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 nine-month periods ended September 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 net 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 and other liabilities, income taxes recoverable or payable, and shareholders’ equity. Three Months Ended September 30, 2023 Private Non-Standard Home and Crop Commercial All Other Total Direct premiums earned $ 22,377 $ 21,334 $ 23,650 $ 15,283 $ 20,544 $ 1,352 $ 104,540 Assumed premiums earned — — — 1,792 — 253 2,045 Ceded premiums earned (1,142 ) (103 ) (2,341 ) (7,329 ) (4,793 ) (107 ) (15,815 ) Net premiums earned 21,235 21,231 21,309 9,746 15,751 1,498 90,770 Direct losses and loss adjustment expenses 16,148 18,838 14,611 4,899 17,043 (432 ) 71,107 Assumed losses and loss adjustment expenses — — — 558 — 167 725 Ceded losses and loss adjustment expenses 455 — (559 ) (1,767 ) (6,771 ) 374 (8,268 ) Net losses and loss adjustment expenses 16,603 18,838 14,052 3,690 10,272 109 63,564 Gross margin 4,632 2,393 7,257 6,056 5,479 1,389 27,206 Underwriting and general expenses 6,078 8,671 6,159 1,950 5,810 389 29,057 Underwriting gain (loss) (1,446 ) (6,278 ) 1,098 4,106 (331 ) 1,000 (1,851 ) Fee and other income 278 455 (6,000 ) Net investment income 2,751 Net investment losses (1,227 ) Income before income taxes 128 Income tax benefit (170 ) Net income 298 Net income attributable to non-controlling interest 67 Net income attributable to NI Holdings, Inc. $ 231 Operating Ratios: Loss and loss adjustment expense ratio 78.2% 88.7% 65.9% 37.9% 65.2% 7.3% 70.0% Expense ratio 28.6% 40.8% 28.9% 20.0% 36.9% 26.0% 32.0% Combined ratio 106.8% 129.5% 94.8% 57.9% 102.1% 33.3% 102.0% Balances at September 30, 2023: Premiums and agents’ balances receivable $ 23,901 $ 15,854 $ 9,655 $ 35,982 $ 13,438 $ 795 $ 99,625 Deferred policy acquisition costs 5,744 9,797 7,973 1,046 7,160 457 32,177 Reinsurance recoverables on losses 139 — 3,918 4,676 46,097 1,960 56,790 Receivable from Federal Crop Insurance Corporation — — — 14,479 — — 14,479 Goodwill and other intangibles — 2,728 — — 14,173 — 16,901 Unpaid losses and loss adjustment expenses 33,124 59,663 24,489 16,614 99,521 7,337 240,748 Unearned premiums 35,059 31,072 48,636 10,208 37,663 2,860 165,498 Three Months Ended September 30, 2022 Private Non-Standard Home and Crop Commercial All Other Total Direct premiums earned $ 20,523 $ 17,646 $ 22,429 $ 20,921 $ 19,342 $ 1,312 $ 102,173 Assumed premiums earned — — — 1,768 — 692 2,460 Ceded premiums earned (710 ) (67 ) (2,678 ) (8,123 ) (3,458 ) (65 ) (15,101 ) Net premiums earned 19,813 17,579 19,751 14,566 15,884 1,939 89,532 Direct losses and loss adjustment expenses 20,969 11,958 34,051 12,040 14,646 782 94,446 Assumed losses and loss adjustment expenses — — — 539 — 329 868 Ceded losses and loss adjustment expenses (615 ) — (5,229 ) (5,605 ) (4,834 ) (114 ) (16,397 ) Net losses and loss adjustment expenses 20,354 11,958 28,822 6,974 9,812 997 78,917 Gross margin (541 ) 5,621 (9,071 ) 7,592 6,072 942 10,615 Underwriting and general expenses 5,061 6,399 5,396 343 5,840 462 23,501 Underwriting gain (loss) (5,602 ) (778 ) (14,467 ) 7,249 232 480 (12,886 ) Fee and other income 246 476 (532 ) Net investment income 2,035 Net investment losses (2,868 ) Loss before income taxes (13,243 ) Income tax benefit (3,074 ) Net loss (10,169 ) Net loss attributable to non-controlling interest (184 ) Net loss attributable to NI Holdings, Inc. $ (9,985 ) Operating Ratios: Loss and loss adjustment expense ratio 102.7% 68.0% 145.9% 47.9% 61.8% 51.4% 88.1% Expense ratio 25.6% 36.4% 27.3% 2.3% 36.8% 23.8% 26.3% Combined ratio 128.3% 104.4% 173.2% 50.2% 98.6% 75.2% 114.4% Balances at September 30, 2022: Premiums and agents’ balances receivable $ 21,252 $ 17,754 $ 9,461 $ 42,395 $ 11,343 $ 765 $ 102,970 Deferred policy acquisition costs 5,311 8,992 7,708 436 6,928 444 29,819 Reinsurance recoverables on losses 1,135 — 7,035 8,226 15,763 831 32,990 Goodwill and other intangibles — 2,773 — — 14,595 — 17,368 Unpaid losses and loss adjustment expenses 29,821 41,231 31,792 25,244 49,545 8,304 185,937 Unearned premiums 31,331 27,031 44,841 11,071 37,042 3,093 154,409 Payable to Federal Crop Insurance Corporation — — — 4,700 — — 4,700 Nine Months Ended September 30, 2023 Private Non-Standard Home and Crop Commercial All Other Total Direct premiums earned $ 64,426 $ 64,049 $ 69,077 $ 32,800 $ 61,850 $ 3,974 $ 296,176 Assumed premiums earned — — — 2,293 — 1,155 3,448 Ceded premiums earned (2,995 ) (295 ) (7,363 ) (12,735 ) (13,440 ) (253 ) (37,081 ) Net premiums earned 61,431 63,754 61,714 22,358 48,410 4,876 262,543 Direct losses and loss adjustment expenses 50,227 50,015 42,548 16,932 76,050 1,345 237,117 Assumed losses and loss adjustment expenses — — — 558 — 324 882 Ceded losses and loss adjustment expenses 867 — (1,862 ) (6,363 ) (29,535 ) (1,211 ) (38,104 ) Net losses and loss adjustment expenses 51,094 50,015 40,686 11,127 46,515 458 199,895 Gross margin 10,337 13,739 21,028 11,231 1,895 4,418 62,648 Underwriting and general expenses 18,249 26,349 18,515 4,630 18,146 1,286 87,175 Underwriting gain (loss) (7,912 ) (12,610 ) 2,513 6,601 (16,251 ) 3,132 (24,527 ) Fee and other income 748 1,228 (11,862 ) Net investment income 7,495 Net investment gains 15 Loss before income taxes (15,789 ) Income tax benefit (3,352 ) Net loss (12,437 ) Net loss attributable to non-controlling interest (336 ) Net loss attributable to NI Holdings, Inc. $ (12,101 ) Operating Ratios: Loss and loss adjustment expense ratio 83.2% 78.5% 65.9% 49.8% 96.1% 9.4% 76.1% Expense ratio 29.7% 41.3% 30.0% 20.7% 37.5% 26.4% 33.2% Combined ratio 112.9% 119.8% 95.9% 70.5% 133.6% 35.8% 109.3% Nine Months Ended September 30, 2022 Private Non-Standard Home and Crop Commercial All Other Total Direct premiums earned $ 59,648 $ 47,665 $ 65,312 $ 38,612 $ 54,733 $ 3,853 $ 269,823 Assumed premiums earned — — — 2,259 — 3,753 6,012 Ceded premiums earned (1,830 ) (196 ) (6,393 ) (14,023 ) (9,630 ) (148 ) (32,220 ) Net premiums earned 57,818 47,469 58,919 26,848 45,103 7,458 243,615 Direct losses and loss adjustment expenses 52,360 24,582 103,430 25,173 42,791 2,275 250,611 Assumed losses and loss adjustment expenses — — — 781 — 1,632 2,413 Ceded losses and loss adjustment expenses (442 ) — (5,938 ) (8,819 ) (9,970 ) (214 ) (25,383 ) Net losses and loss adjustment expenses 51,918 24,582 97,492 17,135 32,821 3,693 227,641 Gross margin 5,900 22,887 (38,573 ) 9,713 12,282 3,765 15,974 Underwriting and general expenses 16,382 19,357 17,425 1,400 16,752 1,835 73,151 Underwriting gain (loss) (10,482 ) 3,530 (55,998 ) 8,313 (4,470 ) 1,930 (57,177 ) Fee and other income 888 1,319 4,418 Net investment income 5,703 Net investment losses (19,532 ) Loss before income taxes (69,687 ) Income tax benefit (14,921 ) Net loss (54,766 ) Net loss attributable to non-controlling interest (780 ) Net loss attributable to NI Holdings, Inc. $ (53,986 ) Operating Ratios: Loss and loss adjustment expense ratio 89.8% 51.8% 165.5% 63.8% 72.8% 49.5% 93.5% Expense ratio 28.3% 40.8% 29.6% 5.2% 37.1% 24.6% 30.0% Combined ratio 118.1% 92.6% 195.1% 69.0% 109.9% 74.1% 123.5% |