Unpaid Losses and Loss Adjustment Expenses | Unpaid Losses and Loss Adjustment Expenses The Company establishes reserves for unpaid losses and LAE which represent the estimated ultimate cost of all losses incurred that were both reported and unreported (i.e., incurred but not yet reported losses, or “IBNR”) and LAE incurred that remain unpaid at the balance sheet date. The Company’s reserving process takes into account known facts and interpretations of circumstances and factors including the Company’s experience with similar cases, actual claims paid, historical trends involving claim payment patterns and pending levels of unpaid claims, loss management programs, product mix and contractual terms, changes in law and regulation, judicial decisions, and economic conditions. In the normal course of business, the Company may also supplement its claims processes by utilizing third party adjusters, appraisers, engineers, inspectors, and other professionals and information sources to assess and settle catastrophe and non-catastrophe related claims. The effects of inflation are implicitly considered in the reserving process. Reserves are estimates of unpaid portions of losses that have occurred, including IBNR losses, therefore the establishment of appropriate reserves, is an inherently uncertain and complex process. The ultimate cost of losses may vary materially from recorded amounts, which are based on management’s best estimates. The highest degree of uncertainty is associated with reserves for losses incurred in the current reporting period as it contains the greatest proportion of losses that have not been reported or settled. The Company regularly updates its reserve estimates as new information becomes available and as events unfold that may affect the resolution of unsettled claims. Changes in prior year reserve estimates, which may be material, are reported in the results of operations in the period such changes are determined to be needed and recorded. Management believes that the reserve for losses and LAE, net of reinsurance recoverables, is appropriately established in the aggregate and adequate to cover the ultimate net cost of reported and unreported claims arising from losses which had occurred by the date of the consolidated financial statements based on available facts and in accordance with applicable laws and regulations. The table below provides the changes in the reserves for losses and LAE, net of recoverables from reinsurers, for the periods indicated as follows (dollars in thousands): 2017 2016 2015 Gross reserves - beginning of period $ 54,651 $ 35,422 $ 31,531 Less: reinsurance recoverables on unpaid losses 6,658 5,405 3,224 Net reserves - beginning of period 47,993 30,017 28,307 Add: incurred losses and loss adjustment expenses, net of reinsurance Current period 64,458 48,782 37,422 Prior period 9,459 10,221 1,460 Total net incurred losses and loss adjustment expenses 73,917 59,003 38,882 Deduct: loss and loss adjustment expense payments, net of reinsurance Current period 24,547 20,828 20,635 Prior period 29,533 20,199 16,537 Total net loss and loss adjustment expense payments 54,080 41,027 37,172 Net reserves - end of period 67,830 47,993 30,017 Plus: reinsurance recoverables on unpaid losses 20,066 6,658 5,405 Gross reserves - end of period $ 87,896 $ 54,651 $ 35,422 There was $9.5 million , $10.2 million and $1.5 million of adverse development on prior accident year reserves in 2017, 2016 and 2015, respectively. There were no significant changes in the key methods utilized in the analysis and calculations of the Company’s reserves during 2017, 2016 or 2015. On September 28, 2017, the Company entered into an adverse development cover reinsurance agreement to cover loss development of up to $17.5 million in excess of stated reserves as of June 30, 2017, for accident years 2005 through 2016. The agreement attaches when net losses exceed $1.4 million of the $36.6 million carried reserves at June 30, 2017, and extends to $19.5 million in coverage up to $57.5 million . The company retains a 10% co-participation for any development in excess of the retention. In 2017, $7.19 million of adverse development was ceded to the ADC, which leaves $10.3 million of coverage in the event of additional adverse development. Due to the benefits of the ADC, the Company reported only $33,000 of adverse development in the fourth quarter of 2017, as it ceded $2.1 million of adverse development under the ADC. Discussion of adverse development, below, is net of amounts ceded to the ADC. The $9.5 million of adverse development in 2017 consisted of $7.18 million from commercial lines and $2.3 million from personal lines and was mostly related to the 2016 and 2015 accident years. Substantially all of this development occurred in the first three quarters of 2017 and primarily consisted of $5.1 million from the commercial liability business, $1.6 million from commercial property, $1.7 million from Florida homeowners and $0.5 million from commercial auto business. Incurred losses during 2017 also included $5.4 million in net catastrophe losses in the current accident year related to Hurricane Harvey in Texas and Hurricane Irma in Florida. Approximately 34% of the losses were generated in Commercial Lines and 66% in Personal lines. Losses from Hurricane Irma were in excess of the Company’s $4.0 million retention on its catastrophe reinsurance treaty which resulted in $5.2 million of losses being ceded to the treaty as of December 31, 2017. This also resulted in a $806,000 charge for catastrophe reinstatement premiums which was recorded as ceded premiums in 2017. In 2016, prior year net ultimate loss and LAE estimates increased $10.2 million . The $10.2 million increase reflects adverse development of $4.1 million in the commercial lines liability products, $2.7 million in the commercial automobile line, $2.7 million in the wind-exposed homeowners' line and $0.8 million in the run-off personal automobile line. In 2015, prior year net ultimate loss and LAE estimates increased $1.5 million . The $1.5 million increase reflects adverse development of $1.2 million in the run-off personal automobile line, $835,000 in the commercial automobile line and $121,000 in the wind-exposed homeowners' line. These were partially offset by favorable development in all of the other lines totaling $660,000 . Loss Development Tables The following tables represent cumulative incurred loss and allocated loss adjustment expenses ("ALAE"), net of reinsurance, by accident year and cumulative paid loss and allocated loss adjustment expenses, net of reinsurance, by accident year, for the years ended December 31, 2009 to 2017, as well as total IBNR and the cumulative number of reported claims for the year ended December 31, 2017, by reportable segment and accident year (dollars in thousands). Commercial Lines Incurred loss and allocated loss adjustment expenses, net of reinsurance Total IBNR Cumulative number of reported claims Accident Year For the years ended December 31, 2009* 2010* 2011* 2012* 2013* 2014* 2015* 2016 2017 2017 2017 2009 $11,400 $12,066 $10,312 $8,943 $8,232 $8,403 $8,359 $8,414 $8,442 $0 877 2010 7,346 8,568 7,255 6,357 6,170 6,074 6,207 6,292 — 771 2011 6,753 5,758 5,326 5,049 4,932 4,903 4,935 — 590 2012 7,745 6,421 6,288 6,384 6,253 6,190 40 560 2013 10,018 9,435 9,893 10,237 11,252 181 600 2014 19,709 19,907 22,711 26,367 754 1,740 2015 22,442 26,633 31,861 2,083 2,327 2016 32,396 34,935 6,078 3,462 2017 44,251 20,897 5,276 Total $174,525 Cumulative paid loss and allocated loss adjustment expenses, net of reinsurance Accident Year For the years ended December 31, 2009* 2010* 2011* 2012* 2013* 2014* 2015* 2016 2017 2009 $4,436 $5,942 $6,410 $7,233 $7,800 $7,867 $7,933 $8,321 $8,441 2010 3,066 4,488 5,219 5,910 6,040 6,065 6,166 6,258 2011 2,645 3,534 3,964 4,449 4,641 4,744 4,872 2012 2,325 3,703 4,696 5,558 5,994 6,065 2013 3,979 6,211 7,643 8,622 10,147 2014 8,715 13,977 17,458 22,446 2015 10,470 17,817 22,549 2016 10,255 19,135 2017 12,448 Total 112,361 Unpaid losses and ALAE - years 2009 through 2017 62,164 Unpaid losses and ALAE - prior to 2009 (1)* 148 Unpaid ADC (6,065 ) Unpaid losses and ALAE, net of reinsurance $56,247 * Presented as unaudited required supplementary information. (1) The Company's formation was in 2009, however, as a result of the acquisition of WPIC in 2010, incurred losses prior to the 2009 accident year remain outstanding. Personal Lines Incurred loss and allocated loss adjustment expenses, net of reinsurance Total IBNR Cumulative number of reported claims Accident Year For the years ended December 31, 2009* 2010* 2011* 2012* 2013* 2014* 2015* 2016 2017 2017 2017 2009 $667 $639 $634 $634 $634 $634 $634 $634 $634 $0 65 2010 320 188 184 184 184 184 184 184 — 77 2011 1,678 1,758 1,981 2,031 2,030 2,045 2,027 1 717 2012 9,960 11,690 11,740 12,159 12,390 12,365 17 3,328 2013 18,034 17,996 18,925 19,138 19,167 43 5,138 2014 17,951 17,471 17,735 17,880 49 3,660 2015 10,877 13,445 14,721 71 2,120 2016 11,619 13,418 202 1,806 2017 14,058 3,190 2,450 Total $94,454 Cumulative paid loss and allocated loss adjustment expenses, net of reinsurance Accident Year For the years ended December 31, 2009* 2010* 2011* 2012* 2013* 2014* 2015* 2016 2017 2009 $537 $634 $634 $634 $634 $634 $634 $634 $634 2010 151 174 184 184 184 184 184 184 2011 787 1,292 1,633 1,859 1,983 2,021 2,024 2012 5,665 9,251 10,844 11,777 12,202 12,306 2013 9,955 15,883 18,052 18,600 19,014 2014 12,819 16,515 17,260 17,746 2015 7,771 11,873 13,844 2016 7,119 11,238 2017 8,320 Total 85,310 Unpaid losses and ALAE - years 2009 through 2017 9,144 Unpaid losses and ALAE - prior to 2009 (1)* — Unpaid ADC (1,132 ) Unpaid losses and ALAE, net of reinsurance $8,012 * Presented as unaudited required supplementary information. Total Lines Incurred loss and allocated loss adjustment expenses, net of reinsurance Total IBNR Cumulative number of reported claims Accident Year For the years ended December 31, 2009* 2010* 2011* 2012* 2013* 2014* 2015* 2016 2017 2017 2017 2009 $12,066 $12,705 $10,946 $9,577 $8,866 $9,037 $8,993 $9,048 $9,076 $0 942 2010 7,666 8,756 7,439 6,541 6,354 6,258 6,391 6,476 — 848 2011 8,431 7,517 7,307 7,081 6,963 6,949 6,964 1 1,307 2012 17,705 18,111 18,028 18,544 18,642 18,554 57 3,888 2013 28,052 27,431 28,817 29,375 30,419 224 5,738 2014 37,660 37,378 40,446 44,247 803 5,400 2015 33,319 40,078 46,581 2,154 4,447 2016 44,015 48,353 6,280 5,268 2017 58,309 24,087 7,726 Total $268,979 Cumulative paid loss and allocated loss adjustment expenses, net of reinsurance Accident Year For the years ended December 31, 2009* 2010* 2011* 2012* 2013* 2014* 2015* 2016 2017 2009 $4,973 $6,576 $7,043 $7,867 $8,434 $8,501 $8,567 $8,955 $9,075 2010 3,217 4,662 5,403 6,094 6,223 6,248 6,350 6,442 2011 3,432 4,826 5,597 6,308 6,624 6,766 6,897 2012 7,990 12,954 15,540 17,335 18,195 18,369 2013 13,934 22,094 25,695 27,223 29,162 2014 21,534 30,492 34,718 40,192 2015 18,241 29,690 36,393 2016 17,374 30,373 2017 20,768 Total 197,671 Unpaid losses and ALAE - years 2009 through 2017 71,308 Unpaid losses and ALAE - prior to 2009 (1)* 148 Unpaid ADC (7,197 ) Unpaid losses and ALAE, net of reinsurance $64,259 * Presented as unaudited required supplementary information. The following table reconciles the claim development information to the consolidated balance sheet for the year ended December 31, 2017 , by reportable segment (dollars in thousands). December 31, 2017 Net outstanding liabilities for unpaid claims and ALAE Commercial Lines $ 56,247 Personal Lines 8,012 Liabilities for unpaid claims and ALAE, net of reinsurance 64,259 Reinsurance recoverable on unpaid claims Commercial Lines 17,265 Personal Lines 2,801 Total reinsurance recoverable on unpaid claims 20,066 ULAE Expense 3,571 Total gross liability for unpaid claims and LAE $ 87,896 Loss Duration Disclosure (unaudited) The following table represents the average annual percentage payout of incurred losses by age, net of reinsurance, for each reportable segment. Average annual percentage payout of incurred losses by age, net of reinsurance Year 1 Year 2 Year 3 Year 4 Year 5 Year 6 Year 7 Year 8 Year 9 Year 10+ Commercial Lines 34.6 % 21.7 % 18.0 % 12.3 % 6.4 % 3.4 % 1.9 % 1.0 % 0.6 % 0.1 % Personal Lines 60.8 % 19.3 % 10.8 % 4.9 % 2.6 % 1.5 % 0.1 % — % — % — % Total Lines 37.9 % 21.4 % 17.1 % 11.4 % 6.0 % 3.1 % 1.7 % 0.8 % 0.5 % 0.1 % |