Insurance Regulatory Filing (09/30/2024)
*13188202420100103*
PROPERTY AND CASUALTY COMPANIES - ASSOCIATION EDITION
QUARTERLY STATEMENT
AS OF
OF THE CONDITION AND AFFAIRS
NAIC Group Code |
0218 |
0218 |
NAIC Company Code 13188 |
Employer's ID Number |
46-0204900 |
|||||||||||||||||||||
(Current) |
(Prior) |
|||||||||||||||||||||||||
Organized under the Laws of |
SD |
, State of Domicile or Port of Entry |
SD |
|||||||||||||||||||||||
Country of Domicile |
|
|||||||||||||||||||||||||
Incorporated/Organized |
|
Commenced Business |
|
|||||||||||||||||||||||
|
|
, |
|
|||||||||||||||||||||||
(Street and Number) |
(City or Town, State, Country and |
|||||||||||||||||||||||||
Main Administrative Office |
|
|||||||||||||||||||||||||
(Street and Number) |
||||||||||||||||||||||||||
|
, |
312-822-5000 |
||||||||||||||||||||||||
(City or Town, State, Country and |
(Area Code) (Telephone Number) |
|||||||||||||||||||||||||
Mail Address |
|
, |
|
|||||||||||||||||||||||
(Street and Number or P.O. Box) |
(City or Town, State, Country and |
|||||||||||||||||||||||||
Primary Location of Books and Records |
|
|||||||||||||||||||||||||
(Street and Number) |
||||||||||||||||||||||||||
|
, |
312-822-5000 |
||||||||||||||||||||||||
(City or Town, State, Country and |
(Area Code) (Telephone Number) |
|||||||||||||||||||||||||
Internet Website Address |
||||||||||||||||||||||||||
Statutory Statement Contact |
|
, |
312-822-5033 |
|||||||||||||||||||||||
( |
(Area Code) (Telephone Number) |
|||||||||||||||||||||||||
, |
312-260-4376 |
|||||||||||||||||||||||||
(E-mail Address) |
(FAX Number) |
OFFICERS
Chairman of the Board, |
|||
Chief Executive Officer & |
Executive Vice President & |
||
President |
|
General Counsel |
|
Executive Vice President & |
|||
Chief Financial Officer |
|
OTHER
|
|
|
||||||
SVP & Treasurer |
EVP & Chief Human Resources Officer |
President & Chief Executive Officer, |
||||||
|
|
|
||||||
SVP, Deputy General Counsel & Secretary |
EVP & Chief Administrative Officer |
EVP & Chief Actuary |
||||||
|
|
|
||||||
EVP, |
EVP, Chief Information Officer, Analytics, Operations |
President & Chief Executive Officer, |
||||||
|
|
|||||||
SVP & Chief Accounting Officer |
EVP & Global Head of Underwriting |
|||||||
DIRECTORS OR TRUSTEES |
||||||||
|
|
|
||||||
|
|
|||||||
State of |
|
SS: |
||||||
County of |
Cook |
|||||||
The officers of this reporting entity being duly sworn, each depose and say that they are the described officers of said reporting entity, and that on the reporting period stated above, all of the herein described assets were the absolute property of the said reporting entity, free and clear from any liens or claims thereon, except as herein stated, and that this statement, together with related exhibits, schedules and explanations therein contained, annexed or referred to, is a full and true statement of all the assets and liabilities and of the condition and affairs of the said reporting entity as of the reporting period stated above, and of its income and deductions therefrom for the period ended, and have been completed in accordance with the NAIC Annual Statement Instructions and Accounting Practices and Procedures manual except to the extent that: (1) state law may differ; or, (2) that state rules or regulations require differences in reporting not related to accounting practices and procedures, according to the best of their information, knowledge and belief, respectively. Furthermore, the scope of this attestation by the described officers also includes the related corresponding electronic filing with the NAIC, when required, that is an exact copy (except for formatting differences due to electronic filing) of the enclosed statement. The electronic filing may be requested by various regulators in lieu of or in addition to the enclosed statement.
|
|
|
|||||
Chairman of the Board, Chief Executive Officer & |
Senior Vice President, Deputy General Counsel & |
Executive Vice President & Chief Financial Officer |
|||||
President |
Secretary |
||||||
a. Is this an original filing? |
...................... Yes [ X ] No [ ] |
||||||
Subscribed and swoto before me this |
b. If no, |
||||||
5th |
day of |
November, 2024 |
1. State the amendment number |
||||
2. |
Date filed |
||||||
3. |
Number of pages attached |
STATEMENT AS OF
ASSETS
Current Statement Date |
4 |
|||||
1 |
2 |
3 |
|
|||
Net Admitted Assets |
Prior Year Net |
|||||
Assets |
Nonadmitted Assets |
(Cols. 1 - 2) |
Admitted Assets |
|||
1. |
Bonds |
............ 1,997,181,675 |
.................................0 |
............ |
1,997,181,675 |
............ 1,935,600,431 |
2. |
Stocks: |
|||||
2.1 Preferred stocks |
0 |
0 |
................................. |
0 |
.................................0 |
|
2.2 Common stocks |
15,703,815 |
0 |
................. |
15,703,815 |
................. 15,281,696 |
3. Mortgage loans on real estate:
3.1 First liens |
.................................................................................................. |
0 |
0 |
0 |
0 |
|||||
3.2 Other than first liens |
0 |
0 |
0 |
0 |
||||||
4. |
Real estate: |
|||||||||
4.1 Properties occupied by the company (less $ |
0 |
|||||||||
encumbrances) |
0 |
0 |
0 |
0 |
||||||
4.2 Properties held for |
the production of income (less |
|||||||||
$ |
0 |
encumbrances) |
.................................0 |
.................................0 |
.................................0 |
.................................0 |
||||
4.3 Properties held for sale (less $ |
0 |
|||||||||
.......................................................................................encumbrances) |
.................................0 |
.................................0 |
.................................0 |
.................................0 |
||||||
5. |
Cash ($ |
934,905 |
), cash equivalents |
|||||||
($ |
134,701,324 |
) and short-term |
||||||||
investments ($ |
1,049,069 ) |
................136,685,298 |
.................................0 |
................136,685,298 |
..................36,335,353 |
|||||
6. |
Contract loans (including $ |
................................. |
0 |
premium notes) |
.................................0 |
.................................0 |
.................................0 |
.................................0 |
||
7. |
Derivatives |
.................................0 |
.................................0 |
.................................0 |
.................................0 |
|||||
8. |
Other invested assets |
.................................0 |
.................................0 |
.................................0 |
.................................0 |
|||||
9. |
Receivables for securities |
.................................0 |
.................................0 |
.................................0 |
................. 14,770,000 |
|||||
10. |
Securities lending reinvested collateral assets |
.................................0 |
.................................0 |
.................................0 |
.................................0 |
|||||
11. |
Aggregate write-ins for invested assets |
.................................0 |
.................................0 |
.................................0 |
.................................0 |
|||||
12. |
Subtotals, cash and invested assets (Lines 1 to 11) |
............ 2,149,570,789 |
.................................0 |
............ 2,149,570,789 |
............ 2,001,987,480 |
|||||
13. |
Title plants less $ |
0 charged off (for Title insurers |
||||||||
only) |
.................................0 |
.................................0 |
.................................0 |
.................................0 |
||||||
14. |
Investment income due and accrued |
................. 16,688,761 |
.................................0 |
................. 16,688,761 |
................. 18,185,645 |
|||||
15. |
Premiums and considerations: |
|||||||||
15.1 Uncollected premiums and agents' balances in the course of collection |
................. 99,931,253 |
................. 17,575,437 |
................. 82,355,816 |
................. 63,129,845 |
||||||
15.2 Deferred premiums, agents' balances and installments booked but |
||||||||||
deferred and not yet due (including $ |
7,280,033 |
|||||||||
............................................................earned but unbilled premiums) |
................... 5,643,888 |
...................... 564,399 |
................... 5,079,490 |
................... 7,598,164 |
||||||
15.3 Accrued retrospective premiums ($ |
0 ) and |
|||||||||
contracts subject to redetermination ($ |
0 ) |
.................................0 |
.................................0 |
.................................0 |
.................................0 |
|||||
16. |
Reinsurance: |
|||||||||
....................................................16.1 Amounts recoverable from reinsurers |
................. (6,112,576) |
.................................0 |
................. (6,112,576) |
...................4,459,042 |
||||||
16.2 Funds held by or deposited with reinsured companies |
.................................0 |
.................................0 |
.................................0 |
.................................0 |
||||||
16.3 Other amounts receivable under reinsurance contracts |
.................................0 |
.................................0 |
.................................0 |
.................................0 |
||||||
17. |
Amounts receivable relating to uninsured plans |
.................................0 |
.................................0 |
.................................0 |
.................................0 |
|||||
18.1 |
....Current federal and foreign income tax recoverable and interest thereon |
.................................0 |
.................................0 |
.................................0 |
.................................0 |
|||||
18.2 |
...................................................................................Net deferred tax asset |
................. 20,146,758 |
...................... 934,219 |
................. 19,212,538 |
................. 18,202,272 |
|||||
19. |
Guaranty funds receivable or on deposit |
.................................0 |
0 |
0 |
0 |
|||||
20. |
Electronic data processing equipment and software |
0 |
0 |
0 |
0 |
21. Furniture and equipment, including health care delivery assets
($ |
0 ) |
.................................0 |
.................................0 |
.................................0 |
.................................0 |
|
22. |
.........Net adjustment in assets and liabilities due to foreign exchange rates |
.................................0 |
.................................0 |
.................................0 |
.................................0 |
|
23. |
.....................................Receivables from parent, subsidiaries and affiliates |
................... 8,742,551 |
.................................0 |
................... 8,742,551 |
................. 12,895,815 |
|
24. |
Health care ($ |
0 ) and other amounts receivable |
.................................0 |
.................................0 |
.................................0 |
.................................0 |
25. |
........................................Aggregate write-ins for other than invested assets |
...................... 507,510 |
..........................2,452 |
...................... 505,058 |
.......................157,742 |
|
26. |
Total assets excluding Separate Accounts, Segregated Accounts and |
|||||
Protected Cell Accounts (Lines 12 to 25) |
............ 2,295,118,934 |
................. 19,076,506 |
............ 2,276,042,427 |
............ 2,126,616,005 |
||
27. |
From Separate Accounts, Segregated Accounts and Protected Cell |
|||||
Accounts |
.................................0 |
.................................0 |
.................................0 |
.................................0 |
||
28. |
Total (Lines 26 and 27) |
2,295,118,934 |
19,076,506 |
2,276,042,427 |
2,126,616,005 |
|
DETAILS OF WRITE-INS |
||||||
1101. |
...................................................................................................................... |
.................................... |
.................................... |
.................................... |
.................................... |
|
1102. |
...................................................................................................................... |
.................................... |
.................................... |
.................................... |
.................................... |
|
1103. |
...................................................................................................................... |
.................................... |
.................................... |
.................................... |
.................................... |
|
1198. |
...................Summary of remaining write-ins for Line 11 from overflow page |
.................................0 |
.................................0 |
.................................0 |
.................................0 |
|
1199. |
Totals (Lines 1101 through 1103 plus 1198)(Line 11 above) |
0 |
0 |
0 |
0 |
|
2501. |
Miscellaneous receivable |
...................... 505,058 |
.................................0 |
...................... 505,058 |
.......................157,742 |
|
2502. |
Prepaid expenses |
|||||
..........................2,452 |
..........................2,452 |
.................................0 |
.................................0 |
|||
2503. |
....................................................................................................................... |
.................................... |
.................................... |
.................................... |
.................................... |
|
2598. |
...................Summary of remaining write-ins for Line 25 from overflow page |
.................................0 |
.................................0 |
.................................0 |
.................................0 |
|
2599. |
Totals (Lines 2501 through 2503 plus 2598)(Line 25 above) |
507,510 |
2,452 |
505,058 |
157,742 |
2
STATEMENT AS OF
LIABILITIES, SURPLUS AND OTHER FUNDS
1 |
2 |
|||||||||
Current |
|
|||||||||
Statement Date |
Prior Year |
|||||||||
1. |
Losses (current accident year $ |
68,458,064 ) |
............... 255,688,449 |
................247,328,673 |
||||||
2. |
.......................................................................................Reinsurance payable on paid losses and loss adjustment expenses |
.................................0 |
.................................0 |
|||||||
3. |
Loss adjustment expenses |
................. 54,563,339 |
................. 56,340,495 |
|||||||
4. |
Commissions payable, contingent commissions and other similar charges |
............................................................................. |
................. 11,685,215 |
................. 13,245,319 |
||||||
5. |
...............................................................................................................Other expenses (excluding taxes, licenses and fees) |
.................................0 |
.................................0 |
|||||||
6. |
...................................................................................Taxes, licenses and fees (excluding federal and foreign income taxes) |
................... 4,170,894 |
................... 5,075,390 |
|||||||
7.1 |
Current federal and foreign income taxes (including $ |
(3) on realized capital gains (losses)) |
.............. |
................... 4,185,352 |
...................... 829,556 |
|||||
7.2 |
Net deferred tax liability |
.................................0 |
.................................0 |
|||||||
8. |
Borrowed money $ |
0 and interest thereon $ |
0 |
.................................0 |
.................................0 |
|||||
9. |
Unearned premiums (after deducting unearned premiums for ceded reinsurance of $ |
...................... |
239,014 |
and |
||||||
including warranty reserves of $ .................................0 and accrued accident and health experience rating refunds |
||||||||||
including $ |
0 |
...............................for medical loss ratio rebate per the Public Health Service Act) |
................345,917,810 |
................316,760,881 |
||||||
10. |
Advance premium |
...................4,222,249 |
................... 6,183,112 |
|||||||
11. |
Dividends declared and unpaid: |
|||||||||
11.1 Stockholders |
.................................0 |
.................................0 |
||||||||
11.2 Policyholders |
.................................0 |
.................................0 |
||||||||
12. |
........................................................................................Ceded reinsurance premiums payable (net of ceding commissions) |
................... 2,804,757 |
................... 4,347,066 |
|||||||
13. |
..................................................................................................................Funds held by company under reinsurance treaties |
.................................0 |
.................................0 |
|||||||
14. |
..............................................................................................Amounts withheld or retained by company for account of others |
................... 3,675,227 |
................... 3,094,680 |
|||||||
15. |
........................................................................................................................................Remittances and items not allocated |
.......................(28,973) |
........................ (6,171) |
|||||||
16. |
Provision for reinsurance (including $ |
.................................0 certified) |
.......................157,388 |
.......................157,388 |
||||||
17. |
...................................................................................Net adjustments in assets and liabilities due to foreign exchange rates |
.................................0 |
.................................0 |
|||||||
18. |
Drafts outstanding |
.................................0 |
.................................0 |
|||||||
19. |
............................................................................................................................Payable to parent, subsidiaries and affiliates |
.................................0 |
..........................9,464 |
|||||||
20. |
Derivatives |
.................................0 |
.................................0 |
|||||||
21. |
Payable for securities |
.................................0 |
.................................0 |
|||||||
22. |
Payable for securities lending |
.................................................................................................................................................... |
.................................0 |
.................................0 |
||||||
23. |
......................................................................................................................Liability for amounts held under uninsured plans |
.................................0 |
.................................0 |
|||||||
24. |
Capital notes $ |
0 and interest thereon $ |
0 |
.................................0 |
.................................0 |
|||||
25. |
Aggregate write-ins for liabilities |
0 |
0 |
|||||||
26. |
Total liabilities excluding protected cell liabilities (Lines 1 through 25) |
687,041,707 |
653,365,853 |
|||||||
27. |
Protected cell liabilities |
.................................0 |
.................................0 |
|||||||
28. |
...............................................................................................................................................Total liabilities (Lines 26 and 27) |
................687,041,707 |
................653,365,853 |
|||||||
29. |
............................................................................................................................Aggregate write-ins for special surplus funds |
.................................0 |
.................................0 |
|||||||
30. |
Common capital stock |
...................4,000,000 |
...................4,000,000 |
|||||||
31. |
Preferred capital stock |
.................................0 |
.................................0 |
|||||||
32. |
Aggregate write-ins for other than special surplus funds |
.................................0 |
.................................0 |
|||||||
33. |
Surplus notes |
.................................0 |
.................................0 |
|||||||
34. |
.......................................................................................................................................Gross paid in and contributed surplus |
............... 286,896,195 |
............... 286,896,195 |
|||||||
35. |
Unassigned funds (surplus) |
....................................................................................................................................................... |
............ 1,298,104,525 |
............ 1,182,353,957 |
||||||
36. |
Less treasury stock, at cost: |
|||||||||
36.1 |
0 |
shares common (value included in Line 30 |
$ |
0 |
) |
.................................0 |
.................................0 |
|||
36.2 |
0 |
shares preferred (value included in Line 31 |
$ |
0 |
) |
0 |
0 |
|||
37. |
Surplus as regards policyholders (Lines 29 to 35, less 36) |
1,589,000,720 |
1,473,250,152 |
|||||||
38. |
Totals (Page 2, Line 28, Col. 3) |
2,276,042,427 |
2,126,616,005 |
|||||||
DETAILS OF WRITE-INS |
||||||||||
2501 |
.................................... |
|||||||||
2502 |
.................................... |
|||||||||
2503 |
.................................... |
|||||||||
2598. |
..............................................................................................Summary of remaining write-ins for Line 25 from overflow page |
.................................0 |
.................................0 |
|||||||
2599. |
Totals (Lines 2501 through 2503 plus 2598)(Line 25 above) |
0 |
0 |
|||||||
2901 |
.................................... |
|||||||||
2902 |
.................................... |
|||||||||
2903 |
.................................... |
|||||||||
2998. |
..............................................................................................Summary of remaining write-ins for Line 29 from overflow page |
.................................0 |
.................................0 |
|||||||
2999. |
Totals (Lines 2901 through 2903 plus 2998)(Line 29 above) |
0 |
0 |
|||||||
3201 |
.................................... |
|||||||||
3202 |
.................................... |
|||||||||
3203 |
.................................... |
|||||||||
3298. |
..............................................................................................Summary of remaining write-ins for Line 32 from overflow page |
.................................0 |
.................................0 |
|||||||
3299. |
Totals (Lines 3201 through 3203 plus 3298)(Line 32 above) |
0 |
0 |
3
STATEMENT AS OF
STATEMENT OF INCOME
1 |
2 |
3 |
|||||||
Current |
Prior Year |
Prior Year Ended |
|||||||
Year to Date |
to Date |
|
|||||||
UNDERWRITING INCOME |
|||||||||
1. |
Premiums earned: |
||||||||
1.1 Direct (written $ |
................ |
403,535,136 |
) |
371,631,283 |
350,246,576 |
................472,279,458 |
|||
1.2 Assumed (written $ |
................... |
4,134,811 ) |
................... 3,975,407 |
................... 4,089,672 |
...................5,441,406 |
||||
1.3 Ceded (written $ |
................. |
21,847,869 |
) |
................. 22,398,438 |
................. 21,212,746 |
................. 28,539,009 |
|||
1.4 Net (written $ |
385,822,078 ) |
..................................................................................... |
................353,208,252 |
................333,123,502 |
............... 449,181,855 |
||||
DEDUCTIONS: |
|||||||||
2. |
Losses incurred (current accident year $ |
75,262,240 |
): |
||||||
2.1 Direct |
61,037,436 |
102,417,021 |
................134,139,995 |
||||||
2.2 Assumed |
463,121 |
572,420 |
...................... 806,092 |
||||||
2.3 Ceded |
................... 6,206,723 |
................. 19,792,974 |
................. 22,353,689 |
||||||
2.4 Net |
................. 55,293,835 |
................. 83,196,467 |
................112,592,399 |
||||||
3. |
....................................................................................................Loss adjustment expenses incurred |
................. 10,220,485 |
................. 12,255,418 |
................. 17,141,166 |
|||||
4. |
.................................................................................................Other underwriting expenses incurred |
................202,764,471 |
................195,800,374 |
................256,706,025 |
|||||
5. |
Aggregate write-ins for underwriting deductions |
||||||||
0 |
0 |
.................................0 |
|||||||
6. |
Total underwriting deductions (Lines 2 through 5) |
268,278,791 |
291,252,259 |
................386,439,590 |
|||||
7. |
Net income of protected cells |
||||||||
0 |
0 |
0 |
|||||||
8. |
Net underwriting gain (loss) (Line 1 minus Line 6 + Line 7) |
84,929,460 |
41,871,243 |
................. 62,742,266 |
|||||
INVESTMENT INCOME |
|||||||||
9. |
Net investment income earned |
61,096,768 |
57,628,021 |
................. 79,398,458 |
|||||
10. |
Net realized capital gains (losses) less capital gains tax of $ |
0 |
(150,011) |
(3,575,474) |
(3,685,896) |
||||
11. |
Net investment gain (loss) (Lines 9 + 10) |
60,946,757 |
54,052,547 |
................. 75,712,563 |
|||||
OTHER INCOME |
|||||||||
12. |
Net gain or (loss) from agents' or premium balances charged off (amount recovered |
||||||||
$ |
0 |
...................amount charged off $ |
1,352,664 ) |
................. (1,352,664) |
................. (1,101,623) |
................. (1,384,640) |
|||
13. |
Finance and service charges not included in premiums |
0 |
0 |
0 |
|||||
14. |
Aggregate write-ins for miscellaneous income |
................................................................................... |
56 |
137 |
137 |
||||
15. |
Total other income (Lines 12 through 14) |
(1,352,608) |
(1,101,486) |
(1,384,502) |
16. Net income before dividends to policyholders, after capital gains tax and before all other federal
and foreign income taxes (Lines 8 + 11 + 15) |
................144,523,610 |
94,822,305 |
137,070,326 |
17. Dividends to policyholders |
0 |
0 |
0 |
18. Net income, after dividends to policyholders, after capital gains tax and before all other federal and
foreign income taxes (Line 16 minus Line 17) |
144,523,610 |
94,822,305 |
137,070,326 |
||
19. |
Federal and foreign income taxes incurred |
30,634,490 |
21,549,975 |
29,738,013 |
|
20. |
Net income (Line 18 minus Line 19)(to Line 22) |
113,889,120 |
73,272,330 |
107,332,313 |
|
CAPITAL AND SURPLUS ACCOUNT |
|||||
21. |
Surplus as regards policyholders, |
1,473,250,152 |
1,516,583,471 |
1,516,583,471 |
|
22. |
Net income (from Line 20) |
113,889,120 |
73,272,330 |
107,332,313 |
|
23. |
Net transfers (to) from Protected Cell accounts |
.................................0 |
.................................0 |
.................................0 |
|
24. |
........................Change in net unrealized capital gains (losses) less capital gains tax of $ |
42,102 |
...................... 580,503 |
................... 2,022,330 |
...................1,260,198 |
25. |
Change in net unrealized foreign exchange capital gain (loss) |
.................................0 |
.................................0 |
.................................0 |
|
26. |
Change in net deferred income tax |
................... 1,432,942 |
................... 1,844,533 |
...................2,240,516 |
|
27. |
Change in nonadmitted assets |
.....................(151,997) |
................. (3,914,547) |
................. (2,688,963) |
|
28. |
Change in provision for reinsurance |
.................................0 |
.................................0 |
...................... 122,617 |
|
29. |
Change in surplus notes |
.................................0 |
.................................0 |
.................................0 |
|
30. |
Surplus (contributed to) withdrawn from protected cells |
.................................0 |
.................................0 |
.................................0 |
|
31. |
Cumulative effect of changes in accounting principles |
0 |
0 |
0 |
32. Capital changes:
32.1 |
Paid in |
.................................0 |
.................................0 |
.................................0 |
|
32.2 |
Transferred from surplus (Stock Dividend) |
.................................0 |
.................................0 |
.................................0 |
|
32.3 |
Transferred to surplus |
.................................0 |
.................................0 |
.................................0 |
|
33. |
Surplus adjustments: |
||||
33.1 |
Paid in |
.................................0 |
.................................0 |
.................................0 |
|
33.2 |
Transferred to capital (Stock Dividend) |
.................................0 |
|||
.................................0 |
.................................0 |
||||
33.3 |
Transferred from capital |
.................................0 |
.................................0 |
.................................0 |
|
34. |
............................................................................................Net remittances from or (to) Home Office |
.................................0 |
.................................0 |
.................................0 |
|
35. |
Dividends to stockholders |
0 |
0 |
..............(151,600,000) |
|
36. |
.....................................................................................................................Change in treasury stock |
.................................0 |
.................................0 |
.................................0 |
|
37. |
...........................................................................Aggregate write-ins for gains and losses in surplus |
0 |
0 |
0 |
|
38. |
Change in surplus as regards policyholders (Lines 22 through 37) |
115,750,568 |
73,224,646 |
(43,333,318) |
|
39. |
Surplus as regards policyholders, as of statement date (Lines 21 plus 38) |
1,589,000,720 |
1,589,808,117 |
1,473,250,152 |
|
DETAILS OF WRITE-INS |
|||||
0501 |
.................................... |
.................................... |
.................................... |
||
0502 |
.................................... |
.................................... |
.................................... |
||
0503 |
.................................... |
.................................... |
.................................... |
||
0598. |
Summary of remaining write-ins for Line 5 from overflow page |
0 |
0 |
.................................0 |
|
0599. |
Totals (Lines 0501 through 0503 plus 0598)(Line 5 above) |
0 |
0 |
0 |
|
1401. |
Miscellaneous profit and (loss) items |
56 |
137 |
............................. 137 |
|
1402 |
.................................... |
.................................... |
.................................... |
||
1403 |
.................................... |
.................................... |
.................................... |
||
1498. |
Summary of remaining write-ins for Line 14 from overflow page |
.................................0 |
.................................0 |
.................................0 |
|
1499. |
Totals (Lines 1401 through 1403 plus 1498)(Line 14 above) |
56 |
137 |
137 |
|
3701 |
.................................... |
.................................... |
.................................... |
||
3702 |
.................................... |
.................................... |
.................................... |
||
3703 |
.................................... |
.................................... |
.................................... |
||
3798. |
.........................................................Summary of remaining write-ins for Line 37 from overflow page |
.................................0 |
.................................0 |
.................................0 |
|
3799. |
Totals (Lines 3701 through 3703 plus 3798)(Line 37 above) |
0 |
0 |
0 |
4
STATEMENT AS OF
CASH FLOW
Cash from Operations
1
Current Year
To Date
2
Prior Year
To Date
3
Prior Year Ended
1. |
Premiums collected net of reinsurance |
................361,030,788 |
................342,407,036 |
................456,983,477 |
|
2. |
Net investment income |
................. 60,856,358 |
................. 58,507,098 |
................. 79,241,868 |
|
3. |
Miscellaneous income |
56 |
137 |
137 |
|
4. |
Total (Lines 1 to 3) |
421,887,202 |
400,914,271 |
536,225,482 |
|
5. |
Benefit and loss related payments |
................. 36,362,441 |
................. 20,403,575 |
................. 29,667,362 |
|
6. |
.................Net transfers to Separate Accounts, Segregated Accounts and Protected Cell Accounts |
.................................0 |
.................................0 |
.................................0 |
|
7. |
...............................................Commissions, expenses paid and aggregate write-ins for deductions |
................217,233,083 |
............... 206,908,648 |
................267,469,817 |
|
8. |
Dividends paid to policyholders |
.................................0 |
.................................0 |
.................................0 |
|
9. |
Federal and foreign income taxes paid (recovered) net of $ |
83,217 tax on capital |
|||
gains (losses) |
27,278,694 |
30,709,528 |
35,125,374 |
||
10. |
Total (Lines 5 through 9) |
280,874,218 |
258,021,751 |
332,262,553 |
|
11. |
Net cash from operations (Line 4 minus Line 10) |
141,012,984 |
142,892,520 |
203,962,929 |
|
Cash from Investments
12. Proceeds from investments sold, matured or repaid:
12.1 |
Bonds |
................121,269,785 |
................121,581,756 |
................166,810,873 |
|
12.2 |
Stocks |
.................................0 |
.................................0 |
.......................363,051 |
|
12.3 |
Mortgage loans |
.................................0 |
.................................0 |
.................................0 |
|
12.4 |
Real estate |
.................................0 |
.................................0 |
.................................0 |
|
12.5 |
Other invested assets |
.................................0 |
.................................0 |
.................................0 |
|
12.6 |
Net gains or (losses) on cash, cash equivalents and short-term investments |
.................................0 |
........................ (3,667) |
........................ (3,667) |
|
12.7 |
Miscellaneous proceeds |
14,770,000 |
0 |
0 |
|
12.8 Total investment proceeds (Lines 12.1 to 12.7) |
................136,039,785 |
................121,578,089 |
................167,170,257 |
||
13. |
Cost of investments acquired (long-term only): |
||||
13.1 |
Bonds |
................181,057,054 |
................133,690,212 |
................139,594,370 |
|
13.2 |
Stocks |
.................................0 |
.................................0 |
.................................0 |
|
13.3 |
Mortgage loans |
.................................0 |
.................................0 |
.................................0 |
|
13.4 |
Real estate |
.................................0 |
.................................0 |
.................................0 |
|
13.5 |
Other invested assets |
.................................0 |
.................................0 |
.................................0 |
|
13.6 |
Miscellaneous applications |
0 |
358,200 |
14,720,000 |
|
13.7 |
Total investments acquired (Lines 13.1 to 13.6) |
181,057,054 |
134,048,412 |
154,314,370 |
|
14. |
Net increase (or decrease) in contract loans and premium notes |
0 |
0 |
0 |
|
15. |
Net cash from investments (Line 12.8 minus Line 13.7 and Line 14) |
(45,017,269) |
(12,470,323) |
12,855,887 |
|
Cash from Financing and Miscellaneous Sources |
|||||
16. |
Cash provided (applied): |
||||
16.1 |
Surplus notes, capital notes |
||||
.................................0 |
.................................0 |
.................................0 |
|||
16.2 |
Capital and paid in surplus, less treasury stock |
.................................0 |
.................................0 |
.................................0 |
|
16.3 |
Borrowed funds |
.................................0 |
.................................0 |
.................................0 |
|
16.4 |
Net deposits on deposit-type contracts and other insurance liabilities |
.................................0 |
.................................0 |
.................................0 |
|
..........................................................................................................16.5 Dividends to stockholders |
.................................0 |
.................................0 |
............... 151,600,000 |
||
....................................................................................................16.6 Other cash provided (applied) |
4,354,229 |
(23,160,061) |
(29,725,947) |
||
17. |
Net cash from financing and miscellaneous sources (Line 16.1 through Line 16.4 minus Line 16.5 |
||||
plus Line 16.6) |
4,354,229 |
(23,160,061) |
(181,325,947) |
||
RECONCILIATION OF CASH, CASH EQUIVALENTS AND SHORT-TERM INVESTMENTS |
|||||
18. |
.Net change in cash, cash equivalents and short-term investments (Line 11, plus Lines 15 and 17) |
................100,349,944 |
................107,262,136 |
................. 35,492,869 |
|
19. |
Cash, cash equivalents and short-term investments: |
||||
19.1 |
Beginning of year |
..................36,335,353 |
...................... 842,484 |
...................... 842,484 |
|
19.2 End of period (Line 18 plus Line 19.1) |
136,685,298 |
108,104,620 |
36,335,353 |
Note: Supplemental disclosures of cash flow information for non-cash transactions:
20.0001. Non-cashacquisition of bonds and stocks - cost |
...................... 145,748 |
.................................0 |
.................................0 |
5
statement@as@of@september@SPL@RPRT@of@the@western@surety@company
NOTES TO FINANCIAL STATEMENTS
There have been no significant changes to the following
Other related entities include
Note 1 - Summary of Significant Accounting Policies and Going Concern
- Accounting Practices
The accompanying financial statements of WSC have been prepared in conformity with accounting practices prescribed or permitted by theState of South Dakota (South Dakota ).South Dakota requires its domiciled insurance companies to prepare statutory basis financial statements in accordance with theNational Association of Insurance Commissioners Accounting Practices and Procedures Manual (NAIC SAP), subject to any deviations prescribed or permitted bySouth Dakota . In the opinion of management, these financial statements include all adjustments, consisting of normal recurring accruals, necessary for the fair presentation of the statutory financial position, results of operations and cash flows.
A reconciliation of the Company's net income and capital and surplus between NAIC SAP and practices prescribed and permitted bySouth Dakota as of and for the nine months endedSeptember 30, 2024 and as of and for the year endedDecember 31, 2023 is shown below.
SSAP # |
F/S Page |
F/S Line # |
|
|
||||||
Net income |
||||||||||
1) |
WSC state basis (Page 4, Line 20, Columns 1 & 2) |
$ |
113,889,120 |
$ |
107,332,313 |
|||||
2) |
State prescribed practices that are an increase/(decrease) from NAIC SAP |
N/A |
N/A |
N/A |
- |
- |
||||
3) |
State permitted practices that are an increase/(decrease) from NAIC SAP |
N/A |
N/A |
N/A |
- |
- |
||||
4) |
NAIC SAP (1-2-3=4) |
$ |
113,889,120 |
$ |
107,332,313 |
|||||
Surplus |
||||||||||
5) |
WSC state basis (Page 3, Line 37, Columns 1 & 2) |
$ |
1,589,000,720 |
$ |
1,473,250,152 |
|||||
6) |
State prescribed practices that are an increase/(decrease) from NAIC SAP |
N/A |
N/A |
N/A |
- |
- |
||||
7) |
State permitted practices that are an increase/(decrease) from NAIC SAP |
N/A |
N/A |
N/A |
- |
- |
||||
8) |
NAIC SAP (5-6-7=8) |
$ |
1,589,000,720 |
$ |
1,473,250,152 |
|||||
- Accounting Policies
6. Loan-backed securities with NAIC designations 1 and 2 are stated at amortized cost, whereas, those with NAIC designations 3 through 6 are stated at the lower of amortized cost or fair value. However, certain legacy, non-agency loan- backed securities that closed prior toJanuary 1, 2013 are stated at either fair value or the lower of amortized cost or fair value depending on the relationship between the amortized cost of the security and modeled price points provided by the NAIC. The Company recognizes income for loan-backed securities using an effective yield based on anticipated prepayments and the estimated economic life of the securities. When estimates of prepayments change, the effective yield is recalculated to reflect actual payments to date and anticipated future payments predominantly using the retrospective method. Unrealized gains (losses) resulting from loan-backed securities that are carried at fair value are credited or charged to unassigned surplus, net of the effects of income taxes. - Going Concern
Based upon its evaluation of relevant conditions and events, management did not have substantial doubt about the Company's ability to continue as a going conceas of
Note 5 - Investments
D.
1. Prepayment assumptions for loan-backed securities were obtained by researching broker/dealer survey values, analyzing recent trends from remittance reports, and developing internal estimates.
4. The following table summarizes the aggregate gross unrealized losses of loan-backed securities based on the difference between fair value and amortized cost as of
- The aggregate amount of unrealized losses:
1. |
Less than 12 months |
$ |
341,657 |
2. |
12 months or longer |
24,561,431 |
- The aggregate related fair value of securities with unrealized losses:
1. |
Less than 12 months |
$ |
32,406,280 |
2. |
12 months or longer |
286,385,284 |
V
statement@as@of@september@SPL@RPRT@of@the@western@surety@company
NOTES TO FINANCIAL STATEMENTS
5. The assessment of whether an OTTI loss has occurred on a loan-backed security incorporates both quantitative and qualitative information. The Company considers its intent and ability, at the reporting date, to retain its investment for a period of time sufficient to recover the amortized cost basis. The Company also considers results and analysis of cash flow modeling for loan-backed securities. The focus of the analysis for loan-backed securities is on assessing the sufficiency and quality of underlying collateral and timing of cash flows based on scenario tests.
Note 20 - Fair Value Measurements
Fair value is the price that would be received upon sale of an asset or paid to transfer a liability in an orderly transaction between market participants at the measurement date. The following fair value hierarchy is used in selecting inputs, with the highest priority given to Level 1, as these are the most transparent or reliable.
Level 1 - Quoted prices for identical instruments in active markets.
Level 2 - Quoted prices for similar instruments in active markets; quoted prices for identical or similar instruments in markets that are not active; and model-derived valuations in which all significant inputs are observable in active markets.
Level 3 - Valuations derived from valuation techniques in which one or more significant inputs are not observable.
A & B. Assets and Liabilities Measured at Fair Value
1. The following table provides information about the Company's assets measured and reported at fair value as of
Level 1 |
Level 2 |
Level 3 |
Net Asset |
Total |
||||||||||
Value (NAV) |
||||||||||||||
Assets at fair value |
||||||||||||||
Bonds - Industrial and miscellaneous |
$ |
- |
$ |
5,876,410 |
$ |
- |
$ |
- |
$ |
5,876,410 |
||||
Total assets at fair value/(NAV) |
$ |
- |
$ |
5,876,410 |
$ |
- |
$ |
- |
$ |
5,876,410 |
||||
- The Company had no Level 3 securities measured and reported at fair value as of
September 30, 2024 . - The Company had no transfers into or out of Level 3 securities during the three months ended
September 30, 2024 . The Company's policy is to recognize transfers between levels at the beginning of quarterly reporting periods. - Prices may fall within Level 1, 2 or 3 depending upon the methodology and inputs used to estimate fair value for each specific security. In general, the Company seeks to price securities using third-party pricing services. Securities not priced by pricing services are submitted to independent brokers for valuation and, if those are not available, internally developed pricing models are used to value assets using a methodology and inputs the Company believes market participants would use to value the assets. Prices obtained from third-party pricing services or brokers are not adjusted by the Company.
The following section describes the valuation methodologies and relevant inputs used to measure different financial instruments at fair value, including an indication of the level in the fair value hierarchy in which the instruments are generally classified.
Bonds
Level 1 securities include highly liquid government and exchange traded bonds, valued using quoted market prices. Level 2 securities include most other securities as the significant inputs are observable in the marketplace. All classes of Level 2 securities are valued using a methodology based on information generated by market transactions involving identical or comparable assets, a discounted cash flow methodology, or a combination of both when necessary. Common inputs include prices from recently executed transactions of similar securities, marketplace quotes, benchmark yields, spreads off benchmark yields, interest rates and
C. Aggregate Fair Value of Financial Instruments
The following tables provide the aggregate fair value, statement value, and level within the fair value hierarchy of the Company's financial instruments in their entirety as of
|
Aggregate fair |
Admitted |
Level 1 |
Level 2 |
Level 3 |
Net Asset Value |
Not Practicable |
||||||||
value |
assets |
(NAV) |
(Carrying Value) |
||||||||||||
Bonds |
$ |
1,936,525,403 |
$ |
1,997,181,675 |
|
|
|
$ |
- |
$ |
- |
||||
|
Aggregate fair |
Admitted |
Level 1 |
Level 2 |
Level 3 |
Net Asset Value |
Not Practicable |
||||||||
value |
assets |
(NAV) |
(Carrying Value) |
||||||||||||
Bonds |
$ |
1,819,341,206 |
$ |
1,935,600,431 |
|
|
|
$ |
- |
$ |
- |
VNQ
statement@as@of@september@SPL@RPRT@of@the@western@surety@company
NOTES TO FINANCIAL STATEMENTS
The fair value of bonds is based on the methodology described above.
The carrying amounts for cash, cash equivalents, and short-term investments, investment income due and accrued and certain other assets and other liabilities approximate fair value due to the short term nature of these items. These assets and liabilities are not listed in the table above.
- The Company was able to estimate the fair value of all its financial instruments as of
September 30, 2024 .
E. The Company did not measure any financial instruments using the NAV practical expedient pursuant to SSAP No. 100R - Fair Value as of
Note 21 - Other Items
- Other Disclosures
Uncollected Premium and Agents' Balances Due from Controlled or Controlling Persons
The Company did not have any material uncollected premium and agents' balances due from controlled or controlling persons as of
Note 22 - Events Subsequent
Subsequent events were considered through
Note 25 - Changes in Incurred Losses and Loss Adjustment Expenses
- Reasons for Changes in Prior Year Incurred
Loss and loss adjustment expense (LAE) reserves represent management's estimates of ultimate liabilities based on currently available facts and case law. The Company regularly reviews its reserves, and any adjustments to the previously established reserves are recognized in the period that the need for such adjustments is determined. The estimated cost of loss and LAE attributable to insured events of prior years decreased by$25 million for the nine months endedSeptember 30, 2024 . Favorable development in surety was primarily due to lower than expected frequency and lack of systemic activity in multiple accident years. - The Company had no significant changes in methodologies and assumptions used in calculating the liability for unpaid losses and LAE during the nine months ended
September 30, 2024 .
VNR
STATEMENT AS OF
GENERAL INTERROGATORIES
PART 1 - COMMON INTERROGATORIES
GENERAL
- Did the reporting entity experience any material transactions requiring the filing of Disclosure of Material Transactions with the State of Domicile, as required by the Model Act? .................................................................................................................................................................
- If yes, has the report been filed with the domiciliary state? .....................................................................................................................................
- Has any change been made during the year of this statement in the charter, by-laws, articles of incorporation, or deed of settlement of the reporting entity? .......................................................................................................................................................................................................
- If yes, date of change: .............................................................................................................................................................................................
- Is the reporting entity a member of an Insurance Holding Company System consisting of two or more affiliated persons, one or more of which is an insurer? ...........................................................................................................................................................................................................
If yes, complete Schedule Y, Parts 1 and 1A.
- Have there been any substantial changes in the organizational chart since the prior quarter end? .......................................................................
- If the response to 3.2 is yes, provide a brief description of those changes.
................................................................................................................................................................................................................................
Yes [ ] No [ X ]
Yes [ ] No [ ]
Yes [ ] No [ X ]
Yes [ X ] No [ ]
Yes [ ] No [ X ]
- Is the reporting entity publicly traded or a member of a publicly traded group? ......................................................................................................
- If the response to 3.4 is yes, provide the CIK (Central Index Key) code issued by the
SEC for the entity/group. ...................................................
- Has the reporting entity been a party to a merger or consolidation during the period covered by this statement? .................................................
- If yes, provide the name of the entity, NAIC Company Code, and state of domicile (use two letter state abbreviation) for any entity that has ceased to exist as a result of the merger or consolidation.
Yes [ X ] No [ ]
21175
Yes [ ] No [ X ]
1 |
2 |
3 |
|
NAIC Company Code |
State of Domicile |
NONE |
................. ................. |
.................. .................. |
5. If the reporting entity is subject to a management agreement, including third-party administrator(s), managing general agent(s), attorney-
in-fact, or similar agreement, have there been any significant changes regarding the terms of the agreement or principals involved? |
Yes [ |
If yes, attach an explanation. |
................................................................................................................................................................................................................................
- State as of what date the latest financial examination of the reporting entity was made or is being made. ............................................................
- State the as of date that the latest financial examination report became available from either the state of domicile or the reporting entity. This date should be the date of the examined balance sheet and not the date the report was completed or released. .................................................
- State as of what date the latest financial examination report became available to other states or the public from either the state of domicile or the reporting entity. This is the release date or completion date of the examination report and not the date of the examination (balance sheet date). .......................................................................................................................................................................................................................
- By what department or departments?
South Dakota Division of Insurance ....................................................................................................................................................................... - Have all financial statement adjustments within the latest financial examination report been accounted for in a subsequent financial
statement filed with Departments? |
Yes |
[ |
6.6 Have all of the recommendations within the latest financial examination report been complied with? |
Yes |
[ |
- Has this reporting entity had any Certificates of Authority, licenses or registrations (including corporate registration, if applicable) suspended or revoked by any governmental entity during the reporting period? ...........................................................................................................................
- If yes, give full information:
................................................................................................................................................................................................................................
- Is the company a subsidiary of a bank holding company regulated by the
Federal Reserve Board ? ..................................................................... - If response to 8.1 is yes, please identify the name of the bank holding company.
................................................................................................................................................................................................................................
] No [ X ] N/A [ ]
] No [ ] N/A [ X ]
] No [ ] N/A [ X ]
Yes [ ] No [ X ]
Yes [ ] No [ X ]
8.3 Is the company affiliated with one or more banks, thrifts or securities firms? |
Yes [ ] No [ X ] |
8.4 If response to 8.3 is yes, please provide below the names and location (city and state of the main office) of any affiliates regulated by a federal regulatory services agency [i.e. the
1 |
2 |
3 |
4 |
5 |
6 |
Affiliate |
Location (City, State) |
FRB |
OCC |
|
|
NONE |
............................................................................. |
............ |
............ |
............ |
............ |
7
STATEMENT AS OF
GENERAL INTERROGATORIES
9.1 Are the senior officers (principal executive officer, principal financial officer, principal accounting officer or controller, or persons performing similar functions) of the reporting entity subject to a code of ethics, which includes the following standards? .......................................................
- Honest and ethical conduct, including the ethical handling of actual or apparent conflicts of interest between personal and professional relationships;
- Full, fair, accurate, timely and understandable disclosure in the periodic reports required to be filed by the reporting entity;
- Compliance with applicable governmental laws, rules and regulations;
- The prompt internal reporting of violations to an appropriate person or persons identified in the code; and
- Accountability for adherence to the code.
9.11 If the response to 9.1 is No, please explain:
................................................................................................................................................................................................................................
9.2 Has the code of ethics for senior managers been amended? .................................................................................................................................
9.21 If the response to 9.2 is Yes, provide information related to amendment(s).
................................................................................................................................................................................................................................
Yes [ X ] No [ ]
Yes [ ] No [ X ]
9.3 Have any provisions of the code of ethics been waived for any of the specified officers? |
Yes [ ] No [ X ] |
9.31 If the response to 9.3 is Yes, provide the nature of any waiver(s).
................................................................................................................................................................................................................................
FINANCIAL
10.1 |
Does the reporting entity report any amounts due from parent, subsidiaries or affiliates on Page 2 of this statement? |
......................................... Yes [ X ] |
No [ ] |
10.2 |
If yes, indicate any amounts receivable from parent included in the Page 2 amount: |
$ |
8,664,054 |
INVESTMENT
11.1 Were any of the stocks, bonds, or other assets of the reporting entity loaned, placed under option agreement, or otherwise made available for
use by another person? (Exclude securities under securities lending agreements.) |
Yes [ ] No [ X ] |
11.2 If yes, give full and complete information relating thereto:
................................................................................................................................................................................................................................
12. |
Amount of real estate and mortgages held in other invested assets in Schedule BA: |
$ |
0 |
13. |
Amount of real estate and mortgages held in short-term investments: |
$ |
0 |
14.1 |
Does the reporting entity have any investments in parent, subsidiaries and affiliates? |
Yes [ X ] No [ |
] |
14.2 If yes, please complete the following:
1 |
2 |
||||||
Prior Year-End |
|
||||||
Book/Adjusted |
Book/Adjusted |
||||||
Carrying Value |
Carrying Value |
||||||
14.21 |
Bonds |
$ |
.................................0 |
$ |
0 |
||
14.22 |
Preferred Stock |
$ |
.................................0 |
$ |
0 |
||
14.23 |
Common Stock |
$ |
................. 15,281,696 |
$ |
15,703,815 |
||
14.24 |
Short-Term Investments |
$ |
.................................0 |
$ |
0 |
||
14.25 |
Mortgage Loans on Real Estate |
$ |
.................................0 |
$ |
0 |
||
14.26 |
All Other |
$ |
.................................0 |
$ |
0 |
||
14.27 |
Total Investment in Parent, Subsidiaries and Affiliates (Subtotal Lines 14.21 to 14.26) |
$ |
................. 15,281,696 |
$ |
15,703,815 |
||
14.28 |
Total Investment in Parent included in Lines 14.21 to 14.26 above |
$ |
.................................0 |
$ |
0 |
||
15.1 |
Has the reporting entity entered into any hedging transactions reported on Schedule DB? |
Yes [ |
] No [ X ] |
||||
15.2 |
If yes, has a comprehensive description of the hedging program been made available to the domiciliary state? |
Yes [ |
] No [ |
] N/A [ X ] |
|||
If no, attach a description with this statement. |
................................................................................................................................................................................................................................
16. For the reporting entity's security lending program, state the amount of the following as of the current statement date:
16.1 |
Total fair value of reinvested collateral assets reported on Schedule DL, Parts 1 and 2 |
$ |
0 |
16.2 |
Total book/adjusted carrying value of reinvested collateral assets reported on Schedule DL, Parts 1 and 2 |
$ |
0 |
16.3 |
Total payable for securities lending reported on the liability page |
$ |
0 |
7.1
Attachments
Disclaimer
Private health insurers are now offering GP telehealth services. Is this a risk to Medicare?
Blend and Covered Insurance Announce New Strategic Partnership to Streamline Home Insurance Shopping
Advisor News
Annuity News
Health/Employee Benefits News
Life Insurance News