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) 2017 2016 2015 Gross reserves at beginning of year $ 690,532 $ 678,774 $ 661,309 Re-valuation due to foreign currency exchange rates (1,913 ) (2,475 ) (2,061 ) Less ceded reserves at beginning of year 20,664 23,477 28,253 Net reserves at beginning of year 671,781 657,772 635,117 Incurred losses and settlement expenses related to: Current year 441,588 427,838 405,850 Prior years (19,619 ) (40,941 ) (35,114 ) Total incurred losses and settlement expenses 421,969 386,897 370,736 Paid losses and settlement expenses related to: Current year 179,354 172,652 154,958 Prior years 213,232 200,236 193,123 Total paid losses and settlement expenses 392,586 372,888 348,081 Net reserves at end of year 701,164 671,781 657,772 Plus ceded reserves at end of year 30,923 20,664 23,477 Re-valuation due to foreign currency exchange rates 525 (1,913 ) (2,475 ) Gross reserves at end of year $ 732,612 $ 690,532 $ 678,774 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. 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 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, the overall expectation is that, more often than not, favorable development will occur as the prior accident years’ reserves run off. 2017 Development For the property and casualty insurance segment, the December 31, 2017 estimate of loss and settlement expense reserves for accident years 2016 and prior decreased $15.7 million from the estimate at December 31, 2016 . This decrease represents 3.2 percent of the December 31, 2016 gross carried reserves and is primarily attributed to reductions in prior year ultimate loss ratios for every line of business except commercial auto liability and surety bonds (included in "other" lines of business). Commercial auto liability experienced adverse development as ultimate loss and settlement expense ratios were increased for accident years 2013-2016 due to increases in projected severity and/or frequency. The adverse development from surety bonds was due to two large accident year 2015 losses. The two lines of business contributing the majority of favorable development were other liability and workers' compensation. Other liability’s ultimate loss ratios were decreased for most accident years from 2001 through 2016 mainly in response to decreases in expected ultimate severity. Workers' compensation’s favorable development reflects a reduction in the accident year 2016 ultimate ratio as reported losses to date are materially more favorable than anticipated in frequency and severity assumptions underlying the December 31, 2016 selection. Included in the development amount is adverse development experienced in the other liability line of business stemming from the settlement of claims for past and future legal fees and losses on a multi-year asbestos exposure associated with a former insured, and a slight strengthening of remaining reserves. For the reinsurance segment, the December 31, 2017 estimate of loss and settlement expense reserves for accident years 2016 and prior decreased $3.9 million from the estimate at December 31, 2016 . This decrease represents 1.9 percent of the December 31, 2016 gross carried reserves and primarily reflects favorable development in the property/casualty global pro rata and excess contracts, and the per risk excess contracts. For the property/casualty global pro rata contracts, the favorable development was related to a change in ultimate loss assumptions for several prior years due to the use of company experience in place of Reinsurance Association of America data for calculating development factors to ultimate. 2016 Development 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 provides 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 reserves 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 was 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. 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 . Excluding the $5.6 million of "mechanical" favorable development that resulted from the change in reserving methodology noted above, the implied amount of favorable development that had an impact on earnings was approximately $24.4 million . This decrease represented 5.1 percent of the December 31, 2015 gross carried reserves and was 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 represented 5.5 percent of the December 31, 2015 gross carried reserves and was 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 . 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 is also "mechanical in nature", and does not have an impact on earnings. Excluding this $423,000 of "mechanical" favorable development, the implied amount of favorable development that had an impact on earnings was approximately $13.4 million . This decrease represented 2.9 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. 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 . 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, resulting in $1.0 million of "mechanical" adverse development. Excluding this $1.0 million of adverse development, the implied amount of favorable development that had an impact on earnings was approximately $22.3 million . This decrease represented 11.3 percent of the December 31, 2014 gross carried reserves and was attributed to several factors, including adjustments made in the offshore energy and liability proportional account, a reduction in carried IBNR loss reserves that was no longer necessary and a negative bulk IBNR loss reserve established for the MRB book of business. Following is information about reported incurred and paid claims development as of December 31, 2017 , net of reinsurance, as well as cumulative claim frequency and the amount of IBNR loss reserves carried (representing both IBNR liabilities and expected loss reserve development on reported claims). The information displayed for assumed reinsurance is restated to reflect all foreign currency denominated transactions on the basis of current (December 31, 2017 ) exchange rates. The number of reported claims (cumulative claim frequency) for the Company’s direct insurance business represents the total number of claims reported by the participants in the pooling agreement, and is determined on the basis of each unique combination of claimant, specific policy coverage, and type of loss. This is in contrast to all other reported amounts that are stated at the aggregate 30 percent pool participation percentage of the Company's property and casualty insurance subsidiaries. The cumulative claim frequency for the Company’s assumed reinsurance business is not readily available. Consistent with industry practices, bordereauxs on pro rata accounts often exclude claim frequency information, and if it is included, the level of detail provided by the ceding companies can vary significantly. Excess of loss contracts customarily report total losses subject to the treaty without detailed loss listings. ($ 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, 2017 Supplementary unaudited information Audited Audited Audited Accident 2008 2009 2010 2011 2012 2013 2014 2015 2016 2017 IBNR Cumulative 2008 $ 29,898 $ 30,082 $ 29,433 $ 27,968 $ 26,886 $ 26,923 $ 26,878 $ 26,741 $ 26,768 $ 26,764 $ (1 ) 11,511 2009 28,973 27,923 26,667 25,370 24,986 24,874 24,730 24,655 24,697 15 10,482 2010 30,377 27,480 26,478 26,401 26,252 26,479 26,166 26,166 — 11,393 2011 32,775 29,790 31,098 31,961 31,914 31,635 31,638 275 11,767 2012 32,768 34,235 37,098 37,681 37,693 37,753 (203 ) 11,941 2013 37,265 40,382 42,086 42,336 43,159 (52 ) 13,640 2014 50,342 49,998 51,455 51,933 1,225 15,059 2015 53,883 57,824 58,627 1,664 16,494 2016 59,468 61,188 6,307 16,829 2017 63,909 16,652 15,220 Total $ 425,834 Cumulative paid losses and allocated settlement expenses, net of reinsurance, for the years ended December 31, Supplementary unaudited information Audited Accident 2008 2009 2010 2011 2012 2013 2014 2015 2016 2017 2008 $ 6,551 $ 13,437 $ 19,204 $ 23,144 $ 25,215 $ 26,306 $ 26,527 $ 26,648 $ 26,750 $ 26,756 2009 6,952 12,957 17,359 21,532 24,001 24,495 24,593 24,608 24,628 2010 7,025 13,278 19,274 23,547 24,674 25,558 26,039 26,088 2011 6,801 14,875 22,206 26,598 29,121 30,293 30,878 2012 8,830 19,398 26,023 32,636 35,406 36,541 2013 8,729 19,975 29,997 36,232 40,807 2014 12,069 25,746 37,433 44,783 2015 13,336 27,424 39,478 2016 13,583 30,233 2017 14,474 Total $ 314,666 All outstanding liabilities before 2008, net of reinsurance (34 ) Liability for losses and settlement expenses, net of reinsurance $ 111,134 ($ in thousands) Commercial property insurance Incurred losses and allocated settlement expenses, net of reinsurance, for the years ended December 31, As of December 31, 2017 Supplementary unaudited information Audited Audited Audited Accident 2008 2009 2010 2011 2012 2013 2014 2015 2016 2017 IBNR Cumulative 2008 $ 48,559 $ 42,870 $ 42,645 $ 42,422 $ 42,562 $ 42,649 $ 42,784 $ 42,765 $ 42,707 $ 42,786 $ 23 15,799 2009 39,511 36,003 35,985 35,881 35,622 35,926 36,056 36,020 36,292 (71 ) 14,654 2010 40,422 38,650 38,770 39,071 39,154 39,379 39,428 39,347 (75 ) 16,276 2011 58,930 57,614 57,271 57,629 57,703 58,375 58,148 22 19,509 2012 41,535 44,157 45,313 46,273 46,566 46,750 22 16,054 2013 50,266 50,976 52,511 53,070 52,966 268 16,005 2014 60,018 60,990 60,662 60,867 456 16,735 2015 55,508 56,798 55,659 99 14,366 2016 59,708 58,343 (176 ) 14,866 2017 55,459 65 13,818 Total $ 506,617 Cumulative paid losses and allocated settlement expenses, net of reinsurance, for the years ended December 31, Supplementary unaudited information Audited Accident 2008 2009 2010 2011 2012 2013 2014 2015 2016 2017 2008 $ 31,514 $ 40,603 $ 41,868 $ 41,991 $ 42,071 $ 42,607 $ 42,691 $ 42,755 $ 42,755 $ 42,761 2009 25,321 32,602 34,624 35,422 35,803 35,803 35,849 35,893 36,224 2010 28,032 35,730 36,931 37,926 38,901 39,314 39,318 39,323 2011 41,524 53,226 54,803 56,249 57,065 57,607 58,106 2012 32,879 41,862 43,628 44,543 46,270 46,562 2013 36,555 47,683 50,460 51,457 52,182 2014 43,022 55,679 58,045 59,255 2015 37,208 50,068 52,444 2016 41,652 51,103 2017 38,114 Total $ 476,074 All outstanding liabilities before 2008, net of reinsurance (1 ) Liability for losses and settlement expenses, net of reinsurance $ 30,542 ($ in thousands) Workers' compensation insurance Incurred losses and allocated settlement expenses, net of reinsurance, for the years ended December 31, As of December 31, 2017 Supplementary unaudited information Audited Audited Audited Accident 2008 2009 2010 2011 2012 2013 2014 2015 2016 2017 IBNR Cumulative 2008 $ 49,577 $ 46,240 $ 44,113 $ 43,156 $ 43,766 $ 43,338 $ 43,301 $ 43,737 $ 42,943 $ 43,272 $ 1,540 21,622 2009 46,130 43,335 44,098 44,041 44,093 43,590 43,724 42,774 43,417 1,642 19,236 2010 46,328 49,336 50,057 49,906 49,851 50,069 49,145 49,435 2,032 19,624 2011 47,836 46,724 44,709 44,506 44,427 43,695 44,056 1,831 19,569 2012 51,099 50,094 47,756 46,928 45,088 45,276 2,335 19,380 2013 52,141 51,637 48,946 46,102 45,949 2,509 19,843 2014 51,515 50,973 47,472 47,836 2,902 19,457 2015 54,960 48,919 47,227 1,777 19,177 2016 57,832 48,276 3,084 20,147 2017 52,409 6,721 19,181 Total $ 467,153 Cumulative paid losses and allocated settlement expenses, net of reinsurance, for the years ended December 31, Supplementary unaudited information Audited Accident 2008 2009 2010 2011 2012 2013 2014 2015 2016 2017 2008 $ 12,432 $ 25,214 $ 31,110 $ 34,302 $ 36,024 $ 37,270 $ 37,938 $ 38,654 $ 39,099 $ 39,496 2009 11,879 25,157 31,802 35,363 37,409 38,329 39,167 39,583 39,908 2010 14,237 28,074 35,029 39,001 41,437 42,651 43,614 44,175 2011 13,291 26,291 32,237 35,295 37,027 38,437 39,167 2012 14,015 28,109 33,943 37,307 39,456 40,292 2013 14,917 29,219 35,061 37,907 39,254 2014 14,692 28,894 35,883 39,046 2015 14,956 29,023 35,458 2016 15,473 29,592 2017 16,863 Total $ 363,251 All outstanding liabilities before 2008, net of reinsurance 34,420 Liability for losses and settlement expenses, net of reinsurance $ 138,322 ($ in thousands) Other liability insurance Incurred losses and allocated settlement expenses, net of reinsurance, for the years ended December 31, As of December 31, 2017 Supplementary unaudited information Audited Audited Audited Accident 2008 2009 2010 2011 2012 2013 2014 2015 2016 2017 IBNR Cumulative 2008 $ 46,327 $ 40,005 $ 38,877 $ 34,689 $ 38,755 $ 37,005 $ 36,305 $ 35,528 $ 35,491 $ 34,941 $ 538 10,957 2009 44,497 39,908 37,650 34,263 35,614 32,827 32,384 32,521 32,063 647 9,844 2010 41,624 36,213 34,655 38,829 36,137 34,655 34,556 33,736 639 10,144 2011 44,490 42,982 35,125 35,177 33,649 32,452 31,711 992 9,994 2012 42,661 42,081 41,139 40,275 37,093 37,180 38 10,043 2013 47,974 43,837 42,544 42,187 39,175 3,666 10,580 2014 61,382 54,403 52,601 51,047 1,662 10,878 2015 54,221 47,553 43,379 9,566 10,496 2016 59,052 56,384 12,913 10,262 2017 59,420 25,293 8,407 Total $ 419,036 Cumulative paid losses and allocated settlement expenses, net of reinsurance, for the years ended December 31, Supplementary unaudited information Audited Accident 2008 2009 2010 2011 2012 2013 2014 2015 2016 2017 2008 $ 4,299 $ 10,443 $ 16,525 $ 24,139 $ 28,476 $ 31,270 $ 32,514 $ 32,863 $ 33,162 $ 33,451 2009 3,294 10,707 16,718 22,276 26,255 28,172 29,722 30,176 30,488 2010 3,403 8,315 15,041 21,732 27,612 29,688 30,711 31,776 2011 4,730 10,572 17,308 22,154 25,647 28,228 29,060 2012 4,720 12,851 19,661 25,095 29,651 32,753 2013 4,414 11,894 21,122 27,642 31,752 2014 5,630 17,267 27,506 35,318 2015 4,331 11,588 19,022 2016 6,403 18,784 2017 6,322 Total $ 268,726 All outstanding liabilities before 2008, net of reinsurance 13,369 Liability for losses and settlement expenses, net of reinsurance $ 163,679 ($ 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, 2017 Supplementary unaudited information Audited Audited Audited Accident 2008 2009 2010 2011 2012 2013 2014 2015 2016 2017 IBNR Cumulative 2008 $ 9,024 $ 8,221 $ 8,121 $ 8,098 $ 8,094 $ 7,909 $ 7,876 $ 7,833 $ 7,862 $ 7,804 $ — 6,783 2009 10,168 9,653 9,452 9,386 9,353 9,382 9,339 9,325 9,312 (2 ) 7,523 2010 9,815 9,851 9,736 9,698 9,700 9,656 9,676 9,649 2 7,431 2011 9,741 9,388 9,331 9,432 9,460 9,311 9,413 10 8,051 2012 10,917 10,756 11,023 10,731 10,537 10,626 7 7,872 2013 10,492 10,384 10,376 10,085 10,085 22 7,235 2014 10,573 9,631 9,331 9,204 27 6,312 2015 9,119 8,638 8,378 181 5,666 2016 7,404 6,584 108 4,693 2017 7,043 553 4,427 Total $ 88,098 Cumulative paid losses and allocated settlement expenses, net of reinsurance, for the years ended December 31, Supplementary unaudited information Audited Accident 2008 2009 2010 2011 2012 2013 2014 2015 2016 2017 2008 $ 3,096 $ 5,798 $ 6,743 $ 7,291 $ 7,558 $ 7,794 $ 7,810 $ 7,809 $ 7,805 $ 7,804 2009 3,564 6,393 7,966 8,905 9,049 9,194 9,204 9,278 9,314 2010 3,988 6,666 8,250 9,108 9,401 9,562 9,632 9,631 2011 3,950 6,842 8,129 8,883 9,038 9,153 9,335 2012 4,779 7,439 9,091 9,871 10,244 10,415 2013 4,377 7,521 8,985 9,648 9,932 2014 3,970 6,392 7,755 8,598 2015 3,800 6,229 7,535 2016 3,505 5,427 2017 3,467 Total $ 81,458 All outstanding liabilities before 2008, net of reinsurance 71 Liability for losses and settlement expenses, net of reinsurance $ 6,711 ($ in thousands) Homeowners insurance Incurred losses and allocated settlement expenses, net of reinsurance, for the years ended December 31, As of December 31, 2017 Supplementary unaudited information Audited Audited Audited Accident 2008 2009 2010 2011 2012 2013 2014 2015 2016 2017 IBNR Cumulative 2008 $ 22,736 $ 20,222 $ 19,894 $ 19,924 $ 19,905 $ 19,886 $ 19,886 $ 19,901 $ 19,908 $ 19,911 $ — 12,999 2009 18,109 16,606 16,467 16,379 16,352 16,394 16,465 16,464 16,467 — 11,486 2010 17,875 17,523 17,074 17,053 17,093 17,129 17,146 17,139 7 12,146 2011 24,530 23,389 22,975 23,309 23,448 23,415 23,350 (19 ) 14,287 2012 16,057 16,496 16,836 16,929 16,892 16,879 (24 ) 10,113 2013 14,844 14,833 14,685 14,784 14,737 (14 ) 8,688 2014 13,228 13,328 13,447 13,427 18 7,423 2015 11,233 11,153 11,041 (25 ) 5,940 2016 11,801 11,377 87 7,281 2017 9,926 (221 ) 7,359 Total $ 154,254 Cumulative paid losses and allocated settlement expenses, net of reinsurance, for the years ended December 31, Supplementary unaudited information Audited Accident 2008 2009 2010 2011 2012 2013 2014 2015 2016 2017 2008 $ 15,642 $ 19,385 $ 19,550 $ 19,787 $ 19,891 $ 19,902 $ 19,903 $ 19,902 $ 19,908 $ 19,911 2009 12,645 15,885 16,135 16,246 16,288 16,315 16,421 16,464 16,467 2010 13,457 16,633 16,909 17,011 17,128 17,128 17,130 17,132 2011 19,828 22,421 22,737 23,136 23,403 23,370 23,368 2012 13,759 16,283 16,582 16,793 16,859 16,905 2013 11,735 14,285 14,621 14,681 14,703 2014 11,065 13,025 13,215 13,269 2015 8,650 10,456 10,730 2016 10,573 10,869 2017 8,760 Total $ 152,114 All outstanding liabilities before 2008, net of reinsurance 91 Liability for losses and settlement expenses, net of reinsurance $ 2,231 ($ 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, 2017 Supplementary unaudited information Audited Audited Audited Accident 2008 2009 2010 2011 2012 2013 2014 2015 2016 2017 IBNR Cumulative 2008 $ 19,589 $ 17,743 $ 17,598 $ 17,584 $ 17,578 $ 17,567 $ 17,562 $ 17,558 $ 17,540 $ 17,541 $ (9 ) 28,635 2009 18,077 16,744 16,720 16,639 16,593 16,605 16,602 16,587 16,590 (11 ) 29,424 2010 19,249 18,657 18,538 18,549 18,527 18,532 18,488 18,494 (28 ) 31,518 2011 21,965 21,003 20,919 20,917 20,915 20,877 20,867 (27 ) 34,394 2012 21,389 21,342 21,263 21,233 21,161 21,184 (30 ) 31,099 2013 22,847 22,553 22,486 22,371 22,408 (4 ) 31,041 2014 24,897 24,115 23,904 23,946 (51 ) 31,580 2015 27,950 26,612 26,331 (10 ) 30,665 2016 28,070 27,629 (310 ) 30,715 2017 28,523 (1,868 ) 29,755 Total $ 223,513 Cumulative paid losses and allocated settlement expenses, net of reinsurance, for the years ended December 31, Supplementary unaudited information Audited Accident 2008 2009 2010 2011 2012 2013 2014 2015 2016 2017 2008 $ 16,491 $ 17,662 $ 17,577 $ 17,570 $ 17,577 $ 17,564 $ 17,560 $ 17,557 $ 17,555 $ 17,550 2009 15,566 16,661 16,687 16,636 16,592 16,603 16,602 16,601 16,599 2010 17,113 18,557 18,529 18,540 18,523 18,528 18,521 18,521 2011 19,849 20,984 20,912 20,904 20,912 20,900 20,892 2012 19,719 21,328 21,256 21,227 21,216 21,216 2013 20,774 22,512 22,463 22,417 22,408 2014 22,743 24,110 23,987 23,978 2015 24,483 26,538 26,327 2016 26,871 27,883 2017 27,452 Total $ 222,826 All outstanding liabilities before 2008, net of reinsurance (33 ) Liability for losses and settlement expenses, net of reinsurance $ 654 ($ 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, 2017 Supplementary unaudited information Audited Audited Audited Accident 2008 2009 2010 2011 2012 2013 2014 2015 2016 2017 IBNR Cumulative 2008 $ 29,931 $ 25,463 $ 24,129 $ 24,473 $ 23,972 $ 24,103 $ 23,914 $ 24,068 $ 24,126 $ 24,084 $ 261 Unavailable 2009 23,812 19,364 18,442 17,626 17,447 17,274 17,212 17,204 17,183 225 2010 19,629 17,279 16,658 15,993 15,807 15,589 15,539 15,533 135 2011 30,231 30,316 29,848 29,075 28,459 28,440 28,339 182 2012 22,113 21,580 21,110 18,429 17,855 17,644 349 2013 23,306 30,174 27,545 26,936 25,442 1,883 2014 31,516 27,776 28,007 26,419 753 2015 38,442 35,356 35,148 1,704 2016 35,830 39,412 7,664 2017 29,989 14,704 Total $ 259,193 Cumulative paid losses and allocated settlement expenses, net of reinsurance, for the years ended December 31, Supplementary unaudited information Audited Accident 2008 2009 2010 2011 2012 2013 2014 2015 2016 2017 2008 $ 9,263 $ 18,268 $ 20,525 $ 21,744 $ 22,284 $ 22,700 $ 22,950 $ 23,253 $ 23,395 $ 23,476 2009 6,105 13,004 14,644 15,481 16,024 16,283 16,463 16,651 16,748 2010 5,059 12,057 14,081 14,499 15,172 15,212 15,254 15,299 2011 10,220 23,008 26,733 27,477 27,901 27,973 28,037 2012 4,478 12,826 15,159 16,403 16,772 16,852 2013 3,886 12,639 17,963 21,123 21,864 2014 6,052 16,185 20,745 23,567 2015 9,569 22,042 30,356 2016 9,673 22,280 2017 7,674 Total $ 206,153 All outstanding liabilities before 2008, net of reinsurance 2,599 Liability for losses and settlement expenses, net of reinsurance $ 55,639 ($ 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, 2017 Supplementary unaudited information Audited Audited Audited Accident 2008 2009 2010 2011 2012 2013 2014 2015 2016 2017 IBNR Cumulative 2008 $ 43,963 $ 39,939 $ 41,427 $ 40,162 $ 39,019 $ 39,606 $ 37,519 $ 37,063 $ 36,928 $ 37,786 $ 1,384 Unavailable 2009 38,903 30,552 29,987 30,518 30,167 28,233 27,913 27,142 26,922 1,496 2010 47,426 41,011 40,820 40,307 39,675 40,432 39,628 39,166 1,857 2011 72,124 61,787 60,948 59,345 59,090 58,700 58,279 1,977 2012 58,852 56,119 54,494 53,247 52,896 52,003 2,898 2013 52,699 47,705 45,103 44,947 44,829 3,188 2014 65,573 59,108 60,454 62,009 5,061 2015 60,183 55,190 51,924 6,372 2016 66,995 67,206 9,099 2017 91,994 29,426 Total $ 532,118 Cumulative paid losses and allocated settlement expenses, net of reinsurance, for the years ended December 31, Supplementary unaudited information Audited Accident 2008 2009 2010 2011 2012 2013 2014 2015 2016 2017 2008 $ 14,314 $ 25,556 $ 28,756 $ 30,690 $ 31,320 $ 32,634 $ 32,784 $ 33,216 $ 33,660 $ 33,837 2009 8,554 15,896 18,803 21,011 21,882 22,231 22,854 23,032 23,264 2010 9,282 24,759 28,037 30,858 32,700 33,709 35,387 35,646 2011 25,309 42,214 47,965 50,613 52,611 53,906 54,628 2012 21,320 36,266 40,641 43,637 45,174 46,735 2013 11,732 27,635 33,422 37,717 39,520 2014 22,172 39,361 46,163 50,242 2015 13,434 30,495 36,918 2016 18,408 38,913 2017 27,881 Total $ 387,584 All outstanding liabilities before 2008, net of reinsurance 18,772 Liability for losses and settlement expenses, net of reinsurance $ 163,306 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, 2017 Net outstanding liabilities for losses and allocated settlement expenses: Commercial auto liability insurance $ 111,134 Commercial property insurance 30,542 Workers' compensation insurance 138,322 Other liability insurance 163,679 Personal auto liability insurance 6,711 Homeowners insurance 2,231 Auto physical damage insurance 654 Assumed pro rata reinsurance 55,639 Assumed excess of loss reinsurance 163,306 Other lines of insurance 2,283 Liability for losses and allocated settlement expenses, net of reinsurance 674,501 Ceded reserves for losses and allocated settlement expenses: Commercial auto liability insurance 768 Commercial property insurance 4,624 Workers' compensation insurance 10,005 Other liability insurance 3,938 Personal auto liability insurance 1,337 Homeowners insurance 573 Auto physical damage insurance 228 Assumed pro rata reinsurance 7,167 Assumed excess of loss reinsurance 1,444 Other lines of insurance 839 Total ceded reserves for losses and allocated settlement expenses 30,923 Unallocated settlement expenses 27,188 Gross reserve for losses and settlement expenses $ 732,612 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 % 25.7 % 21.2 % 15.4 % 8.0 % 3.2 % 1.2 % 0.3 % 0.3 % 0.0 % Commercial property insurance 70.3 % 20.1 % 4.0 % 1.9 % 1.7 % 0.8 % 0.3 % 0.1 % 0.5 % 0.0 % Workers' compensation insurance 30.5 % 29.8 % 13.8 % 7.2 % 4.2 % 2.5 % 1.8 % 1.3 % 0.9 % 0.9 % Other liability insurance 11.5 % 19.6 % 19.5 % 17.2 % 12.7 % 7.3 % 3.5 % 1.9 % 1.0 % 0.8 % Personal auto liability insurance 44.1 % 29.4 % 14.9 % 8.2 % 2.6 % 1.8 % 0.7 % 0.3 % 0.2 % 0.0 % Homeowners insurance 82.2 % 14.9 % 1.7 % 0.9 % 0.5 % 0.1 % 0.2 % 0.1 % 0.0 % 0.0 % Auto physical damage insurance 94.3 % 6.6 % (0.3 )% (0.1 )% (0.1 )% 0.0 % 0.0 % 0.0 % 0.0 % 0.0 % Assumed pro rata reinsurance 28.4 % 39.5 % 15.0 % 6.5 % 2.7 % 0.9 % 0.6 % 0.9 % 0.6 % 0.3 % Assumed excess of loss reinsurance 32.3 % 31.2 % 10.3 % 6.7 % 3.3 % 2.5 % 2.1 % 0.8 % 1.1 % 0.5 % |