6. Property and Casualty Insurance Activity | Premiums Earned Premiums written, ceded and earned are as follows: Direct Assumed Ceded Net Six months ended June 30, 2017 Premiums written $ 56,583,867 $ 6,293 $(20,128,555) $ 36,461,605 Change in unearned premiums (4,048,796) 8,327 902,339 (3,138,130) Premiums earned $ 52,535,071 $ 14,620 $(19,226,216) $ 33,323,475 Six months ended June 30, 2016 Premiums written $ 49,204,416 $ 15,998 $(17,605,857) $ 31,614,557 Change in unearned premiums (2,573,545) 3,537 498,001 $ (2,072,007) Premiums earned $ 46,630,871 $ 19,535 $(17,107,856) $ 29,542,550 Three months ended June 30, 2017 Premiums written $ 30,458,400 $ 1,865 $(10,732,965) $ 19,727,300 Change in unearned premiums (3,717,893) 5,346 938,974 (2,773,573) Premiums earned $ 26,740,507 $ 7,211 $ (9,793,991) $ 16,953,727 Three months ended June 30, 2016 Premiums written $ 26,161,091 $ 10,920 $ (9,219,329) $ 16,952,682 Change in unearned premiums (2,447,117) (34) 505,344 (1,941,807) Premiums earned $ 23,713,974 $ 10,886 $ (8,713,985) $ 15,010,875 Premium receipts in advance of the policy effective date are recorded as advance premiums. The balance of advance premiums as of June 30, 2017 and December 31, 2016 was approximately $2,170,000 and $1,422,000, respectively. Loss and Loss Adjustment Expense Reserves The following table provides a reconciliation of the beginning and ending balances for unpaid losses and loss adjustment expense (“LAE”) reserves: Six months ended June 30, 2017 2016 Balance at beginning of period $ 41,736,719 $ 39,876,500 Less reinsurance recoverables (15,776,880) (16,706,364) Net balance, beginning of period 25,959,839 23,170,136 Incurred related to: Current year 15,958,020 15,378,670 Prior years (210,102) (107,979) Total incurred 15,747,918 15,270,691 Paid related to: Current year 7,462,585 7,554,317 Prior years 6,295,577 5,870,254 Total paid 13,758,162 13,424,571 Net balance at end of period 27,949,595 25,016,256 Add reinsurance recoverables 16,246,981 19,318,968 Balance at end of period $ 44,196,576 $ 44,335,224 Incurred losses and LAE are net of reinsurance recoveries under reinsurance contracts of $7,426,541 and $7,103,935 for the six months ended June 30, 2017 and 2016, respectively. Prior year incurred loss and LAE development is based upon estimates by line of business and accident year. Prior year loss and LAE development incurred during the six months ended June 30, 2017 and 2016 was $(210,102) favorable and $(107,979) favorable, respectively. The Company’s management continually monitors claims activity to assess the appropriateness of carried case and incurred but not reported (“IBNR”) reserves, giving consideration to Company and industry trends. Due to the inherent uncertainty associated with the reserving process, the ultimate liability may differ, perhaps substantially, from the original estimate. Such estimates are regularly reviewed and updated and any resulting adjustments are included in the current year’s results. Reserves are closely monitored and are recomputed periodically using the most recent information on reported claims and a variety of statistical techniques. On at least a monthly basis, the Company reviews by line of business existing reserves, new claims, changes to existing case reserves and paid losses with respect to the current and prior years. Several methods are used, varying by product line and accident year, in order to determine the required IBNR reserves. These methods include the following: Paid Loss Development Incurred Loss Development Paid Bornhuetter-Ferguson (“BF”) Incurred Bornhuetter-Ferguson (“BF”) Management’s best estimate of required reserves is generally based on an average of the methods above, with appropriate weighting of the various methods based on the line of business and accident year being projected. In some cases, additional methods or historical data from industry sources are employed to supplement the projections derived from the methods listed above. Two key assumptions that materially affect the estimate of loss reserves are the loss ratio estimate for the current accident year used in the BF methods described above, and the loss development factor selections used in the loss development methods described above. The loss ratio estimates used in the BF methods are selected after reviewing historical accident year loss ratios adjusted for rate changes, trend, and mix of business. The Company is not aware of any claims trends that have emerged or that would cause future adverse development that have not already been considered in existing case reserves and in its current loss development factors. In New York State, lawsuits for negligence are subject to certain limitations and must be commenced within three years from the date of the accident or are otherwise barred. Accordingly, the Company’s exposure to unreported claims (‘pure’ IBNR) for accident dates of June 30, 2014 and prior is limited although there remains the possibility of adverse development on reported claims (‘case development’ IBNR). The following is information about incurred and paid claims development as of June 30, 2017, net of reinsurance, as well as the cumulative reported claims by accident year and total IBNR reserves as of June 30, 2017 included in the net incurred loss and allocated expense amounts. The historical information regarding incurred and paid claims development for the years ended December 31, 2008 to December 31, 2015 is presented as supplementary unaudited information. Reported claim counts are measured on an occurrence or per event basis. A single claim occurrence could result in more than one loss type or claimant; however the Company counts claims at the occurrence level as a single claim regardless of the number of claimants or claim features involved. All Lines of Business (in thousands, except reported claims data) As of Incurred Claims and Allocated Claim Adjustment Expenses, Net of Reinsurance June 30, 2017 For the Years Ended December 31, Six Months Ended June 30, IBNR Cumulative Number of Reported Claims by Accident Year Accident Year 2008 2009 2010 2011 2012 2013 2014 2015 2016 2017 (Unaudited 2008 - 2015) (Unaudited) 2008 $4,505 $4,329 $4,223 $4,189 $4,068 $4,055 $4,056 $4,040 $4,038 $ 4,038 $ 2 1,133 2009 4,403 4,254 4,287 4,384 4,511 4,609 4,616 4,667 4,667 7 1,136 2010 5,598 5,707 6,429 6,623 6,912 6,853 6,838 6,848 11 1,616 2011 7,603 7,678 8,618 9,440 9,198 9,066 9,121 57 1,913 2012 9,539 9,344 10,278 10,382 10,582 10,703 128 4,702 (1) 2013 10,728 9,745 9,424 9,621 9,666 341 1,556 2014 14,193 14,260 14,218 14,368 938 2,123 2015 22,340 21,994 21,933 1,931 2,518 2016 26,062 25,444 3,835 2,815 2017 14,960 4,001 1,461 Total $121,748 (1) Reported claims for accident year 2012 includes 3,406 claims from Superstorm Sandy. All Lines of Business (in thousands) Cumulative Paid Claims and Allocated Claim Adjustment Expenses, Net of Reinsurance For the Years Ended December 31, Six Months Ended June 30, Accident Year 2008 2009 2010 2011 2012 2013 2014 2015 2016 2017 (Unaudited 2008 - 2015) (Unaudited) 2008 $2,406 $3,346 $3,730 $3,969 $4,003 $4,029 $4,028 $4,031 $4,031 $ 4,031 2009 2,298 3,068 3,607 3,920 4,134 4,362 4,424 4,468 4,472 2010 2,566 3,947 4,972 5,602 6,323 6,576 6,720 6,767 2011 3,740 5,117 6,228 7,170 8,139 8,540 8,623 2012 3,950 5,770 7,127 8,196 9,187 9,762 2013 3,405 5,303 6,633 7,591 7,852 2014 5,710 9,429 10,738 11,080 2015 12,295 16,181 17,242 2016 15,364 18,749 2017 6,954 Total $ 95,532 Net liability for unpaid claim and allocated claim adjustment expenses for the accident years presented $ 26,216 All outstanding liabilities before 2008, net of reinsurance 589 Liabilities for claims and allocted claim adjustment expenses, net of reinsurance $ 26,805 The reconciliation of the net incurred and paid claims development tables to the loss and LAE reserves in the consolidated balance sheet is as follows: As of (in thousands) June 30, 2017 Liabilities for claims and claim adjustment expenses, net of reinsurance $ 26,805 Total reinsurance recoverable on unpaid claims 16,247 Unallocated claims adjustment expenses 1,145 Total gross liability for loss and LAE reserves $ 44,197 Commercial Auto Line of Business Effective October 1, 2014 the Company decided that it would no longer accept applications for new commercial auto policies. The action was taken following a series of underwriting and pricing measures which were intended to improve the profitability of this line of business. The actions taken did not yield the hoped for results. In February 2015, the Company made the decision that it would no longer offer renewals on its existing commercial auto policies beginning with those that expired on or after May 1, 2015. The Company had no commercial auto policies in force as of June 30, 2017 and 2016. As of June 30, 2017 and 2016, the Company had 23 and 44 open commercial auto claims outstanding, respectively. Reinsurance The Company’s quota share reinsurance treaties are on a July 1 through June 30 fiscal year basis; therefore, for year to date fiscal periods after June 30, two separate treaties will be included in such periods. The Company’s quota share reinsurance treaties in effect for the six months ended June 30, 2017 for its personal lines business, which primarily consists of homeowners’ policies, were covered under the July 1, 2016/June 30, 2017 treaty year (“2016/2017 Treaty”). The Company’s quota share reinsurance treaties in effect for the six months ended June 30, 2016 were covered under the July 1, 2015/June 30, 2016 treaty year (“2015/2016 Treaty”). In March 2017, the Company bound its personal lines quota share reinsurance treaty effective July 1, 2017. The treaty provides for a reduction in the quota share ceding rate to 20%, from 40% in the 2016/2017 Treaty, and an increase in the provisional ceding commission rate to 52.5%, from 52.0% in the 2016/2017 Treaty. The new treaty covers a two year period from July 1, 2017 through June 30, 2019 (“2017/2019 Treaty”). The Company has the option under certain circumstances to reduce the quota share ceding rate or terminate the 2017/2019 Treaty effective July 1, 2018 by giving advance notice to the two reinsurers who participate in the quota share reinsurance treaty. Such two reinsurers who participate in the treaty have the option under certain limited circumstances to reduce the quota share ceding rate or terminate the 2017/2019 Treaty effective July 1, 2018 by giving advance notice to the Company. The Company’s 2015/2016 Treaty, 2016/2017 Treaty, and 2017/2019 Treaty provide for the following material terms: Treaty Year July 1, 2017 July 1, 2016 July 1, 2015 to to to Line of Business June 30, 2018 June 30, 2017 June 30, 2016 Personal Lines: Homeowners, dwelling fire and canine legal liability Quota share treaty: Percent ceded 20% 40% 40% Risk retained $ 800,000 $ 500,000 $ 450,000 Losses per occurrence subject to quota share reinsurance coverage $ 1,000,000 $ 833,333 $ 750,000 Excess of loss coverage and facultative facility above quota share coverage (1) $ 9,000,000 $ 3,666,667 $ 3,750,000 in excess of in excess of in excess of $ 1,000,000 $ 833,333 $ 750,000 Total reinsurance coverage per occurrence $ 9,200,000 $ 4,000,000 $ 4,050,000 Losses per occurrence subject to reinsurance coverage $ 10,000,000 $ 4,500,000 $ 4,500,000 Expiration date June 30, 2019 June 30, 2017 June 30, 2016 Personal Umbrella Quota share treaty: Percent ceded - first $1,000,000 of coverage 90% 90% 90% Percent ceded - excess of $1,000,000 dollars of coverage 100% 100% 100% Risk retained $ 100,000 $ 100,000 $ 100,000 Total reinsurance coverage per occurrence $ 4,900,000 $ 4,900,000 $ 2,900,000 Losses per occurrence subject to quota share reinsurance coverage $ 5,000,000 $ 5,000,000 $ 3,000,000 Expiration date June 30, 2018 June 30, 2017 June 30, 2016 Commercial Lines: General liability commercial policies, except for commercial auto Quota share treaty: Percent ceded (terminated effective July 1, 2014) None None None Risk retained $ 750,000 $ 500,000 $ 425,000 Losses per occurrence subject to quota share reinsurance coverage None None None Excess of loss coverage above quota share coverage $ 3,750,000 $ 4,000,000 $ 4,075,000 in excess of in excess of in excess of $ 750,000 $ 500,000 $ 425,000 Total reinsurance coverage per occurrence $ 3,750,000 $ 4,000,000 $ 4,075,000 Losses per occurrence subject to reinsurance coverage $ 4,500,000 $ 4,500,000 $ 4,500,000 Commercial Umbrella Quota share treaty: Percent ceded - first $1,000,000 of coverage 90% 90% Percent ceded - excess of $1,000,000 of coverage 100% 100% Risk retained $ 100,000 $ 100,000 Total reinsurance coverage per occurrence $ 4,900,000 $ 4,900,000 Losses per occurrence subject to quota share reinsurance coverage $ 5,000,000 $ 5,000,000 Expiration date June 30, 2018 June 30, 2017 Commercial Auto: Risk retained $ 300,000 Excess of loss coverage in excess of risk retained $ 1,700,000 in excess of $ 300,000 Catastrophe Reinsurance: Initial loss subject to personal lines quota share treaty $ 5,000,000 $ 5,000,000 $ 4,000,000 Risk retained per catastrophe occurrence (2) $ 4,000,000 $ 3,000,000 $ 2,400,000 Catastrophe loss coverage in excess of quota share coverage (3) (4) $ 315,000,000 $ 247,000,000 $ 176,000,000 Severe winter weather aggregate (4) No No Yes Reinstatement premium protection (5) Yes Yes Yes (1) For personal lines, the 2017/2019 Treaty includes the addition of an automatic facultative facility allowing KICO to obtain homeowners single risk coverage up to $10,000,000 in total insured value, which covers direct losses from $3,500,000 to $10,000,000. (2) Plus losses in excess of catastrophe coverage. (3) Catastrophe coverage is limited on an annual basis to two times the per occurrence amounts. Effective July 1, 2016, the duration of a catastrophe occurrence from windstorm, hail, tornado, hurricane and cyclone was extended to 168 consecutive hours from 120 consecutive hours. (4) From July 1, 2015 through June 30, 2016, catastrophe treaty also covered losses caused by severe winter weather during any consecutive 28 day period. (5) Effective July 1, 2015, reinstatement premium protection for $16,000,000 of catastrophe coverage in excess of $4,000,000. Effective July 1, 2016, reinstatement premium protection for $20,000,000 of catastrophe coverage in excess of $5,000,000. Effective July 1, 2017, reinstatement premium protection for $145,000,000 of catastrophe coverage in excess of $5,000,000. The single maximum risks per occurrence to which the Company is subject under the treaties that expired on June 30, 2017 and 2016 are as follows: July 1, 2016 - June 30, 2017 July 1, 2015 - June 30, 2016 Treaty Extent of Loss Risk Retained Extent of Loss Risk Retained Personal Lines Initial $833,333 $500,000 Initial $750,000 $450,000 $833,333 - $4,500,000 None(1) $750,000 - $4,500,000 None(1) Over $4,500,000 100% Over $4,500,000 100% Personal Umbrella Initial $1,000,000 $100,000 Initial $1,000,000 $100,000 $1,000,000 - $5,000,000 None $1,000,000 - $3,000,000 None Over $5,000,000 100% Over $3,000,000 100% Commercial Lines Initial $500,000 $500,000 Initial $425,000 $425,000 $500,000 - $4,500,000 None(1) $425,000 - $4,500,000 None(1) Over $4,500,000 100% Over $4,500,000 100% Commercial Umbrella Initial $1,000,000 $100,000 $1,000,000 - $5,000,000 None Over $5,000,000 100% Catastrophe (2) Initial $5,000,000 $3,000,000 Initial $4,000,000 $2,400,000 $5,000,000 - $252,000,000 None $4,000,000 - $180,000,000 None Over $252,000,000 100% Over $180,000,000 100% (1) Covered by excess of loss treaties. (2) Catastrophe coverage is limited on an annual basis to two times the per occurrence amounts. The single maximum risks per occurrence to which the Company is subject under the new treaties effective July 1, 2017 are as follows: July 1, 2017 - June 30, 2018 Treaty Extent of Loss Risk Retained Personal Lines (1) Initial $1,000,000 $800,000 $1,000,000 - $10,000,000 None(2) Over $10,000,000 100% Personal Umbrella Initial $1,000,000 $100,000 $1,000,000 - $5,000,000 None Over $5,000,000 100% Commercial Lines Initial $750,000 $750,000 $750,000 - $4,500,000 None(3) Over $4,500,000 100% Commercial Umbrella Initial $1,000,000 $100,000 $1,000,000 - $5,000,000 None Over $5,000,000 100% Catastrophe (4) Initial $5,000,000 $4,000,000 $5,000,000 - $320,000,000 None Over $320,000,000 100% (1) Two year treaty with expiration date of June 30, 2019. The Company and the reinsurers have the option to reduce quota share rate or terminate on June 30, 2018 as discussed above. (2) Covered by excess of loss treaties up to $3,500,000 and by facultative facility from $3,500,000 to $10,000,000. (3) Covered by excess of loss treaties. (4) Catastrophe coverage is limited on an annual basis to two times the per occurrence amounts. The Company’s reinsurance program is structured to enable the Company to significantly grow its premium volume while maintaining regulatory capital and other financial ratios generally within or below the expected ranges used for regulatory oversight purposes. The reinsurance program also provides income as a result of ceding commissions earned pursuant to the quota share reinsurance contracts. The Company’s participation in reinsurance arrangements does not relieve the Company of its obligations to policyholders. Ceding Commission Revenue The Company earns ceding commission revenue under its quota share reinsurance agreements based on: (i) a fixed provisional commission rate at which provisional ceding commissions are earned, and (ii) a sliding scale of commission rates and ultimate treaty year loss ratios on the policies reinsured under each of these agreements based upon which contingent ceding commissions are earned. The sliding scale includes minimum and maximum commission rates in relation to specified ultimate loss ratios. The commission rate and contingent ceding commissions earned increases when the estimated ultimate loss ratio decreases and, conversely, the commission rate and contingent ceding commissions earned decreases when the estimated ultimate loss ratio increases. The Company’s estimated ultimate treaty year loss ratios (“Loss Ratio(s)”) for treaties in effect for the three months and six months ended June 30, 2017 are attributable to contracts for the 2016/2017 Treaty. The Company’s Loss Ratios for treaties in effect for the three months and six months ended June 30, 2016 are attributable to contracts for the 2015/2016 Treaty. Treaties in effect for the three months and six months ended June 30, 2017 Under the 2016/2017 Treaty, the Company received an upfront fixed provisional rate that was subject to a sliding scale contingent adjustment based upon Loss Ratio. Under this arrangement, the Company earned provisional ceding commissions that were subject to later adjustment dependent on changes to the estimated Loss Ratio for the 2016/2017 Treaty. The Company’s Loss Ratios for the period July 1, 2016 through June 30, 2017 (attributable to the 2016/2017 Treaty) were consistent with the contractual Loss Ratio at which the provisional ceding commissions were earned and therefore no contingent commission was recorded for the three months and six months ended June 30, 2017. Treaties in effect for the three months and six months ended June 30, 2016 Under the 2015/2016 Treaty, the Company received an upfront fixed provisional rate that was subject to a sliding scale contingent rate adjustment based on Loss Ratio. Under this arrangement, the Company earned provisional ceding commissions that were subject to later adjustment dependent on changes to the estimated Loss Ratio for the 2015/2016 Treaty. The Company’s Loss Ratio for the period July 1, 2015 through June 30, 2016, which were attributable to the 2015/2016 Treaty, was higher than the contractual Loss Ratio at which provisional ceding commissions were earned. Accordingly, for the three months and six months ended June 30, 2016, the Company’s contingent ceding commission earned was reduced as a result of the estimated Loss Ratio for the 2015/2016 Treaty. In addition to the treaties that were in effect for the three months and six months ended June 30, 2017 and 2016, the Loss Ratios from prior years’ treaties are subject to change as incurred losses from those periods increase or decrease, resulting in an increase or decrease in the commission rate and contingent ceding commissions earned. Ceding commission revenue consists of the following: Three months ended Six months ended June 30, June 30, 2017 2016 2017 2016 Provisional ceding commissions earned $ 3,424,577 $ 3,222,851 $ 6,768,346 $ 6,322,465 Contingent ceding commissions earned (118,639) (653,826) (277,956) (983,103) $ 3,305,938 $ 2,569,025 $ 6,490,390 $ 5,339,362 Provisional ceding commissions are settled monthly. Balances due from reinsurers for contingent ceding commissions on quota share treaties are settled annually based on the loss ratio of each treaty year that ends on June 30. As discussed above, the Loss Ratios from prior years’ treaties are subject to change as incurred losses from those periods develop, resulting in an increase or decrease in the commission rate and contingent ceding commissions earned. Contingent ceding commissions earned in any period include the combined effect of changes recorded for all active treaties. As of June 30, 2017 and December 31, 2016, net contingent ceding commissions payable to reinsurers under all treaties was approximately $1,170,000 and $773,000, respectively, which are recorded in reinsurance balances payable in the accompanying condensed consolidated balance sheets. |