Back to GetFilings.com




QuickLinks -- Click here to rapidly navigate through this document

LOGO

UNITED STATES
SECURITIES AND EXCHANGE COMMISSION
Washington, D.C. 20549


FORM 10-K

ANNUAL REPORT PURSUANT TO SECTION 13 OR 15(d) OF
THE SECURITIES EXCHANGE ACT OF 1934
For the fiscal year ended
December 31, 2003

Commission File No. 0-15886

THE NAVIGATORS GROUP, INC.
(Exact name of the Registrant as specified in its charter)


Delaware
(State or other jurisdiction of
incorporation or organization)

 

13-3138397
(I.R.S. employer identification no.)

One Penn Plaza, New York, New York
(Address of principal executive offices)

 

10119
(Zip code)

Company's telephone number, including area code: (212) 244-2333

Securities registered pursuant to Section 12(b) of the Act: None

Securities registered pursuant to Section 12(g) of the Act: Common Stock, $.10 Par Value

                                                                                                               (Title of Class)

Indicate by check mark whether the Registrant (1) has filed all reports required to be filed by Section 13 or 15(d) of the Securities Exchange Act of 1934 during the preceding 12 months (or for such shorter period that the Registrant was required to file such reports), and (2) has been subject to such filing requirements for the past 90 days. Yes ý    No o

Indicate by check mark if disclosure of delinquent filers pursuant to Item 405 of Regulation S-K is not contained herein, and will not be contained, to the best of the Registrant's knowledge, in definitive proxy or information statements incorporated by reference in Part III of this Form 10-K or any amendment to this Form 10-K ý

Indicate by check mark whether the Registrant is an accelerated filer (as defined in Exchange Act Rule 12b-2). Yes ý    No o

The aggregate market value of voting stock held by non-affiliates as of June 30, 2003 was $127,123,000.

The number of common shares outstanding as of March 1, 2004 was 12,553,865.

DOCUMENTS INCORPORATED BY REFERENCE

Portions of the Company's 2004 Proxy Statement are incorporated by reference in Part III, Items 10, 11, 12, 13 and 14 of this Form 10-K.

A N N U A L   R E P O R T   2 0 0 3  —   1


TABLE OF CONTENTS

Description

 
Page Number

 

 

 
Forward Looking Statements   3

Business Description

 

4

Reinsurance Ceded

 

6

Loss Reserves

 

7

Investments

 

15

Regulation

 

21

Legal Proceedings

 

25

Selected Financial Data

 

27

Management's Discussion and Analysis

 

28
 
Overview

 

28
 
Critical Accounting Policies

 

29
 
Results of Operations

 

31
 
Segment Information

 

38
 
Liquidity and Capital Resources

 

44

Risk Factors

 

47

Controls and Procedures

 

53

Signatures

 

55

Index to Consolidated Financial Statements and Schedules

 

F-1

2  —   A N N U A L   R E P O R T   2 0 0 3


Note on Forward-Looking Statements

    Some of the statements in this Annual Report on Form 10-K are "forward-looking statements" as defined in the Private Securities Litigation Reform Act of 1995. Forward-looking statements are derived from information that we currently have and assumptions that we make. We cannot assure that anticipated results will be achieved, since results may differ materially because of both known and unknown risks and uncertainties which we face. We undertake no obligation to publicly update or revise any forward-looking statements, whether as a result of new information, future events or otherwise. Factors that could cause actual results to differ materially from our forward-looking statements include, but are not limited to, the factors discussed in the "Risk Factors" section of this Form 10-K as well as:

    In light of these risks, uncertainties and assumptions, any forward-looking events discussed in this Form 10-K may not occur. You are cautioned not to place undue reliance on any forward-looking statements, which speak only as of their respective dates.

A N N U A L   R E P O R T   2 0 0 3  —   3




Part I

Item 1. BUSINESS

General

    The accompanying consolidated financial statements consisting of the accounts of The Navigators Group, Inc., a Delaware holding company established in 1982, and its twelve active wholly owned subsidiaries are prepared on the basis of accounting principles generally accepted in the United States of America ("GAAP"). The Company consists of insurance company operations, insurance underwriting agencies and operations at Lloyd's of London. The terms "we", "us", "our" or "the Company" as used herein means The Navigators Group, Inc. and its subsidiaries, unless the context otherwise requires. The term "Parent Company" is used to mean The Navigators Group, Inc. without its subsidiaries. All significant intercompany transactions and balances have been eliminated.

    We are an international insurance holding company focusing on specialty products for niches within the overall property/casualty insurance market. Our largest product line and most long-standing area of specialization is ocean marine insurance. We have also developed niches in specialty lines of business and professional liability insurance. We base our strategy of developing specialty niches of business on the presence of what we perceive to be market opportunities for insurance products, our access to appropriately experienced personnel to manage a particular niche business and our estimation of the likelihood of that niche business producing profitable results. We conduct our insurance operations through five wholly owned underwriting agencies (the "Navigators Agencies") which underwrite on behalf of two wholly owned domestic insurance companies (Navigators Insurance Company and NIC Insurance Company, collectively referred to herein as the "Insurance Companies"), as well as three unaffiliated insurers that participate in the marine business written by the Navigators Agencies. In addition to business that we underwrite in our insurance company subsidiaries, we also participate in the Lloyd's of London market primarily through our ownership of Navigators Underwriting Agency, Ltd. ("NUAL") which manages the Lloyd's Syndicate 1221.

Marine Insurance

    Our marine insurance business is conducted both through our Insurance Companies and through our Lloyd's operations. Navigators Insurance Company obtains marine business through participation with three other unaffiliated insurers in a marine insurance pool managed by the Navigators Agencies. Navigators Insurance Company has participated in this marine insurance pool since 1983, when the company was formed. The composition of the pool and the level of participation of each member changes from time to time. Navigators Insurance Company's net participation in the marine pool for 2002 and 2001 was 75%. Navigators Insurance Company had a 70% participation in the marine pool for 2003 until it consummated a commutation agreement with one of the pool members, which retroactively increased our participation in the pool for 2003 to 80%. Somerset Insurance Ltd., a Bermuda corporation of which our Chairman and a member of his family own, in the aggregate, 98% of the outstanding voting stock, continued to reinsure the portion of the amount commuted that it previously reinsured. This portion constituted approximately 3.1% of Navigators Insurance Company's participation in the pool for the 2003 underwriting year which amounted to $2.3 million of gross written premium. Somerset Insurance Ltd. will not be providing reinsurance to the Company for the 2004 underwriting year. Net recoverable balances due to Navigators Insurance Company from Somerset Insurance Ltd. at December 31, 2003 of $3.5 million were fully collateralized by a funded trust account held by an independent third party. The Navigators Agencies generally receive commissions equal to 7.5% of the gross premium earned on marine insurance and are entitled to receive a 20% profit commission on the net underwriting profits of

4  —   A N N U A L   R E P O R T   2 0 0 3



the pool. The Navigators Agencies' offices writing ocean marine business are located in major insurance or port locations in Chicago, Houston, London, Oakland, New York, San Franciso and Seattle.

    Within Navigators Insurance Company's ocean marine business, there are a number of different product lines. The largest is marine liability, which protects business from liability to third parties for bodily injury or property damage stemming from their marine-related operations, such as terminals, marinas and stevedoring. We insure the physical damage to offshore oil platforms along with other offshore operations related to oil exploration and production. Another significant product line is bluewater hull, which provides coverage to the owners of ocean-going vessels against physical damage to the vessels. We also underwrite insurance for harbor craft and other small craft such as fishing vessels, providing physical damage and third party liability coverage. We underwrite cargo insurance, which provides coverage for physical damages to goods in the course of transit, whether by water, air or land.

    We participate in the marine and related insurance lines of the Lloyd's market through NUAL, which manages Lloyd's Syndicate 1221. The majority of Lloyd's Syndicate 1221's capacity is provided by Millennium Underwriting Ltd. and Navigators Corporate Underwriters Ltd., which are wholly owned subsidiaries of NUAL. We provided 97.4%, 68.1% and 67.4% of Syndicate 1221's capacity for the 2003, 2002 and 2001 underwriting years, respectively. In 2003, we provided a larger percentage of the gross capacity and reinsured 15.4% of our Syndicate 1221 capacity through the utilization of quota share reinsurance agreements with third parties who provide letters of credit used as collateral at Lloyd's. Our share of the premiums, losses and expenses from Lloyd's Syndicate 1221 are included in our consolidated results. The largest product line within our Lloyd's marine business is currently cargo, and the other primary lines include marine liability, offshore energy, bluewater hull, and assumed reinsurance of other marine insurers on an excess of loss basis. We have also developed a regional agency operation, Pennine Underwriting Limited, that generates cargo and engineering business in the Manchester, Leeds and Basingstoke areas of the United Kingdom that are not traditionally served by Lloyd's of London.

Specialty

    Navigators Specialty, a division of one of the Navigators Agencies which was acquired in 1999, primarily writes general liability insurance focusing on small general and artisan contractors and other targeted commercial risks, mostly in California. We have developed underwriting and claims expertise in this niche which we believe has allowed us to minimize our exposure to many of the large losses sustained in the past several years by other insurers, including losses stemming from coverages provided to larger contractors who work on condominiums, cooperative developments and other large housing developments. Many former competitors that lacked the expertise to selectively underwrite in this niche have been forced to withdraw from the market in the past several years, at a time when demand for coverage has remained, giving us the opportunity to selectively expand our underwriting in this area. As part of assessing the profit potential of the various lines of our business, as well as the overall amount of business that we are prepared to write in this specific line, in early 2003 we began to reduce the number of policies covering small artisan contractors, and to redirect our capacity to general contractors as well as to medium-sized artisan contractors. This shift in our business mix is consistent with our approach of emphasizing underwriting profit over market share.

    Beginning in late 2002, Navigators Specialty began producing surety business from our Midwest office. Surety bonds guarantee the performance of a specific contractual or statutory obligation, such as completion of a contractor's work on a publicly funded project. Our surety focus is on providing bid, performance and payment bonds for small to medium size contractors generally requiring bonds for individual projects of $2 million or less. In addition, we write surety bonds to guarantee obligations outside of the construction industry, such as travel agents' bonds, property brokers' bonds, notary bonds,

A N N U A L   R E P O R T   2 0 0 3  —   5



miscellaneous bonds, and license and permit bonds. We have hired a group of experienced surety underwriters in our Midwest office who focus exclusively on this business.

    Also in late 2002, Navigators Specialty began to write commercial multiple peril and commercial automobile insurance business from our Midwest office. Our commercial multi-peril products include general liability and a small amount of property insurance. We do not underwrite workers compensation coverage. We generally avoid writing property risks in areas with high exposure to earthquake or windstorm losses, such as California and Florida. In 2002, we also began underwriting personal umbrella insurance. This product is typically purchased by individuals who seek higher limits of liability than are provided in their homeowners or personal automobile policies. When personal umbrella coverage is desired and these two primary coverages are placed with different insurers, there is a need to place the personal umbrella insurance policy on a stand-alone basis.

Professional Liability

    We commenced underwriting professional liability insurance in the fourth quarter of 2001 after attracting a team of experienced professionals. This business is produced through Navigators Pro, a division of one of the Navigators Agencies. We believe that a compelling market opportunity exists in this line due to public perception of diminished stockholder value resulting from numerous high profile financial and accounting scandals that have resulted in earnings restatements. This has resulted in increased class action litigation activity involving potential large losses related to alleged mismanagement by directors and officers. Our principal product in this business is directors and officers liability, which we offer for both privately held and small to mid-size publicly traded corporations. With respect to public corporations, we currently target corporations with a market capitalization of $2 billion or less for this business. In addition, we provide fiduciary liability and crime insurance to our directors and officers liability clients. In 2002, we began offering employment practices liability, lawyers professional liability and miscellaneous professional liability coverages. Our current target market for lawyers professional liability is law firms comprised of 75 or fewer attorneys.

Engineering and Construction

    The Lloyd's operations write engineering and construction business consisting of coverage for construction projects including damage to machinery and equipment and loss of use due to delays. We believe this coverage, together with the cargo coverage provided through our Lloyd's operations marine business, provides our policyholders with risk management protection for key exposures throughout a project's construction and operation.

Onshore Energy

    The Lloyd's operations also write onshore energy insurance which principally focuses on the oil and gas, chemical and petrochemical industries with coverages primarily for property damage and business interruption.

Reinsurance Ceded

    We utilize reinsurance principally to reduce our exposure on individual risks, to protect against catastrophic losses, to maintain desired ratios of net written premium to statutory surplus and to stabilize loss ratios.

    Reinsurance does not discharge the original insurer from its primary liability to the policyholder. The ceding company is required to pay the losses even if the assuming company fails to meet its obligations under the reinsurance agreement.

6  —   A N N U A L   R E P O R T   2 0 0 3



    We are protected by various treaty and facultative reinsurance agreements. Our exposure to credit risk from any one reinsurer is managed through diversification by reinsuring with a number of different reinsurers, principally in the United States and European reinsurance markets. To meet our standards of acceptability, when the reinsurance is placed, a reinsurer generally must have an A.M. Best Company and/or Standard & Poor's rating of "A" or better, or equivalent financial strength if not rated, plus at least $250 million in policyholders' surplus. Our Reinsurance Security Committee monitors the financial strength of our reinsurers and the related reinsurance receivables and periodically reviews the list of acceptable reinsurers. The reinsurance is placed either directly by us or through reinsurance intermediaries. The reinsurance intermediaries are compensated by the reinsurers.

    An allowance was established for any amounts considered to be uncollectible. At December 31, 2003, 2002 and 2001, we had an allowance for uncollectible reinsurance of $33,068,000, $8,534,000 and $6,905,000, respectively. The 2003 allowance included a charge of $25,700,000 for uncollectible reinsurance as a result of loss reserves established for asbestos exposures on marine and aviation business written mostly prior to 1986. Charges for uncollectible reinsurance amounts recorded to incurred losses were $27,551,000, $1,632,000 and $320,000 for 2003, 2002 and 2001, respectively.

    The following table lists our 10 largest reinsurers measured by the amount of reinsurance recoverable for ceded losses, ceded loss adjustment expense and ceded unearned premium (constituting approximately 54.6% of the total recoverables) together with the reinsurance recoverables and collateral at December 31, 2003, and the reinsurers' rating from the indicated rating agency:

Reinsurer

  Reinsurance
Recoverables

  Collateral Held
  Rating
  Rating Agency
 
  ($ in thousands)


General Reinsurance Corporation   $ 79,944   $ 7,578   A++   A.M. Best
Folksamerica Reinsurance Company     37,538     4,253   A   A.M. Best
Swiss Reinsurance America Corporation     25,990     1,794   A+   A.M. Best
Munich Re     23,615     6,323   A+   S&P
Lloyd's of London (primarily Equitas)     18,206     1,233   A-   A.M. Best
Employers Mutual Casualty Company     16,555     13,732   A-   A.M. Best
American Re-Insurance Company     15,875     1,392   A+   A.M. Best
Swiss Reinsurance Company (UK) Ltd.     15,774     796   AA   S&P
Partner Reinsurance Company of the U.S.     15,340     1,160   A+   A.M. Best
Everest Reinsurance Company     12,655     760   A+   A.M. Best

    Collateral includes letters of credit, ceded balances payable and other balances held by the Company.

Loss Reserves

    Insurance companies and Lloyd's syndicates are required to maintain reserves for unpaid losses and unpaid loss adjustment expenses for all lines of business. These reserves are intended to cover the probable ultimate cost of settling all losses incurred and unpaid, including those incurred but not reported. The determination of reserves for losses and loss adjustment expenses ("LAE") for insurance companies such as Navigators Insurance Company and NIC Insurance Company, and Lloyd's corporate members such as Navigators Corporate Underwriters Ltd. and Millennium Underwriting Ltd. is dependent upon the receipt of information from the pools and syndicates in which such companies participate. Generally, there is a lag between the time

A N N U A L   R E P O R T   2 0 0 3  —   7



premiums are written and related losses and loss adjustment expenses are incurred, and the time such events are reported to the pools and syndicates and, subsequently, to Navigators Insurance Company, NIC Insurance Company, Navigators Corporate Underwriters Ltd. and Millennium Underwriting Ltd.

    Loss reserves are established by our Insurance Companies and Lloyd's Syndicate 1221 for reported claims when notice of the claim is first received. Reserves for such reported claims are established on a case-by-case basis by evaluating several factors, including the type of risk involved, knowledge of the circumstances surrounding such claim, severity of injury or damage, the potential for ultimate exposure, experience with the insured and the broker on the line of business, and the policy provisions relating to the type of claim. Reserves for incurred but not reported losses ("IBNR") are determined in part on the basis of statistical information, in part on the basis of industry experience and in part on the basis of the judgment of our senior corporate officers. To the extent that reserves are deficient or redundant, the amount of such deficiency or redundancy is treated as a charge or credit to earnings in the period in which the deficiency or redundancy is recognized.

    Loss reserves are estimates of what the insurer or reinsurer expects to pay on claims, based on facts and circumstances then known. It is possible that the ultimate liability may exceed or be less than such estimates. In setting our loss reserve estimates, we review statistical data covering several years, analyze patterns by line of business and consider several factors including trends in claims frequency and severity, changes in operations, emerging economic and social trends, inflation and changes in the regulatory and litigation environment. Based on this review, we make a best estimate of our ultimate liability. We do not establish a range of loss estimates around the best estimate we use to establish our reserves and loss adjustment expenses. During the loss settlement period, which, in some cases, may last several years, additional facts regarding individual claims may become known and, accordingly, it often becomes necessary to refine and adjust the estimates of liability on a claim upward or downward. Such estimates are regularly reviewed and updated and any resulting adjustments are included in the current year's income statement. Even then, the ultimate liability may exceed or be less than the revised estimates. The reserving process is intended to provide implicit recognition of the impact of inflation and other factors affecting loss payments by taking into account changes in historical payment patterns and perceived probable trends. There is generally no precise method for the subsequent evaluation of the adequacy of the consideration given to inflation, or to any other specific factor, because the eventual deficiency or redundancy of reserves is affected by many factors, some of which are interdependent.

    Navigators Insurance Company increased its gross and net asbestos reserves for losses by approximately $77.6 million and $31.6 million, respectively, in the fourth quarter of 2003. As a result, gross and net incurred losses increased by the amount of the respective reserve increase. The $31.6 million of net asbestos losses includes $25.7 million of uncollectible reinsurance.

    The reserve action was the result of a review of asbestos-related exposures conducted by the Company. The Company's management was notified in late January 2004 that an asbestos claim would likely have to be settled for a significantly greater amount than previously anticipated. As a result of the unexpected adverse development on this individual claim, the Company retained a leading independent consulting firm in this area to assist in the identification of its potential exposure to asbestos claims from policies written directly as well as those reinsured to Navigators Insurance Company from prior members of the Company's insurance pools. The Company's increased reserves relate primarily to policies underwritten by the Navigators Agencies in the late 1970's and first half of the 1980's on behalf of members of the pool, consisting of excess liability on marine related business and aviation products liability, including policies subsequently assumed by Navigators Insurance Company pursuant to reinsurance arrangements with pool members who exited the pool. Following the Company's and the independent consulting firm's recent review, the Company determined to increase its gross and net loss reserves for asbestos exposure to $78.5 million and $32.1 million, respectively, at December 31, 2003.

8  —   A N N U A L   R E P O R T   2 0 0 3



    Another factor related to reserve development is that we record those premiums which are reported to us through the end of each calendar year and accrue estimates for amounts where there is a time lag between when the policy is bound and the recording of the policy. A substantial portion of the estimated premium is from international business where there can be significant time lags. To the extent that the actual premium varies from estimates, the difference, along with the related loss reserves are recorded in current operations.

    The following table presents an analysis of losses and loss adjustment expenses for each year in the three-year period ended December 31, 2003:

 
Year Ended December 31,
 
 
2003
  2002
  2001
   
 
 
($ in thousands)


   

Net reserves for losses and loss adjustment expenses at beginning of year

 

$

264,647

 

$

202,759

 

$

174,883

 

 
   
 
 
   
Provision for losses and loss adjustment expenses for claims occurring in the current year     151,940     134,721     96,664    
Lloyd's Operations—reinsurance to close     514     1,641     4,196    
Increase (decrease) in estimated losses and loss adjustment expenses for claims occurring in prior years     58,635     7,038     5,385    
   
 
 
   
Incurred losses and loss adjustment expenses     211,089     143,400     106,245    
   
 
 
   
Losses and loss adjustment expenses paid for claims occurring during:                      
  Current year     (17,180 )   (16,727 )   (24,723 )  
  Prior years     (84,385 )   (64,785 )   (53,646 )  
   
 
 
   
Total losses and loss adjustment expenses paid     (101,565 )   (81,512 )   (78,369 )  
   
 
 
   
Net reserves for losses and loss adjustment expenses at end of year     374,171     264,647     202,759    
   
 
 
   
Reinsurance receivables on unpaid losses and loss adjustment expenses     350,441     224,995     198,418    
   
 
 
   
Gross reserves for losses and loss adjustment expenses at end of year   $ 724,612   $ 489,642   $ 401,177    
   
 
 
   

    The segment breakdown of prior year reserve deficiency (redundancy) was as follows:

Insurance Companies   $ 61,476   $ 6,713   $ (4,503 )  
Lloyd's Operations     (2,841 )   325     9,888    
   
 
 
   
  Total   $ 58,635   $ 7,038   $ 5,385    
   
 
 
   

    The $61.5 million deficiency recorded in 2003 for claims occurring in prior years for the Insurance Companies includes approximately $32.5 million recorded for asbestos and environmental exposures (consisting of $31.1 million in marine business and $1.4 million in run-off business), $22.2 million recorded for specialty business mostly for our California contractors liability business, approximately $4.0 million for marine business and $2.8 million for other run-off business (the latter three being unrelated to the asbestos and environmental exposures). The additional asbestos and environmental reserves include $25.7 million of uncollectible reinsurance.

A N N U A L   R E P O R T   2 0 0 3  —   9



    Approximately $6.7 million of the $7.0 million deficiency recorded in 2002 related to the Insurance Companies which resulted from adverse development in our specialty business, predominantly from our California contractors' liability business. The $9.9 million deficiency recorded in 2001 for the Lloyd's operations was due to an increase in premium estimates and related reserves for prior years and strengthening the Lloyd's reserves related to the 1999 underwriting year. The $4.5 million prior year redundancy recorded in 2001 for the Insurance Companies was mostly related to marine business.

    The following table presents the development of the loss and loss adjustment expenses reserves for 1993 through 2003. The line "Net reserves for losses and loss adjustment expenses" reflects the net reserves at the balance sheet date for each of the indicated years and represents the estimated amount of losses and loss adjustment expenses arising in all prior years that are unpaid at the balance sheet date. The "Reserves re-estimated" lines of the table reflect the re-estimated amount of the previously recorded reserves based on experience as of the end of each succeeding year. The estimate changes as more information becomes known about the frequency and severity of claims for individual years. The "Cumulative redundancy (deficiency)" lines of the table reflect the cumulative amounts developed as of successive years with respect to the aforementioned reserve liability. The cumulative redundancy or deficiency represents the aggregate change in the estimates over all prior years.

    The table allocates losses and loss adjustment expenses reported and recorded in subsequent years to all prior years starting with the year in which the loss was incurred. For example, assume that a loss occurred in 1995 and was not reported until 1997, the amount of such loss will appear as a deficiency in both 1995 and 1996. Conditions and trends that have affected development of the liability in the past may not necessarily occur in the future. Accordingly, it may not be appropriate to extrapolate future redundancies or deficiencies based on the table.

    As part of our risk management process, we purchase reinsurance to limit our liability on individual risks and to protect against catastrophic loss. We purchase both quota share reinsurance and excess of loss reinsurance. Quota share reinsurance is often utilized on the lower layers of risk and excess of loss reinsurance is used above the quota share reinsurance to limit our net retention per risk. Net retention means the amount of losses that we keep for our own account. Once our initial reserve is established and our net retention is exceeded, any adverse development will directly affect the gross loss reserve, but would generally have no impact on our net retained loss. Generally our limits of exposure are known with greater certainty when estimating our net loss versus our gross loss. This situation tends to create greater volatility in the deficiencies and redundancies of the gross reserves as compared to the net reserves.

10  —   A N N U A L   R E P O R T   2 0 0 3



 
  Year Ended December 31,
   
 
  1993
  1994
  1995
  1996
  1997
  1998
  1999
  2000
  2001
  2002
  2003
   
 
  ($ in thousands)

   
Net reserves for losses and LAE   $ 103,176   $ 135,377   $ 138,761   $ 132,558   $ 139,841   $ 150,517   $ 170,530   $ 174,883   $ 202,759   $ 264,647   $ 374,171    
Reserves for losses and LAE re-estimated as of:                                                                      
  One year later     104,306     142,400     136,309     131,524     136,458     159,897     165,536     180,268     209,797     323,282          
  Two years later     102,831     139,139     134,324     127,901     138,991     149,741     160,096     183,344     266,459                
  Three years later     101,537     138,155     131,658     126,457     129,592     142,229     156,322     232,530                      
  Four years later     100,432     135,482     131,018     117,388     123,038     138,495     194,924                            
  Five years later     98,805     134,197     122,845     113,078     121,208     176,226                                  
  Six years later     97,740     129,213     119,453     108,720     158,195                                        
  Seven years later     93,812     126,537     116,398     146,485                                              
  Eight years later     92,568     124,491     153,368                                                    
  Nine years later     91,444     159,426                                                          
  Ten years later     125,514                                                                
  Net cumulative (deficiency)     (22,338 )   (24,049 )   (14,607 )   (13,927 )   (18,354 )   (25,709 )   (24,394 )   (57,647 )   (63,700 )   (58,635 )        

Net cumulative paid as of:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 
  One year later     32,700     47,187     39,741     32,416     41,798     38,976     43,301     53,646     64,785     84,385          
  Two years later     53,603     69,960     59,397     59,796     64,301     63,400     71,535     91,352     112,746                
  Three years later     62,769     83,921     78,821     71,420     74,588     79,218     88,570     114,449                      
  Four years later     69,356     97,499     87,876     77,593     81,480     89,913     101,667                            
  Five years later     75,534     104,454     92,189     81,468     89,066     100,314                                  
  Six years later     80,308     107,469     95,313     85,823     96,203                                        
  Seven years later     81,584     109,066     98,497     91,399                                              
  Eight years later     82,435     111,346     103,510                                                    
  Nine years later     83,507     115,061                                                          
  Ten years later     86,811                                                                

Gross liability—end of year

 

 

247,346

 

 

314,898

 

 

273,854

 

 

269,601

 

 

278,432

 

 

342,444

 

 

391,094

 

 

357,674

 

 

401,177

 

 

489,642

 

 

724,612

 

 
Reinsurance recoverable     144,170     179,521     135,093     137,043     138,591     191,927     220,564     182,791     198,418     224,995     350,441    
   
 
 
 
 
 
 
 
 
 
 
   
Net liability—end of year     103,176     135,377     138,761     132,558     139,841     150,517     170,530     174,883     202,759     264,647     374,171    

Gross re-estimated latest

 

 

337,257

 

 

420,045

 

 

366,075

 

 

356,452

 

 

378,068

 

 

427,317

 

 

476,032

 

 

511,604

 

 

547,280

 

 

631,052

 

 

 

 

 
Re-estimated recoverable latest     211,743     260,619     212,707     209,967     219,873     251,091     281,108     279,074     280,821     307,770          
   
 
&nb