10-K 1 a2131732z10-k.htm FORM 10-K
QuickLinks -- Click here to rapidly navigate through this document



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


FORM 10-K

(Mark One)  

ý

ANNUAL REPORT PURSUANT TO SECTION 13 OR 15(d) OF THE SECURITIES EXCHANGE ACT OF 1934

For the Fiscal Year Ended December 31, 2003

or

o

TRANSITION REPORT PURSUANT TO SECTION 13 OR 15(d) OF THE SECURITIES EXCHANGE ACT OF 1934

For the transition period from                             to                              

Commission file number 001-31984


BRISTOL WEST HOLDINGS, INC.
(Exact name of Registrant as specified in its Charter)

Delaware
(State or other jurisdiction of
incorporation or organization)
  13-3994449
(I.R.S. Employer Identification No.)

5701 Stirling Road
Davie, Florida 33314
(954) 316-5200

(Address, including zip code, and telephone number, including area code, of
Registrant's principal executive offices)

Securities registered pursuant to Section 12(b) of the Act:
 
   
Title of each class
Common Stock, $0.01 par value
  Name of each exchange on which registered
New York Stock Exchange, Inc.

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

        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 o    No ý

        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 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 indicated in Rule 12b-2 of the Act). Yes o    No ý

        The initial public offering of Bristol West Holdings, Inc. common stock, $0.01 par value per share, took place on February 12, 2004. There was no public market in the company's common stock prior to that date.

        As of December 31, 2003 the total number of shares outstanding of Registrant's common stock was 23,844,155.

DOCUMENTS INCORPORATED BY REFERENCE

Certain Exhibits to Registration Statement (File No. 333-111259) on Form S-1 of the Registrant are incorporated by reference herein.





BRISTOL WEST HOLDINGS, INC. 2003 ANNUAL REPORT

Table of Contents

 
   
  Page
PART I        
Item 1.   Business   2
Item 2.   Properties   21
Item 3.   Legal Proceedings   21
Item 4.   Submission of Matters to a Vote of Security Holders   22
PART II        
Item 5.   Market for the Registrant's Common Equity and Related Stockholder Matters   22
Item 6.   Selected Financial Data   24
Item 7.   Management's Discussion and Analysis of Financial Condition and
Results of Operations
  25
Item 7A.   Quantitative and Qualitative Disclosures About Market Risk   34
Item 8.   Financial Statements and Supplementary Data   35
Item 9.   Changes in and Disagreements with Independent Accountants on
Accounting and Financial Disclosure
  36
Item 9A.   Controls and Procedures   36
PART III    
Item 10.   Directors and Executive Officers of the Registrant   36
Item 11.   Executive Compensation   40
Item 12.   Security Ownership of Certain Beneficial Owners and Management   45
Item 13.   Certain Relationships and Related Transactions   47
Item 14.   Principal Accountant Fees and Services   50
PART IV    
Item 15.   Exhibits, Financial Statement Schedules and Reports on Form 8-K   51

i



BRISTOL WEST HOLDINGS, INC. 2003 ANNUAL REPORT

PART I

Item 1.    Business

Overview

        Bristol West Holdings, Inc. (the "Company"), a Delaware corporation, is a provider of non-standard private passenger automobile insurance and related services. When this report uses the words "we," "us," and "our," these words refer to Bristol West Holdings, Inc. and its subsidiaries, unless the context otherwise requires. The Company was organized under the laws of the State of Delaware on February 17, 1998.

        Non-standard automobile insurance provides coverage to drivers who find it difficult to purchase standard automobile insurance as a result of a number of factors, including their driving record, vehicle, age or claims history, or because they have limited financial resources. Typically, these drivers purchase minimal levels of insurance coverage in order to comply with state-mandated financial responsibility laws. Non-standard automobile insurance policies generally require higher premiums than standard or preferred automobile insurance policies for comparable coverage.

        We offer insurance coverage exclusively through a network of approximately 5,300 independent agents and brokers, some of whom operate from multiple locations. We are licensed to provide insurance in 35 states and the District of Columbia, although we focus our operations in 17 states that we believe provide significant opportunity for profitable growth. Our markets include California, Florida and Texas, the three largest non-standard automobile insurance markets in the United States. Together, these three states accounted for 76.7% of our gross premiums written for the year ended December 31, 2003. In addition to the premiums we charge for our insurance policies, we receive fees for policy issuance, installment payment processing and other services which, in total, aggregate approximately 10% of premiums.

Products and Services

        Policies.    We offer a wide range of coverage options to meet our policyholders' needs. Our liability-only policies generally include:

    bodily injury liability coverage, which protects insureds if they are involved in accidents that cause bodily injuries to others, and also provides insureds with a defense if they are sued by others for covered damages; and

    property damage liability coverage, which protects insureds if they are involved in accidents that cause damage to another's property.

        Our liability-only policies in certain states may include personal injury protection coverage, which provides insureds coverage for their own injuries without regard to fault.

        In addition to the coverages described above, our policies may include, at the option of the policyholder, physical damage coverage, which includes:

    collision coverage, which pays for damages to the insured's vehicle when damaged by a collision with another vehicle or object, regardless of fault; and

    comprehensive coverage, which pays for damages to the insured's vehicle when damaged as a result of causes other than collision, such as vandalism, theft, wind, hail or water.

        We offer insurance products and payment plans that are tailored to the non-standard marketplace. For customers whose selection of an insurance policy is driven by their desire to minimize their initial cash outlay, we offer low down payments and monthly billing plans. Our experience has shown us that

2



total policy cost, although a variable in the purchasing decision, is not as important to this segment of applicants as is an installment plan with a low down payment. Accordingly, our payment plans are designed to be attractive to these customers by minimizing the up-front cash outlay through low down payments and monthly billing. Our billing and collection systems allow us to offer these attractive payment plans while avoiding significant credit risk.

        There is another large segment of drivers who do not qualify for standard products due to a driving record transgression, their age, or recent financial instability, but for whom total policy cost is the most important consideration. Our products are also structured to appeal to these potential customers. We offer various discounts for better risks, including for having maintained automobile insurance within a prescribed prior time period and/or for maintaining homeowners insurance. Conversely, we add surcharges for traffic violations and accidents.

        In addition to the premiums we collect for the insurance coverage we provide, we collect policy origination fees and installment fees. We may also charge additional fees for late payment, policy cancellation, policy rewrite and reinstatement and for other reasons. In the aggregate, these fees represent revenues of approximately 10% in excess of the premiums we collect.

Distribution and Marketing

        We distribute our products through a network of approximately 5,300 independent agents or brokers, some of whom operate from multiple locations. As a result, building and maintaining strong relationships with our independent agents and brokers is a key element to our long-term success. We strive to maintain these relationships by providing our agents and brokers with high-quality service and a stable presence in their markets and through our competitive compensation programs. We provide our producers with easy-to-use underwriting software, and we offer flexible and competitively priced product installment billing plans and superior service to our customers.

        Geographic Distribution.    We have licenses to write insurance in 35 states and the District of Columbia, but we focus on 17 states that we believe provide significant opportunity for profitable growth based upon historical results, current market conditions and each state's legal and regulatory environment.

        For the year ended December 31, 2003 our top three states represented 82.3% of our gross premiums written. The following table sets forth the distribution of our gross premiums written by state as a percent of total gross premiums written for the years ended December 31, 2003, 2002, and 2001:

 
  Year Ended December 31,
 
 
  2003
  2002
  2001
 
California   63.6 % 64.8 % 69.5 %
Florida   11.4   13.5   13.5  
Michigan   7.3   7.4   6.2  
Georgia   3.2   2.3   1.6  
Pennsylvania   2.2   1.8   2.3  
South Carolina   1.9   1.2   0.3  
Texas   1.7   2.7   2.9  
Maine   1.7   1.0   0.3  
Indiana   1.3   1.4   1.3  
Virginia   1.2   0.7   0.3  
All other states   4.5   3.2   1.8  
   
 
 
 
    100 % 100 % 100 %

3


        Major Producers.    Our top ten producers, as measured by premium volume, accounted for 31.7% and 33.3% of our gross premiums for the twelve months ended December 31, 2003 and 2002 respectively. For the twelve months ended December 31, 2003, our top three producers accounted for 21.0% of our gross premiums written, with our single largest producer accounting for 13.6%. No other single producer accounted for more than 10% of our gross premiums written. We do not have long-term contracts with any of our producers.

        Relationships with Agents and Brokers.    We sell our policies through a network of 5,300 agents and brokers. We devote considerable time and resources to developing and maintaining our relationships with these producers, and we endeavor to provide them with responsive services and a stable presence in their markets.

        We have two producer advisory boards. One is comprised of principals from our top brokers in California, and the other consists of 13 principals who represent all of the other states in which we currently conduct business. The producer advisory boards represent a broad cross-section of our agents and brokers. Through these boards, we receive feedback on our products and service and suggestions relative to new product development.

        Our marketing department regularly visits and works closely with our agents and brokers in order to keep them up to date on our products and to gather information on industry trends. The amount of contact is proportional to the producer's production and potential production, with larger producers receiving a greater level of attention. We offer competitive compensation programs, which include incentive plans for specific products.

        We provide proprietary software to agents and brokers that permits them to access centralized information about their customers. We have begun implementation of OneStep™, our proprietary policy application and issuance system which is intended to speed policy issuance and eliminate "uprates," a major contributor to premature policy cancellations. An uprate occurs when we discover facts about an insured (for example, a moving violation or an accident) after we have already bound a policy which, when factored into the rating process, cause an increase to the policy premium. Many insureds choose to cease paying rather than pay the higher (uprated) premium.

        We employ weekly, monthly and quarterly data analysis to monitor various aspects of a producer's business conduct including adherence to our underwriting policies and procedures and the profitability of the producer's business with us. We evaluate each producer on numerous key factors, including the following:

    loss experience on their business with us;

    violations of our underwriting guidelines;

    frequency of uprates: we monitor how often the producer erroneously grants discounts or does not disclose critical underwriting information, such as an accident or traffic violation, causing the rate quoted to the customer upon application to increase upon discovery of those facts;

    consistently submitting manual applications and failing to utilize our online underwriting software, which increases our cost of doing business;

    claim timing: we will terminate our relationships with producers who we have found backdating policies to make them effective prior to the occurrence of a loss; and

    premium volume: we measure our producers' business activity to identify and actively manage producers that are not consistently quoting or renewing our products and thus maintaining our relationship with them is not cost effective for us.

        Producer Compensation.    Our producer compensation programs are designed to be competitive in each market in which we operate. Commissions are paid on new and renewal business at a percentage,

4



specified in the producer's contract, of the full term policy premium, and the full commission is paid at policy inception or renewal. Paying the full term commission up front is highly valued by our producers. However, should a policy cancel before its termination, the producer is contractually bound to return the unearned commission to us.

        In addition to new and renewal commissions, we may, on a case-by-case basis, negotiate profit sharing agreements with our larger producers. These agreements pay the producer a percentage of a specified profit target that we earn on the business they place with us. The ratio of commissions we pay to our gross premiums written, which incorporates all of these incentives was 14.9%, 15.7% and 14.3% for the periods ended December 31, 2003, 2002 and 2001, respectively.

Underwriting and Pricing

        We establish policy rates utilizing a variety of factors, including, but not limited to, vehicle type, driver age, driving record, type of coverage, miles driven and policy limits. We continuously evaluate and modify our rates in order to maintain an acceptable level of underwriting profitability.

        We have product managers for each state in which we operate or that we are considering entering. Each state product manager reports to one of our two national product managers who in turn report to our Senior Vice President—Actuarial/Product. Each state manager is responsible for monitoring our competitive position and profitability. They interface with our pricing actuaries, marketing department and senior staff to develop or alter our product and pricing strategies.

Claims Handling

        Our claims department comprises approximately 480 claims adjusters and managers and handles claims from 13 offices around the country. Each claims office has an assigned geographic service area, but has the flexibility to handle claims from other areas as indicated by workloads and available staff.

        We have a toll-free access number that allows policyholders to report claims 24 hours a day, seven days a week. We attempt to contact all parties involved in an accident within 24 hours of receipt of notification. We require our claims managers to review all new claims within 24 hours of receipt of notification and to provide specific instructions to the adjuster receiving the assignment.

        Once contact is established, arrangements are made to have the vehicles appraised as soon as possible.

        Our staff currently investigates virtually all claims, with a small percentage of physical damage claims handled by independent appraisers. We employ 20 in-house attorneys. Most of the lawsuits brought against our insureds are defended by our in-house legal staff. Our claims department is supported by a special investigation unit, with 32 employees deployed nationwide to control costs through fraud mitigation and to ensure our compliance with certain anti-fraud regulations. Our special investigation unit uses an anti-fraud database to identify suspicious losses. We have a claim quality control group comprised of experienced claims professionals who monitor our claims files on a real-time basis, providing assistance when issues arise. In addition, we conduct internal audits of our claim handling focusing on procedures, financial controls, data integrity and regulatory compliance.

Technology

        We have substantially upgraded our information technology capabilities in recent years. Examples include:

        Data Warehouse.    We maintain an extensive proprietary database, which contains statistical records with respect to our insureds, including, among other data, the insured's rating classification, motor vehicle records, miles driven, years licensed, loss experience by zip code and type of automobile.

5



Analysis of this data enables us to identify trends emerging in our business and to respond with changes to prices, product or underwriting guidelines.

        Claims Administration.    Our in-house claims administration system maintains all notes, diaries and related party information on each claim and provides automated on-line management reports on the number of outstanding claims and service levels. It provides a financial control and automatically generates and maintains loss and loss adjustment expense reserves.

        OneStep™.    We are implementing OneStep, a new online point-of-sale application system. We have an exclusive license to use this software in the non-standard automobile insurance industry through September 2008. OneStep uses technology to provide fast and accurate quotes by accessing at the point of sale third-party information, including an applicant's driving record, accident history and, where permitted by law, credit reports. This process reduces the frequency of uprates which may occur when an application is incomplete or inaccurate. OneStep permits the producer to print the policy, the identification cards and the policy declaration page as soon as the verifications are complete, usually within minutes.

        BWProducers.com.    This website provides our producers with complete access to all information about their Bristol West policyholders, including billing information, policy status, cancellations and installments. This access to timely and centralized information gives our producers the ability to better manage their business and increase their retention rates.

Loss and Loss Adjustment Expense Reserves

        Automobile accidents generally result in insurance companies paying settlements resulting from physical damage to an automobile or other property and an injury to a person. Because our insureds typically notify us immediately after an accident has occurred, our ultimate liability on our policies becomes fairly apparent in a relatively short period of time. However, months and sometimes years may elapse between the occurrence of an accident, reporting of the accident to us and payment of the claim. We record a liability for estimates of losses and loss adjustment expenses that will be paid on accidents reported to us and we estimate and record a liability for accidents that have occurred but have not been reported to us, which we refer to as incurred but not reported loss and loss adjustment expense reserves.

        Loss and loss adjustment expense reserves are estimated by our actuaries using statistical analyses and after careful consideration of trends in claim severity, claim frequency, inflation, historical claims, settlement patterns, legislative activity and other factors. Our actuaries rely heavily on historical loss experience when determining loss reserve levels on the assumption that past loss experience is a good indicator of future loss experience. When necessary, and as new experience develops or new information becomes known, our estimates are revised accordingly.

        As of December 31, 2003, we had $202.3 million of gross loss and gross loss adjustment expense reserves and $89.0 million of loss and loss adjustment expense reserves net of reinsurance, which represented our best estimate of ultimate losses and loss adjustment expenses. Adjustments to our loss and loss adjustment expense reserves are reflected in our consolidated results of operations in the periods in which the estimates change.

        Our management believes the provision for unpaid losses and loss adjustment expenses is adequate to cover the ultimate net cost of losses and loss adjustment expenses incurred to date.

6



        An analysis of our losses and loss adjustment expenses for December 31, 2003, 2002, and 2001 is summarized in the following table:

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

Balance as of beginning of year   $ 157,416   $ 105,993   $ 81,481
Less: Reinsurance recoverable     75,136     66,904     30,132
   
 
 
Net balance as of beginning of year     82,280     39,089     51,349
Balance acquired as of March 31, 2001             6,093
   
 
 

Incurred related to:

 

 

 

 

 

 

 

 

 
Current period     190,356     172,311     111,574
Prior period     9,314     28,185     17,313
   
 
 
      Total incurred     199,670     200,496     128,887
   
 
 

Paid related to:

 

 

 

 

 

 

 

 

 
  Current period     117,451     106,435     84,134
  Prior period     75,489     50,870     63,106
   
 
 
      Total paid     192,940     157,305     147,240
   
 
 
Net balance at end of period     89,010     82,280     39,089
    Plus: Reinsurance recoverable     113,286     75,136     66,904
   
 
 
Balance at end of period   $ 202,296   $ 157,416   $ 105,993
   
 
 

        The following table presents the development of our gross loss and loss adjustment expense reserves, net of reinsurance, for the calendar years 1993 through 2003.

 
  1993
  1994
  1995
  1996
  1997
  1998
  1999
  2000
  2001
  2002
  2003
As Originally Estimated:   21,735   23,330   26,902   21,013   26,593   59,472   44,174   51,349   39,089   82,280   89,010
As Re-estimated as of December 31, 2003:   19,318   25,317   30,324   25,923   39,051   57,161   53,805   83,277   75,203   91,594    

Liability Re-estimated as of:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 
One Year Later   19,171   24,790   27,063   24,630   44,295   55,640   50,502   68,002   67,274   91,594    
Two Years Later   18,870   24,091   29,574   28,169   38,239   55,977   51,667   80,655   75,203        
Three Years Later   18,784   24,962   31,326   25,520   38,368   56,602   52,928   83,277            
Four Years Later   19,097   25,538   30,106   25,662   38,943   56,950   53,805                
Five Years Later   19,219   25,079   30,108   26,089   39,029   57,161                    
Six Years Later   19,119   25,099   30,473   26,005   39,051                        
Seven Years Later   19,089   25,382   30,440   25,923                            
Eight Years Later   19,353   25,470   30,324                                
Nine Years Later   19,359   25,317                                    
Ten Years Later   19,318                                        

Cumulative Deficiency (Redundancy)

 

(2,417

)

1,987

 

3,422

 

4,910

 

12,458

 

(2,311

)

9,631

 

31,928

 

36,114

 

9,314

 

 

Cumulative Amounts Paid as of:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 
One Year Later   12,476   16,649   19,823   18,069   27,371   51,201   43,231   61,891   50,870   75,489    
Two Years Later   16,587   21,589   26,741   23,520   36,674   56,448   50,016   75,642   71,619        
Three Years Later   18,182   23,767   28,904   25,189   38,320   57,101   51,839   81,953            
Four Years Later   18,829   24,553   29,834   25,653   38,808   57,046   52,693                
Five Years Later   19,021   25,049   30,130   25,850   38,945   57,185                    
Six Years Later   19,153   25,165   30,351   25,872   38,969                        
Seven Years Later   19,176   25,365   30,345   25,866                            
Eight Years Later   19,351   25,342   30,340                                
Nine Years Later   19,340   25,337                                    
Ten Years Later   19,329                                        

7


Net Loss and Loss Adjustment Expense Liability as a Percentage of Initially Estimated Liability Liability Re-estimated as of:

  1993
  1994
  1995
  1996
  1997
  1998
  1999
  2000
  2001
  2002
 
One Year Later   88 % 106 % 101 % 117 % 167 % 94 % 114 % 132 % 172 % 111 %
Two Years Later   87 % 103 % 110 % 134 % 144 % 94 % 117 % 157 % 192 %    
Three Years Later   86 % 107 % 116 % 121 % 144 % 95 % 120 % 162 %        
Four Years Later   88 % 109 % 112 % 122 % 146 % 96 % 122 %            
Five Years Later   88 % 107 % 112 % 124 % 147 % 96 %                
Six Years Later   88 % 108 % 113 % 124 % 147 %                    
Seven Years Later   88 % 109 % 113 % 123 %                        
Eight Years Later   89 % 109 % 113 %                            
Nine Years Later   89 % 109 %                                
Ten Years Later   89 %                                    

Cumulative Deficiency (Redundancy)

 

-11

%

9

%

13

%

23

%

47

%

-4

%

22

%

62

%

92

%

11

%

Net Loss and Loss Adjustment Cumulative Paid as a Percentage of Initially Estimated Liability

 

 

 

 

 

 

 

 

 

 

 

 

 
Cumulative Amounts Paid as of:

  1993
  1994
  1995
  1996
  1997
  1998
  1999
  2000
  2001
  2002
 
One Year Later   57 % 71 % 74 % 86 % 103 % 86 % 98 % 121 % 130 % 92 %
Two Years Later   76 % 93 % 99 % 112 % 138 % 95 % 113 % 147 % 183 %    
Three Years Later   84 % 102 % 107 % 120 % 144 % 96 % 117 % 160 %        
Four Years Later   87 % 105 % 111 % 122 % 146 % 96 % 119 %            
Five Years Later   88 % 107 % 112 % 123 % 146 % 96 %                
Six Years Later   88 % 108 % 113 % 123 % 147 %                    
Seven Years Later   88 % 109 % 113 % 123 %                        
Eight Years Later   89 % 109 % 113 %                            
Nine Years Later   89 % 109 %                                
Ten Years Later   89 %                                    

        The unfavorable development in our reserves for losses and loss adjustment expenses is due to a number of factors. The reorganization of the claims department in 2000 resulted in an unanticipated increase in the average cost per closed claim and the number of claims primarily in California and Florida in 2000, 2001 and 2002. In addition, rate reductions in California between June 1998 and July 1999 and a poorly structured and priced product in Texas that we began offering in the first quarter of 1999 and discontinued in August 2002 also led to unfavorable development in reserves for unpaid losses and loss adjustment expenses.

        In the second quarter of 2002, we hired a new chief actuary. Since that time, we believe that we have made significant improvements in our actuarial processes. We began analyzing loss and loss adjustment expense trends by reviewing statistics that grouped accidents by the quarter in which the accident occurred instead of the year in which it occurred. By analyzing accident statistics on a quarterly date of loss method, we believe that we are able to identify loss trends earlier and can react sooner by updating our estimate of losses and loss adjustment expenses much earlier than the previous method allowed. In addition, we moved from a manual spreadsheet environment to an automated approach in the fourth quarter of 2002, utilizing a data warehouse we developed. The systematized or automated creation of loss and loss adjustment expense statistics enables our actuaries to more finely segment their analysis than was previously possible under a manual spreadsheet approach. By reviewing our loss and loss adjustment expense reserves at such a detailed level, we have the ability to identify and measure variances in loss trends by state, product and line coverage that would not otherwise be identifiable in performing a review at an aggregate level.

        In April 2003, we started tracking the emergence of all loss statistics by state, program, coverage and accident quarter on a daily basis. Our actuaries analyze these statistics using a web-based interface that compares the actual emergence of loss related statistics to amounts expected to emerge given the assumptions made in the previous quarter's loss and loss adjustment expense reserve review. We use detailed mathematical models that are constantly being refined to reduce the variability of our

8



estimates of loss and loss adjustment expense reserves. Additionally, in August 2003, we developed an Oracle-based data warehouse, which produces fully developed loss ratios by each premium rate variable used to determine the premium charged. In addition to the sophistication with which we price our products, this also improves the insight of our actuaries in analyzing loss emergence relative to their initial pricing and product design assumptions. Our actuarial department reviews the results of numerous different estimation methods, including paid loss data, incurred loss data, and frequency (number of losses per vehicle) and severity (dollars of loss per each claim), to determine the best estimate of incurred losses that includes loss and loss adjustment expense reserves. If there is a significant variation in the results generated by the different actuarial methodologies, our actuaries will further analyze the data using additional techniques, such as analyzing individual claims to determine which method has the greatest amount of credibility in their professional opinion in order to establish their best estimate.

        Based on these actions, we believe that we have addressed the issues related to unfavorable development of our loss and loss adjustment expense reserves, and that the liabilities that we have recorded for losses and loss adjustment expenses are adequate to cover the ultimate net cost of losses and loss adjustment expenses incurred to date.

        The following table is a reconciliation of our net liability to our gross liability for losses and loss adjustment expenses.

 
  1993
  1994
  1995
  1996
  1997
  1998
  1999
  2000
  2001
  2002
  2003
As Originally Estimated:                                            
Net Liability   21,735   23,330   26,902   21,013   26,593   59,472   44,174   51,349   39,089   82,280   89,010
Add Reinsurance Recoverables   19,650   19,379   21,635   20,541   33,762   12,795   20,827   30,132   66,904   75,136   113,286
   
 
 
 
 
 
 
 
 
 
 
Gross Liability &nb