Segment Information | 18. Segment Information We have five primary reportable operating segments, which consist of private passenger auto insurance, non-standard auto insurance, home and farm insurance, crop insurance, and commercial insurance. A sixth segment captures all other insurance coverages we sell, including our assumed reinsurance lines of business. We operate only in the United States, and no single customer or agent provides 10 percent or more of our revenues. The following tables provide available information of these segments for the three- and six- month periods ended June 30, 2022 and 2021. For purposes of evaluating profitability of the non-standard auto segment, management combines the policy fees paid by the insured with the underwriting gain or loss as its primary measure. As a result, these fees are allocated to the non-standard auto segment (included in fee and other income) in the tables below. The remaining fee and other income amounts are not allocated to any segment. We do not assign or allocate all line items in our Unaudited Consolidated Statement of Operations or Unaudited Consolidated Balance Sheet to our operating segments. Those line items include investment income, net investment gains (losses), other income excluding non-standard auto insurance fees, and income taxes within the Unaudited Consolidated Statement of Operations. For the Unaudited Consolidated Balance Sheet, those items include cash and investments, property and equipment, other assets, accrued expenses, income taxes recoverable or payable, and shareholders’ equity. 30 Table of Contents NI Holdings, Inc. Notes to Unaudited Consolidated Financial Statements (Unaudited) (dollar amounts in thousands, except per share amounts) Three Months Ended June 30, 2022 Private Passenger Auto Non- Standard Auto Home and Farm Crop Commercial All Other Total Direct premiums earned $ 19,824 $ 15,577 $ 21,703 $ 17,709 $ 18,161 $ 1,277 $ 94,251 Assumed premiums earned - - - 491 - 1,200 1,691 Ceded premiums earned ( 559 ) ( 65 ) ( 1,748 ) ( 5,905 ) ( 3,130 ) ( 39 ) ( 11,446 ) Net premiums earned 19,265 15,512 19,955 12,295 15,031 2,438 84,496 Direct losses and loss adjustment expenses 16,866 4,133 62,188 13,237 13,081 1,165 110,670 Assumed losses and loss adjustment expenses - - - 244 - 1,291 1,535 Ceded losses and loss adjustment expenses ( 12 ) - ( 357 ) ( 3,151 ) ( 90 ) - ( 3,610 ) Net losses and loss adjustment expenses 16,854 4,133 61,831 10,330 12,991 2,456 108,595 Gross margin 2,411 11,379 ( 41,876 ) 1,965 2,040 ( 18 ) ( 24,099 ) Underwriting and general expenses 5,553 6,867 6,056 1,609 5,576 585 26,246 Underwriting gain (loss) ( 3,142 ) 4,512 ( 47,932 ) 356 ( 3,536 ) ( 603 ) ( 50,345 ) Fee and other income 254 415 4,766 Net investment income 2,015 Net investment losses ( 11,136 ) Loss before income taxes ( 59,051 ) Income tax benefit ( 12,415 ) Net loss ( 46,636 ) Net loss attributable to non-controlling interest ( 726 ) Net loss attributable to NI Holdings, Inc. $ ( 45,910 ) Operating Ratios: Loss and loss adjustment expense ratio 87.5 % 26.6 % 309.9 % 84.0 % 86.4 % 100.7 % 128.5 % Expense ratio 28.8 % 44.3 % 30.3 % 13.1 % 37.1 % 24.0 % 31.1 % Combined ratio 116.3 % 70.9 % 340.2 % 97.1 % 123.5 % 124.7 % 159.6 % Balances at June 30, 2022: Premiums and agents’ balances receivable $ 21,287 $ 16,678 $ 10,468 $ 42,905 $ 16,175 $ 823 $ 108,336 Deferred policy acquisition costs 5,427 8,201 7,838 1,060 7,929 462 30,917 Reinsurance recoverables on losses 591 - 2,766 1,976 10,960 748 17,041 Goodwill and other intangibles - 2,786 - - 14,700 - 17,486 Unpaid losses and loss adjustment expenses 29,105 38,689 49,052 12,755 43,876 9,399 182,876 Unearned premiums 31,885 24,030 45,942 26,205 42,379 3,284 173,725 Payable to Federal Crop Insurance Corporation - - - 7,102 - - 7,102 31 Table of Contents NI Holdings, Inc. Notes to Unaudited Consolidated Financial Statements (Unaudited) (dollar amounts in thousands, except per share amounts) Three Months Ended June 30, 2021 Private Passenger Auto Non- Standard Auto Home and Farm Crop Commercial All Other Total Direct premiums earned $ 19,012 $ 15,263 $ 20,808 $ 14,574 $ 16,195 $ 1,207 $ 87,059 Assumed premiums earned - - - 2,084 - 1,432 3,516 Ceded premiums earned ( 944 ) ( 365 ) ( 2,435 ) ( 8,305 ) ( 2,175 ) ( 70 ) ( 14,294 ) Net premiums earned 18,068 14,898 18,373 8,353 14,020 2,569 76,281 Direct losses and loss adjustment expenses 15,094 11,490 19,436 21,803 8,494 282 76,599 Assumed losses and loss adjustment expenses - - - 523 - 1,437 1,960 Ceded losses and loss adjustment expenses ( 189 ) - ( 1,228 ) ( 12,994 ) ( 1,230 ) - ( 15,641 ) Net losses and loss adjustment expenses 14,905 11,490 18,208 9,332 7,264 1,719 62,918 Gross margin 3,163 3,408 165 ( 979 ) 6,756 850 13,363 Underwriting and general expenses 4,767 6,525 5,073 1,431 5,177 616 23,589 Underwriting gain (loss) ( 1,604 ) ( 3,117 ) ( 4,908 ) ( 2,410 ) 1,579 234 ( 10,226 ) Fee and other income 361 520 ( 2,756 ) Net investment income 1,710 Net investment gains 4,701 Loss before income taxes ( 3,295 ) Income tax benefit ( 561 ) Net loss ( 2,734 ) Net loss attributable to non-controlling interest ( 90 ) Net loss attributable to NI Holdings, Inc. $ ( 2,644 ) Operating Ratios: Loss and loss adjustment expense ratio 82.5 % 77.1 % 99.1 % 111.7 % 51.8 % 66.9 % 82.5 % Expense ratio 26.4 % 43.8 % 27.6 % 17.1 % 36.9 % 24.0 % 30.9 % Combined ratio 108.9 % 120.9 % 126.7 % 128.9 % 88.7 % 90.9 % 113.4 % Balances at June 30, 2021: Premiums and agents’ balances receivable $ 20,100 $ 9,408 $ 9,739 $ 30,438 $ 14,048 $ 730 $ 84,463 Deferred policy acquisition costs 6,548 6,368 9,069 358 6,763 551 29,657 Reinsurance recoverables on losses 905 - 1,600 13,918 5,934 2,217 24,574 Receivable from Federal Crop Insurance Corporation - - - 17,191 - - 17,191 Goodwill and other intangibles - 2,835 - - 15,123 - 17,958 Unpaid losses and loss adjustment expenses 26,161 43,727 20,839 23,638 26,812 11,163 152,340 Unearned premiums 30,518 19,968 43,229 27,615 37,047 3,215 161,592 32 Table of Contents NI Holdings, Inc. Notes to Unaudited Consolidated Financial Statements (Unaudited) (dollar amounts in thousands, except per share amounts) Six Months Ended June 30, 2022 Private Passenger Auto Non- Standard Auto Home and Farm Crop Commercial All Other Total Direct premiums earned $ 39,125 $ 30,019 $ 42,882 $ 17,692 $ 35,391 $ 2,541 $ 167,650 Assumed premiums earned - - - 491 - 3,061 3,552 Ceded premiums earned ( 1,118 ) ( 129 ) ( 3,715 ) ( 5,901 ) ( 6,172 ) ( 84 ) ( 17,119 ) Net premiums earned 38,007 29,890 39,167 12,282 29,219 5,518 154,083 Direct losses and loss adjustment expenses 31,392 12,624 69,380 13,134 28,144 1,491 156,165 Assumed losses and loss adjustment expenses - - - 244 - 1,301 1,545 Ceded losses and loss adjustment expenses 173 - ( 709 ) ( 3,214 ) ( 5,136 ) ( 100 ) ( 8,986 ) Net losses and loss adjustment expenses 31,565 12,624 68,671 10,164 23,008 2,692 148,724 Gross margin 6,442 17,266 ( 29,504 ) 2,118 6,211 2,826 5,359 Underwriting and general expenses 11,321 12,958 12,029 1,057 10,912 1,373 49,650 Underwriting gain (loss) ( 4,879 ) 4,308 ( 41,533 ) 1,061 ( 4,701 ) 1,453 ( 44,291 ) Fee and other income 642 843 4,950 Net investment income 3,668 Net investment losses ( 16,664 ) Loss before income ( 56,444 ) Income tax benefit ( 11,847 ) Net loss ( 44,597 ) Net loss attributable to non-controlling interest ( 596 ) Net loss attributable to NI Holdings, Inc. $ ( 44,001 ) Operating Ratios: Loss and loss adjustment expense ratio 83.1 % 42.2 % 175.3 % 82.8 % 78.7 % 48.8 % 96.5 % Expense ratio 29.8 % 43.4 % 30.7 % 8.6 % 37.3 % 24.9 % 32.2 % Combined ratio 112.8 % 85.6 % 206.0 % 91.4 % 116.1 % 73.7 % 128.7 % 33 Table of Contents NI Holdings, Inc. Notes to Unaudited Consolidated Financial Statements (Unaudited) (dollar amounts in thousands, except per share amounts) Six Months Ended June 30, 2021 Private Passenger Auto Non- Standard Auto Home and Farm Crop Commercial All Other Total Direct premiums earned $ 37,700 $ 28,844 $ 41,391 $ 14,558 $ 30,917 $ 2,392 $ 155,802 Assumed premiums earned - - - 2,084 - 2,880 4,964 Ceded premiums earned ( 2,134 ) ( 688 ) ( 5,564 ) ( 8,242 ) ( 4,559 ) ( 163 ) ( 21,350 ) Net premiums earned 35,566 28,156 35,827 8,400 26,358 5,109 139,416 Direct losses and loss adjustment expenses 27,653 16,290 27,324 22,375 19,958 577 114,177 Assumed losses and loss adjustment expenses - - - 523 - 2,385 2,908 Ceded losses and loss adjustment expenses ( 494 ) - ( 1,484 ) ( 13,005 ) ( 2,295 ) - ( 17,278 ) Net losses and loss adjustment expenses 27,159 16,290 25,840 9,893 17,663 2,962 99,807 Gross margin 8,407 11,866 9,987 ( 1,493 ) 8,695 2,147 39,609 Underwriting and general expenses 10,126 10,939 10,684 1,967 9,792 1,319 44,827 Underwriting gain (loss) ( 1,719 ) 927 ( 697 ) ( 3,460 ) ( 1,097 ) 828 ( 5,218 ) Fee and other income 693 837 1,620 Net investment income 3,246 Net investment gains 10,512 Income before income 9,377 Income tax expense 2,329 Net income 7,048 Net income attributable to non-controlling interest 23 Net income attributable to NI Holdings, Inc. $ 7,025 Operating Ratios: Loss and loss adjustment expense ratio 76.4 % 57.9 % 72.1 % 117.8 % 67.0 % 58.0 % 71.6 % Expense ratio 28.5 % 38.9 % 29.8 % 23.4 % 37.2 % 25.8 % 32.2 % Combined ratio 104.8 % 96.7 % 101.9 % 141.2 % 104.2 % 83.8 % 103.7 % |