Segment Information | 19. Segment Information We have six reportable operating segments, which consist of private passenger auto insurance, non-standard auto insurance, home and farm insurance, crop insurance, commercial insurance, and all other (which primarily consists of assumed reinsurance and our excess liability business). We operate only in the U.S., 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, 2023 and 2022. For purposes of evaluating profitability of the non-standard auto segment, we combine 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), fee and other income excluding non-standard auto, and income tax expense (benefit) 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. Three Months Ended June 30, 2023 Private Non-Standard Home and Crop Commercial All Other Total Direct premiums earned $ 21,508 $ 21,744 $ 22,995 $ 17,526 $ 21,076 $ 1,313 $ 106,162 Assumed premiums earned — — — 501 — 326 827 Ceded premiums earned (965 ) (99 ) (2,580 ) (4,691 ) (4,435 ) (73 ) (12,843 ) Net premiums earned 20,543 21,645 20,415 13,336 16,641 1,566 94,146 Direct losses and loss adjustment expenses 18,455 14,139 18,414 12,702 29,685 1,754 95,149 Assumed losses and loss adjustment expenses — — — — — 67 67 Ceded losses and loss adjustment expenses 411 — (499 ) (4,492 ) (11,556 ) (1,574 ) (17,710 ) Net losses and loss adjustment expenses 18,866 14,139 17,915 8,210 18,129 247 77,506 Gross margin 1,677 7,506 2,500 5,126 (1,488 ) 1,319 16,640 Underwriting and general expenses 5,754 8,684 6,150 2,648 6,249 389 29,874 Underwriting gain (loss) (4,077 ) (1,178 ) (3,650 ) 2,478 (7,737 ) 930 (13,234 ) Fee and other income 239 499 (939 ) Net investment income 2,505 Net investment gains (losses) (174 ) Loss before income taxes (10,404 ) Income tax benefit (2,169 ) Net loss (8,235 ) Net loss attributable to non-controlling interest (113 ) Net loss attributable to NI Holdings, Inc. $ (8,122 ) Operating Ratios: Loss and loss adjustment expense ratio 91.8% 65.3% 87.8% 61.6% 108.9% 15.8% 82.3% Expense ratio 28.0% 40.1% 30.1% 19.9% 37.6% 24.8% 31.7% Combined ratio 119.8% 105.4% 117.9% 81.5% 146.5% 40.6% 114.0% Balances at June 30, 2023: Premiums and agents’ balances receivable $ 23,840 $ 10,322 $ 9,793 $ 44,951 $ 17,213 $ 827 $ 106,946 Deferred policy acquisition costs 5,785 8,871 7,974 2,832 8,198 464 34,124 Reinsurance recoverables on losses 727 — 4,691 3,114 42,635 2,341 53,508 Receivable from Federal Crop Insurance Corporation — — — 14,032 — — 14,032 Goodwill and other intangibles — 2,736 — — 14,278 — 17,014 Unpaid losses and loss adjustment expenses 31,935 52,866 30,503 11,603 96,390 8,741 232,038 Unearned premiums 35,317 28,067 48,690 27,193 43,066 3,017 185,350 Three Months Ended June 30, 2022 Private Non-Standard Home and 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 gains (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 Six Months Ended June 30, 2023 Private Non-Standard Home and Crop Commercial All Other Total Direct premiums earned $ 42,050 $ 42,716 $ 45,426 $ 17,516 $ 41,306 $ 2,622 $ 191,636 Assumed premiums earned — — — 501 — 902 1,403 Ceded premiums earned (1,853 ) (192 ) (5,021 ) (5,405 ) (8,648 ) (147 ) (21,266 ) Net premiums earned 40,197 42,524 40,405 12,612 32,658 3,377 171,773 Direct losses and loss adjustment expenses 34,080 31,177 27,937 12,032 59,007 1,777 166,010 Assumed losses and loss adjustment expenses — — — — — 157 157 Ceded losses and loss adjustment expenses 412 — (1,303 ) (4,596 ) (22,764 ) (1,585 ) (29,836 ) Net losses and loss adjustment expenses 34,492 31,177 26,634 7,436 36,243 349 136,331 Gross margin 5,705 11,347 13,771 5,176 (3,585 ) 3,028 35,442 Underwriting and general expenses 12,172 17,677 12,355 2,680 12,336 898 58,118 Underwriting gain (loss) (6,467 ) (6,330 ) 1,416 2,496 (15,921 ) 2,130 (22,676 ) Fee and other income 471 773 (5,859 ) Net investment income 4,744 Net investment gains (losses) 1,242 Loss before income taxes (15,917 ) Income tax benefit (3,182 ) Net loss (12,735 ) Net loss attributable to non-controlling interest (403 ) Net loss attributable to NI Holdings, Inc. $ (12,332 ) Operating Ratios: Loss and loss adjustment expense ratio 85.8% 73.3% 65.9% 59.0% 111.0% 10.3% 79.4% Expense ratio 30.3% 41.6% 30.6% 21.2% 37.8% 26.6% 33.8% Combined ratio 116.1% 114.9% 96.5% 80.2% 148.8% 36.9% 113.2% Six Months Ended June 30, 2022 Private Non-Standard Home and 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 gains (losses) (16,664 ) Loss before income taxes (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% |