LIABILITY FOR LOSSES AND SETTLEMENT EXPENSES | LIABILITY FOR LOSSES AND SETTLEMENT EXPENSES The following table sets forth a reconciliation of beginning and ending reserves for losses and settlement expenses of the Company. Amounts presented are on a net basis, with a reconciliation of beginning and ending reserves to the gross amounts presented in the consolidated financial statements. Year ended December 31, ($ in thousands) 2016 2015 2014 Gross reserves at beginning of year $ 678,774 $ 661,309 $ 610,181 Re-valuation due to foreign currency exchange rates (2,475 ) (2,061 ) 333 Less ceded reserves at beginning of year 23,477 28,253 30,118 Net reserves at beginning of year 657,772 635,117 579,730 Incurred losses and settlement expenses related to: Current year 427,838 405,850 406,266 Prior years (40,941 ) (35,114 ) (20,792 ) Total incurred losses and settlement expenses 386,897 370,736 385,474 Paid losses and settlement expenses related to: Current year 172,652 154,958 162,905 Prior years 200,236 193,123 167,182 Total paid losses and settlement expenses 372,888 348,081 330,087 Net reserves at end of year 671,781 657,772 635,117 Plus ceded reserves at end of year 20,664 23,477 28,253 Re-valuation due to foreign currency exchange rates (1,913 ) (2,475 ) (2,061 ) Gross reserves at end of year $ 690,532 $ 678,774 $ 661,309 Development on prior years’ reserves resulting solely from changes in the allocation of bulk reserves between the current and prior accident years does not have an impact on earnings. This is due to the fact that such development is simply a mathematical by-product of the mechanical process used to reallocate bulk reserves to the various accident years. Earnings are only impacted by changes in the total amount of carried reserves. The following table presents the reported amounts of favorable development experienced on prior years’ reserves and the portion of the reported development amounts that resulted solely from changes in the allocation of bulk reserves between the current and prior accident years (no impact on earnings). The result is an approximation of the implied amounts of favorable development that had an impact on earnings. Year ended December 31, ($ in thousands) 2016 2015 2014 Reported amount of favorable development experienced on prior years' reserves $ (40,941 ) $ (35,114 ) $ (20,792 ) Adjustment for favorable (adverse) development included in the reported development amount that had no impact on earnings 5,592 (618 ) 2,151 Approximation of the implied amount of favorable development that had an impact on earnings $ (35,349 ) $ (35,732 ) $ (18,641 ) There is an inherent amount of uncertainty involved in the establishment of insurance liabilities. This uncertainty is greatest in the current and more recent accident years because a smaller percentage of the expected ultimate claims have been reported, adjusted and settled compared to more mature accident years. For this reason, carried reserves for these accident years reflect prudently conservative assumptions. As the carried reserves for these accident years run off, the overall expectation is that, more often than not, favorable development will occur. However, there is also the possibility that the ultimate settlement of liabilities associated with these accident years will show adverse development, and such adverse development could be substantial. During the third quarter of 2016, management implemented a new reserving methodology for the determination of direct bulk reserves in the property and casualty insurance segment. The new methodology, which is referred to as the accident year ultimate estimate approach, better conforms to industry practices and will provide increased transparency of the drivers of the property and casualty insurance segment's performance. In connection with this change in reserving methodology, there was a reallocation of IBNR loss and allocated settlement expense reserves from prior accident years to the current accident year in multiple lines of business. This change resulted in the movement of approximately $5.6 million of reserves from prior accident years to the current accident year that is reported as favorable development; however, this development is "mechanical in nature", and did not have an impact on earnings because the total amount of carried reserves did not change. Changes in reserve estimates are reflected in net income in the year such changes are recorded. Following is an analysis of the reserve development the Company has experienced during the past three years. Care should be exercised when attempting to analyze the financial impact of the reported development amounts because, as noted above, 1) the overall expectation is that, more often than not, favorable development will occur as the prior accident years’ reserves run off, and 2) development on prior years' reserves resulting solely from changes in the allocation of bulk reserves between the current and prior accident years does not have any impact on earnings. 2016 Development For the property and casualty insurance segment, the December 31, 2016 estimate of loss and settlement expense reserves for accident years 2015 and prior decreased $30.0 million from the estimate at December 31, 2015 . This decrease represents 6.2 percent of the December 31, 2015 gross carried reserves and is primarily attributed to a significant amount of favorable reserve development experienced in the workers' compensation and other liability lines of business. The favorable development in the workers' compensation line of business was generated from a change in assumptions due to better than expected loss frequency for accident year 2015 and loss severity for the most recent accident years. The favorable development in the other liability line of business was generated from a change in assumptions due to better than expected loss severity. For the reinsurance segment, the December 31, 2016 estimate of loss and settlement expense reserves for accident years 2015 and prior decreased $10.9 million from the estimate at December 31, 2015 . This decrease represents 5.5 percent of the December 31, 2015 gross carried reserves and is primarily attributed to favorable development in the 2015 accident year in the HORAD pro rata line of business, and an increase in the amount of negative bulk IBNR loss reserve carried on prior years' reserves in the MRB book of business. During 2016, the expected loss ratios utilized for prior contract years remained unchanged, except for ocean marine pro rata business. The expected loss ratios associated with this contract type were decreased in contract years 2012, 2014 and 2015 from the ratios utilized during 2015. Additionally, the expected loss ratio for contract year 2013 was increased slightly relative to the 2015 value. These changes were made in response to reserving information supplied by the ceding company, a large writer of ocean marine pro rata business. 2015 Development For the property and casualty insurance segment, the December 31, 2015 estimate of loss and settlement expense reserves for accident years 2014 and prior decreased $13.8 million from the estimate at December 31, 2014 . This decrease represented 3.0 percent of the December 31, 2014 gross carried reserves and was primarily attributed to better than expected outcomes on claims reported in prior years and favorable development on prior years' settlement expenses. No changes were made in the key actuarial assumptions utilized to estimate loss and settlement expense reserves during 2015 ; however, the accident year allocation factors applied to IBNR loss reserves, bulk case loss reserves and the defense and cost containment portion of settlement expense reserves were revised at December 31, 2015 as part of the annual review. This change resulted in the movement of $423,000 of reserves from prior accident years to the current accident year, and hence, was reported as favorable development on prior years' reserves. Development on prior years’ reserves resulting solely from changes in the allocation of bulk reserves between the current and prior accident years does not have an impact on earnings. For the reinsurance segment, the December 31, 2015 estimate of loss and settlement expense reserves for accident years 2014 and prior decreased $21.3 million from the estimate at December 31, 2014 . This decrease represented 10.8 percent of the December 31, 2014 gross carried reserves and was attributed to several factors, including adjustments made in the offshore energy and liability proportional account, a reduction in carried IBNR loss reserves that could no longer be justified and a negative bulk IBNR loss reserve established for the MRB book of business. No changes were made in the key actuarial assumptions utilized to estimate loss and settlement expense reserves during 2015 ; however, the accident year allocation factors applied to IBNR loss reserves were revised during 2015 . This change resulted in the movement of $1.0 million of reserves from the current accident year to prior accident years, and hence, was reported as adverse development on prior years' reserves. Development on prior years’ reserves resulting solely from changes in the allocation of bulk reserves between the current and prior accident years does not have an impact on earnings. 2014 Development For the property and casualty insurance segment, the December 31, 2014 estimate of loss and settlement expense reserves for accident years 2013 and prior decreased $8.1 million from the estimate at December 31, 2013 . This decrease represented 1.9 percent of the December 31, 2013 gross carried reserves and was primarily attributed to better than expected outcomes on claims reported in prior years and favorable development on prior years' settlement expense reserves. No changes were made in the key actuarial assumptions utilized to estimate loss and settlement expense reserves during 2014 ; however, the accident year allocation factors applied to IBNR loss reserves, bulk case loss reserves and the defense and cost containment portion of settlement expense reserves were revised at December 31, 2014 as part of the annual review. This change resulted in the movement of $2.2 million of reserves from the prior accident years to the current accident year, and hence, was reported as favorable development on prior years' reserves. Development on prior years’ reserves resulting solely from changes in the allocation of bulk reserves between the current and prior accident years does not have an impact on earnings. For the reinsurance segment, the December 31, 2014 estimate of loss and settlement expense reserves for accident years 2013 and prior decreased $12.7 million from the estimate at December 31, 2013 . This decrease represented 6.9 percent of the December 31, 2013 gross carried reserves and was largely attributed to reported losses being lower than what was expected as of December 31, 2014 for accident years 2012 and prior, and a reduction of IBNR loss reserves on older accident years because the amount previously carried was no longer indicated in the actuarial analysis. Following is information about reported incurred and paid claims development as of December 31, 2016 , net of reinsurance, as well as cumulative claim frequency and the amount of IBNR loss reserves carried. The information displayed for assumed reinsurance is restated to reflect all foreign currency denominated transactions on the basis of current (December 31, 2016 ) exchange rates. The number of reported claims (cumulative claim frequency) for the Company’s direct insurance business represents the total number of claims reported by the participants in the pooling agreement, and is determined on the basis of each unique combination of claimant, specific policy coverage, and type of loss. This is in contrast to all other reported amounts that are stated at the aggregate 30 percent pool participation percentage of the Company's property and casualty insurance subsidiaries. The cumulative claim frequency for the Company’s assumed reinsurance business is not readily available. Consistent with industry practices, bordereauxs on pro rata accounts often exclude claim frequency information, and if it is included, the level of detail provided by the ceding companies can vary significantly. Excess of loss contracts customarily report total losses subject to the treaty without detailed loss listings. ($ in thousands) Commercial auto liability insurance Incurred losses and allocated settlement expenses, net of reinsurance, for the years ended December 31, As of December 31, 2016 Supplementary unaudited information Audited Audited Audited Accident 2007 2008 2009 2010 2011 2012 2013 2014 2015 2016 IBNR Cumulative 2007 $ 29,391 $ 32,270 $ 33,085 $ 32,264 $ 30,850 $ 30,513 $ 30,263 $ 30,120 $ 30,054 $ 30,059 $ 46 12,289 2008 29,898 30,082 29,433 27,968 26,886 26,923 26,878 26,741 26,768 2 11,511 2009 28,973 27,923 26,667 25,370 24,986 24,874 24,730 24,655 14 10,481 2010 30,377 27,480 26,478 26,401 26,252 26,479 26,166 (1 ) 11,391 2011 32,775 29,790 31,098 31,961 31,914 31,635 30 11,763 2012 32,768 34,235 37,098 37,681 37,693 (308 ) 11,940 2013 37,265 40,382 42,086 42,336 (454 ) 13,628 2014 50,342 49,998 51,455 2,008 15,029 2015 53,883 57,824 4,608 16,378 2016 59,468 11,487 15,598 Total $ 388,059 Cumulative paid losses and allocated settlement expenses, net of reinsurance, for the years ended December 31, Supplementary unaudited information Audited Accident 2007 2008 2009 2010 2011 2012 2013 2014 2015 2016 2007 $ 6,180 $ 14,231 $ 21,600 $ 25,928 $ 28,241 $ 29,239 $ 29,993 $ 29,989 $ 29,998 $ 30,005 2008 6,551 13,437 19,204 23,144 25,215 26,306 26,527 26,648 26,750 2009 6,952 12,957 17,359 21,532 24,001 24,495 24,593 24,608 2010 7,025 13,278 19,274 23,547 24,674 25,558 26,039 2011 6,801 14,875 22,206 26,598 29,121 30,293 2012 8,830 19,398 26,023 32,636 35,406 2013 8,729 19,975 29,997 36,232 2014 12,069 25,746 37,433 2015 13,336 27,424 2016 13,583 Total $ 287,773 All outstanding liabilities before 2007, net of reinsurance (34 ) Liability for losses and settlement expenses, net of reinsurance $ 100,252 ($ in thousands) Commercial property insurance Incurred losses and allocated settlement expenses, net of reinsurance, for the years ended December 31, As of December 31, 2016 Supplementary unaudited information Audited Audited Audited Accident 2007 2008 2009 2010 2011 2012 2013 2014 2015 2016 IBNR Cumulative 2007 $ 38,293 $ 35,166 $ 34,070 $ 33,877 $ 33,858 $ 33,896 $ 33,892 $ 33,928 $ 33,811 $ 33,815 $ 1 11,933 2008 48,559 42,870 42,645 42,422 42,562 42,649 42,784 42,765 42,707 (50 ) 15,795 2009 39,511 36,003 35,985 35,881 35,622 35,926 36,056 36,020 (446 ) 14,635 2010 40,422 38,650 38,770 39,071 39,154 39,379 39,428 (3 ) 16,267 2011 58,930 57,614 57,271 57,629 57,703 58,375 95 19,493 2012 41,535 44,157 45,313 46,273 46,566 (116 ) 16,039 2013 50,266 50,976 52,511 53,070 (27 ) 15,982 2014 60,018 60,990 60,662 (35 ) 16,702 2015 55,508 56,798 (289 ) 14,253 2016 59,708 339 13,636 Total $ 487,149 Cumulative paid losses and allocated settlement expenses, net of reinsurance, for the years ended December 31, Supplementary unaudited information Audited Accident 2007 2008 2009 2010 2011 2012 2013 2014 2015 2016 2007 $ 24,873 $ 32,797 $ 33,404 $ 33,656 $ 33,809 $ 33,857 $ 33,878 $ 33,914 $ 33,800 $ 33,813 2008 31,514 40,603 41,868 41,991 42,071 42,607 42,691 42,755 42,755 2009 25,321 32,602 34,624 35,422 35,803 35,803 35,849 35,893 2010 28,032 35,730 36,931 37,926 38,901 39,314 39,318 2011 41,524 53,226 54,803 56,249 57,065 57,607 2012 32,879 41,862 43,628 44,543 46,270 2013 36,555 47,683 50,460 51,457 2014 43,022 55,679 58,045 2015 37,208 50,068 2016 41,652 Total $ 456,878 All outstanding liabilities before 2007, net of reinsurance 100 Liability for losses and settlement expenses, net of reinsurance $ 30,371 ($ in thousands) Workers' compensation insurance Incurred losses and allocated settlement expenses, net of reinsurance, for the years ended December 31, As of December 31, 2016 Supplementary unaudited information Audited Audited Audited Accident 2007 2008 2009 2010 2011 2012 2013 2014 2015 2016 IBNR Cumulative 2007 $ 43,285 $ 45,832 $ 44,747 $ 44,888 $ 44,981 $ 44,373 $ 44,372 $ 44,325 $ 44,353 $ 43,599 $ 845 22,312 2008 49,577 46,240 44,113 43,156 43,766 43,338 43,301 43,737 42,943 1,179 21,614 2009 46,130 43,335 44,098 44,041 44,093 43,590 43,724 42,774 998 19,233 2010 46,328 49,336 50,057 49,906 49,851 50,069 49,145 1,383 19,611 2011 47,836 46,724 44,709 44,506 44,427 43,695 1,649 19,562 2012 51,099 50,094 47,756 46,928 45,088 2,156 19,357 2013 52,141 51,637 48,946 46,102 2,639 19,814 2014 51,515 50,973 47,472 2,680 19,390 2015 54,960 48,919 3,485 18,983 2016 57,832 17,228 17,764 Total $ 467,569 Cumulative paid losses and allocated settlement expenses, net of reinsurance, for the years ended December 31, Supplementary unaudited information Audited Accident 2007 2008 2009 2010 2011 2012 2013 2014 2015 2016 2007 $ 11,592 $ 24,164 $ 30,600 $ 34,061 $ 36,338 $ 37,818 $ 38,916 $ 39,628 $ 40,251 $ 40,643 2008 12,432 25,214 31,110 34,302 36,024 37,270 37,938 38,654 39,099 2009 11,879 25,157 31,802 35,363 37,409 38,329 39,167 39,583 2010 14,237 28,074 35,029 39,001 41,437 42,651 43,614 2011 13,291 26,291 32,237 35,295 37,027 38,437 2012 14,015 28,109 33,943 37,307 39,456 2013 14,917 29,219 35,061 37,907 2014 14,692 28,894 35,883 2015 14,956 29,023 2016 15,473 Total $ 359,118 All outstanding liabilities before 2007, net of reinsurance 28,331 Liability for losses and settlement expenses, net of reinsurance $ 136,782 ($ in thousands) Other liability insurance Incurred losses and allocated settlement expenses, net of reinsurance, for the years ended December 31, As of December 31, 2016 Supplementary unaudited information Audited Audited Audited Accident 2007 2008 2009 2010 2011 2012 2013 2014 2015 2016 IBNR Cumulative 2007 $ 47,426 $ 40,441 $ 35,944 $ 36,535 $ 36,148 $ 36,185 $ 36,725 $ 36,399 $ 36,194 $ 36,011 $ 632 10,442 2008 46,327 40,005 38,877 34,689 38,755 37,005 36,305 35,528 35,491 1,056 10,941 2009 44,497 39,908 37,650 34,263 35,614 32,827 32,384 32,521 1,277 9,826 2010 41,624 36,213 34,655 38,829 36,137 34,655 34,556 1,273 10,129 2011 44,490 42,982 35,125 35,177 33,649 32,452 1,700 9,969 2012 42,661 42,081 41,139 40,275 37,093 1,450 10,010 2013 47,974 43,837 42,544 42,187 6,957 10,504 2014 61,382 54,403 52,601 6,614 10,691 2015 54,221 47,553 15,533 10,074 2016 59,052 24,345 8,612 Total $ 409,517 Cumulative paid losses and allocated settlement expenses, net of reinsurance, for the years ended December 31, Supplementary unaudited information Audited Accident 2007 2008 2009 2010 2011 2012 2013 2014 2015 2016 2007 $ 3,505 $ 9,966 $ 17,971 $ 23,893 $ 28,383 $ 30,234 $ 31,605 $ 33,182 $ 34,096 $ 34,725 2008 4,299 10,443 16,525 24,139 28,476 31,270 32,514 32,863 33,162 2009 3,294 10,707 16,718 22,276 26,255 28,172 29,722 30,176 2010 3,403 8,315 15,041 21,732 27,612 29,688 30,711 2011 4,730 10,572 17,308 22,154 25,647 28,228 2012 4,720 12,851 19,661 25,095 29,651 2013 4,414 11,894 21,122 27,642 2014 5,630 17,267 27,506 2015 4,331 11,588 2016 6,403 Total $ 259,792 All outstanding liabilities before 2007, net of reinsurance 14,056 Liability for losses and settlement expenses, net of reinsurance $ 163,781 ($ in thousands) Personal auto liability insurance Incurred losses and allocated settlement expenses, net of reinsurance, for the years ended December 31, As of December 31, 2016 Supplementary unaudited information Audited Audited Audited Accident 2007 2008 2009 2010 2011 2012 2013 2014 2015 2016 IBNR Cumulative 2007 $ 8,616 $ 8,337 $ 8,107 $ 7,923 $ 7,866 $ 7,839 $ 7,814 $ 7,794 $ 7,782 $ 7,793 $ 21 6,737 2008 9,024 8,221 8,121 8,098 8,094 7,909 7,876 7,833 7,862 51 6,781 2009 10,168 9,653 9,452 9,386 9,353 9,382 9,339 9,325 24 7,523 2010 9,815 9,851 9,736 9,698 9,700 9,656 9,676 31 7,429 2011 9,741 9,388 9,331 9,432 9,460 9,311 (97 ) 8,050 2012 10,917 10,756 11,023 10,731 10,537 (30 ) 7,871 2013 10,492 10,384 10,376 10,085 13 7,232 2014 10,573 9,631 9,331 112 6,304 2015 9,119 8,638 213 5,642 2016 7,404 997 4,443 Total $ 89,962 Cumulative paid losses and allocated settlement expenses, net of reinsurance, for the years ended December 31, Supplementary unaudited information Audited Accident 2007 2008 2009 2010 2011 2012 2013 2014 2015 2016 2007 $ 3,243 $ 5,355 $ 6,696 $ 7,134 $ 7,497 $ 7,697 $ 7,756 $ 7,772 $ 7,772 $ 7,772 2008 3,096 5,798 6,743 7,291 7,558 7,794 7,810 7,809 7,805 2009 3,564 6,393 7,966 8,905 9,049 9,194 9,204 9,278 2010 3,988 6,666 8,250 9,108 9,401 9,562 9,632 2011 3,950 6,842 8,129 8,883 9,038 9,153 2012 4,779 7,439 9,091 9,871 10,244 2013 4,377 7,521 8,985 9,648 2014 3,970 6,392 7,755 2015 3,800 6,229 2016 3,505 Total $ 81,021 All outstanding liabilities before 2007, net of reinsurance 59 Liability for losses and settlement expenses, net of reinsurance $ 9,000 ($ in thousands) Homeowners insurance Incurred losses and allocated settlement expenses, net of reinsurance, for the years ended December 31, As of December 31, 2016 Supplementary unaudited information Audited Audited Audited Accident 2007 2008 2009 2010 2011 2012 2013 2014 2015 2016 IBNR Cumulative 2007 $ 14,283 $ 12,525 $ 12,332 $ 12,333 $ 12,317 $ 12,295 $ 12,322 $ 12,314 $ 12,322 $ 12,312 $ (6 ) 9,208 2008 22,736 20,222 19,894 19,924 19,905 19,886 19,886 19,901 19,908 — 12,964 2009 18,109 16,606 16,467 16,379 16,352 16,394 16,465 16,464 — 11,475 2010 17,875 17,523 17,074 17,053 17,093 17,129 17,146 (16 ) 12,132 2011 24,530 23,389 22,975 23,309 23,448 23,415 45 14,257 2012 16,057 16,496 16,836 16,929 16,892 (9 ) 10,108 2013 14,844 14,833 14,685 14,784 60 8,683 2014 13,228 13,328 13,447 39 7,416 2015 11,233 11,153 37 5,907 2016 11,801 (38 ) 6,853 Total $ 157,322 Cumulative paid losses and allocated settlement expenses, net of reinsurance, for the years ended December 31, Supplementary unaudited information Audited Accident 2007 2008 2009 2010 2011 2012 2013 2014 2015 2016 2007 $ 9,164 $ 11,605 $ 12,067 $ 12,126 $ 12,133 $ 12,158 $ 12,219 $ 12,220 $ 12,221 $ 12,221 2008 15,642 19,385 19,550 19,787 19,891 19,902 19,903 19,902 19,908 2009 12,645 15,885 16,135 16,246 16,288 16,315 16,421 16,464 2010 13,457 16,633 16,909 17,011 17,128 17,128 17,130 2011 19,828 22,421 22,737 23,136 23,403 23,370 2012 13,759 16,283 16,582 16,793 16,859 2013 11,735 14,285 14,621 14,681 2014 11,065 13,025 13,215 2015 8,650 10,456 2016 10,573 Total $ 154,877 All outstanding liabilities before 2007, net of reinsurance — Liability for losses and settlement expenses, net of reinsurance $ 2,445 ($ in thousands) Auto physical damage insurance Incurred losses and allocated settlement expenses, net of reinsurance, for the years ended December 31, As of December 31, 2016 Supplementary unaudited information Audited Audited Audited Accident 2007 2008 2009 2010 2011 2012 2013 2014 2015 2016 IBNR Cumulative 2007 $ 17,177 $ 15,198 $ 15,034 $ 15,051 $ 15,033 $ 15,022 $ 15,014 $ 15,010 $ 15,004 $ 14,993 $ (9 ) 25,973 2008 19,589 17,743 17,598 17,584 17,578 17,567 17,562 17,558 17,540 (15 ) 28,635 2009 18,077 16,744 16,720 16,639 16,593 16,605 16,602 16,587 (15 ) 29,419 2010 19,249 18,657 18,538 18,549 18,527 18,532 18,488 (35 ) 31,513 2011 21,965 21,003 20,919 20,917 20,915 20,877 (25 ) 34,393 2012 21,389 21,342 21,263 21,233 21,161 (54 ) 31,098 2013 22,847 22,553 22,486 22,371 (52 ) 31,040 2014 24,897 24,115 23,904 (98 ) 31,571 2015 27,950 26,612 (47 ) 30,633 2016 28,070 (1,294 ) 29,060 Total $ 210,603 Cumulative paid losses and allocated settlement expenses, net of reinsurance, for the years ended December 31, Supplementary unaudited information Audited Accident 2007 2008 2009 2010 2011 2012 2013 2014 2015 2016 2007 $ 14,202 $ 15,111 $ 15,019 $ 15,043 $ 15,029 $ 15,019 $ 15,012 $ 15,008 $ 15,004 $ 15,002 2008 16,491 17,662 17,577 17,570 17,577 17,564 17,560 17,557 17,555 2009 15,566 16,661 16,687 16,636 16,592 16,603 16,602 16,601 2010 17,113 18,557 18,529 18,540 18,523 18,528 18,521 2011 19,849 20,984 20,912 20,904 20,912 20,900 2012 19,719 21,328 21,256 21,227 21,216 2013 20,774 22,512 22,463 22,417 2014 22,743 24,110 23,987 2015 24,483 26,538 2016 26,871 Total $ 209,608 All outstanding liabilities before 2007, net of reinsurance 3 Liability for losses and settlement expenses, net of reinsurance $ 998 ($ in thousands) Assumed pro rata reinsurance Incurred losses and allocated settlement expenses, net of reinsurance, for the years ended December 31, As of December 31, 2016 Supplementary unaudited information Audited Audited Audited Accident 2007 2008 2009 2010 2011 2012 2013 2014 2015 2016 IBNR Cumulative 2007 $ 26,407 $ 19,758 $ 18,245 $ 18,323 $ 18,152 $ 17,959 $ 17,867 $ 17,849 $ 17,758 $ 17,773 $ 268 Unavailable 2008 29,698 25,004 23,684 24,053 23,560 23,690 23,500 23,654 23,712 321 2009 23,625 19,009 18,100 17,306 17,143 16,970 16,907 16,899 295 2010 19,357 16,773 16,151 15,501 15,322 15,114 15,065 150 2011 29,890 29,567 29,156 28,399 27,808 27,792 230 2012 21,735 20,865 20,422 17,785 17,231 505 2013 23,022 29,554 26,902 26,325 2,764 2014 30,931 27,215 27,500 2,089 2015 38,142 34,953 5,292 2016 35,519 17,637 Total $ 242,769 Cumulative paid losses and allocated settlement expenses, net of reinsurance, for the years ended December 31, Supplementary unaudited information Audited Accident 2007 2008 2009 2010 2011 2012 2013 2014 2015 2016 2007 $ 6,397 $ 13,247 $ 14,976 $ 16,004 $ 16,789 $ 16,899 $ 17,007 $ 17,222 $ 17,273 $ 17,338 2008 9,154 17,973 20,168 21,367 21,872 22,288 22,539 22,842 22,984 2009 6,071 12,821 14,387 15,195 15,720 15,980 16,158 16,346 2010 4,995 11,774 13,692 14,083 14,693 14,742 14,783 2011 10,139 22,575 26,190 26,893 27,268 27,339 2012 4,378 12,433 14,639 15,834 16,178 2013 3,834 12,291 17,455 20,564 2014 5,980 15,907 20,297 2015 9,526 21,794 2016 9,613 Total $ 187,236 All outstanding liabilities before 2007, net of reinsurance 2,926 Liability for losses and settlement expenses, net of reinsurance $ 58,459 ($ in thousands) Assumed excess of loss reinsurance Incurred losses and allocated settlement expenses, net of reinsurance, for the years ended December 31, As of December 31, 2016 Supplementary unaudited information Audited Audited Audited Accident 2007 2008 2009 2010 2011 2012 2013 2014 2015 2016 IBNR Cumulative 2007 $ 31,246 $ 25,899 $ 26,567 $ 23,064 $ 22,825 $ 22,735 $ 22,588 $ 22,112 $ 22,036 $ 22,084 $ 1,135 Unavailable 2008 43,846 39,823 41,319 40,054 38,911 39,499 37,413 36,956 36,821 1,490 2009 38,849 30,505 29,941 30,470 30,121 28,187 27,867 27,096 1,872 2010 47,367 40,923 40,735 40,223 39,592 40,348 39,544 2,761 2011 71,897 61,504 60,672 59,088 58,825 58,444 3,254 2012 58,734 55,971 54,397 53,152 52,800 4,598 2013 52,143 47,088 44,536 44,391 4,219 2014 65,009 58,476 59,827 6,611 2015 59,686 54,522 10,167 2016 66,336 23,457 Total $ 461,865 Cumulative paid losses and allocated settlement expenses, net of reinsurance, for the years ended December 31, Supplementary unaudited information Audited Accident 2007 2008 2009 2010 2011 2012 2013 2014 2015 2016 2007 $ 5,853 $ 13,257 $ 15,750 $ 16,513 $ 17,599 $ 18,157 $ 18,464 $ 18,725 $ 19,328 $ 19,708 2008 14,250 25,464 28,652 30,585 31,214 32,529 32,679 33,110 33,554 2009 8,554 15,867 18,765 20,968 21,837 22,186 22,809 22,987 2010 9,281 24,713 27,985 30,778 32,620 33,629 35,306 2011 25,188 42,007 47,722 50,367 52,362 53,657 2012 21,318 36,224 40,592 43,580 45,115 2013 11,676 27,327 32,973 37,232 2014 22,114 38,921 45,604 2015 13,376 30,171 2016 18,280 Total $ 341,614 All outstanding liabilities before 2007, net of reinsurance 19,142 Liability for losses and settlement expenses, net of reinsurance $ 139,393 The following table sets forth a reconciliation of the incurred and paid claims development tables to the liability for losses and settlement expenses: ($ in thousands) December 31, 2016 Net outstanding liabilities for losses and allocated settlement expenses: Commercial auto liability insurance $ 100,252 Commercial property insurance 30,371 Workers' compensation insurance 136,782 Other liability insurance 163,781 Personal auto liability insurance 9,000 Homeowners insurance 2,445 Auto physical damage insurance 998 Assumed pro rata reinsurance 58,459 Assumed excess of loss reinsurance 139,393 Other lines of insurance 1,967 Liability for losses and allocated settlement expenses, net of reinsurance 643,448 Ceded reserves for losses and allocated settlement expenses: Commercial auto liability insurance 526 Commercial property insurance 3,608 Workers' compensation insurance 8,265 Other liability insurance 2,547 Personal auto liability insurance 1,511 Homeowners insurance 41 Auto physical damage insurance 21 Assumed pro rata reinsurance 2,242 Assumed excess of loss reinsurance 1,880 Other lines of insurance 23 Total ceded reserves for losses and allocated settlement expenses 20,664 Unallocated settlement expenses 26,420 Gross reserve for losses and settlement expenses $ 690,532 Average annual percentage payout of incurred claims by age, net of reinsurance Supplementary unaudited information Years 1 2 3 4 5 6 7 8 9 10 Commercial auto liability insurance 23.5 % 25.8 % 21.8 % 15.5 % 7.5 % 3.3 % 1.4 % 0.2 % 0.2 % 0.0 % Commercial property insurance 70.6 % 20.9 % 3.6 % 1.7 % 1.6 % 0.7 % 0.1 % 0.1 % (0.2 )% 0.0 % Workers' compensation insurance 29.5 % 29.8 % 14.0 % 7.5 % 4.6 % 2.8 % 2.0 % 1.4 % 1.2 % 0.9 % Other liability insurance 11.0 % 18.6 % 19.7 % 17.1 % 12.8 % 6.6 % 3.8 % 2.3 % 1.7 % 1.7 % Personal auto liability insurance 42.5 % 29.0 % 15.1 % 7.7 % 3.0 % 2.0 % 0.5 % 0.3 % (0.1 )% 0.0 % Homeowners insurance 80.3 % 16.8 % 1.8 % 0.9 % 0.5 % 0.1 % 0.3 % 0.1 % 0.0 % 0.0 % Auto physical damage insurance 93.9 % 6.8 % (0.3 )% 0.0 % (0.1 )% 0.0 % 0.0 % 0.0 % 0.0 % 0.0 % Assumed pro rata reinsurance 29.6 % 39.5 % 12.8 % 5.6 % 2.8 % 0.9 % 0.8 % 1.2 % 0.5 % 0.4 % Assumed excess of loss reinsurance 31.9 % 31.2 % 10.1 % 6.2 % 3.5 % 2.4 % 2.1 % 1.0 % 2.0 % 1.7 % |