| Schedule of Reconciliation of Beginning and Ending Reserve Balances for Losses and Loss Adjustment Expenses |
The following table provides a reconciliation of the beginning and ending reserve balances for losses and loss adjustment expenses, net of reinsurance, to the gross amounts reported in the condensed consolidated balance sheets. Reinsurance recoverables on unpaid losses and loss adjustment expenses are presented gross of an allowance for credit losses on reinsurance balances of $1.7 million at March 31, 2026, $1.6 million at December 31, 2025, $1.5 million at March 31, 2025 and $1.2 million at December 31, 2024. | | | | | | | | | | | | | | | | | | | | Three Months Ended March 31, | | | | | | | 2026 | | 2025 | | | | | | | (in thousands) | | Reserve for losses and loss adjustment expenses net of reinsurance recoverables at beginning of period | | | | | $ | 1,071,699 | | | $ | 1,086,278 | | | Add: Incurred losses and loss adjustment expenses net of reinsurance: | | | | | | | | | Current year | | | | | 94,136 | | | 101,584 | | | Prior years - retroactive reinsurance | | | | | 14,189 | | | (1,928) | | | Prior years - excluding retroactive reinsurance | | | | | (165) | | | (131) | | | Total incurred losses and loss and adjustment expenses | | | | | 108,160 | | | 99,525 | | | Deduct: Loss and loss adjustment expense payments net of reinsurance: | | | | | | | | | Current year | | | | | 900 | | | 1,731 | | | Prior years | | | | | 93,151 | | | 90,239 | | | Total loss and loss adjustment expense payments | | | | | 94,051 | | | 91,970 | | | Deduct: Change in deferred reinsurance gain - retroactive reinsurance | | | | | 14,189 | | | (1,928) | | | | | | | | | | | | | | | | | | | Reserve for losses and loss adjustment expenses net of reinsurance recoverables at end of period | | | | | 1,071,619 | | | 1,095,761 | | | Add: Reinsurance recoverables on unpaid losses and loss adjustment expenses at end of period | | | | | 2,016,229 | | | 1,985,779 | | | Reserve for losses and loss adjustment expenses gross of reinsurance recoverables on unpaid losses and loss adjustment expenses at end of period | | | | | $ | 3,087,848 | | | $ | 3,081,540 | |
|
| Schedule of Retroactive Reinsurance |
The following tables summarize the retroactive reinsurance accounting for the Commercial Auto LPT, the E&S ADC, and the E&S Top Up ADC for the three months ended March 31, 2026 and 2025, respectively. | | | | | | | | | | | | | Three Months Ended March 31, | | 2026 | | 2025 | | (in thousands) | | Commercial Auto LPT | | | | | Deferred retroactive reinsurance gain at beginning of period | $ | 2,927 | | | $ | 9,222 | | | Adverse prior year development ceded on subject business | — | | | 144 | | | Retroactive reinsurance benefits under the recovery method | (591) | | | (2,072) | | | Deferred retroactive reinsurance gain at end of period | $ | 2,336 | | | $ | 7,294 | | | | | | | E&S ADC | | | | | Deferred retroactive reinsurance gain at beginning of period | $ | 83,793 | | | $ | 48,748 | | | Adverse prior year development ceded on subject business | — | | | — | | | Retroactive reinsurance benefits under the recovery method | — | | | — | | | Deferred retroactive reinsurance gain at end of period | $ | 83,793 | | | $ | 48,748 | | | | | | | E&S Top Up ADC | | | | | Deferred retroactive reinsurance gain at beginning of period | $ | — | | | $ | — | | | Adverse prior year development ceded on subject business | 14,780 | | | — | | | Retroactive reinsurance benefits under the recovery method | — | | | — | | | Deferred retroactive reinsurance gain at end of period | $ | 14,780 | | | $ | — | | | | | | | Total | | | | | Deferred retroactive reinsurance gain at beginning of period | $ | 86,720 | | | $ | 57,970 | | | Adverse prior year development ceded on subject business | 14,780 | | | 144 | | | Retroactive reinsurance benefits under the recovery method | (591) | | | (2,072) | | | Deferred retroactive reinsurance gain at end of period | $ | 100,909 | | | $ | 56,042 | |
|