Insurance Contract Liabilities | 8. Insurance Contract Liabilities December 31, 2024 December 31, 2023 PAA GMM (1) Total PAA GMM (1) Total Insurance contracts issued (2) 42,989.4 4,793.3 47,782.7 41,863.4 4,471.4 46,334.8 Assets for insurance acquisition cash flows (176.8) (3.7) (180.5) (160.0) (3.4) (163.4) Insurance contract liabilities 42,812.6 4,789.6 47,602.2 41,703.4 4,468.0 46,171.4 (1) Includes insurance contracts issued measured under the GMM within Global Insurers and Reinsurers of $941.4 (2023 – $396.9 ), International Insurers and Reinsurers of $303.0 (2023 - $356.3 ) and Life insurance and Run-off of $3,548.9 (2023 - $3,718.2 ). The increase within the Global Insurers and Reinsurers from 2023 principally related to Brit which recognized certain renewed business under the GMM. Insurance contracts issued under the GMM include a LRC of $ 3,104.5 (2023 - $3,122.6 ) and a LIC of $1,688.8 (2023 - $1,348.8 ). (2) Total at December 31, 2024 was comprised of LRC of $5,878.1 and LIC of $41,904.6 (December 31, 2023 - $6,757.1 and $39,577.7 ). Insurance contracts issued, measured under the PAA by reporting segment and excluding intercompany balances, were as follows: Property and Casualty Insurance and Reinsurance Life North American Global Insurers International Insurers insurance Insurers and Reinsurers and Reinsurers Total and Run-off Consolidated LRC LIC Total LRC LIC Total LRC LIC Total 2024 January 1 1,140.8 9,005.2 10,146.0 1,071.0 25,937.2 27,008.2 1,399.0 3,239.5 4,638.5 41,792.7 70.7 41,863.4 December 31 1,117.8 9,676.2 10,794.0 891.8 26,298.6 27,190.4 737.5 4,187.1 4,924.6 42,909.0 80.4 42,989.4 2023 January 1 1,065.4 7,972.4 9,037.8 449.2 24,283.9 24,733.1 386.3 2,332.6 2,718.9 36,489.8 59.7 36,549.5 December 31 1,140.8 9,005.2 10,146.0 1,071.0 25,937.2 27,008.2 1,399.0 3,239.5 4,638.5 41,792.7 70.7 41,863.4 Movements in insurance contracts issued An analysis of the liability for remaining coverage and the liability for incurred claims for insurance contracts issued by the property and casualty insurance and reinsurance reporting segments measured under the PAA for the year ended December 31 were as follows: Year ended December 31, 2024 Property and Casualty Insurance and Reinsurance Liability for Liability for incurred claims (LIC) remaining Estimates of Risk adjustment coverage present value of for non-financial (LRC) (1) future cash flows risk Total Balance - January 1 3,610.8 35,530.6 2,651.3 41,792.7 Changes in the consolidated statement of comprehensive income: Insurance revenue (2) (29,589.0) — — (29,589.0) Incurred claims and other insurance service expenses (2)(3) 119.5 18,406.2 1,051.9 19,577.6 Amortization of acquisition costs 5,124.9 — — 5,124.9 Prior year reserve development and release of risk adjustment on prior year claims (4) — (232.8) (846.0) (1,078.8) Insurance service expenses (2) 5,244.4 18,173.4 205.9 23,623.7 Net insurance result (24,344.6) 18,173.4 205.9 (5,965.3) Net finance expense (income) from insurance contracts (5) (0.6) 1,634.6 — 1,634.0 Foreign exchange effects (6) (127.3) (625.6) (53.9) (806.8) Total changes in the consolidated statement of comprehensive income (24,472.5) 19,182.4 152.0 (5,138.1) Cash flows: Premiums received 29,692.6 — — 29,692.6 Claims and other insurance service expenses paid, including investment components — (17,848.0) — (17,848.0) Insurance acquisition cash flows (5,569.1) — — (5,569.1) Changes in funds withheld (78.3) 37.2 — (41.1) 24,045.2 (17,810.8) — 6,234.4 Investment components and other (436.4) 468.5 (12.1) 20.0 Balance - December 31 2,747.1 37,370.7 2,791.2 42,909.0 (1) Includes loss components of $64.7 at January 1, 2024 and $184.6 at December 31, 2024. (2) Insurance contracts acquired on the acquisition of Gulf Insurance were primarily accounted for as if the company had entered into the contracts on the acquisition date of December 26, 2023, with the fair value of the contracts deemed as the premium received. Consequently, the fair value of the insurance contracts acquired, comprising claims in their settlement period and unearned premiums, are included within the LRC, except settled claims that remain unpaid, which are included within the LIC. Claims acquired in their settlement period and included within the LRC are released into insurance revenue based on the expected amount and timing of claims settlements, and the actual settlement of claims is included within incurred claims and other insurance service expenses. Unearned premiums are released into insurance revenue over the remaining coverage period. During 2024 Gulf Insurance contributed insurance revenue of $3,239.0 , including $665.3 related to acquired contracts, and insurance service expenses of $2,920.6 , including $713.2 related to acquired contracts. The effect of acquired contracts decreased the net insurance result by $47.9 . Conversely, acquired contracts benefited the net reinsurance result by $54.1 as described in note 9. (3) Incurred claims and other insurance service expenses included within estimates of the present value of future cash flows is comprised of the Global Insurers and Reinsurers ( $8,788.7 ), North American Insurers ( $5,297.1 ) and International Insurers and Reinsurers ( $4,320.4 ) reporting segments. The increase to $4,320.4 in 2024 from $1,779.7 in 2023 in the International Insurers and Reinsurers reporting segment principally related to the acquisition of Gulf Insurance on December 26, 2023, which contributed $2,482.1 in 2024, including the effects of acquired contracts described in footnote 2. Incurred claims and other insurance service expenses included within risk adjustment for non-financial risk is comprised of the Global Insurers and Reinsurers ($ 647.3 ), North American Insurers ($ 237.1 ) and International Insurers and Reinsurers ( $167.5 ) reporting segments. (4) Reflects the release of risk adjustment for non-financial risk as claims are paid, comprised of the Global Insurers and Reinsurers ($ 630.2 ), North American Insurers ( $156.5 ) and International Insurers and Reinsurers ($ 59.3 ) reporting segments. When claims are initially incurred, the risk adjustment is included within incurred claims and other insurance service expenses in the table above. Prior year reserve development included within estimates of present value of future cash flows, comprised favourable prior year reserve development in the Global Insurers and Reinsurers ($ 211.5 ) and International Insurers and Reinsurers ( $149.6 ) reporting segments, partially offset by adverse prior year development in the North American Insurers ( $128.3 ) reporting segment. The increase from 2023, primarily reflected increased favourable prior year reserve development on non-catastrophe and catastrophe losses in the Global Insurers and Reinsurers reporting segment. (5) Net finance expense from insurance contracts included within estimates of present value of future cash flows is comprised of the Global Insurers and Reinsurers ($ 992.6 ), North American Insurers ( $389.3 ) and International Insurers and Reinsurers ( $252.7 ) reporting segments. The decrease in net finance expense in 2024 from 2023 from insurance contracts primarily reflects the effects of increased average discount rates in 2024 on prior years' net losses on claims, which has the effect of reducing net finance expense, and decreased average discount rates on interest accretion resulting from the unwinding of the effect of discounting as claims progress toward settlement in the Global Insurers and Reinsurers reporting segment. (6) Foreign exchange effects included within the total primarily includes the strengthening of the U.S. dollar relative to the company's insurance contract liabilities denominated in foreign currencies, primarily the Canadian dollar, euro, Brazilian real and the British pound sterling within the Global Insurers and Reinsurers ($254.0) , the North American Insurers ($220.7) and the International Insurers and Reinsurers ($150.9) reporting segments. Year ended December 31, 2023 Property and Casualty Insurance and Reinsurance Liability for Liability for incurred claims (LIC) remaining Estimates of Risk adjustment coverage present value of for non-financial (LRC) (1) future cash flows risk Total Balance - January 1 1,900.9 32,108.9 2,480.0 36,489.8 Changes in the consolidated statement of comprehensive income: Insurance revenue (26,095.0) — — (26,095.0) Incurred claims and other insurance service expenses (2) (81.2) 16,480.6 971.2 17,370.6 Amortization of acquisition costs 4,719.1 — — 4,719.1 Prior year reserve development and release of risk adjustment on prior year claims (3) — (73.3) (794.7) (868.0) Insurance service expenses 4,637.9 16,407.3 176.5 21,221.7 Net insurance result (21,457.1) 16,407.3 176.5 (4,873.3) Net finance expense from insurance contracts (4) 4.2 1,965.7 — 1,969.9 Foreign exchange effects 23.8 90.1 (28.1) 85.8 Total changes in the consolidated statement of comprehensive income (21,429.1) 18,463.1 148.4 (2,817.6) Cash flows: Premiums received 27,191.2 — — 27,191.2 Claims and other insurance service expenses paid, including investment components — (15,537.9) — (15,537.9) Insurance acquisition cash flows (5,196.6) — — (5,196.6) Changes in funds withheld 142.3 (21.8) — 120.5 22,136.9 (15,559.7) — 6,577.2 Investment components and other (170.4) 147.1 — (23.3) Contracts recognized on acquisition of subsidiary (5) 1,172.5 371.2 22.9 1,566.6 Balance - December 31 3,610.8 35,530.6 2,651.3 41,792.7 (1) Includes loss components of $139.0 at January 1, 2023 and $64.7 at December 31, 2023. (2) Incurred claims and other insurance service expenses included within estimates of present value of future cash flows is comprised of the Global Insurers and Reinsurers ( $9,596.8 ), North American Insurers ( $5,104.1 ) and International Insurers and Reinsurers ( $1,779.7 ) reporting segments. Incurred claims and other insurance service expenses included within risk adjustment for non-financial risk is comprised of the Global Insurers and Reinsurers ( $677.1 ), North American Insurers ( $191.1 ) and International Insurers and Reinsurers ( $103.0 ) reporting segments. (3) Reflects the release of risk adjustment for non-financial risk as claims are paid, primarily at the Global Insurers and Reinsurers ($589.9) and the North American Insurers ($155.9) reporting segments. When claims are initially incurred, the risk adjustment is included within incurred claims and other insurance service expenses in the table above. Prior year reserve development included within estimates of present value of future cash flows comprised favourable prior year reserve development at the Global Insurers and Reinsurers reporting segment ( $290.7 ), partially offset by adverse prior year reserve development at the International Insurers and Reinsurers ( $167.2 ) and North American Insurers ( $50.2 ) reporting segments. (4) Net finance expense from insurance contracts included within estimates of present value of future cash flows is comprised of the Global Insurers and Reinsurers ( $1,401.4 ), North American Insurers ( $407.6 ) and International Insurers and Reinsurers ( $156.7 ) reporting segments. (5) Principally reflects contracts recognized on the acquisition of Gulf Insurance, as described in note 21, which were primarily accounted for as if the company had entered into the contracts on the acquisition date, with the fair value of the contracts deemed as the premium received. Consequently, acquired contracts in their settlement period are included within the LRC and their expected settlement period deemed as the coverage period. Discount rates Cash flows are discounted using risk-free yield curves, adjusted to reflect the characteristics of the cash flows and the liquidity of the insurance contracts and reinsurance contract assets held. The company determines the yield curves using commercially available currency-specific rates and illiquidity premiums. The table below set out the primary yield curves that were used to discount the cash flows of insurance contracts and reinsurance contract assets held for currencies in which the company’s insurance revenue is principally based. December 31, 2024 December 31, 2023 Currencies 1 year 5 years 10 years 15 years 1 year 5 years 10 years 15 years United States dollar 4.64 % 4.83 % 5.17 % 5.37 % 5.00 % 4.57 % 4.70 % 4.81 % Canadian dollar 3.36 % 3.82 % 4.43 % 4.60 % 5.28 % 4.51 % 4.37 % 4.41 % Euro 2.38 % 2.50 % 2.91 % 3.23 % 3.38 % 2.64 % 2.86 % 3.08 % British pound sterling 4.74 % 4.68 % 5.14 % 5.51 % 4.95 % 3.93 % 4.26 % 4.60 % Development of insurance losses The development of insurance liabilities illustrates the estimation uncertainty associated with these liabilities and provides a measure of the company’s ability to estimate the ultimate value of claims. The loss development tables below present the estimates of undiscounted cumulative claims, excluding the risk adjustment, on both a gross and net of reinsurance basis for insurance contracts issued by the property and casualty insurance and reinsurance reporting segments at the end of each calendar year, the cumulative payments made in respect of those claims in subsequent years and the re-estimated amount of each calendar year’s cumulative claims as at December 31, 2024. Estimates of undiscounted gross cumulative claims Calendar year 2017 2018 2019 2020 2021 2022 2023 2024 Property and casualty provision for outstanding losses and loss adjustment expenses at December 31 25,284.5 25,426.9 26,528.3 28,700.5 32,329.1 36,306.4 41,221.8 44,110.0 Cumulative payments as of: One year later 6,917.3 7,191.0 7,018.7 6,986.7 8,410.7 10,341.7 11,386.6 Two years later 11,052.3 11,487.9 11,133.7 11,990.6 14,571.5 17,308.6 Three years later 13,928.6 14,318.9 14,702.8 16,410.5 19,487.3 Four years later 15,843.4 16,807.6 17,959.2 19,797.6 Five years later 17,528.7 19,121.9 20,332.7 Six years later 19,141.7 20,755.7 Seven years later 20,301.2 Reserves re-estimated as of: One year later 24,131.2 25,256.3 26,259.1 28,119.8 31,640.8 36,470.5 40,421.4 Two years later 24,091.7 25,124.0 26,052.6 27,894.1 32,041.6 36,493.3 Three years later 23,949.9 25,132.6 25,961.4 28,468.4 32,525.5 Four years later 24,046.1 25,286.7 26,611.8 29,118.6 Five years later 24,202.6 25,851.6 27,152.9 Six years later 24,554.7 26,226.1 Seven years later 24,824.2 Favourable (adverse) development 460.3 (799.2) (624.6) (418.1) (196.4) (186.9) 800.4 Favourable (adverse) development comprised of: Effect of foreign currency translation 555.9 307.3 410.5 399.5 338.8 250.1 390.0 Favourable (adverse) loss reserve development (95.6) (1,106.5) (1,035.1) (817.6) (535.2) (437.0) 410.4 460.3 (799.2) (624.6) (418.1) (196.4) (186.9) 800.4 Reconciliation to the liability for incurred claims at the property and casualty insurance and reinsurance reporting segments Property and casualty provision for outstanding losses and loss adjustment expenses as presented above 44,110.0 Effect of discounting (6,652.8) Risk adjustment for non-financial risk 3,364.9 Other (1) 227.2 Liability for incurred claims (PAA & GMM) 41,049.3 Less: Liability for incurred claims (GMM) (887.4) Liability for incurred claims (PAA) 40,161.9 Liability for incurred claims (PAA) as presented in the table above Estimates of present value of future cash flows 37,370.7 Risk adjustment for non-financial risk 2,791.2 Liability for incurred claims (PAA) 40,161.9 (1) Primarily includes settled losses payable and funds withheld, partially offset by reinstatement premiums payable. The effect of foreign currency translation in the table above primarily arose on translation of the provisions for losses to U.S. dollars of loss reserves of subsidiaries with functional currencies other than the U.S. dollar. The company’s exposure to foreign currency risk and the management thereof are discussed in note 22. Loss reserve development in the table above excludes the loss reserve development of a subsidiary in the year it is acquired whereas the consolidated statement of earnings includes the loss reserve development of a subsidiary from its acquisition date. Favourable loss reserve development in calendar year 2024 of $410.4 in the table above was principally comprised of favourable loss experience on more recent accident years, partially offset by continued emergence related to asbestos and other latent claims and unfavourable loss experience related to accident years 2016 to 2020. Estimates of undiscounted net cumulative claims (1) Calendar year 2017 2018 2019 2020 2021 2022 2023 2024 Property and casualty provision for outstanding losses and loss adjustment expenses at December 31 19,750.1 19,334.7 19,858.9 21,468.6 24,068.6 27,800.1 31,618.1 34,197.6 Cumulative payments as of: One year later 5,297.4 5,407.0 5,339.8 5,426.1 6,415.3 7,791.6 8,508.8 Two years later 8,394.6 8,606.4 8,480.3 9,269.8 11,042.3 13,108.6 Three years later 10,562.7 10,719.0 11,216.3 12,456.8 14,770.8 Four years later 12,010.0 12,624.3 13,473.3 14,979.6 Five years later 13,291.3 14,142.2 15,227.4 Six years later 14,348.9 15,378.5 Seven years later 15,221.8 Reserves re-estimated as of: One year later 18,642.9 19,052.8 19,587.2 21,233.4 23,808.7 27,534.6 30,843.5 Two years later 18,411.4 18,937.4 19,585.7 21,342.5 24,151.8 27,593.1 Three years later 18,275.8 19,052.3 19,845.5 21,728.2 24,570.4 Four years later 18,392.0 19,227.2 20,269.4 22,194.9 Five years later 18,589.3 19,589.3 20,657.3 Six years later 18,839.6 19,891.7 Seven years later 19,059.1 Favourable (adverse) development 691.0 (557.0) (798.4) (726.3) (501.8) 207.0 774.6 Favourable (adverse) development comprised of: Effect of foreign currency translation 231.2 67.5 173.2 207.5 260.9 117.6 336.6 Favourable (adverse) loss reserve development 459.8 (624.5) (971.6) (933.8) (762.7) 89.4 438.0 691.0 (557.0) (798.4) (726.3) (501.8) 207.0 774.6 Reconciliation to the liability for incurred claims, net of reinsurance, at the property and casualty insurance and reinsurance reporting segments Property and casualty provision for outstanding losses and loss adjustment expenses as presented above 34,197.6 Effect of discounting (5,157.7) Risk adjustment for non-financial risk 2,364.9 Other (2) (663.1) Liability for incurred claims, net of reinsurance (PAA & GMM) 30,741.7 Less: Liability for incurred claims, net of reinsurance (GMM) (876.8) Liability for incurred claims, net of reinsurance (PAA) 29,864.9 Liability for incurred claims, net of reinsurance (PAA) as presented in the preceding table and note 9 LIC (PAA) AIC (PAA) (note 9) LIC less AIC (PAA) Estimates of present value of future cash flows 37,370.7 9,449.8 27,920.9 Risk adjustment for non-financial risk 2,791.2 847.2 1,944.0 Liability for incurred claims, net of reinsurance (PAA) 40,161.9 10,297.0 29,864.9 (1) Net of asset for incurred claims for reinsurance contract assets held. (2) Primarily includes settled losses payable, net of reinsurance, partially offset by funds withheld and reclassification of certain retrospective contracts to the ARC. |