, please explain to us why the decrease in estimated losses and LAE for claims occurring in prior years of $28.5 million for 2016 as shown in the table summarizing activity for your reserves for losses and LAE on page F-22 differs significantly from the 2016 loss development implicit in the tables on pages F-25 to F-31, which appear to indicate a net reserve strengthening of $10.3 million. In particular, provide us reconciliations of the 2016 amounts per the table on page F-22 showing the reporting and operating segment breakdowns of prior period net reserve strengthening (releases) to the 2016 reserve development inherent in the tables on pages F-28 to F-31 for each of the three operating segments within the international insurance reporting segment and for the globalre reporting segment.

 

Supplemental Response:

 

As noted in the Prior Response Letter, the Company relies on Lloyd’s IT systems to process the business of the Company’s Lloyd’s Syndicate 1221.  The Lloyd’s system does not retain claim data by accident year and prior to the adoption of ASU 2015-09, the Company did not retain such data in its own systems.  Since ASC 944-40-50-4B was a new requirement for the Company, we thought it was reasonable to use the best information available as of December 31, 2016 to generate the supplemental loss development tables on pages F-28 to F-31.  This included information that became known to the Company after a reporting year in the supplemental loss development tables for a claim that occurred in such reporting year.  

 

By using information obtained after a given reporting year, the tables do provide information to users about the pattern of loss emergence over time, but information on variability is eliminated.  For instance, for each Syndicate 1221 claim, if

1

 


the loss date was available as of a reporting date, we used that date to determine the allocation to accident year.  However, if the claim was reported on a bordereau, the specific loss date may not have been initially available, in which case we used policy or report date.  These bordereau claims may later mature into a large loss claim, at which point additional information related to the claim, including the loss date, is entered into the system and can be used for the allocation.  This could lead to significant differences in the incurred losses reported within the supplemental loss development tables from one reporting period to the next since one claim could appear in a different accident year in a subsequent reporting period.  

 

Upon further consideration, the Company has prepared revised supplemental loss development tables from the available Syndicate 1221 data, which affects the International Marine, International P&C, International Professional Liability and Global Re supplemental loss development tables in Note 5. These supplemental loss development tables were prepared using an alternative allocation process and are attached hereto as Exhibit A, along with additional tables that reflect the difference between the revised supplemental loss development tables and the original supplemental loss development tables in our 2016 10-K.  

 

Under the alternative allocation process, the Company developed a process to allocate the Syndicate 1221 incurred claims to individual prior accident years using only data known at the end of such year.  Unlike in our original allocation process, we did not use any information about a particular claim that we obtained after the end of the reporting period in which it was originally reported. This is consistent with what would have been reported in the incurred claims supplemental loss development tables had ASC 944-40-50-4B been effective in those prior reporting periods.

Given our ongoing review of the guidance in ASC 944-40-50-4B, we propose to use this alternative allocation process for the 2015 and prior reporting periods in relation to our Syndicate 1221 business as incorporated in the International Marine, International P&C, International Professional Liability and Global Re supplemental loss development tables in Note 5.  While our original allocation process provided information regarding the systematic nature of loss emergence, this alternative process provides a closer estimate of loss development as presented in the table on page F-22 of the 2016 10-K, as demonstrated by the reconciliation tables attached hereto as Exhibit B, and also provides additional information on variability for the specific reporting segment as each accident year matures. We note that we have not made any changes to the net paid claims supplemental loss development tables in our 2016 10-K.

 

Additionally, to provide the users of the financial statements with an understanding of the effect of the limitations of the data from our Syndicate 1221 business for the reporting years 2015 and prior in the supplemental loss development tables, as well as the allocation process we used for those reporting years, we have included updated proposed disclosure for Note 5 attached hereto as Exhibit C.  We also reiterate, as stated in the Prior Response Letter, the process the Company currently has in place to capture and retain more detailed data for the reporting years 2016 and forward will eliminate any discrepancies going forward between the rollforward table on page F -22 and the supplemental loss development tables.

 

We welcome the opportunity to discuss any of the information included herein should you desire. If you have any questions or comments concerning this response letter, please contact the undersigned at (203) 905-6343 (cdefalco@navg.com) or Emily Miner at (203) 905-6369 (eminer@navg.com).

 

 

Respectfully submitted,

 

The Navigators Group, Inc.

 

 

By:

/s/ Ciro M. DeFalco

 

Name:

Ciro M. DeFalco

 

Title:

Executive Vice President and Chief Financial Officer

 

2

 


EXHIBIT A

 

Int'l Marine

 

 

 

 

 

Loss and ALAE, Net of Reinsurance

 

 

 

 

 

 

 

 

amounts in thousands

For the Years Ended December 31,

 

 

As of December 31,

2016

 

AY

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

2012

 

2013

 

2014

 

2015

 

2016

 

 

Total IBNR

 

# of Reported Claims

 

2007

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

$

68,144

 

$

64,769

 

$

66,428

 

$

66,553

 

$

66,239

 

 

 

(35

)

 

5,585

 

2008

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

83,790

 

 

79,453

 

 

79,228

 

 

82,747

 

 

82,752

 

 

 

98

 

 

5,809

 

2009

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

93,980

 

 

89,241

 

 

88,108

 

 

81,210

 

 

79,526

 

 

 

111

 

 

4,969

 

2010

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

127,263

 

 

126,234

 

 

115,709

 

 

111,426

 

 

108,405

 

 

 

282

 

 

5,317

 

2011

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

95,941

 

 

82,285

 

 

78,988

 

 

74,621

 

 

70,751

 

 

 

25

 

 

4,824

 

2012

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

106,216

 

 

126,893

 

 

104,340

 

 

97,037

 

 

90,523

 

 

 

(216

)

 

5,201

 

2013

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

82,880

 

 

89,756

 

 

77,717

 

 

77,239

 

 

 

747

 

 

5,075

 

2014

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

94,559

 

 

108,983

 

 

107,789

 

 

 

(1,500

)

 

4,928

 

2015

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

94,227

 

 

91,371

 

 

 

5,194

 

 

6,967

 

2016

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

84,156

 

 

 

26,285

 

 

5,577

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Total

 

$

858,751

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Int'l Marine

 

 

 

 

 

 

 

 

 

Cumulative Paid Claims and Allocated Claim Adjustment Expenses, Net of Reinsurance

 

 

 

 

 

 

 

 

amounts in thousands

For the Years Ended December 31,

 

 

 

 

 

 

 

 

AY

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

2012

 

2013

 

2014

 

2015

 

2016

 

 

 

 

 

 

 

 

2007

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

$

59,831

 

$

60,702

 

$

61,956

 

$

62,729

 

$

63,281

 

 

 

 

 

 

 

 

2008

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

69,959

 

 

72,309

 

 

73,746

 

 

77,535

 

 

78,683

 

 

 

 

 

 

 

 

2009

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

64,058

 

 

68,085

 

 

70,834

 

 

74,311

 

 

75,006

 

 

 

 

 

 

 

 

2010

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

74,920

 

 

87,186

 

 

93,167

 

 

97,132

 

 

99,416

 

 

 

 

 

 

 

 

2011

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

43,740

 

 

56,569

 

 

60,879

 

 

65,580

 

 

66,538

 

 

 

 

 

 

 

 

2012

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

22,777

 

 

52,968

 

 

68,498

 

 

76,572

 

 

79,205

 

 

 

 

 

 

 

 

2013

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

21,703

 

 

42,953

 

 

54,826

 

 

60,828

 

 

 

 

 

 

 

 

2014

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

24,445

 

 

50,168

 

 

73,921

 

 

 

 

 

 

 

 

2015

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

22,323

 

 

52,356

 

 

 

 

 

 

 

 

2016

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

22,193

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Total

 

$

671,426

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Net reserves < 2007

 

 

9,207

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Total Net reserves

 

$

196,532

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Int'l Marine

 

 

 

 

 

 

 

 

 

Average Annual Percentage Payout of Incurred Claims by Age, Net of Reinsurance

 

 

 

 

 

 

 

 

Years

1

 

2

 

3

 

4

 

5

 

6

 

7

 

8

 

9

 

10

 

 

 

 

 

 

 

 

Int'l Marine

 

24.5

%

 

28.1

%

 

18.2

%

 

7.6

%

 

5.0

%

 

2.8

%

 

2.7

%

 

2.4

%

 

1.3

%

 

0.8

%

 

 

 

 

 

 

 

 

3

 


 

Int'l P&C

 

 

 

 

 

Loss and ALAE, Net of Reinsurance

 

 

 

 

 

 

 

 

amounts in thousands

For the Years Ended December 31,

 

 

As of December 31,

2016

 

AY

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

2012

 

2013

 

2014

 

2015

 

2016

 

 

Total IBNR

 

# of Reported Claims

 

2007

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

$

30,898

 

$

30,902

 

$

30,860

 

$

31,215

 

$

25,778

 

 

 

(60

)

 

584

 

2008

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

32,170

 

 

29,495

 

 

29,497

 

 

29,027

 

 

36,729

 

 

 

(75

)

 

891

 

2009

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

31,940

 

 

31,792

 

 

31,847

 

 

31,755

 

 

25,113

 

 

 

13

 

 

743

 

2010

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

38,276

 

 

37,375

 

 

36,928

 

 

37,417

 

 

38,198

 

 

 

58

 

 

836

 

2011

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

63,754

 

 

55,344

 

 

53,296

 

 

53,718

 

 

52,202

 

 

 

(198

)

 

833

 

2012

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

36,934

 

 

30,321

 

 

29,566

 

 

27,821

 

 

27,828

 

 

 

(353

)

 

877

 

2013

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

33,461

 

 

32,799

 

 

33,035

 

 

29,684

 

 

 

(308

)

 

1,229

 

2014

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

25,235

 

 

17,877

 

 

17,006

 

 

 

173

 

 

1,167

 

2015

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

27,320

 

 

30,932

 

 

 

2,106

 

 

1,678

 

2016

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

75,571

 

 

 

13,006

 

 

2,646

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Total

 

$

359,041

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Int'l P&C

 

 

 

 

 

 

 

 

 

Cumulative Paid Claims and Allocated Claim Adjustment Expenses, Net of Reinsurance

 

 

 

 

 

 

 

 

amounts in thousands

For the Years Ended December 31,

 

 

 

 

 

 

 

 

AY

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

2012

 

2013

 

2014

 

2015

 

2016

 

 

 

 

 

 

 

 

2007

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

$

23,885

 

$

24,681

 

$

25,150

 

$

25,292

 

$

25,289

 

 

 

 

 

 

 

 

2008

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

34,084

 

 

35,161

 

 

35,463

 

 

35,975

 

 

35,826

 

 

 

 

 

 

 

 

2009

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

23,371

 

 

24,257

 

 

24,713

 

 

24,286

 

 

24,369

 

 

 

 

 

 

 

 

2010

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

32,156

 

 

36,499

 

 

39,017

 

 

36,509

 

 

36,601

 

 

 

 

 

 

 

 

2011

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

33,316

 

 

42,280

 

 

45,125

 

 

47,591

 

 

48,502

 

 

 

 

 

 

 

 

2012

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

7,884

 

 

15,648

 

 

20,850

 

 

24,871

 

 

26,049

 

 

 

 

 

 

 

 

2013

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

6,829

 

 

17,613

 

 

24,735

 

 

27,180

 

 

 

 

 

 

 

 

2014

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

3,813

 

 

8,458

 

 

12,304

 

 

 

 

 

 

 

 

2015

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

6,739

 

 

18,096

 

 

 

 

 

 

 

 

2016

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

24,256

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Total

 

$

278,471

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Net reserves < 2007

 

 

620

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Total Net reserves

 

$

81,189

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Int'l P&C

 

 

 

 

 

 

 

 

 

Average Annual Percentage Payout of Incurred Claims by Age, Net of Reinsurance

 

 

 

 

 

 

 

 

Years

1

 

2

 

3

 

4

 

5

 

6

 

7

 

8

 

9

 

10

 

 

 

 

 

 

 

 

Int'l P&C

 

25.4

%

 

33.5

%

 

21.8

%

 

9.4

%

 

5.2

%

 

-1.0

%

 

-0.2

%

 

1.2

%

 

0.1

%

 

0.0

%

 

 

 

 

 

 

 

 

 

4

 


 

Int'l Professional Liability

 

 

 

 

 

 

 

 

 

Loss and ALAE, Net of Reinsurance

 

 

 

 

 

 

 

 

amounts in thousands

For the Years Ended December 31,

 

 

As of December 31,

2016

 

AY

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

2012

 

2013

 

2014

 

2015

 

2016

 

 

Total IBNR

 

# of Reported Claims

 

2007

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

$

21,270

 

$

13,155

 

$

13,593

 

$

13,670

 

$

12,381

 

 

 

(64

)

 

235

 

2008

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

11,617

 

 

13,350

 

 

13,585

 

 

13,591

 

 

14,023

 

 

 

(175

)

 

365

 

2009

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

16,475

 

 

17,006

 

 

17,100

 

 

16,726

 

 

15,780

 

 

 

629

 

 

445

 

2010

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

14,266

 

 

13,845

 

 

14,009

 

 

13,978

 

 

15,619

 

 

 

1,409

 

 

653

 

2011

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

15,221

 

 

17,893

 

 

19,130

 

 

8,769

 

 

6,835

 

 

 

356

 

 

681

 

2012

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

6,761

 

 

11,359

 

 

12,595

 

 

13,241

 

 

16,891

 

 

 

490

 

 

718

 

2013

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

9,965

 

 

4,040

 

 

14,283

 

 

15,402

 

 

 

4,255

 

 

1,053

 

2014

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

20,357

 

 

24,112

 

 

23,457

 

 

 

12,421

 

 

1,276

 

2015

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

27,871

 

 

30,104

 

 

 

17,379

 

 

1,939

 

2016

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

36,006

 

 

 

31,814

 

 

2,554

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Total

 

$

186,498

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Int'l Professional Liability

 

 

 

 

 

 

 

 

 

Cumulative Paid Claims and Allocated Claim Adjustment Expenses, Net of Reinsurance

 

 

 

 

 

 

 

 

amounts in thousands

For the Years Ended December 31,

 

 

 

 

 

 

 

 

AY

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

2012

 

2013

 

2014

 

2015

 

2016

 

 

 

 

 

 

 

 

2007

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

$

11,293

 

$

11,704

 

$

12,269

 

$

12,277

 

$

12,382

 

 

 

 

 

 

 

 

2008

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

12,150

 

 

13,306

 

 

13,702

 

 

13,732

 

 

14,019

 

 

 

 

 

 

 

 

2009

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

8,805

 

 

10,716

 

 

12,783

 

 

13,803

 

 

14,118

 

 

 

 

 

 

 

 

2010

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

5,801

 

 

7,169

 

 

10,460

 

 

12,632

 

 

13,366

 

 

 

 

 

 

 

 

2011

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

1,197

 

 

2,002

 

 

2,950

 

 

4,007

 

 

4,576

 

 

 

 

 

 

 

 

2012

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

2,133

 

 

3,219

 

 

4,253

 

 

5,483

 

 

7,365

 

 

 

 

 

 

 

 

2013

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

725

 

 

2,196

 

 

2,952

 

 

9,230

 

 

 

 

 

 

 

 

2014

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

1,368

 

 

2,421

 

 

5,068

 

 

 

 

 

 

 

 

2015

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

3,355

 

 

5,765

 

 

 

 

 

 

 

 

2016

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

2,012

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Total

 

$

87,901

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Net reserves < 2007

 

 

92

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Total Net reserves

 

$

98,689

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Int'l Professional Liability

 

 

 

 

 

 

 

 

 

Average Annual Percentage Payout of Incurred Claims by Age, Net of Reinsurance

 

 

 

 

 

 

 

 

Years

1

 

2

 

3

 

4

 

5

 

6

 

7

 

8

 

9

 

10

 

 

 

 

 

 

 

 

Int'l Professional Liability

 

7.5

%

 

7.3

%

 

7.4

%

 

20.6

%

 

15.9

%

 

11.8

%

 

4.7

%

 

2.3

%

 

1.1

%

 

0.8

%

 

 

 

 

 

 

 

 

5

 


 

GlobalRe

 

 

 

 

 

Loss and ALAE, Net of Reinsurance

 

 

 

 

 

 

 

 

amounts in thousands

For the Years Ended December 31,

 

 

As of December 31,

2016

 

AY

 

 

 

 

 

 

2009

 

2010

 

2011

 

2012

 

2013

 

2014

 

2015

 

2016

 

 

Total IBNR

 

# of Reported Claims

 

2007

 

 

 

 

 

 

 

-

 

 

-

 

 

-

 

$

5,915

 

$

5,730

 

$

5,917

 

$

5,771

 

$

5,883

 

 

 

(141

)

 

254

 

2008

 

 

 

 

 

 

 

0

 

 

0

 

 

0

 

 

14,231

 

 

14,585

 

 

13,952

 

 

13,551

 

 

13,298

 

 

 

672

 

 

294

 

2009

 

 

 

 

 

 

 

4,970

 

 

3,734

 

 

3,752

 

 

11,125

 

 

11,247

 

 

11,136

 

 

10,398

 

 

10,475

 

 

 

204

 

 

202

 

2010

 

 

 

 

 

 

 

 

 

 

3,743

 

 

3,500

 

 

12,993

 

 

12,942

 

 

13,957

 

 

11,762

 

 

12,330

 

 

 

(1,000

)

 

195

 

2011

 

 

 

 

 

 

 

 

 

 

 

 

 

39,678

 

 

53,748

 

 

76,225

 

 

76,020

 

 

73,503

 

 

72,667

 

 

 

(461

)

 

766

 

2012

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

107,083

 

 

98,992

 

 

92,552

 

 

88,153

 

 

114,728

 

 

 

531

 

 

1,419

 

2013

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

114,724

 

 

118,644

 

 

102,474

 

 

104,913

 

 

 

3,973

 

 

1,185

 

2014

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

119,288

 

 

141,922

 

 

121,535

 

 

 

9,825

 

 

920

 

2015

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

101,557

 

 

91,098

 

 

 

11,623

 

 

680

 

2016

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

88,192

 

 

 

38,785

 

 

335

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Total

 

$

635,119

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

GlobalRe

 

 

 

 

 

 

 

 

 

Cumulative Paid Claims and Allocated Claim Adjustment Expenses, Net of Reinsurance

 

 

 

 

 

 

 

 

amounts in thousands

For the Years Ended December 31,

 

 

 

 

 

 

 

 

AY

 

 

 

 

 

 

2009

 

2010

 

2011

 

2012

 

2013

 

2014

 

2015

 

2016

 

 

 

 

 

 

 

 

2007

 

 

 

 

 

 

 

-

 

 

-

 

 

-

 

$

5,225

 

$

5,275

 

$

5,345

 

$

5,357

 

$

5,350

 

 

 

 

 

 

 

 

2008

 

 

 

 

 

 

 

0

 

 

0

 

 

0

 

 

11,629

 

 

11,650

 

 

11,510

 

 

11,488

 

 

11,546

 

 

 

 

 

 

 

 

2009

 

 

 

 

 

 

 

0

 

 

3,734

 

 

3,752

 

 

8,620

 

 

8,853

 

 

8,974

 

 

9,932

 

 

10,045

 

 

 

 

 

 

 

 

2010

 

 

 

 

 

 

 

 

 

 

0

 

 

3,490

 

 

9,875

 

 

10,213

 

 

10,387

 

 

11,009

 

 

11,062

 

 

 

 

 

 

 

 

2011

 

 

 

 

 

 

 

 

 

 

 

 

 

4,160

 

 

43,342

 

 

71,010

 

 

71,677

 

 

71,954

 

 

72,094

 

 

 

 

 

 

 

 

2012

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

37,644

 

 

77,077

 

 

83,183

 

 

84,533

 

 

111,681

 

 

 

 

 

 

 

 

2013

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

53,375

 

 

82,558

 

 

90,567

 

 

98,271

 

 

 

 

 

 

 

 

2014

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

66,249

 

 

119,136

 

 

105,505

 

 

 

 

 

 

 

 

2015

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

41,620

 

 

64,316

 

 

 

 

 

 

 

 

2016

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

36,254

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Total

 

$

526,123

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Net reserves < 2007

 

 

2,599

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Total Net reserves

 

$

111,594

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

GlobalRe

 

 

 

 

 

 

 

 

 

Average Annual Percentage Payout of Incurred Claims by Age, Net of Reinsurance

 

 

 

 

 

 

 

 

Years

1

 

2

 

3

 

4

 

5

 

6

 

7

 

8

 

9

 

10

 

 

 

 

 

 

 

 

GlobalRe

 

47.1

%

 

32.1

%

 

0.6

%

 

3.1

%

 

8.5

%

 

2.1

%

 

2.8

%

 

0.7

%

 

0.3

%

 

-0.1

%

 

 

 

 

 

 

 

 

6

 


 

Int'l Marine-  Comparison of Revised and 2016 Submitted

 

 

 

 

 

Loss and ALAE, Net of Reinsurance

 

 

 

 

 

 

 

 

amounts in thousands

For the Years Ended December 31,

 

 

As of December 31,

2016

 

AY

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

2012

 

2013

 

2014

 

2015

 

2016

 

 

Total IBNR

 

# of Reported Claims

 

2007

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

(2,489

)

 

(2,379

)

 

(523

)

 

(329

)

 

-

 

 

 

-

 

 

-

 

2008

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

(4,930

)

 

(5,832

)

 

(4,902

)

 

(1,444

)

 

0

 

 

 

0

 

 

-

 

2009

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

4,923

 

 

2,327

 

 

3,610

 

 

(886

)

 

0

 

 

 

0

 

 

-

 

2010

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

3,545

 

 

7,214

 

 

1,521

 

 

(43

)

 

0

 

 

 

0

 

 

-

 

2011

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

4,594

 

 

(4,510

)

 

116

 

 

(1,252

)

 

0

 

 

 

0

 

 

-

 

2012

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

12,520

 

 

10,958

 

 

4,658

 

 

2,151

 

 

0

 

 

 

0

 

 

-

 

2013

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

14,293

 

 

7,443

 

 

(2,996

)

 

0

 

 

 

0

 

 

-

 

2014

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

9,047

 

 

3,911

 

 

0

 

 

 

0

 

 

-

 

2015

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

23,552

 

 

0

 

 

 

0

 

 

-

 

2016

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

0

 

 

 

0

 

 

-

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Total

 

 

-

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Int'l Marine

 

 

 

 

 

 

 

 

 

Cumulative Paid Claims and Allocated Claim Adjustment Expenses, Net of Reinsurance

 

 

 

 

 

 

 

 

amounts in thousands

For the Years Ended December 31,

 

 

 

 

 

 

 

 

AY

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

2012

 

2013

 

2014

 

2015

 

2016

 

 

 

 

 

 

 

 

2007

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

-

 

 

-

 

 

-

 

 

-

 

 

-

 

 

 

 

 

 

 

 

2008

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

0

 

 

0

 

 

0

 

 

0

 

 

0

 

 

 

 

 

 

 

 

2009

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

0

 

 

0

 

 

0

 

 

0

 

 

0

 

 

 

 

 

 

 

 

2010

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

0

 

 

0

 

 

0

 

 

0

 

 

0

 

 

 

 

 

 

 

 

2011

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

0

 

 

0

 

 

0

 

 

0

 

 

0

 

 

 

 

 

 

 

 

2012

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

0

 

 

0

 

 

0

 

 

0

 

 

0

 

 

 

 

 

 

 

 

2013

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

0

 

 

0

 

 

0

 

 

0

 

 

 

 

 

 

 

 

2014

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

0

 

 

0

 

 

0

 

 

 

 

 

 

 

 

2015

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

0

 

 

0

 

 

 

 

 

 

 

 

2016

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

0

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Total

 

 

-

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Net reserves < 2007

 

 

0

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Total Net reserves

 

 

-

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Int'l Marine

 

 

 

 

 

 

 

 

 

Average Annual Percentage Payout of Incurred Claims by Age, Net of Reinsurance

 

 

 

 

 

 

 

 

Years

1

 

2

 

3

 

4

 

5

 

6

 

7

 

8

 

9

 

10

 

 

 

 

 

 

 

 

Int'l Marine

 

0.0

%

 

0.0

%

 

0.0

%

 

0.0

%

 

0.0

%

 

0.0

%

 

0.0

%

 

0.0

%

 

0.0

%

 

0.0

%

 

 

 

 

 

 

 

 

 

7

 


 

Int'l P&C- Comparison of Revised and 2016 Submitted

 

 

 

 

 

Loss and ALAE, Net of Reinsurance

 

 

 

 

 

 

 

 

amounts in thousands

For the Years Ended December 31,

 

 

As of December 31,

2016

 

AY

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

2012

 

2013

 

2014

 

2015

 

2016

 

 

Total IBNR

 

# of Reported Claims

 

2007

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

$

4,814

 

$

5,085

 

$

5,120

 

$

5,359

 

 

-

 

 

 

-

 

 

-

 

2008

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

(7,333

)

 

(8,389

)

 

(8,370

)

 

(8,268

)

 

0

 

 

 

0

 

 

-

 

2009

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

5,440

 

 

5,988

 

 

5,938

 

 

6,337

 

 

0

 

 

 

0

 

 

-

 

2010

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

(805

)

 

(2,034

)

 

(2,121

)

 

(1,614

)

 

0

 

 

 

0

 

 

-

 

2011

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

6,291

 

 

1,689

 

 

1,203

 

 

1,052

 

 

0

 

 

 

0

 

 

-

 

2012

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

2,454

 

 

(322

)

 

(781

)

 

(805

)

 

0

 

 

 

0

 

 

-

 

2013

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

3,966

 

 

(922

)

 

1,985

 

 

0

 

 

 

0

 

 

-

 

2014

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

5,001

 

 

890

 

 

0

 

 

 

0

 

 

-

 

2015

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

906

 

 

0

 

 

 

0

 

 

-

 

2016

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

0

 

 

 

0

 

 

-

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Total

 

 

-

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Int'l P&C

 

 

 

 

 

 

 

 

 

Cumulative Paid Claims and Allocated Claim Adjustment Expenses, Net of Reinsurance

 

 

 

 

 

 

 

 

amounts in thousands

For the Years Ended December 31,

 

 

 

 

 

 

 

 

AY

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

2012

 

2013

 

2014

 

2015

 

2016

 

 

 

 

 

 

 

 

2007

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

-

 

 

-

 

 

-

 

 

-

 

 

-

 

 

 

 

 

 

 

 

2008

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

0

 

 

0

 

 

0

 

 

0

 

 

0

 

 

 

 

 

 

 

 

2009

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

0

 

 

0

 

 

0

 

 

0

 

 

0

 

 

 

 

 

 

 

 

2010

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

0

 

 

0

 

 

0

 

 

0

 

 

0

 

 

 

 

 

 

 

 

2011

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

0

 

 

0

 

 

0

 

 

0

 

 

0

 

 

 

 

 

 

 

 

2012

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

0

 

 

0

 

 

0

 

 

0

 

 

0

 

 

 

 

 

 

 

 

2013

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

0

 

 

0

 

 

0

 

 

0

 

 

 

 

 

 

 

 

2014

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

0

 

 

0

 

 

0

 

 

 

 

 

 

 

 

2015

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

0

 

 

0

 

 

 

 

 

 

 

 

2016

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

0

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Total

 

 

-

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Net reserves < 2007

 

 

0

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Total Net reserves

 

 

-

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Int'l P&C

 

 

 

 

 

 

 

 

 

Average Annual Percentage Payout of Incurred Claims by Age, Net of Reinsurance

 

 

 

 

 

 

 

 

Years

1

 

2

 

3

 

4

 

5

 

6

 

7

 

8

 

9

 

10

 

 

 

 

 

 

 

 

Int'l P&C

 

0.0

%

 

0.0

%

 

0.0

%

 

0.0

%

 

0.0

%

 

0.0

%

 

0.0

%

 

0.0

%

 

0.0

%

 

0.0

%

 

 

 

 

 

 

 

 

8

 


 

Int'l Professional Liability- Comparison of Revised and 2016 Submitted

 

 

 

 

 

 

 

 

 

Loss and ALAE, Net of Reinsurance

 

 

 

 

 

 

 

 

amounts in thousands

For the Years Ended December 31,

 

 

As of December 31,

2016

 

AY

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

2012

 

2013

 

2014

 

2015

 

2016

 

 

Total IBNR

 

# of Reported Claims

 

2007

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

$

8,369

 

$

568

 

$

1,148

 

$

1,292

 

 

-

 

 

 

-

 

 

-

 

2008

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

(3,895

)

 

(1,951

)

 

(1,231

)

 

(420

)

 

0

 

 

 

0

 

 

-

 

2009

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

1,666

 

 

1,639

 

 

2,128

 

 

437

 

 

0

 

 

 

0

 

 

-

 

2010

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

(4,337

)

 

(2,314

)

 

(1,652

)

 

(3,473

)

 

0

 

 

 

0

 

 

-

 

2011

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

5,535

 

 

10,245

 

 

12,005

 

 

1,719

 

 

0

 

 

 

0

 

 

-

 

2012

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

(1,443

)

 

1,607

 

 

3,488

 

 

2,066

 

 

0

 

 

 

0

 

 

-

 

2013

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

(5,131

)

 

(13,588

)

 

(1,989

)

 

0

 

 

 

0

 

 

-

 

2014

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

1,523

 

 

43

 

 

0

 

 

 

0

 

 

-

 

2015

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

5,111

 

 

0

 

 

 

0

 

 

-

 

2016

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

0

 

 

 

0

 

 

-

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Total

 

 

-

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Int'l Professional Liability

 

 

 

 

 

 

 

 

 

Cumulative Paid Claims and Allocated Claim Adjustment Expenses, Net of Reinsurance

 

 

 

 

 

 

 

 

amounts in thousands

For the Years Ended December 31,

 

 

 

 

 

 

 

 

AY

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

2012

 

2013

 

2014

 

2015

 

2016

 

 

 

 

 

 

 

 

2007

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

-

 

 

-

 

 

-

 

 

-

 

 

-

 

 

 

 

 

 

 

 

2008

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

0

 

 

0

 

 

0

 

 

0

 

 

0

 

 

 

 

 

 

 

 

2009

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

0

 

 

0

 

 

0

 

 

0

 

 

0

 

 

 

 

 

 

 

 

2010

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

0

 

 

0

 

 

0

 

 

0

 

 

0

 

 

 

 

 

 

 

 

2011

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

0

 

 

0

 

 

0

 

 

0

 

 

0

 

 

 

 

 

 

 

 

2012

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

0

 

 

0

 

 

0

 

 

0

 

 

0

 

 

 

 

 

 

 

 

2013

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

0

 

 

0

 

 

0

 

 

0

 

 

 

 

 

 

 

 

2014

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

0

 

 

0

 

 

0

 

 

 

 

 

 

 

 

2015

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

0

 

 

0

 

 

 

 

 

 

 

 

2016

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

0

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Total

 

 

-

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Net reserves < 2007

 

 

0

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Total Net reserves

 

 

-

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Int'l Professional Liability

 

 

 

 

 

 

 

 

 

Average Annual Percentage Payout of Incurred Claims by Age, Net of Reinsurance

 

 

 

 

 

 

 

 

Years

1

 

2

 

3

 

4

 

5

 

6

 

7

 

8

 

9

 

10

 

 

 

 

 

 

 

 

Int'l Professional Liability

 

0.0

%

 

0.0

%

 

0.0

%

 

0.0

%

 

0.0

%

 

0.0

%

 

0.0

%

 

0.0

%

 

0.0

%

 

0.0

%

 

 

 

 

 

 

 

 

9

 


 

GlobalRe- Comparison of Revised and 2016 Submitted

 

 

 

 

 

Loss and ALAE, Net of Reinsurance

 

 

 

 

 

 

 

 

amounts in thousands

For the Years Ended December 31,

 

 

As of December 31,

2016

 

AY

 

 

 

 

 

 

2009

 

2010

 

2011

 

2012

 

2013

 

2014

 

2015

 

2016

 

 

Total IBNR

 

# of Reported Claims

 

2007

 

 

 

 

 

 

 

0

 

 

0

 

 

0

 

 

(300

)

 

(460

)

 

(255

)

 

(119

)

 

0

 

 

 

0

 

 

0

 

2008

 

 

 

 

 

 

 

0

 

 

0

 

 

0

 

 

368

 

 

561

 

 

421

 

 

247

 

 

0

 

 

 

0

 

 

0

 

2009

 

 

 

 

 

 

 

0

 

 

0

 

 

0

 

 

(61

)

 

(133

)

 

391

 

 

8

 

 

0

 

 

 

0

 

 

0

 

2010

 

 

 

 

 

 

 

 

 

 

0

 

 

0

 

 

(463

)

 

(720

)

 

1,059

 

 

165

 

 

0

 

 

 

0

 

 

0

 

2011

 

 

 

 

 

 

 

 

 

 

 

 

 

0

 

 

2,916

 

 

2,094

 

 

2,509

 

 

461

 

 

0

 

 

 

0

 

 

0

 

2012

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

(1,707

)

 

(4,191

)

 

(2,213

)

 

(900

)

 

0

 

 

 

0

 

 

0

 

2013

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

1,989

 

 

(368

)

 

771

 

 

0

 

 

 

0

 

 

0

 

2014

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

(1,191

)

 

815

 

 

0

 

 

 

0

 

 

0

 

2015

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

1,683

 

 

0

 

 

 

0

 

 

0

 

2016

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

0

 

 

 

0

 

 

0

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Total

 

 

0

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

GlobalRe

 

 

 

 

 

 

 

 

 

Cumulative Paid Claims and Allocated Claim Adjustment Expenses, Net of Reinsurance

 

 

 

 

 

 

 

 

amounts in thousands

For the Years Ended December 31,

 

 

 

 

 

 

 

 

AY

 

 

 

 

 

 

2009

 

2010

 

2011

 

2012

 

2013

 

2014

 

2015

 

2016

 

 

 

 

 

 

 

 

2007

 

 

 

 

 

 

 

-

 

 

-

 

 

-

 

 

-

 

 

-

 

 

-

 

 

-

 

 

-

 

 

 

 

 

 

 

 

2008

 

 

 

 

 

 

 

0

 

 

0

 

 

0

 

 

0

 

 

0

 

 

0

 

 

0

 

 

0

 

 

 

 

 

 

 

 

2009

 

 

 

 

 

 

 

0

 

 

0

 

 

0

 

 

0

 

 

0

 

 

0

 

 

0

 

 

0

 

 

 

 

 

 

 

 

2010

 

 

 

 

 

 

 

 

 

 

0

 

 

0

 

 

0

 

 

0

 

 

0

 

 

0

 

 

0

 

 

 

 

 

 

 

 

2011

 

 

 

 

 

 

 

 

 

 

 

 

 

0

 

 

0

 

 

0

 

 

0

 

 

0

 

 

0

 

 

 

 

 

 

 

 

2012

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

0

 

 

0

 

 

0

 

 

0

 

 

0

 

 

 

 

 

 

 

 

2013

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

0

 

 

0

 

 

0

 

 

0

 

 

 

 

 

 

 

 

2014

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

0

 

 

0

 

 

0

 

 

 

 

 

 

 

 

2015

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

0

 

 

0

 

 

 

 

 

 

 

 

2016

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

0

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Total

 

 

-

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Net reserves < 2007

 

 

0

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Total Net reserves

 

 

-

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

GlobalRe

 

 

 

 

 

 

 

 

 

Average Annual Percentage Payout of Incurred Claims by Age, Net of Reinsurance

 

 

 

 

 

 

 

 

Years

1

 

2

 

3

 

4

 

5

 

6

 

7

 

8

 

9

 

10

 

 

 

 

 

 

 

 

GlobalRe

 

0.0

%

 

0.0

%

 

0.0

%

 

0.0

%

 

0.0

%

 

0.0

%

 

0.0

%

 

0.0

%

 

0.0

%

 

0.0

%

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

10

 


 

EXHIBIT B

The Navigators Group, Inc

Reconciliation of Short Duration Triangles

SEC Comment Letter FY 2016

 

 

($ amounts in thousands)

 

 

2016

 

 

Item

2016 10-K Reference

Int'l Marine

 

Int'l P&C

 

Int'l Prof Liab

 

GlobalRe

 

Current AY Incurred Per Financial Statement Rollforward Table

2016 Total Loss Incurred

pages 37, 38 and 41

$

67,051

 

$

68,995

 

$

42,238

 

$

89,304

 

 

Prior AY Loss Incurred

page F-22

$

(22,068

)

$

(7,051

)

$

4,100

 

$

(2,161

)

 

Current AY Loss Incurred

 

$

89,119

 

$

76,046

 

$

38,138

 

$

91,465

 

Reconciling Items:

Less: ULAE Excluded from Triangles

 

$

2,601

 

$

1,604

 

$

1,157

 

$

1,310

 

 

Less: Foreign Exchange and Other(1)

 

$

2,362

 

$

(1,129

)

$

975

 

$

1,963

 

Adjusted Balance

 

 

$

84,156

 

$

75,571

 

$

36,006

 

$

88,192

 

2016 Current AY Incurred Per Short-Duration Triangle Disclosures

2016 Current AY Incurred

Proposed pages F-25 through F-31

$

84,156

 

$

75,571

 

$

36,006

 

$

88,192

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Current AY Incurred Per Financial Statement Rollforward Table

Prior AY Incurred

page F-22

$

(22,068

)

$

(7,051

)

$

4,100

 

$

(2,161

)

Reconciling Items:

Less: Foreign Exchange and Other(1)

 

$

(2,142

)

$

(1,336

)

$

(152

)

$

2

 

2016 Current AY Incurred Per Short-Duration Triangle Disclosures

Change in Prior AY Incurred

Proposed pages F-25 through F-31

$

(19,926

)

$

(5,715

)

$

4,252

 

$

(2,163

)

 

11

 


 

 

 

2015

 

 

Item

2016 10-K Reference

Int'l Marine

 

Int'l P&C

 

Int'l Prof Liab

 

GlobalRe

 

Current AY Incurred Per Financial Statement Rollforward Table

2015 Total Incurred

pages 37, 38 and 41

$

79,737

 

$

20,478

 

$

34,487

 

$

94,399

 

 

Prior AY Incurred

page F-22

$

(21,914

)

$

(8,458

)

$

4,156

 

$

(9,134

)

 

Current AY Incurred

 

$

101,651

 

$

28,936

 

$

30,331

 

$

103,533

 

Reconciling Items:

Less: ULAE Excluded from Triangles

 

$

2,812

 

$

749

 

$

1,138

 

$

1,279

 

 

Less: Foreign Exchange and Other(1)

 

$

4,612

 

$

867

 

$

1,322

 

$

697

 

Adjusted Balance

 

 

$

94,227

 

$

27,320

 

$

27,871

 

$

101,557

 

2016 Current AY Incurred Per Short-Duration Triangle Disclosures

2015 Current AY Incurred

Proposed pages F-25 through F-31

$

94,227

 

$

27,320

 

$

27,871

 

$

101,557

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Current AY Incurred Per Financial Statement Rollforward Table

Prior AY Incurred

page F-22

$

(21,914

)

$

(8,458

)

$

4,156

 

$

(9,134

)

Reconciling Items:

Less: Foreign Exchange and Other(1)

 

$

(5,092

)

$

(295

)

$

195

 

$

(5,201

)

2016 Current AY Incurred Per Short-Duration Triangle Disclosures

Change in Prior AY Incurred

Proposed pages F-25 through F-31

$

(16,822

)

$

(8,163

)

$

3,961

 

$

(3,933

)

 

12

 


 

 

 

2014

 

 

Item

2016 10-K Reference

Int'l Marine

 

Int'l P&C

 

Int'l Prof Liab

 

GlobalRe

 

Current AY Incurred Per Financial Statement Rollforward Table

2014 Total Incurred

pages 37, 38 and 41

$

71,986

 

$

23,317

 

$

19,776

 

$

118,311

 

 

Prior AY Incurred

page F-22

$

(31,677

)

$

(3,829

)

$

(2,746

)

$

(2,140

)

 

Current AY Incurred

 

$

103,663

 

$

27,146

 

$

22,522

 

$

120,451

 

Reconciling Items:

Less: ULAE Excluded from Triangles

 

$

2,518

 

$

1,205

 

$

720

 

$

734

 

 

Less: Foreign Exchange and Other(1)

 

$

6,586

 

$

706

 

$

1,445

 

$

429

 

Adjusted Balance

 

 

$

94,559

 

$

25,235

 

$

20,357

 

$

119,288

 

2014 Current AY Incurred Per Short-Duration Triangle Disclosures

2014 Current AY Incurred

Proposed pages F-25 through F-31

$

94,559

 

$

25,235

 

$

20,357

 

$

119,288

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Current AY Incurred Per Financial Statement Rollforward Table

Prior AY Incurred

page F-22

$

(31,677

)

$

(3,829

)

$

(2,746

)

$

(2,140

)

Reconciling Items:

Less: Foreign Exchange and Other(1)

 

$

(2,479

)

$

68

 

$

(224

)

$

126

 

2014 Current AY Incurred Per Short-Duration Triangle Disclosures

Change in Prior AY Incurred

Proposed pages F-25 through F-31

$

(29,198

)

$

(3,897

)

$

(2,522

)

$

(2,266

)

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

* Other includes any activity on 2006 and prior Accident Years which is not displayed on the triangle.

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 


13

 


EXHIBIT C

Note 5. Reserves for Losses and LAE – Page F-24

The information provided in our supplemental tables related to short duration contracts includes estimates.  Prior to the 2016 calendar year, records for Syndicate 1221 were not available by individual Accident Year (AY), which impacts the presentation of our Int’l Insurance and, to a limited extent, our Global Re supplemental tables for 2015 and prior reporting years.  For this 2017 calendar year report, we revised and improved the allocation process used in our 2016 presentation in relation to our Syndicate 1221 business.  For the 2016 calendar year report, we applied an allocation process using inception to date gross paid and case information through 2016 to extrapolate the data for reporting years 2012 through 2015 in our supplemental tables.  Upon further consideration, for 2017 reporting, the Company developed a process to allocate the Syndicate 1221 incurred claims to individual prior accident years using only data known as of the end of such year.

While the estimation process used in 2016 provided information regarding the systematic nature of loss emergence, the revised and improved process applied in the current calendar year more accurately reflects information on variability of loss emergence from period to period.  We believe that this process is more aligned with the objectives of this disclosure, and the total amounts reported in the rollforward table in Note 5. Beginning in the 2016 calendar year, the Company implemented a process for the business underwritten through Syndicate 1221 that captures and retains more detailed incurred claim data to enable it to assign AY information as accurately and completely as possible using the data available.

In addition, due to the limitations of the data available for our Syndicate 1221 business, the supplemental tables below for our Int’l Insurance reporting segment begin with the 2012 reporting year and will increase by one year until ten years are presented. Our GlobalRe reporting segment’s supplemental tables do not have data prior to the 2009 reporting year, as we began our assumed reinsurance GlobalRe initiative in 2010.  A small portion of business written by Syndicate 1221 in calendar year 2009 was allocated to the reporting segment.

 

14