21ST Century Insurance 8-K October 2006 entry into New Jersey a significant milestone as 21st now writes business in over half of the U.S. Private Passenger Auto Market

Company contact: Tony Tomich 818 / 673-3996 

FOR IMMEDIATE RELEASE November 1, 2006

21ST CENTURY INSURANCE GROUP REPORTS 35% INCREASE IN THIRD QUARTER NET INCOME AS NON-CALIFORNIA PREMIUM CLIMBS 79%

October 2006 entry into New Jersey a significant milestone as 21st now writes business in over half of the U.S. Private Passenger Auto Market

(WOODLAND HILLS, CA) - 21st Century Insurance Group (NYSE: TW) today reported net income of $28.4 million ($0.33 per basic share) for the third quarter of 2006, compared to $21.1 million ($0.25 per basic share) for the same period in 2005. The third quarter results include decreases to reserves for prior accident year losses and loss adjustment expenses (“LAE”) totaling $14.4 million, versus decreases of $1.2 million in the third quarter of 2005. The third quarter results also include $0.2 million of net realized investment gains, compared to net realized investment losses of $0.9 million in the third quarter of 2005. In October 2006, the Company announced its entry into the New Jersey private passenger automobile insurance market.

Other third quarter financial highlights:

· Direct premiums written of $337.2 million, versus $349.1 million in the third quarter of 2005 (3.4% decrease)

· California direct premiums written of $295.8 million, versus $326.0 million in the third quarter of 2005 (9.3% decrease)

· Non-California direct premiums written of $41.4 million, versus $23.1 million in the third quarter of 2005 (79.6% increase)

· GAAP combined ratio of 91.7% versus 95.2% for the third quarter of 2005. 2006 was favorably impacted by 4.4 points of prior accident year loss and LAE reserve decreases, versus 0.3 points in 2005

“We are turning 21st into a national competitor. As a direct-to-consumer company, having more markets and more consumers to target increases our opportunities and operating flexibility. In the third quarter, we continued to expand into new markets and maintained our profitability,” said President and Chief Executive Officer Bruce Marlow.

For the nine months ended September 30, 2006, net income was $78.0 million ($0.91 per basic share), compared to $61.0 million ($0.71 per basic share) for the same nine-month period in 2005. The 2006 nine-month results include decreases to prior accident year loss and LAE reserves totaling $39.5 million, versus decreases of $20.8 million for the same nine-month period in 2005. The 2006 nine-month results also include net realized investment losses of $0.9 million, compared to net realized investment losses of $2.7 million for the same nine-month period in 2005. Other nine-month financial highlights:

· Direct premiums written of $992.6 million, versus $1,029.9 million for the same nine-month period in 2005 (3.6% decrease)

· California direct premiums written of $895.0 million, versus $967.8 million for the same nine-month period in 2005 (7.5% decrease)

· Non-California direct premiums written of $97.6 million, versus $62.1 million for the same nine-month period in 2005 (57.2% increase)

· GAAP combined ratio of 92.6% versus 95.5% for the same nine-month period in 2005. 2006 was favorably impacted by 4.0 points of prior accident year loss and LAE reserve decreases, versus 2.0 points in 2005

Stockholders’ equity at September 30, 2006 increased to $897.6 million, compared to $813.0 million at September 30, 2005. Book value per share at September 30, 2006 improved to $10.39 per share from $9.47 per share at September 30, 2005. Operating cash flows for the third quarter of 2006 were $19.8 million, compared to $52.1 million in the same period of 2005. Operating cash flows for the nine months ended September 30, 2006 were $84.3 million, compared to $122.4 million for the same period of 2005.

The addition of New Jersey means more than 50 percent of the national auto insurance market has access to 21st’s low prices, superior policy features and great customer service. At $6.3 billion of Direct Written Premium, New Jersey is the 7th largest market for personal auto insurance in the United States. Regulatory reforms in 2003 have made the state more attractive for new entrants. New Jersey is the latest step in the company’s geographic expansion strategy, as 21st entered the Midwest in 2004, Texas in 2005 and three Eastern states - Florida, Georgia & Pennsylvania - during the second quarter of 2006. During the first ten months of 2006, the Company has increased the percentage of the U.S. personal auto market in which it operates from 34% to 53%.

2

“Over the last few years, the Company has consistently invested in the capability to execute its national expansion strategy. We are seeing the results of this focused effort, as the percent of our premium that is written outside California has grown steadily. We wrote 12.3% of the current quarter’s premium outside California, versus 6.6% during the same quarter last year,” said the Company’s Senior Vice President and Chief Financial Officer, Steve Erwin. “These investments and our consistent profitability show the strength and focus  of our business model. We have a conservative balance sheet and a strong capital position which  strongly support our national expansion strategy,“ added Erwin.

About 21st

Founded in 1958, 21st Century Insurance Group is a direct-to-consumer provider of personal auto insurance. With $1.4 billion of revenue in 2005, the Company insures over 1.5 million vehicles in Arizona, California, Florida, Georgia, Illinois, Indiana, Nevada, New Jersey, Ohio, Oregon, Pennsylvania, Texas and Washington. 21st provides superior policy features and 24/7 customer service at a competitive price. Customers can purchase insurance, service their policy or report a claim at 21st.com or on the phone with our licensed insurance professionals at 1-800-211-SAVE, 24 hours a day, 365 days a year. Service is offered in English and Spanish, both on the phone and on the web. 21st Century Insurance Company, 21st Century Casualty Company, and 21st Century Insurance Company of the Southwest are rated A+ by A. M. Best, Fitch Ratings and Standard & Poor’s.

3

21st Century Insurance Group is traded on the New York Stock Exchange under the trading symbol “TW” and is headquartered at 21st Century Plaza, 6301 Owensmouth Avenue, Woodland Hills, CA 91367.

**********

21st Century Insurance Group (NYSE: TW) will hold an earnings teleconference for investors on Thursday, November 2nd, 2006 at 11:00 a.m. EST. The public can find information about the call in the Investor Relations section of 21st.com. The call and its accompanying slides will be broadcast over the Internet via a webcast, as well.

Teleconference Details:

Dial in number - 1-800-599-9795

International dial in number - 1-617-786-2905

Passcode - 877-353-08

Teleconference Replay Details:

Available from 1pm (EST) on November 2nd, 2006 until 1pm (EST) on November 16th, 2006

Dial in number - 1-888-286-8010

International dial in number - 1-617-801-6888

Passcode - 326-759-67

**********

Cautionary Statement:

Statements contained herein and within other publicly available documents may include, and the Company's officers and representatives may from time to time make, statements that may constitute "forward-looking statements" within the meaning of the Private Securities Litigation Reform Act of 1995. These statements are not historical facts, but instead represent only the Company's belief regarding future events, many of which, by their nature, are inherently uncertain and outside of the Company's control. These statements may address, among other things, the Company's strategy for growth, underwriting results, expected combined ratio and growth of written premiums, product development, computer systems, litigation, regulatory environment and approvals, market position, financial results, dividend policy and reserves. It is possible that the Company's actual results, actions and financial condition may differ, possibly materially, from the anticipated results, actions and financial condition indicated in these forward-looking statements. Other important factors that could cause the Company's actual results and actions to differ, possibly materially, from those in the specific forward-looking statements include the effects of competition and competitors' pricing actions; changes in consumer preferences or buying habits; adverse underwriting and claims experience; customer service problems; the impact on Company operations of natural disasters, principally earthquake, or civil disturbance, due to the concentration of Company facilities and employees in Southern California; information system problems; control environment failures; adverse developments in financial markets or interest rates; results of legislative, regulatory or legal actions, including the inability to obtain regulatory approval for necessary licenses, rate changes and product changes and possible adverse actions by state regulators in market conduct examinations and rate proceedings; and the Company’s ability to service its debt, including its ability to receive dividends and/or sufficient payments from its subsidiaries to service its obligations. The Company is not under any obligation (and expressly disclaims any such obligation) to update or alter any forward-looking statement, whether written or oral, that may be made from time to time, whether as a result of new information, future events or otherwise. Additional financial information is available on the Company's website at 21st.com (which shall not be deemed to be incorporated in or a part of this release) or by request to the Investor Relations Department.

4

Disclosure of Non-GAAP Measures:

The Company may have included financial measures and other information in this document that may not be presented in accordance with accounting principles generally accepted in the United States of America (“GAAP”). Management believes these financial measures and other information may enhance investors’ understanding of the Company’s operations or enhance their understanding of the industry, in general. However, these financial measures and other information are not intended to replace, and should be read in conjunction with, the GAAP financial results. When possible, the Company has made efforts to reconcile these financial measures and other information to the most directly comparable GAAP financial measures available.

(1) Premiums Written: Premiums written represent the premiums charged on policies issued and in effect during a fiscal period. Premiums Earned, the most directly comparable GAAP measure, represents the portion of premiums written that is recognized as income in the financial statements for the periods presented and earned on a pro-rata basis over the terms of the policies. Premiums Written are meant as supplemental information and are not intended to replace Premiums Earned. (2) Statutory Surplus: Statutory surplus represents equity as of the end of a fiscal period for the Company’s insurance entities, determined in accordance with Statutory Accounting Principles, as prescribed by insurance regulatory authorities. Stockholders’ Equity is the most directly comparable GAAP measure. Statutory Surplus is presented as supplemental information and is not intended to replace Stockholders’ Equity. (3) Underwriting Profit (Losses): Underwriting profit (loss) consists of net premiums earned less losses from claims, loss adjustment expenses and underwriting expenses. 21st believes that underwriting profit (loss) provides investors with financial information that is not only meaningful, but critically important to understanding the results of property and casualty insurance operations. The results of operations of a property and casualty insurance company include three components: underwriting profit (loss), net investment income and realized capital gains (losses). Without disclosure of underwriting profit (loss), it is difficult to determine how successful an insurance company is in its core business activity of assessing and underwriting risk, as including investment income and realized capital gains (losses) in the results of operations without disclosing underwriting profit (loss) can mask underwriting losses. Underwriting profit (loss) is presented as supplemental information and is not intended to replace Net Income.

These non-GAAP, financial measures should be read in conjunction with the GAAP financial results. The Company has reconciled these financial measures with the most directly comparable GAAP financial measures in the supplemental schedules.

**********

Ó 2006 by 21st Century Insurance Group. All rights reserved

5

21st Century Insurance Group
Condensed Consolidated Statements of Operations
(Unaudited)
(Amounts in thousands, except share data)
	Q3'05			Q4'05			Q1'06			Q2'06			Q3'06
Direct premiums written	$	349,118		$	316,466		$	338,569		$	316,837		$	337,217
Net premiums written	$	347,827		$	315,172		$	337,223		$	315,476		$	335,810
Net premiums earned	$	344,102		$	335,626		$	325,824		$	325,512		$	327,325
Net losses and loss adjustment expenses		258,105			241,513			236,496			223,094			222,550
Underwriting expenses		69,638			70,495			71,933			74,391			77,518
Underwriting profit		16,359			23,618			17,395			28,027			27,257
Net investment income		17,042			18,011			17,755			17,174			16,897
Other (expenses)/income		(3	)		(407	)		-			(913	)		58
Net realized investment losses (gains)		(939	)		(606	)		(1,067	)		30			159
Interest and fees expense		(1,988	)		(1,943	)		(1,898	)		(1,854	)		(1,820	)
Income before provision for income taxes		30,471			38,673			32,185			42,464			42,551
Provision for income taxes		9,369			12,281			10,868			14,143			14,144
Net income	$	21,102		$	26,392		$	21,317		$	28,321		$	28,407
Earnings per share - basic	$	0.25		$	0.31		$	0.25		$	0.33		$	0.33
Earnings per share - diluted	$	0.24		$	0.31		$	0.25		$	0.33		$	0.33
Weighted average shares outstanding - basic
Basic		85,793,904			85,799,397			85,868,878			85,968,155			86,192,395
Diluted		86,205,599			86,427,724			86,517,163			86,232,103			86,454,509
Net losses and loss adjustment expense ratio		75.0	%		72.0	%		72.6	%		68.5	%		68.0	%
Underwriting expense ratio		20.2	%		21.0	%		22.1	%		22.9	%		23.7	%
Combined ratio		95.2	%		93.0	%		94.7	%		91.4	%		91.7	%
Reconciliation of direct premiums written to net premiums earned
Direct premiums written	$	349,118		$	316,466		$	338,569		$	316,837		$	337,217
Ceded premiums written		(1,291	)		(1,294	)		(1,346	)		(1,361	)		(1,407	)
Net premiums written		347,827			315,172			337,223			315,476			335,810
Net change in unearned premiums		(3,725	)		20,454			(11,399	)		10,036			(8,485	)
Net premiums earned	$	344,102		$	335,626		$	325,824		$	325,512		$	327,325
Net losses and loss adjustment expenses
Current accident year	$	259,301		$	245,870		$	243,511		$	241,215		$	236,942
Prior accident years		(1,196	)		(4,357	)		(7,015	)		(18,121	)		(14,392	)
Net losses and loss adjustment expenses	$	258,105		$	241,513		$	236,496		$	223,094		$	222,550

6

21st Century Insurance Group
Condensed Consolidated Balance Sheets
(Unaudited)
(Amounts in thousands, except share data)
	September 30, 2005			December 31, 2005			March 31, 2006			June 30, 2006			September 30, 2006
Assets
Investments:
Available for sale
Fixed maturity securities, at fair value	$	1,350,411		$	1,354,707		$	1,434,761		$	1,426,728		$	1,470,385
Equity securities, at fair value		46,380			47,367			850			-			-
Other long-term investments, equity method		-			-			-			-			9,443
Total Investments		1,396,791			1,402,074			1,435,611			1,426,728			1,479,828
Cash and cash equivalents		65,264			68,668			35,146			40,188			19,497
Accrued investment income		16,183			16,585			17,333			17,304			17,006
Premiums receivable		116,980			100,900			107,231			98,887			115,513
Reinsurance receivables and recoverables		5,914			6,539			6,223			6,521			6,550
Prepaid reinsurance premiums		1,870			1,946			2,023			2,072			2,141
Deferred income taxes		53,798			56,209			59,307			57,321			42,566
Deferred policy acquisition costs		63,760			59,939			62,919			68,248			67,592
Leased property under capital lease		25,339			22,651			21,587			20,568			19,998
Property and equipment, net of accumulated depreciation		145,841			145,811			147,047			148,213			152,480
Other assets		29,930			38,907			42,183			41,323			40,277
Total assets	$	1,921,670		$	1,920,229		$	1,936,610		$	1,927,373		$	1,963,448
Liabilities and stockholders' equity
Liabilities
Unpaid losses and loss adjustment expenses	$	517,614		$	523,835		$	508,428		$	495,092		$	484,258
Unearned premiums		340,055			319,676			331,152			321,166			329,719
Debt		131,095			127,972			124,796			121,619			118,853
Claims checks payable		40,711			42,681			40,609			38,363			39,697
Reinsurance payable		663			643			755			748			769
Other liabilities		78,514			75,450			94,057			95,220			92,529
Total liabilities		1,108,652			1,090,257			1,099,797			1,072,208			1,065,825
Stockholders' equity
Common stock		86			86			86			86			86
Additional paid-in capital		423,795			425,454			430,360			435,889			438,618
Accumulated other comprehensive loss		(2,812	)		(10,382	)		(22,892	)		(31,500	)		(13,246	)
Treasury stock		-			(84	)		(84	)		(84	)		(106	)
Retained earnings		391,949			414,898			429,343			450,774			472,271
Total stockholders' equity		813,018			829,972			836,813			855,165			897,623
Total liabilities and stockholders' equity	$	1,921,670		$	1,920,229		$	1,936,610		$	1,927,373		$	1,963,448
Book Value Per Share	$	9.47		$	9.66		$	9.72		$	9.91		$	10.39
Outstanding Shares		85,835,038			85,933,960			86,095,739			86,335,335			86,372,668

7

21st Century Insurance Group
Condensed Consolidated Statements of Cash Flows
(Unaudited)
(Amounts in thousands)
	Q3'05			Q4'05			Q1'06			Q2'06			Q3'06
Operating activities
Net Income	$	21,102		$	26,392		$	21,317		$	28,321		$	28,407
Adjustments to reconcile net income to net cash provided by operating activities:
Depreciation and amortization		9,507			9,258			6,661			6,643			7,089
Net amortization of investment premiums and discounts		2,365			2,165			2,007			2,489			2,822
Stock-based compensation cost		100			81			4,099			2,379			2,274
Provision for deferred income taxes		4,784			1,664			2,820			6,611			5,754
Net realized investment losses (gains)		1,062			493			1,067			(30	)		(159	)
Changes in assets and liabilities:
Premiums receivable		(11,400	)		16,080			(6,331	)		8,344			(16,626	)
Deferred policy acquisition costs		(1,555	)		3,821			(2,980	)		(5,329	)		656
Reinsurance receivables and recoverables		(184	)		(722	)		352			(355	)		(76	)
Federal income taxes		(1,019	)		678			4,529			(1,743	)	��	(8,326	)
Other assets		1,482			(10,307	)		(2,880	)		1,015			3,397
Unpaid losses and loss adjustment expenses		22,092			6,221			(15,407	)		(13,336	)		(10,834	)
Unearned premiums		3,812			(20,379	)		11,476			(9,986	)		8,553
Claims checks payable		2,144			1,970			(2,072	)		(2,246	)		1,334
Other liabilities		(2,164	)		477			14,079			2,904			(4,433	)
Net cash provided by operating activities		52,128			37,892			38,737			25,681			19,832
Investing Activities
Purchases of:
Fixed maturity investments available-for-sale		(17,446	)		(42,102	)		(146,738	)		(33,441	)		(47,848	)
Equity securities available-for-sale		(78,762	)		(77,847	)		(35,627	)		-			-
Other long-term investments, equity method		-			-			-			-			(9,123	)
Property and equipment		(19,948	)		(6,544	)		(6,627	)		(6,719	)		(9,969	)
Sales, maturities, and calls of:
Fixed maturity investments available-for-sale		8,987			24,949			42,161			25,803			29,527
Equity securities available-for-sale		81,196			75,696			83,989			847			-
Net cash used in investing activities		(25,973	)		(25,848	)		(62,842	)		(13,510	)		(37,413	)
Financing Activities
Repayment of debt		(3,390	)		(3,260	)		(3,352	)		(3,388	)		(3,543	)
Dividends paid		(3	)		(6,874	)		(6,872	)		(6,891	)		-
Proceeds from exercise of stock options		1,180			1,494			718			3,126			406
Excess tax benefits from stock-based compensation		-			-			89			24			27
Net cash used in financing activities		(2,213	)		(8,640	)		(9,417	)		(7,129	)		(3,110	)
Net increase (decrease) in cash and cash equivalents		23,942			3,404			(33,522	)		5,042			(20,691	)
Cash and cash equivalents, beginning of period		41,322			65,264			68,668			35,146			40,188
Cash and cash equivalents, end of period	$	65,264		$	68,668		$	35,146		$	40,188		$	19,497

8

21st Century Insurance Group
Supplemental Operational Information
(Unaudited)
(Amounts in thousands, except ratios and vehicles in-force)
	Q3'05			Q4'05			Q1'06			Q2'06			Q3'06
Direct Premiums Written
California	$	326,048		$	294,472		$	311,820		$	287,389		$	295,776
Non - California		23,070			21,994			26,749			29,449			41,441
Total direct premiums written	$	349,118		$	316,466		$	338,569		$	316,838		$	337,217
% of Direct Premiums Written
California		93.4	%		93.1	%		92.1	%		90.7	%		87.7	%
Non - California		6.6	%		6.9	%		7.9	%		9.3	%		12.3	%
Total		100.0	%		100.0	%		100.0	%		100.0	%		100.0	%
Vehicles in-force
California		1,447,471			1,413,909			1,382,296			1,359,217			1,323,381
Non-California		117,760			127,001			138,257			157,386			196,613
Total Vehicles In-force at end of quarter		1,565,231			1,540,910			1,520,553			1,516,603			1,519,994
Other Information
Statutory surplus	$	657,666		$	704,671		$	725,144		$	755,326		$	781,633
Ratio of net premiums written to statutory surplus		2.1			1.9			1.8			1.7			1.6
Auto renewal ratio		92	%		91	%		91	%		91	%		91	%
Reconciliation of stockholders' equity to statutory surplus
Stockholders' equity - GAAP	$	813,018		$	829,972		$	836,813		$	855,165		$	897,623
Condensed adjustments to reconcile GAAP stockholders' equity to statutory surplus:
Equity in non-insurance entities		22,073			26,798			31,728			39,558			54,827
Capital lease obligation		3,095			2,975			1,178			(662	)		(2,542	)
Net unrealized losses on investments		644			10,788			31,683			44,778			16,956
Deferred policy acquisition costs		(63,760	)		(59,939	)		(62,919	)		(68,248	)		(67,592	)
Net deferred tax assets related to items nonadmitted under SAP		38,394			38,544			24,137			24,438			32,641
Assets nonadmitted for statutory purposes		(155,798	)		(144,467	)		(137,476	)		(139,703	)		(150,280	)
Statutory surplus	$	657,666		$	704,671		$	725,144		$	755,326		$	781,633

9