Cincinnati Financial Corporation
Supplemental Financial Data
for the period ending June 30, 2010
6200 South Gilmore Road
Fairfield, Ohio 45014-5141
www.cinfin.com
Investor Contact: | Media Contact: | Shareholder Contact: |
Dennis E. McDaniel | Joan O. Shevchik | Jerry L. Litton |
(513) 870-2768 | (513) 603-5323 | (513) 870-2639 |
| | A.M. Best | | | Fitch | | | Moody’s | | | Standard & Poor’s | |
Cincinnati Financial Corporation | | | | | | | | | | | | |
Corporate Debt | | a | | | BBB+ | | | A3 | | | BBB | |
| | | | | | | | | | | | |
The Cincinnati Insurance Companies | | | | | | | | | | | | |
Insurer Financial Strength | | | | | | | | | | | | |
| | | | | | | | | | | | |
Property Casualty Group | | | | | | | | | | | | |
Standard Market Subsidiaries: | | A+ | | | – | | | A1 | | | A | |
The Cincinnati Insurance Company | | A+ | | | A+ | | | A1 | | | A | |
The Cincinnati Indemnity Company | | A+ | | | A+ | | | A1 | | | A | |
The Cincinnati Casualty Company | | A+ | | | A+ | | | A1 | | | A | |
Surplus Lines Subsidiary: | | | | | | | | | | | | |
The Cincinnati Specialty Underwriters Insurance Company | | A | | | – | | | – | | | – | |
| | | | | | | | | | | | |
The Cincinnati Life Insurance Company | | A | | | A+ | | | – | | | A | |
Ratings are as of July 28, 2010, under continuous review and subject to change and/or affirmation. For the current ratings, select Financial Strength Ratings on www.cinfin.com.
The consolidated financial statements and financial exhibits that follow are unaudited. These consolidated financial statements and exhibits should be read in conjunction with the consolidated financial statements and notes included our periodic filings with the U.S. Securities and Exchange Commission. The results of operations for interim periods may not be indicative of results to be expected for the full year.
Cincinnati Financial Corporation
Supplemental Financial Data
Second Quarter 2010
| | Page |
| Definitions of Non-GAAP Information and Reconciliation to Comparable GAAP Measures | 3 |
| | |
Consolidated | |
| Quick Reference | 4 |
| CFC and Subsidiaries Consolidation – Six Months Ended June 30, 2010 | 5 |
| CFC and Subsidiaries Consolidation – Three Months Ended June 30, 2010 | 6 |
| CFC Insurance Subsidiaries – Selected Balance Sheet Data | 7 |
| | |
Consolidated Property Casualty Insurance Operations | |
(Includes Cincinnati Specialty Underwriters Insurance Company (CSU)) | |
| Statutory Statements of Income | 8 |
| Cincinnati Insurance Companies – Losses Incurred Detail | 9 |
| Cincinnati Insurance Companies – Loss Ratio Detail | 10 |
| Cincinnati Insurance Companies – Loss Claim Count Detail | 11 |
| Direct Written Premiums by Line of Business and State | 12 |
| Quarterly Property Casualty Data – Commercial Lines of Business | 13 |
| Quarterly Property Casualty Data – Personal Lines of Business | 14 |
| Loss and Loss Expense Analysis | 15 |
| | |
Reconciliation Data | |
| Quarterly Property Casualty Data – Consolidated | 16 |
| Quarterly Property Casualty Data – Commercial Lines | 17 |
| Quarterly Property Casualty Data – Personal Lines | 18 |
| | |
Life Insurance Operations | |
| Statutory Statements of Income | 19 |
Definitions of Non-GAAP Information and
Reconciliation to Comparable GAAP Measures
Cincinnati Financial Corporation prepares its public financial statements in conformity with accounting principles generally accepted in the United States of America (GAAP). Statutory data is prepared in accordance with statutory accounting rules as defined by the National Association of Insurance Commissioners’ (NAIC) Accounting Practices and Procedures Manual and therefore is not reconciled to GAAP data.
Management uses certain non-GAAP and non-statutory financial measures to evaluate its primary business areas – property casualty insurance, life insurance and investments. Management uses these measures when analyzing both GAAP and non-GAAP measures to improve its understanding of trends in the underlying business and to help avoid incorrect or misleading assumptions and conclusions about the success or failure of company strategies. Management adjustments to GAAP measures generally: apply to non-recurring events that are unrelated to business performance and distort short-term results; involve values that fluctuate based on events outside of management’s control; or relate to accounting refinements that affect comparability between periods, creating a need to analyze data on the same basis.
· | Operating income: Operating income is calculated by excluding net realized investment gains and losses (defined as realized investment gains and losses after applicable federal and state income taxes) from net income. Management evaluates operating income to measure the success of pricing, rate and underwriting strategies. While realized investment gains (or losses) are integral to the company’s insurance operations over the long term, the determination to realize investment gains or losses in any period may be subject to management’s discretion and is independent of the insurance underwriting process. Also, under applicable GAAP accounting requirements, gains and losses can be recognized from certain changes in market values of securities without actual realization. Management believes that the level of realized investment gains or losses for any particular period, while it may be material, may not fully indicate the performance of ongoing underlying business operations in that period. |
For these reasons, many investors and shareholders consider operating income to be one of the more meaningful measures for evaluating insurance company performance. Equity analysts who report on the insurance industry and the company generally focus on this metric in their analyses. The company presents operating income so that all investors have what management believes to be a useful supplement to GAAP information.
· | Statutory accounting rules: For public reporting, insurance companies prepare financial statements in accordance with GAAP. However, insurers also must calculate certain data according to statutory accounting rules as defined in the NAIC’s Accounting Practices and Procedures Manual, which may be, and has been, modified by various state insurance departments. Statutory data is publicly available, and various organizations use it to calculate aggregate industry data, study industry trends and compare insurance companies. |
· | Written premium: Under statutory accounting rules, property casualty written premium is the amount recorded for policies issued and recognized on an annualized basis at the effective date of the policy. Management analyzes trends in written premium to assess business efforts. Earned premium, used in both statutory and GAAP accounting, is calculated ratably over the policy term. The difference between written and earned premium is unearned premium. |
Cincinnati Financial Corporation
Quick Reference - Second Quarter 2010
(all data shown is for the three months ended or as of June 30, 2010)
| | 6/30/2010 | | | Year over year change % | | | | 6/30/2010 | | | Year over year change % | |
Revenues: | | | | | | | Benefits and expenses: | | | | | | |
| | | | | | | | | | | | | |
Commercial lines net written premiums | | $ | 532 | | | | 2 | | Commercial lines loss and loss expenses | | $ | 378 | | | (14 | ) |
Personal lines net written premiums | | | 204 | | | | 7 | | Personal lines loss and loss expenses | | | 163 | | | (6 | ) |
Surplus lines net written premiums | | | 13 | | | | 31 | | Surplus lines loss and loss expenses | | | 12 | | | 200 | |
Property casualty net written premiums | | | 749 | | | | 4 | | Life and accident and health losses and policy benefits | | | 43 | | | 10 | |
Life and accident and health net written premiums | | | 44 | | | | 3 | | Underwriting, acquisition and insurance expenses | | | 246 | | | nm | |
Annuity net written premiums | | | 51 | | | | 70 | | Other operating expenses | | | 3 | | | (30 | ) |
Life, annuity and accident and health net written premiums | | | 95 | | | | 31 | | Interest expenses | | | 13 | | | (3 | ) |
Commercial lines net earned premiums | | | 538 | | | | (3 | ) | Total expenses | | | 857 | | | (7 | ) |
Personal lines net earned premiums | | | 179 | | | | 4 | | Net income before income taxes | | | 21 | | | nm | |
Surplus lines net earned premiums | | | 11 | | | | 120 | | Total income tax | | | (6 | ) | | 81 | |
Property casualty net earned premiums | | | 728 | | | | (1 | ) | | | | | | | | |
Life and accident and health net earned premiums | | | 40 | | | | 8 | | Balance Sheet: | | | | | | | |
Investment income | | | 130 | | | | 9 | | | | | | | | | |
Realized gains on investments | | | (23 | ) | | | (28 | ) | Fixed maturity investments | | $ | 8,339 | | | | |
Other income | | | 3 | | | nm | | Equity securities | | | 2,611 | | | | |
Total revenues | | | 878 | | | 0 | | Short-term investments | | | - | | | | |
| | | | | | | | | Other invested assets | | | 82 | | | | |
Income: | | | | | | | | | Total invested assets | | $ | 11,032 | | | | |
| | | | | | | | | | | | | | | | |
| | | | | | | | | Equity in net assets of subsidiaries | | $ | 4,467 | | | | |
| | | | | | | | | | | | | | | | |
Operating income | | $ | 42 | | | nm | | Loss and loss expense reserves | | $ | 4,184 | | | | |
Net realized investment gains and losses | | | (15 | ) | | | (7 | ) | Total debt | | | 839 | | | | |
Net income | | | 27 | | | nm | | Shareholders' equity | | | 4,737 | | | | |
| | | | | | | | | | | | | | | | |
Per share (diluted): | | | | | | | | | Key ratios: | | | | | | | |
| | | | | | | | | | | | | | | | |
Operating income | | $ | 0.26 | | | nm | | Commercial lines GAAP combined ratio | | | 101.7 | % | | | |
Net realized investment gains and losses | | | (0.09 | ) | | nm | | Personal lines GAAP combined ratio | | | 123.4 | | | | |
Net income | | | 0.17 | | | nm | | Property casualty GAAP combined ratio | | | 107.6 | | | | |
Book value | | | 29.13 | | | | 14 | | | | | | | | | |
Weighted average shares – diluted | | | 163,284,013 | | | nm | | Commercial lines STAT combined ratio | | | 102.0 | % | | | |
| | | | | | | | | Personal lines STAT combined ratio | | | 121.2 | | | | |
| | | | | | | | | Property casualty STAT combined ratio | | | 107.3 | | | | |
| | | | | | | | | | | | | | | | |
| | | | | | | | | Value creation ratio | | | (1.1 | ) % | | | |
Consolidated Statements of Income for the Six Months Ended June 30, 2010
(In millions) | | CFC | | | CONSOL P&C | | | CLIC | | | CFC-I | | | CINFIN | | | C-SUPR | | | ELIM | | | Total | |
Revenues: | | | | | | | | | | | | | | | | | | | | | | | | |
Premiums earned: | | | | | | | | | | | | | | | | | | | | | | | | |
Property casualty | | $ | - | | | $ | 1,518 | | | $ | - | | | $ | - | | | $ | - | | | $ | - | | | $ | - | | | $ | 1,518 | |
Life | | | - | | | | - | | | | 100 | | | | - | | | | - | | | | - | | | | - | | | | 100 | |
Accident health | | | - | | | | - | | | | 4 | | | | - | | | | - | | | | - | | | | - | | | | 4 | |
Premiums ceded | | | - | | | | (82 | ) | | | (25 | ) | | | - | | | | - | | | | - | | | | - | | | | (107 | ) |
Total earned premium | | | - | | | | 1,436 | | | | 79 | | | | - | | | | - | | | | - | | | | - | | | | 1,515 | |
Investment income | | | 21 | | | | 174 | | | | 65 | | | | - | | | | - | | | | - | | | | - | | | | 260 | |
Realized gain on investments | | | 1 | | | | (13 | ) | | | (2 | ) | | | (1 | ) | | | - | | | | - | | | | - | | | | (15 | ) |
Other income | | | 7 | | | | 2 | | | | - | | | | 4 | | | | - | | | | 7 | | | | (15 | ) | | | 5 | |
Total revenues | | $ | 29 | | | $ | 1,599 | | | $ | 142 | | | $ | 3 | | | $ | - | | | $ | 7 | | | $ | (15 | ) | | $ | 1,765 | |
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Benefits & expenses: | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Losses & policy benefits | | $ | - | | | $ | 984 | | | $ | 115 | | | $ | - | | | $ | - | | | $ | - | | | $ | (3 | ) | | $ | 1,096 | |
Reinsurance recoveries | | | - | | | | 44 | | | | (29 | ) | | | - | | | | - | | | | - | | | | - | | | | 15 | |
Underwriting, acquisition and insurance expenses | | | - | | | | 482 | | | | 32 | | | | - | | | | - | | | | - | | | | - | | | | 514 | |
Other operating expenses | | | 12 | | | | - | | | | - | | | | 2 | | | | - | | | | 6 | | | | (13 | ) | | | 7 | |
Interest expense | | | 26 | | | | - | | | | - | | | | 1 | | | | - | | | | - | | | | - | | | | 27 | |
Total expenses | | $ | 38 | | | $ | 1,510 | | | $ | 118 | | | $ | 3 | | | $ | - | | | $ | 6 | | | $ | (16 | ) | | $ | 1,659 | |
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Income (loss) before income taxes | | $ | (9 | ) | | $ | 89 | | | $ | 24 | | | $ | - | | | $ | - | | | $ | 1 | | | $ | 1 | | | $ | 106 | |
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Provision (benefit) for income taxes: | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Current operating income | | $ | 3 | | | $ | 28 | | | $ | (2 | ) | | $ | 1 | | | $ | - | | | $ | - | | | $ | - | | | $ | 30 | |
Capital gains/losses | | | - | | | | (4 | ) | | | (1 | ) | | | - | | | | - | | | | - | | | | - | | | | (5 | ) |
Deferred | | | (9 | ) | | | (16 | ) | | | 11 | | | | - | | | | - | | | | - | | | | - | | | | (14 | ) |
Total provision for income taxes | | $ | (6 | ) | | $ | 8 | | | $ | 8 | | | $ | 1 | | | $ | - | | | $ | - | | | $ | - | | | $ | 11 | |
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Operating income (loss) | | $ | (4 | ) | | $ | 90 | | | $ | 17 | | | $ | - | | | $ | - | | | $ | 1 | | | $ | 1 | | | $ | 105 | |
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Net income (loss) - current year | | $ | (3 | ) | | $ | 81 | | | $ | 16 | | | $ | (1 | ) | | $ | - | | | $ | 1 | | | $ | 1 | | | $ | 95 | |
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Net income (loss) - prior year | | $ | 40 | | | $ | (18 | ) | | $ | (4 | ) | | $ | - | | | $ | (1 | ) | | $ | - | | | $ | - | | | $ | 17 | |
*Dollar amounts shown are rounded to millions; certain amounts may not add due to rounding. Ratios are calculated based on whole dollar amounts.
Cincinnati Financial Corporation and Subsidiaries
Consolidated Statements of Income for the Three Months Ended June 30, 2010
(In millions) | | CFC | | | CONSOL P&C | | | CLIC | | | CFC-I | | | CINFIN | | | C-SUPR | | | ELIM | | | Total | |
Revenues: | | | | | | | | | | | | | | | | | | | | | | | | |
Premiums earned: | | | | | | | | | | | | | | | | | | | | | | | | |
Property casualty | | $ | - | | | $ | 771 | | | $ | - | | | $ | - | | | $ | - | | | $ | - | | | $ | - | | | $ | 771 | |
Life | | | - | | | | - | | | | 52 | | | | - | | | | - | | | | - | | | | - | | | | 52 | |
Accident health | | | - | | | | - | | | | 2 | | | | - | | | | - | | | | - | | | | - | | | | 2 | |
Premiums ceded | | | - | | | | (43 | ) | | | (14 | ) | | | - | | | | - | | | | - | | | | - | | | | (57 | ) |
Total earned premium | | | - | | | | 728 | | | | 40 | | | | - | | | | - | | | | - | | | | - | | | | 768 | |
Investment income | | | 10 | | | | 87 | | | | 33 | | | | - | | | | - | | | | - | | | | - | | | | 130 | |
Realized gain (loss) on investments | | | (6 | ) | | | (17 | ) | | | - | | | | - | | | | - | | | | - | | | | - | | | | (23 | ) |
Other income | | | 3 | | | | 1 | | | | 1 | | | | 2 | | | | - | | | | 4 | | | | (8 | ) | | | 3 | |
Total revenues | | $ | 7 | | | $ | 799 | | | $ | 74 | | | $ | 2 | | | $ | - | | | $ | 4 | | | $ | (8 | ) | | $ | 878 | |
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Benefits & expenses: | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Losses & policy benefits | | $ | - | | | $ | 533 | | | $ | 57 | | | $ | - | | | $ | - | | | $ | - | | | $ | (2 | ) | | $ | 588 | |
Reinsurance recoveries | | | - | | | | 21 | | | | (14 | ) | | | - | | | | - | | | | - | | | | - | | | | 7 | |
Underwriting, acquisition and insurance expenses | | | - | | | | 229 | | | | 16 | | | | 1 | | | | - | | | | - | | | | - | | | | 246 | |
Other operating expenses | | | 5 | | | | - | | | | - | | | | - | | | | - | | | | 4 | | | | (6 | ) | | | 3 | |
Interest expense | | | 13 | | | | - | | | | - | | | | - | | | | - | | | | - | | | | - | | | | 13 | |
Total expenses | | $ | 18 | | | $ | 783 | | | $ | 59 | | | $ | 1 | | | $ | - | | | $ | 4 | | | $ | (8 | ) | | $ | 857 | |
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Income before income taxes | | $ | (11 | ) | | $ | 17 | | | $ | 14 | | | $ | 1 | | | $ | - | | | $ | - | | | $ | - | | | $ | 21 | |
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Provision (benefit) for income taxes: | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Current operating income | | $ | 5 | | | $ | 11 | | | $ | 1 | | | $ | 1 | | | $ | - | | | $ | - | | | $ | - | | | $ | 18 | |
Capital gains/losses | | | (2 | ) | | | (6 | ) | | | - | | | | - | | | | - | | | | - | | | | - | | | | (8 | ) |
Deferred | | | (8 | ) | | | (12 | ) | | | 4 | | | | - | | | | - | | | | - | | | | - | | | | (16 | ) |
Total provision (benefit) for income taxes | | $ | (5 | ) | | $ | (7 | ) | | $ | 5 | | | $ | 1 | | | $ | - | | | $ | - | | | $ | - | | | $ | (6 | ) |
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Operating income (loss) | | $ | (2 | ) | | $ | 35 | | | $ | 9 | | | $ | - | | | $ | - | | | $ | - | | | $ | - | | | $ | 42 | |
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Net income - current year | | $ | (6 | ) | | $ | 24 | | | $ | 9 | | | $ | - | | | $ | - | | | $ | - | | | $ | - | | | $ | 27 | |
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Net income (loss)- prior year | | $ | (10 | ) | | $ | (14 | ) | | $ | 5 | | | $ | - | | | $ | - | | | $ | - | | | $ | - | | | $ | (19 | ) |
*Dollar amounts shown are rounded to millions; certain amounts may not add due to rounding. Ratios are calculated based on whole dollar amounts.
Cincinnati Financial Corporation Insurance Subsidiaries
Selected Balance Sheet Data
(In millions) | | 12/31/2010 | | | 9/30/2010 | | | 6/30/2010 | | | 3/31/2010 | | | 12/31/2009 | | | 9/30/2009 | | | 6/30/2009 | | | 3/31/2009 | |
Cincinnati Insurance Consolidated (including CSU) | | | | | | | | | | | | | | | | | | | | | | | | |
Fixed maturities (fair value) | | | | | | | | $ | 5,804 | | | $ | 5,759 | | | $ | 5,663 | | | $ | 5,521 | | | $ | 5,169 | | | $ | 4,804 | |
Equities (fair value) | | | | | | | | | 1,862 | | | | 2,013 | | | | 1,910 | | | | 2,477 | | | | 2,247 | | | | 1,986 | |
Short-term investments (fair value) | | | | | | | | | - | | | | - | | | | 5 | | | | 10 | | | | 11 | | | | 13 | |
Fixed maturities - pretax net unrealized gain (loss) | | | | | | | | | 363 | | | | 287 | | | | 242 | | | | 301 | | | | 25 | | | | (36 | ) |
Equities - pretax net unrealized gain | | | | | | | | | 457 | | | | 635 | | | | 592 | | | | 594 | | | | 487 | | | | 347 | |
Loss and loss expense reserves - STAT | | | | | | | | | 3,781 | | | | 3,689 | | | | 3,639 | | | | 3,656 | | | | 3,674 | | | | 3,555 | |
Equity GAAP | | | | | | | | | 4,429 | | | | 4,506 | | | | 4,405 | | | | 4,283 | | | | 3,795 | | | | 3,512 | |
Surplus - STAT | | | | | | | | | 3,537 | | | | 3,692 | | | | 3,648 | | | | 3,472 | | | | 3,241 | | | | 3,105 | |
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
The Cincinnati Life Insurance Company | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Fixed maturities (fair value) | | | | | | | | $ | 2,259 | | | $ | 2,055 | | | $ | 1,927 | | | $ | 1,868 | | | $ | 1,694 | | | $ | 1,534 | |
Equities (fair value) | | | | | | | | | 100 | | | | 114 | | | | 108 | | | | 123 | | | | 103 | | | | 89 | |
Short-term investments (fair value) | | | | | | | | | - | | | | - | | | | - | | | | 1 | | | | 1 | | | | - | |
Fixed maturities - pretax net unrealized gain (loss) | | | | | | | | | 156 | | | | 110 | | | | 72 | | | | 67 | | | | (43 | ) | | | (94 | ) |
Equities - pretax net unrealized gain (loss) | | | | | | | | | (7 | ) | | | 7 | | | | 1 | | | | 11 | | | | (8 | ) | | | (27 | ) |
Equity - GAAP | | | | | | | | | 729 | | | | 700 | | | | 666 | | | | 653 | | | | 563 | | | | 454 | |
Surplus - STAT | | | | | | | | | 307 | | | | 310 | | | | 300 | | | | 283 | | | | 270 | | | | 254 | |
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
| | 12/31/2008 | | | 9/30/2008 | | | 6/30/2008 | | | 3/31/2008 | | | 12/31/2007 | | | 9/30/2007 | | | 6/30/2007 | | | 3/31/2007 | |
Cincinnati Insurance Consolidated (including CSU) | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Fixed maturities (fair value) | | $ | 4,309 | | | $ | 4,183 | | | $ | 4,304 | | | $ | 4,351 | | | $ | 4,295 | | | $ | 4,366 | | | $ | 4,367 | | | $ | 4,362 | |
Equities (fair value) | | | 2,432 | | | | 3,210 | | | | 3,537 | | | | 4,226 | | | | 4,595 | | | | 5,201 | | | | 5,411 | | | | 5,472 | |
Short-term investments (fair value) | | | 19 | | | | 162 | | | | - | | | | 51 | | | | 50 | | | | 19 | | | | 72 | | | | 3 | |
Fixed maturities - pretax net unrealized gain (loss) | | | (108 | ) | | | (132 | ) | | | (33 | ) | | | 39 | | | | 58 | | | | 23 | | | | (30 | ) | | | 44 | |
Equities - pretax net unrealized gain | | | 627 | | | | 1,012 | | | | 1,227 | | | | 1,831 | | | | 2,077 | | | | 2,657 | | | | 2,917 | | | | 3,017 | |
Loss and loss expense reserves - STAT | | | 3,494 | | | | 3,507 | | | | 3,534 | | | | 3,448 | | | | 3,398 | | | | 3,461 | | | | 3,374 | | | | 3,373 | |
Equity GAAP | | | 3,667 | | | | 3,947 | | | | 4,011 | | | | 4,498 | | | | 4,784 | | | | 5,282 | | | | 5,404 | | | | 5,272 | |
Surplus - STAT | | | 3,360 | | | | 3,687 | | | | 3,650 | | | | 4,027 | | | | 4,307 | | | | 4,782 | | | | 4,937 | | | | 4,741 | |
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
The Cincinnati Life Insurance Company | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Fixed maturities (fair value) | | $ | 1,467 | | | $ | 1,483 | | | $ | 1,551 | | | $ | 1,534 | | | $ | 1,465 | | | $ | 1,475 | | | $ | 1,415 | | | $ | 1,384 | |
Equities (fair value) | | | 122 | | | | 200 | | | | 265 | | | | 307 | | | | 371 | | | | 459 | | | | 478 | | | | 539 | |
Short-term investments (fair value) | | | - | | | | - | | | | - | | | | - | | | | 51 | | | | 18 | | | | 29 | | | | 16 | |
Fixed maturities - pretax net unrealized gain (loss) | | | (115 | ) | | | (79 | ) | | | (35 | ) | | | - | | | | 6 | | | | 4 | | | | (4 | ) | | | 20 | |
Equities - pretax net unrealized gain | | | (7 | ) | | | 61 | | | | 92 | | | | 127 | | | | 162 | | | | 225 | | | | 254 | | | | 305 | |
Equity - GAAP | | | 471 | | | | 530 | | | | 617 | | | | 661 | | | | 685 | | | | 724 | | | | 730 | | | | 739 | |
Surplus - STAT | | | 290 | | | | 371 | | | | 420 | | | | 453 | | | | 477 | | | | 485 | | | | 491 | | | | 483 | |
Consolidated Cincinnati Insurance Companies |
Statutory Statements of Income |
| | For the Three Months Ended June 30, | | | For the Six Months Ended June 30, | |
(Dollars in millions) | | 2010 | | | 2009 | | | Change | | | % Change | | | 2010 | | | 2009 | | | Change | | | % Change | |
Underwriting income | | | | | | | | | | | | | | | | | | | | | | | | |
Net premiums written | | $ | 750 | | | $ | 723 | | | $ | 27 | | | | 4 | | | $ | 1,505 | | | $ | 1,501 | | | $ | 4 | | | | 0 | |
Unearned premiums increase | | | 22 | | | | (10 | ) | | | 32 | | | nm | | | | 69 | | | | 36 | | | | 33 | | | | 92 | |
Earned premiums | | $ | 728 | | | $ | 733 | | | $ | (5 | ) | | | (1 | ) | | $ | 1,436 | | | $ | 1,465 | | | $ | (29 | ) | | | (2 | ) |
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Losses incurred | | $ | 475 | | | $ | 524 | | | $ | (49 | ) | | | (9 | ) | | $ | 859 | | | $ | 982 | | | $ | (123 | ) | | | (13 | ) |
Allocated loss expenses incurred | | | 41 | | | | 49 | | | | (8 | ) | | | (16 | ) | | | 84 | | | | 85 | | | | (1 | ) | | | (1 | ) |
Unallocated loss expenses incurred | | | 38 | | | | 46 | | | | (8 | ) | | | (17 | ) | | | 85 | | | | 96 | | | | (11 | ) | | | (11 | ) |
Other underwriting expenses incurred | | | 231 | | | | 226 | | | | 5 | | | | 2 | | | | 485 | | | | 462 | | | | 23 | | | | 5 | |
Workers compensation dividend incurred | | | 3 | | | | 6 | | | | (3 | ) | | | (50 | ) | | | 7 | | | | 10 | | | | (3 | ) | | | (30 | ) |
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Total underwriting deductions | | $ | 788 | | | $ | 851 | | | $ | (63 | ) | | nm | | | $ | 1,520 | | | $ | 1,635 | | | $ | (115 | ) | | | (7 | ) |
Net underwriting losses | | $ | (60 | ) | | $ | (118 | ) | | $ | 58 | | | | 49 | | | $ | (84 | ) | | $ | (170 | ) | | $ | 86 | | | | 51 | |
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Investment income | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Gross investment income earned | | $ | 90 | | | $ | 81 | | | $ | 9 | | | | 11 | | | $ | 180 | | | $ | 167 | | | $ | 13 | | | | 8 | |
Net investment income earned | | | 88 | | | | 80 | | | | 8 | | | | 10 | | | | 177 | | | | 165 | | | | 12 | | | | 7 | |
Net realized capital gains (losses) | | | (8 | ) | | | (6 | ) | | | (2 | ) | | | (33 | ) | | | (6 | ) | | | (39 | ) | | | 33 | | | | 85 | |
Net investment gains (excl. subs) | | $ | 80 | | | $ | 74 | | | $ | 6 | | | | 8 | | | $ | 171 | | | $ | 126 | | | $ | 45 | | | | 36 | |
Dividend from subsidiary | | | - | | | | - | | | | - | | | nm | | | | - | | | | - | | | | - | | | nm | |
Net investment gains (net of tax) | | $ | 80 | | | $ | 74 | | | $ | 6 | | | | 8 | | | $ | 171 | | | $ | 126 | | | $ | 45 | | | | 36 | |
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Other income | | $ | 1 | | | $ | 1 | | | $ | - | | | nm | | | $ | 2 | | | $ | 2 | | | $ | - | | | nm | |
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Net income before federal income taxes | | $ | 21 | | | $ | (43 | ) | | $ | 64 | | | nm | | | $ | 89 | | | $ | (42 | ) | | $ | 131 | | | nm | |
Federal and foreign income taxes incurred | | $ | 9 | | | $ | (29 | ) | | $ | 38 | | | nm | | | $ | 26 | | | $ | (30 | ) | | $ | 56 | | | nm | |
Net income (statutory) | | $ | 12 | | | $ | (14 | ) | | $ | 26 | | | nm | | | $ | 63 | | | $ | (12 | ) | | $ | 75 | | | nm | |
| * | Dollar amounts shown are rounded to millions; certain amounts may not add due to rounding. Ratios are calculated based on whole dollar amounts. |
| * | Statutory data prepared in accordance with statutory accounting rules as defined by the National Association of Insurance Commissioners and filed with the appropriate regulatory bodies. |
Cincinnati Insurance Companies |
Losses Incurred Detail |
(In millions) | | Three months ended | | | Six months ended | | | Nine months ended | | | Twelve months ended | |
| | 12/31/10 | | | 9/30/10 | | | 6/30/10 | | | 3/31/10 | | | 12/31/09 | | | 9/30/09 | | | 6/30/09 | | | 3/31/09 | | | 6/30/10 | | | 6/30/09 | | | 9/30/10 | | | 9/30/09 | | | 12/31/10 | | | 12/31/09 | |
Consolidated Loss Detail | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
New losses greater than $4,000,000 | | | | | | | | | | $ | 11 | | | $ | 6 | | | $ | 9 | | | $ | 18 | | | $ | 21 | | | $ | 9 | | | $ | 17 | | | $ | 30 | | | | | | | $ | 48 | | | | | | | $ | 57 | |
New losses $1,000,000-$4,000,000 | | | | | | | | | | | 30 | | | | 35 | | | | 37 | | | | 43 | | | | 39 | | | | 28 | | | | 64 | | | | 67 | | | | | | | | 110 | | | | | | | | 147 | |
New losses $250,000-$1,000,000 | | | | | | | | | | | 52 | | | | 52 | | | | 48 | | | | 55 | | | | 47 | | | | 62 | | | | 104 | | | | 109 | | | | | | | | 164 | | | | | | | | 212 | |
Case reserve development above $250,000 | | | | | | | | | | | 30 | | | | 37 | | | | 89 | | | | 51 | | | | 70 | | | | 56 | | | | 68 | | | | 125 | | | | | | | | 177 | | | | | | | | 265 | |
Large losses subtotal | | | | | | | | | | $ | 123 | | | $ | 130 | | | $ | 183 | | | $ | 167 | | | $ | 177 | | | $ | 155 | | | $ | 253 | | | $ | 331 | | | | | | | $ | 499 | | | | | | | $ | 681 | |
IBNR incurred | | | | | | | | | | | 11 | | | | 12 | | | | 19 | | | | 12 | | | | 39 | | | | 18 | | | | 23 | | | | 58 | | | | | | | | 69 | | | | | | | | 89 | |
Catastrophe losses incurred | | | | | | | | | | | 99 | | | | 15 | | | | (12 | ) | | | 7 | | | | 118 | | | | 53 | | | | 114 | | | | 171 | | | | | | | | 177 | | | | | | | | 165 | |
Remaining incurred | | | | | | | | | | | 241 | | | | 228 | | | | 166 | | | | 182 | | | | 191 | | | | 232 | | | | 468 | | | | 422 | | | | | | | | 605 | | | | | | | | 771 | |
Total losses incurred | | | | | | | | | | $ | 474 | | | $ | 385 | | | $ | 356 | | | $ | 368 | | | $ | 525 | | | $ | 458 | | | $ | 858 | | | $ | 982 | | | | | | | $ | 1,350 | | | | | | | $ | 1,706 | |
Commercial Loss Detail | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
New losses greater than $4,000,000 | | | | | | | | | | $ | 11 | | | $ | 6 | | | $ | 9 | | | $ | 13 | | | $ | 21 | | | $ | 9 | | | $ | 17 | | | $ | 30 | | | | | | | $ | 43 | | | | | | | $ | 52 | |
New losses $1,000,000-$4,000,000 | | | | | | | | | | | 22 | | | | 32 | | | | 34 | | | | 33 | | | | 36 | | | | 26 | | | | 54 | | | | 62 | | | | | | | | 96 | | | | | | | | 130 | |
New losses $250,000-$1,000,000 | | | | | | | | | | | 40 | | | | 40 | | | | 35 | | | | 43 | | | | 39 | | | | 47 | | | | 80 | | | | 86 | | | | | | | | 129 | | | | | | | | 164 | |
Case reserve development above $250,000 | | | | | | | | | | | 29 | | | | 32 | | | | 83 | | | | 49 | | | | 63 | | | | 51 | | | | 61 | | | | 114 | | | | | | | | 163 | | | | | | | | 245 | |
Large losses subtotal | | | | | | | | | | $ | 102 | | | $ | 110 | | | $ | 161 | | | $ | 138 | | | $ | 159 | | | $ | 133 | | | $ | 212 | | | $ | 292 | | | | | | | $ | 431 | | | | | | | $ | 591 | |
IBNR incurred | | | | | | | | | | | 7 | | | | 9 | | | | 28 | | | | 11 | | | | 37 | | | | 18 | | | | 17 | | | | 56 | | | | | | | | 67 | | | | | | | | 95 | |
Catastrophe losses incurred | | | | | | | | | | | 57 | | | | 10 | | | | (10 | ) | | | (7 | ) | | | 57 | | | | 14 | | | | 66 | | | | 71 | | | | | | | | 64 | | | | | | | | 54 | |
Remaining incurred | | | | | | | | | | | 152 | | | | 152 | | | | 88 | | | | 113 | | | | 113 | | | | 156 | | | | 304 | | | | 268 | | | | | | | | 382 | | | | | | | | 470 | |
Total losses incurred | | | | | | | | | | $ | 318 | | | $ | 281 | | | $ | 267 | | | $ | 255 | | | $ | 366 | | | $ | 321 | | | $ | 599 | | | $ | 687 | | | | | | | $ | 944 | | | | | | | $ | 1,210 | |
Personal Loss Detail | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
New losses greater than $4,000,000 | | | | | | | | | | $ | - | | | $ | - | | | $ | - | | | $ | 5 | | | $ | - | | | $ | - | | | $ | - | | | $ | - | | | | | | | $ | 5 | | | | | | | $ | 5 | |
New losses $1,000,000-$4,000,000 | | | | | | | | | | | 7 | | | | 3 | | | | 3 | | | | 10 | | | | 3 | | | | 2 | | | | 10 | | | | 5 | | | | | | | | 14 | | | | | | | | 17 | |
New losses $250,000-$1,000,000 | | | | | | | | | | | 10 | | | | 10 | | | | 13 | | | | 12 | | | | 8 | | | | 15 | | | | 20 | | | | 23 | | | | | | | | 35 | | | | | | | | 48 | |
Case reserve development above $250,000 | | | | | | | | | | | 1 | | | | 3 | | | | 5 | | | | 2 | | | | 7 | | | | 5 | | | | 4 | | | | 11 | | | | | | | | 14 | | | | | | | | 19 | |
Large losses subtotal | | | | | | | | | | $ | 18 | | | $ | 16 | | | $ | 21 | | | $ | 29 | | | $ | 18 | | | $ | 22 | | | $ | 34 | | | $ | 39 | | | | | | | $ | 68 | | | | | | | $ | 89 | |
IBNR incurred | | | | | | | | | | | 2 | | | | 1 | | | | (10 | ) | | | - | | | | - | | | | (1 | ) | | | 2 | | | | (1 | ) | | | | | | | (1 | ) | | | | | | | (11 | ) |
Catastrophe losses incurred | | | | | | | | | | | 43 | | | | 5 | | | | (2 | ) | | | 14 | | | | 61 | | | | 39 | | | | 48 | | | | 100 | | | | | | | | 113 | | | | | | | | 111 | |
Remaining incurred | | | | | | | | | | | 83 | | | | 75 | | | | 76 | | | | 65 | | | | 76 | | | | 75 | | | | 159 | | | | 151 | | | | | | | | 216 | | | | | | | | 292 | |
Total losses incurred | | | | | | | | | | $ | 146 | | | $ | 97 | | | $ | 85 | | | $ | 108 | | | $ | 155 | | | $ | 135 | | | $ | 243 | | | $ | 289 | | | | | | | $ | 396 | | | | | | | $ | 481 | |
Excess & Surplus Loss Detail | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
New losses greater than $4,000,000 | | | | | | | | | | $ | - | | | $ | - | | | $ | - | | | $ | - | | | $ | - | | | $ | - | | | $ | - | | | $ | - | | | | | | | $ | - | | | | | | | $ | - | |
New losses $1,000,000-$4,000,000 | | | | | | | | | | | - | | | | - | | | | - | | | | - | | | | - | | | | - | | | | - | | | | - | | | | | | | | - | | | | | | | | - | |
New losses $250,000-$1,000,000 | | | | | | | | | | | 3 | | | | 2 | | | | - | | | | - | | | | - | | | | - | | | | 5 | | | | - | | | | | | | | - | | | | | | | | - | |
Case reserve development above $250,000 | | | | | | | | | | | - | | | | 2 | | | | 1 | | | | - | | | | - | | | | - | | | | 2 | | | | - | | | | | | | | - | | | | | | | | 1 | |
Large losses subtotal | | | | | | | | | | $ | 3 | | | $ | 4 | | | $ | 1 | | | $ | - | | | $ | - | | | $ | - | | | $ | 7 | | | $ | - | | | | | | | $ | - | | | | | | | $ | 1 | |
IBNR incurred | | | | | | | | | | | 2 | | | | 2 | | | | 1 | | | | 1 | | | | 2 | | | | 1 | | | | 5 | | | | 3 | | | | | | | | 3 | | | | | | | | 5 | |
Catastrophe losses incurred | | | | | | | | | | | - | | | | - | | | | - | | | | - | | | | - | | | | - | | | | - | | | | - | | | | | | | | - | | | | | | | | - | |
Remaining incurred | | | | | | | | | | | 4 | | | | 1 | | | | 2 | | | | 4 | | | | 2 | | | | 1 | | | | 4 | | | | 3 | | | | | | | | 7 | | | | | | | | 9 | |
Total losses incurred | | | | | | | | | | $ | 9 | | | $ | 7 | | | $ | 4 | | | $ | 5 | | | $ | 4 | | | $ | 2 | | | $ | 16 | | | $ | 6 | | | | | | | $ | 10 | | | | | | | $ | 15 | |
* | Dollar amounts shown are rounded to millions; certain amounts may not add due to rounding. The sum of quarterly amounts may not equal the full year as each is computed independently. |
* | Statutory data prepared in accordance with statutory accounting rules as defined by the National Association of Insurance Commissioners and filed with the appropriate regulatory bodies. |
Cincinnati Insurance Companies |
Loss Ratio Detail |
| | Three months ended | | | Six months ended | | | Nine months ended | | | Twelve months ended | |
| | 12/31/10 | | | 9/30/10 | | | 6/30/10 | | | 3/31/10 | | | 12/31/09 | | | 9/30/09 | | | 6/30/09 | | | 3/31/09 | | | 6/30/10 | | | 6/30/09 | | | 9/30/10 | | | 9/30/09 | | | 12/31/10 | | | 12/31/09 | |
Consolidated Loss Ratio | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
New losses greater than $4,000,000 | | | | | | | | | | | 1.5 | % | | | 0.8 | % | | | 1.3 | % | | | 2.5 | % | | | 2.8 | % | | | 1.3 | % | | | 1.2 | % | | | 2.0 | % | | | | | | | 2.2 | % | | | | | | | 2.0 | % |
New losses $1,000,000-$4,000,000 | | | | | | | | | | | 4.0 | | | | 4.9 | | | | 5.2 | | | | 5.9 | | | | 5.3 | | | | 3.8 | | | | 4.6 | | | | 4.5 | | | | | | | | 5.0 | | | | | | | | 5.1 | |
New losses $250,000-$1,000,000 | | | | | | | | | | | 7.2 | | | | 7.4 | | | | 6.7 | | | | 7.5 | | | | 6.4 | | | | 8.4 | | | | 7.2 | | | | 7.5 | | | | | | | | 7.4 | | | | | | | | 7.3 | |
Case reserve development above $250,000 | | | | | | | | | | | 4.2 | | | | 5.3 | | | | 12.4 | | | | 7.0 | | | | 9.6 | | | | 7.6 | | | | 4.7 | | | | 8.5 | | | | | | | | 8.0 | | | | | | | | 9.0 | |
Large losses subtotal | | | | | | | | | | | 16.9 | % | | | 18.4 | % | | | 25.6 | % | | | 22.9 | % | | | 24.1 | % | | | 21.1 | % | | | 17.7 | % | | | 22.5 | % | | | | | | | 22.6 | % | | | | | | | 23.4 | % |
IBNR incurred | | | | | | | | | | | 1.6 | | | | 1.7 | | | | 2.7 | | | | 1.7 | | | | 5.3 | | | | 2.5 | | | | 1.6 | | | | 3.9 | | | | | | | | 3.2 | | | | | | | | 3.0 | |
Total catastrophe losses incurred | | | | | | | | | | | 13.6 | | | | 2.1 | | | | (1.7 | ) | | | 0.9 | | | | 16.1 | | | | 7.2 | | | | 7.9 | | | | 11.6 | | | | | | | | 8.1 | | | | | | | | 5.7 | |
Remaining incurred | | | | | | | | | | | 33.0 | | | | 32.1 | | | | 23.3 | | | | 24.7 | | | | 26.1 | | | | 31.7 | | | | 32.6 | | | | 29.0 | | | | | | | | 27.5 | | | | | | | | 26.5 | |
Total loss ratio | | | | | | | | | | | 65.1 | % | | | 54.3 | % | | | 49.9 | % | | | 50.2 | % | | | 71.6 | % | | | 62.5 | % | | | 59.8 | % | | | 67.0 | % | | | | | | | 61.4 | % | | | | | | | 58.6 | % |
Commercial Loss Ratio | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
New losses greater than $4,000,000 | | | | | | | | | | | 2.0 | % | | | 1.1 | % | | | 1.7 | % | | | 2.4 | % | | | 3.7 | % | | | 1.7 | % | | | 1.6 | % | | | 2.7 | % | | | | | | | 2.6 | % | | | | | | | 2.4 | % |
New losses $1,000,000-$4,000,000 | | | | | | | | | | | 4.1 | | | | 6.1 | | | | 6.4 | | | | 6.1 | | | | 6.5 | | | | 4.7 | | | | 5.1 | | | | 5.6 | | | | | | | | 5.8 | | | | | | | | 5.9 | |
New losses $250,000-$1,000,000 | | | | | | | | | | | 7.4 | | | | 7.7 | | | | 6.5 | | | | 7.8 | | | | 7.0 | | | | 8.4 | | | | 7.5 | | | | 7.7 | | | | | | | | 7.8 | | | | | | | | 7.5 | |
Case reserve development above $250,000 | | | | | | | | | | | 5.4 | | | | 6.2 | | | | 15.5 | | | | 8.8 | | | | 11.4 | | | | 9.1 | | | | 5.8 | | | | 10.3 | | | | | | | | 9.8 | | | | | | | | 11.1 | |
Large losses subtotal | | | | | | | | | | | 18.9 | % | | | 21.1 | % | | | 30.1 | % | | | 25.1 | % | | | 28.6 | % | | | 23.9 | % | | | 20.0 | % | | | 26.3 | % | | | | | | | 26.0 | % | | | | | | | 26.9 | % |
IBNR incurred | | | | | | | | | | | 1.3 | | | | 1.8 | | | | 5.3 | | | | 2.0 | | | | 6.7 | | | | 3.3 | | | | 1.6 | | | | 5.0 | | | | | | | | 4.0 | | | | | | | | 4.3 | |
Total catastrophe losses incurred | | | | | | | | | | | 10.5 | | | | 1.8 | | | | (1.8 | ) | | | (1.2 | ) | | | 10.3 | | | | 2.5 | | | | 6.2 | | | | 6.4 | | | | | | | | 3.8 | | | | | | | | 2.5 | |
Remaining incurred | | | | | | | | | | | 28.3 | | | | 29.0 | | | | 16.6 | | | | 20.3 | | | | 20.4 | | | | 27.9 | | | | 28.6 | | | | 24.1 | | | | | | | | 22.9 | | | | | | | | 21.4 | |
Total loss ratio | | | | | | | | | | | 59.0 | % | | | 53.7 | % | | | 50.2 | % | | | 46.2 | % | | | 66.0 | % | | | 57.6 | % | | | 56.4 | % | | | 61.8 | % | | | | | | | 56.7 | % | | | | | | | 55.1 | % |
Personal Loss Ratio | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
New losses greater than $4,000,000 | | | | | | | | | | | 0.0 | % | | | 0.0 | % | | | 0.0 | % | | | 2.9 | % | | | 0.0 | % | | | 0.0 | % | | | 0.0 | % | | | 0.0 | % | | | | | | | 1.0 | % | | | | | | | 0.7 | % |
New losses $1,000,000-$4,000,000 | | | | | | | | | | | 4.4 | | | | 1.5 | | | | 1.6 | | | | 5.7 | | | | 1.9 | | | | 0.8 | | | | 3.0 | | | | 1.4 | | | | | | | | 2.8 | | | | | | | | 2.5 | |
New losses $250,000-$1,000,000 | | | | | | | | | | | 5.6 | | | | 5.5 | | | | 7.5 | | | | 7.0 | | | | 4.8 | | | | 8.6 | | | | 5.6 | | | | 6.7 | | | | | | | | 6.7 | | | | | | | | 6.9 | |
Case reserve development above $250,000 | | | | | | | | | | | 0.6 | | | | 1.9 | | | | 3.2 | | | | 1.3 | | | | 3.7 | | | | 3.0 | | | | 1.2 | | | | 3.3 | | | | | | | | 2.7 | | | | | | | | 2.9 | |
Large losses subtotal | | | | | | | | | | | 10.6 | % | | | 8.9 | % | | | 12.3 | % | | | 16.9 | % | | | 10.4 | % | | | 12.4 | % | | | 9.8 | % | | | 11.4 | % | | | | | | | 13.2 | % | | | | | | | 13.0 | % |
IBNR incurred | | | | | | | | | | | 0.9 | | | | 0.3 | | | | (5.7 | ) | | | (0.2 | ) | | | 0.1 | | | | (0.6 | ) | | | 0.6 | | | | (0.3 | ) | | | | | | | (0.3 | ) | | | | | | | (1.6 | ) |
Total catastrophe losses incurred | | | | | | | | | | | 23.8 | | | | 3.0 | | | | (1.4 | ) | | | 7.9 | | | | 35.4 | | | | 22.6 | | | | 13.5 | | | | 29.0 | | | | | | | | 22.0 | | | | | | | | 16.1 | |
Remaining incurred | | | | | | | | | | | 47.1 | | | | 43.1 | | | | 44.2 | | | | 38.5 | | | | 44.2 | | | | 43.9 | | | | 45.1 | | | | 44.1 | | | | | | | | 42.2 | | | | | | | | 42.7 | |
Total loss ratio | | | | | | | | | | | 82.4 | % | | | 55.3 | % | | | 49.4 | % | | | 63.1 | % | | | 90.1 | % | | | 78.3 | % | | | 69.0 | % | | | 84.2 | % | | | | | | | 77.1 | % | | | | | | | 70.2 | % |
Excess & Surplus Loss Ratio | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
New losses greater than $4,000,000 | | | | | | | | | | | 0.0 | % | | | 0.0 | % | | | 0.0 | % | | | 0.0 | % | | | 0.0 | % | | | 0.0 | % | | | 0.0 | % | | | 0.0 | % | | | | | | | 0.0 | % | | | | | | | 0.0 | % |
New losses $1,000,000-$4,000,000 | | | | | | | | | | | 0.0 | | | | 0.0 | | | | 0.0 | | | | 0.0 | | | | 0.0 | | | | 0.0 | | | | 0.0 | | | | 0.0 | | | | | | | | 0.0 | | | | | | | | 0.0 | |
New losses $250,000-$1,000,000 | | | | | | | | | | | 22.8 | | | | 16.9 | | | | 4.4 | | | | 0.0 | | | | 0.0 | | | | 0.0 | | | | 19.9 | | | | 0.0 | | | | | | | | 0.0 | | | | | | | | 1.5 | |
Case reserve development above $250,000 | | | | | | | | | | | 2.7 | | | | 20.7 | | | | 5.5 | | | | 0.0 | | | | 0.0 | | | | 0.0 | | | | 11.6 | | | | 0.0 | | | | | | | | 0.0 | | | | | | | | 1.9 | |
Large losses subtotal | | | | | | | | | | | 25.5 | % | | | 37.6 | % | | | 9.9 | % | | | 0.0 | % | | | 0.0 | % | | | 0.0 | % | | | 31.5 | % | | | 0.0 | % | | | | | | | 0.0 | % | | | | | | | 3.4 | % |
IBNR incurred | | | | | | | | | | | 23.5 | | | | 18.4 | | | | 11.4 | | | | 5.6 | | | | 26.7 | | | | 22.4 | | | | 23.7 | | | | 24.9 | | | | | | | | 16.5 | | | | | | | | 14.8 | |
Total catastrophe losses incurred | | | | | | | | | | | 0.0 | | | | 0.0 | | | | 0.0 | | | | 0.0 | | | | 0.0 | | | | 0.0 | | | | 0.0 | | | | 0.0 | | | | | | | | 0.0 | | | | | | | | 0.0 | |
Remaining incurred | | | | | | | | | | | 32.5 | | | | 9.4 | | | | 21.1 | | | | 46.7 | | | | 32.8 | | | | 29.1 | | | | 18.3 | | | | 31.3 | | | | | | | | 38.0 | | | | | | | | 32.3 | |
Total loss ratio | | | | | | | | | | | 81.5 | % | | | 65.4 | % | | | 42.4 | % | | | 52.3 | % | | | 59.5 | % | | | 51.5 | % | | | 73.5 | % | | | 56.2 | % | | | | | | | 54.5 | % | | | | | | | 50.5 | % |
* | Certain amounts may not add due to rounding. Ratios are calculated based on whole dollar amounts. |
* | Statutory data prepared in accordance with statutory accounting rules as defined by the National Association of Insurance Commissioners and filed with the appropriate regulatory bodies. |
Cincinnati Insurance Companies |
Loss Claim Count Detail |
| | Three months ended | | | Six months ended | | | Nine months ended | | | Twelve months ended | |
| | 12/31/10 | | | 9/30/10 | | | 6/30/10 | | | 3/31/10 | | | 12/31/09 | | | 9/30/09 | | | 6/30/09 | | | 3/31/09 | | | 6/30/10 | | | 6/30/09 | | | 9/30/10 | | | 9/30/09 | | | 12/31/10 | | | 12/31/09 | |
Consolidated Loss Claim Count | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
New losses greater than $4,000,000 | | | | | | | | | 2 | | | | 1 | | | | 2 | | | | 4 | | | | 4 | | | | 2 | | | | 3 | | | | 6 | | | | | | | 10 | | | | | | | 12 | |
New losses $1,000,000-$4,000,000 | | | | | | | | | 18 | | | | 19 | | | | 19 | | | | 26 | | | | 22 | | | | 16 | | | | 37 | | | | 38 | | | | | | | 64 | | | | | | | 83 | |
New losses $250,000-$1,000,000 | | | | | | | | | 117 | | | | 123 | | | | 107 | | | | 130 | | | | 114 | | | | 149 | | | | 240 | | | | 263 | | | | | | | 393 | | | | | | | 500 | |
Case reserve development above $250,000 | | | | | | | | | 73 | | | | 77 | | | | 122 | | | | 81 | | | | 108 | | | | 89 | | | | 150 | | | | 197 | | | | | | | 278 | | | | | | | 400 | |
Large losses total | | | | | | | | | 210 | | | | 220 | | | | 250 | | | | 241 | | | | 248 | | | | 256 | | | | 430 | | | | 504 | | | | | | | 745 | | | | | | | 995 | |
Commercial Loss Claim Count | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
New losses greater than $4,000,000 | | | | | | | | | 2 | | | | 1 | | | | 2 | | | | 3 | | | | 4 | | | | 2 | | | | 3 | | | | 6 | | | | | | | 9 | | | | | | | 11 | |
New losses $1,000,000-$4,000,000 | | | | | | | | | 12 | | | | 17 | | | | 17 | | | | 20 | | | | 19 | | | | 15 | | | | 29 | | | | 34 | | | | | | | 54 | | | | | | | 71 | |
New losses $250,000-$1,000,000 | | | | | | | | | 88 | | | | 95 | | | | 77 | | | | 101 | | | | 92 | | | | 112 | | | | 183 | | | | 204 | | | | | | | 305 | | | | | | | 382 | |
Case reserve development above $250,000 | | | | | | | | | 70 | | | | 67 | | | | 108 | | | | 74 | | | | 93 | | | | 77 | | | | 137 | | | | 170 | | | | | | | 244 | | | | | | | 352 | |
Large losses total | | | | | | | | | 172 | | | | 180 | | | | 204 | | | | 198 | | | | 208 | | | | 206 | | | | 352 | | | | 414 | | | | | | | 612 | | | | | | | 816 | |
Personal Loss Claim Count | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
New losses greater than $4,000,000 | | | | | | | | | - | | | | - | | | | - | | | | 1 | | | | - | | | | - | | | | - | | | | - | | | | | | | 1 | | | | | | | 1 | |
New losses $1,000,000-$4,000,000 | | | | | | | | | 6 | | | | 2 | | | | 2 | | | | 6 | | | | 3 | | | | 1 | | | | 8 | | | | 4 | | | | | | | 10 | | | | | | | 12 | |
New losses $250,000-$1,000,000 | | | | | | | | | 24 | | | | 24 | | | | 29 | | | | 29 | | | | 22 | | | | 37 | | | | 48 | | | | 59 | | | | | | | 88 | | | | | | | 117 | |
Case reserve development above $250,000 | | | | | | | | | 2 | | | | 5 | | | | 13 | | | | 7 | | | | 15 | | | | 12 | | | | 7 | | | | 27 | | | | | | | 34 | | | | | | | 47 | |
Large losses total | | | | | | | | | 32 | | | | 31 | | | | 44 | | | | 43 | | | | 40 | | | | 50 | | | | 63 | | | | 90 | | | | | | | 133 | | | | | | | 177 | |
Excess & Surplus Loss Claim Count | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
New losses greater than $4,000,000 | | | | | | | | | - | | | | - | | | | - | | | | - | | | | - | | | | - | | | | - | | | | - | | | | | | | - | | | | | | | - | |
New losses $1,000,000-$4,000,000 | | | | | | | | | - | | | | - | | | | - | | | | - | | | | - | | | | - | | | | - | | | | - | | | | | | | - | | | | | | | - | |
New losses $250,000-$1,000,000 | | | | | | | | | 5 | | | | 4 | | | | 1 | | | | - | | | | - | | | | - | | | | 9 | | | | - | | | | | | | - | | | | | | | 1 | |
Case reserve development above $250,000 | | | | | | | | | 1 | | | | 5 | | | | 1 | | | | - | | | | - | | | | - | | | | 6 | | | | - | | | | | | | - | | | | | | | 1 | |
Large losses total | | | | | | | | | 6 | | | | 9 | | | | 2 | | | | - | | | | - | | | | - | | | | 15 | | | | - | | | | | | | - | | | | | | | 2 | |
The sum of quarterly amounts may not equal the full year as each is computed independently.
* | Statutory data prepared in accordance with statutory accounting rules as defined by the National Association of Insurance Commissioners and filed with the appropriate regulatory bodies. |
Consolidated Cincinnati Insurance Companies |
Agency Direct Written Premiums by Risk State by Line of Business for the Six Months Ended June 30, 2010 |
(Dollars in millions) | | Standard Market | | | Surplus Lines | | | | | | Standard Market | | | *Consolidated | |
| | Commercial Lines | | | Personal Lines | | | Commercial | | | Consolidated | | | Commercial | | | Personal | | | Total | |
| | Comm Casualty | | Comm | | Comm | | | Workers' | | | Specialty | | | Surety & | | | Mach. & | | | Pers | | | Home | | | Other | | | Casualty | | | 2010 | | | 2009 | | | Change | | | Change | | | Change | |
Risk State | Prop | | Auto | | | Comp | | | Packages | | | Exec Risk | | | Equip | | | Auto | | | Owner | | | Personal | | | & Prop | | | Total | | | Total | | | % | | | % | | | % | |
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
AL | | $ | 8.6 | | $ | 9.3 | | $ | 3.7 | | | $ | 0.3 | | | $ | 4.4 | | | $ | 1.0 | | | $ | 0.5 | | | $ | 8.1 | | | $ | 12.3 | | | $ | 2.8 | | | $ | 0.9 | | | $ | 51.7 | | | $ | 51.1 | | | | 0.7 | | | | (0.2 | ) | | | 1.3 | |
AZ | | | 4.9 | | | 3.6 | | | 4.4 | | | | 0.8 | | | | 0.4 | | | | 0.4 | | | | 0.4 | | | | 0.6 | | | | 0.5 | | | | 0.2 | | | | 0.5 | | | | 16.7 | | | | 16.5 | | | | (3.7 | ) | | | 60.0 | | | | 1.3 | |
AR | | | 4.1 | | | 5.5 | | | 3.2 | | | | 1.8 | | | | 2.3 | | | | 0.7 | | | | 0.3 | | | | 1.6 | | | | 1.7 | | | | 0.6 | | | | 0.5 | | | | 22.2 | | | | 21.9 | | | | (2.2 | ) | | | 13.5 | | | | 1.2 | |
CO | | | 1.5 | | | 1.9 | | | 0.9 | | | | 0.2 | | | | - | | | | 0.2 | | | | 0.1 | | | | - | | | | 0.1 | | | | - | | | | 0.3 | | | | 5.1 | | | | 0.7 | | | | 592.7 | | | | 10.0 | | | | 558.4 | |
DE | | | 1.1 | | | 0.9 | | | 0.9 | | | | 1.5 | | | | 0.2 | | | | 0.1 | | | | 0.1 | | | | - | | | | - | | | | - | | | | - | | | | 4.6 | | | | 3.1 | | | | 47.1 | | | nm | | | | 47.2 | |
FL | | | 11.1 | | | 11.4 | | | 4.6 | | | | 0.5 | | | | 1.0 | | | | 1.3 | | | | 0.5 | | | | 4.9 | | | | 7.0 | | | | 1.4 | | | | 0.9 | | | | 44.6 | | | | 48.1 | | | | (5.1 | ) | | | (17.6 | ) | | | (7.4 | ) |
GA | | | 12.7 | | | 10.7 | | | 9.2 | | | | 6.6 | | | | 4.0 | | | | 3.0 | | | | 0.6 | | | | 15.8 | | | | 14.4 | | | | 4.3 | | | | 2.0 | | | | 83.2 | | | | 83.3 | | | | (4.3 | ) | | | 4.5 | | | | (0.1 | ) |
ID | | | 3.8 | | | 2.4 | | | 2.8 | | | | - | | | | 0.5 | | | | 0.5 | | | | 0.1 | | | | 0.5 | | | | 0.3 | | | | 0.1 | | | | 0.2 | | | | 11.3 | | | | 11.0 | | | | (5.9 | ) | | | 594.3 | | | | 2.4 | |
IL | | | 29.6 | | | 21.5 | | | 14.8 | | | | 26.2 | | | | 6.0 | | | | 3.5 | | | | 1.5 | | | | 13.1 | | | | 10.0 | | | | 3.5 | | | | 2.2 | | | | 132.0 | | | | 135.4 | | | | (5.5 | ) | | | 9.7 | | | | (2.4 | ) |
IN | | | 20.9 | | | 18.3 | | | 11.2 | | | | 12.1 | | | | 4.0 | | | | 3.2 | | | | 1.3 | | | | 13.7 | | | | 12.7 | | | | 3.6 | | | | 3.0 | | | | 104.1 | | | | 108.1 | | | | (8.1 | ) | | | 6.2 | | | | (3.6 | ) |
IA | | | 9.9 | | | 6.7 | | | 4.9 | | | | 10.5 | | | | 2.2 | | | | 1.5 | | | | 0.6 | | | | 1.8 | | | | 1.8 | | | | 0.9 | | | | 0.5 | | | | 41.4 | | | | 44.0 | | | | (8.5 | ) | | | 8.4 | | | | (6.1 | ) |
KS | | | 4.1 | | | 4.5 | | | 2.4 | | | | 4.5 | | | | 1.7 | | | | 0.8 | | | | 0.3 | | | | 2.2 | | | | 2.8 | | | | 0.6 | | | | 0.3 | | | | 24.1 | | | | 23.2 | | | | 2.0 | | | | 8.9 | | | | 4.0 | |
KY | | | 10.6 | | | 10.9 | | | 6.8 | | | | 1.7 | | | | 2.9 | | | | 1.5 | | | | 0.5 | | | | 11.1 | | | | 8.3 | | | | 2.4 | | | | 1.1 | | | | 57.9 | | | | 56.2 | | | | (2.2 | ) | | | 10.6 | | | | 3.0 | |
MD | | | 6.4 | | | 3.6 | | | 5.0 | | | | 4.2 | | | | 0.7 | | | | 0.9 | | | | 0.2 | | | | 0.3 | | | | 0.9 | | | | 0.3 | | | | 0.6 | | | | 23.2 | | | | 23.2 | | | | (2.7 | ) | | | 23.1 | | | | (0.1 | ) |
MI | | | 14.5 | | | 10.7 | | | 6.9 | | | | 7.5 | | | | 5.4 | | | | 3.1 | | | | 0.9 | | | | 6.3 | | | | 6.8 | | | | 1.6 | | | | 1.4 | | | | 65.3 | | | | 65.6 | | | | (3.6 | ) | | | 7.7 | | | | (0.5 | ) |
MN | | | 10.3 | | | 8.4 | | | 4.5 | | | | 3.9 | | | | 1.8 | | | | 1.1 | | | | 0.6 | | | | 3.6 | | | | 3.2 | | | | 1.6 | | | | 0.8 | | | | 39.7 | | | | 39.5 | | | | (2.5 | ) | | | 9.8 | | | | 0.4 | |
MO | | | 10.6 | | | 9.9 | | | 6.1 | | | | 6.1 | | | | 3.0 | | | | 1.4 | | | | 0.6 | | | | 1.9 | | | | 2.5 | | | | 0.6 | | | | 1.2 | | | | 43.8 | | | | 44.9 | | | | (6.4 | ) | | | 21.4 | | | | (2.4 | ) |
MT | | | 6.0 | | | 3.5 | | | 3.4 | | | | 0.1 | | | | 0.6 | | | | 0.3 | | | | 0.2 | | | | 0.7 | | | | 0.6 | | | | 0.1 | | | | 0.2 | | | | 15.7 | | | | 16.5 | | | | (8.3 | ) | | | 47.9 | | | | (4.8 | ) |
NE | | | 3.4 | | | 3.1 | | | 2.1 | | | | 3.4 | | | | 0.8 | | | | 0.6 | | | | 0.2 | | | | 0.3 | | | | 0.4 | | | | 0.2 | | | | 0.3 | | | | 14.7 | | | | 14.5 | | | | 0.7 | | | | (9.7 | ) | | | 1.4 | |
NH | | | 1.7 | | | 1.0 | | | 0.6 | | | | 1.3 | | | | 0.5 | | | | 0.2 | | | | 0.1 | | | | 0.4 | | | | 0.4 | | | | 0.2 | | | | 0.3 | | | | 6.6 | | | | 5.8 | | | | 12.1 | | | | 11.1 | | | | 14.2 | |
NM | | | 1.3 | | | 0.5 | | | 0.8 | | | | 0.3 | | | | 0.1 | | | | 0.3 | | | | - | | | | - | | | | - | | | | - | | | | 0.2 | | | | 3.5 | | | | 3.3 | | | | 0.7 | | | nm | | | | 5.6 | |
NY | | | 16.7 | | | 5.3 | | | 6.1 | | | | 1.2 | | | | 0.8 | | | | 1.6 | | | | 0.4 | | | | - | | | | - | | | | - | | | | 0.4 | | | | 32.5 | | | | 32.5 | | | | (0.7 | ) | | nm | | | | (0.1 | ) |
NC | | | 15.2 | | | 13.4 | | | 9.9 | | | | 10.3 | | | | 7.0 | | | | 3.8 | | | | 0.9 | | | | 4.9 | | | | 3.9 | | | | 2.0 | | | | 1.0 | | | | 72.3 | | | | 71.0 | | | | (6.6 | ) | | | 99.5 | | | | 2.0 | |
ND | | | 2.8 | | | 1.6 | | | 1.3 | | | | - | | | | 0.4 | | | | 0.4 | | | | 0.1 | | | | 0.2 | | | | 0.2 | | | | 0.1 | | | | 0.1 | | | | 7.2 | | | | 7.5 | | | | (5.2 | ) | | | 7.6 | | | | (4.0 | ) |
OH | | | 67.3 | | | 45.4 | | | 30.7 | | | | - | | | | 10.7 | | | | 11.9 | | | | 2.6 | | | | 59.3 | | | | 42.6 | | | | 15.8 | | | | 3.7 | | | | 290.0 | | | | 295.0 | | | | (5.4 | ) | | | 2.8 | | | | (1.7 | ) |
PA | | | 23.7 | | | 16.0 | | | 15.9 | | | | 26.3 | | | | 5.0 | | | | 3.3 | | | | 1.0 | | | | 3.6 | | | | 2.9 | | | | 1.7 | | | | 1.4 | | | | 100.8 | | | | 98.7 | | | | 1.3 | | | | 3.5 | | | | 2.2 | |
SC | | | 5.1 | | | 4.2 | | | 3.2 | | | | 2.1 | | | | 1.5 | | | | 1.1 | | | | 0.2 | | | | 0.7 | | | | 0.5 | | | | 0.2 | | | | 0.4 | | | | 19.2 | | | | 18.5 | | | | (2.7 | ) | | | 336.6 | | | | 3.9 | |
SD | | | 1.1 | | | 1.0 | | | 0.9 | | | | 1.4 | | | | 0.3 | | | | 0.2 | | | | 0.1 | | | | - | | | | - | | | | - | | | | 0.1 | | | | 5.0 | | | | 7.8 | | | | (36.5 | ) | | nm | | | | (36.3 | ) |
TN | | | 12.1 | | | 10.3 | | | 7.3 | | | | 5.1 | | | | 5.1 | | | | 2.4 | | | | 0.7 | | | | 4.8 | | | | 5.1 | | | | 1.9 | | | | 0.8 | | | | 55.5 | | | | 52.9 | | | | 1.9 | | | | 15.2 | | | | 4.9 | |
TX | | | 6.1 | | | 6.1 | | | 3.5 | | | | 1.0 | | | | 0.3 | | | | 0.5 | | | | 0.5 | | | | - | | | | - | | | | - | | | | 1.4 | | | | 19.4 | | | | 6.3 | | | | 196.9 | | | nm | | | | 214.9 | |
UT | | | 4.8 | | | 2.3 | | | 2.9 | | | | - | | | | 0.4 | | | | 1.3 | | | | 0.2 | | | | 1.3 | | | | 0.5 | | | | 0.1 | | | | 0.7 | | | | 14.6 | | | | 14.1 | | | | (7.8 | ) | | | 214.9 | | | | 3.0 | |
VT | | | 2.0 | | | 1.6 | | | 1.5 | | | | 3.7 | | | | 0.4 | | | | 0.5 | | | | 0.1 | | | | 0.4 | | | | 0.4 | | | | 0.1 | | | | 0.2 | | | | 10.8 | | | | 10.9 | | | | (2.9 | ) | | | 10.1 | | | | (1.5 | ) |
VA | | | 15.7 | | | 12.5 | | | 9.8 | | | | 9.0 | | | | 2.5 | | | | 3.1 | | | | 0.6 | | | | 4.6 | | | | 3.8 | | | | 1.4 | | | | 0.9 | | | | 64.1 | | | | 64.0 | | | | (1.6 | ) | | | 6.0 | | | | 0.1 | |
WA | | | 1.0 | | | 0.7 | | | 0.8 | | | | - | | | | - | | | | 0.3 | | | | 0.1 | | | | - | | | | - | | | | - | | | | 0.1 | | | | 3.0 | | | | 1.8 | | | | 58.5 | | | nm | | | | 62.5 | |
WV | | | 3.0 | | | 2.3 | | | 2.2 | | | | 1.0 | | | | 1.1 | | | | 0.3 | | | | 0.1 | | | | - | | | | 0.3 | | | | 0.1 | | | | 0.7 | | | | 11.1 | | | | 11.0 | | | | (1.1 | ) | | | (12.7 | ) | | | 0.7 | |
WI | | | 12.8 | | | 8.5 | | | 6.3 | | | | 15.3 | | | | 2.0 | | | | 1.3 | | | | 0.8 | | | | 4.4 | | | | 3.5 | | | | 1.7 | | | | 0.9 | | | | 57.5 | | | | 59.7 | | | | (6.1 | ) | | | 5.5 | | | | (3.7 | ) |
WY | | | 0.2 | | | 0.1 | | | 0.1 | | | | - | | | | - | | | | - | | | | - | | | | - | | | | - | | | | - | | | | - | | | | 0.4 | | | | 0.5 | | | | (1.2 | ) | | | 9.7 | | | | 1.4 | |
All Other | | | 1.4 | | | 1.4 | | | 1.1 | | | | 2.0 | | | | 0.1 | | | | 0.6 | | | | 0.1 | | | | - | | | | - | | | | - | | | | - | | | | 6.6 | | | | 7.4 | | | | (9.6 | ) | | | 55.1 | | | | (9.5 | ) |
Total | | $ | 368.2 | | $ | 280.5 | | $ | 202.9 | | | $ | 171.6 | | | $ | 80.0 | | | $ | 58.2 | | | $ | 17.9 | | | $ | 171.1 | | | $ | 150.6 | | | $ | 50.1 | | | $ | 30.0 | | | $ | 1,581.4 | | | $ | 1,575.5 | | | | (2.6 | ) | | | 7.1 | | | | 0.4 | |
Other Direct | | | - | | | 0.6 | | | - | | | | 1.9 | | | | - | | | | - | | | | - | | | | - | | | | 0.1 | | | | - | | | | - | | | | 2.6 | | | | 4.4 | | | | (11.5 | ) | | | (92.8 | ) | | | (41.4 | ) |
Total Direct | | $ | 368.2 | | $ | 281.1 | | $ | 202.9 | | | $ | 173.5 | | | $ | 80.0 | | | $ | 58.2 | | | $ | 17.9 | | | $ | 171.1 | | | $ | 150.7 | | | $ | 50.1 | | | $ | 30.0 | | | $ | 1,584.0 | | | $ | 1,579.9 | | | | (2.6 | ) | | | 6.7 | | | | 0.3 | |
Surplus direct premiums written were $30.0 million and $17.9 million for the six months ended June 30, 2010 and 2009, respectively.
*Consolidated change consists of commercial lines, personal lines and E&S.
Dollar amounts shown are rounded to millions; certain amounts may not add due to rounding. Percentage changes are calculated based on whole dollar amounts.
Quarterly Property Casualty Data - Commercial Lines |
(Dollars in millions) | | Three months ended | | | Six months ended | | Nine months ended | | Twelve months ended | |
| | 12/31/10 | | 9/30/10 | | 6/30/10 | | | 3/31/10 | | | 12/31/09 | | | 9/30/09 | | | 6/30/09 | | | 3/31/09 | | | 6/30/10 | | | 6/30/09 | | 9/30/10 | | 9/30/09 | | 12/31/10 | | 12/31/09 | |
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Commercial casualty: | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Written premiums | | | | | | $ | 168 | | | $ | 191 | | | $ | 156 | | | $ | 168 | | | $ | 171 | | | $ | 209 | | | $ | 359 | | | $ | 379 | | | | $ | 548 | | | | $ | 704 | |
Earned premiums | | | | | | | 172 | | | | 164 | | | | 166 | | | | 180 | | | | 180 | | | | 187 | | | | 336 | | | | 366 | | | | | 546 | | | | | 712 | |
Loss and loss expenses ratio | | | | | | | 48.3 | % | | | 58.3 | % | | | 64.7 | % | | | 45.0 | % | | | 54.2 | % | | | 55.2 | % | | | 53.2 | % | | | 54.7 | % | | | | 51.5 | % | | | | 54.6 | % |
Less catastrophe loss ratio | | | | | | | - | | | | - | | | | - | | | | - | | | | - | | | | - | | | | - | | | | - | | | | | - | | | | | - | |
Loss and loss expenses excluding catastrophe loss ratio | | | | | | | 48.3 | % | | | 58.3 | % | | | 64.7 | % | | | 45.0 | % | | | 54.2 | % | | | 55.2 | % | | | 53.2 | % | | | 54.7 | % | | | | 51.5 | % | | | | 54.6 | % |
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Commercial property: | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Written premiums | | | | | | $ | 124 | | | $ | 129 | | | $ | 115 | | | $ | 124 | | | $ | 113 | | | $ | 132 | | | $ | 253 | | | $ | 245 | | | | $ | 370 | | | | $ | 485 | |
Earned premiums | | | | | | | 121 | | | | 121 | | | | 122 | | | | 122 | | | | 120 | | | | 121 | | | | 242 | | | | 241 | | | | | 362 | | | | | 485 | |
Loss and loss expenses ratio | | | | | | | 90.1 | % | | | 71.0 | % | | | 34.9 | % | | | 42.8 | % | | | 88.3 | % | | | 69.0 | % | | | 80.5 | % | | | 78.6 | % | | | | 66.6 | % | | | | 58.6 | % |
Less catastrophe loss ratio | | | | | | | 36.7 | | | | 8.3 | | | | (5.1 | ) | | | 0.6 | | | | 23.5 | | | | 7.4 | | | | 22.5 | | | | 15.4 | | | | | 10.4 | | | | | 6.6 | |
Loss and loss expenses excluding catastrophe loss ratio | | | | | | | 53.4 | % | | | 62.7 | % | | | 40.0 | % | | | 42.2 | % | | | 64.8 | % | | | 61.6 | % | | | 58.0 | % | | | 63.2 | % | | | | 56.2 | % | | | | 52.1 | % |
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Commercial auto: | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Written premiums | | | | | | $ | 99 | | | $ | 103 | | | $ | 93 | | | $ | 92 | | | $ | 94 | | | $ | 110 | | | $ | 202 | | | $ | 204 | | | | $ | 296 | | | | $ | 388 | |
Earned premiums | | | | | | | 96 | | | | 95 | | | | 98 | | | | 99 | | | | 98 | | | | 99 | | | | 191 | | | | 197 | | | | | 296 | | | | | 394 | |
Loss and loss expenses ratio | | | | | | | 72.9 | % | | | 61.0 | % | | | 69.3 | % | | | 67.9 | % | | | 62.5 | % | | | 59.7 | % | | | 67.0 | % | | | 61.1 | % | | | | 63.4 | % | | | | 64.9 | % |
Less catastrophe loss ratio | | | | | | | 4.2 | | | | (1.0 | ) | | | 0.4 | | | | (0.8 | ) | | | 3.3 | | | | (0.1 | ) | | | 1.6 | | | | 1.6 | | | | | 0.8 | | | | | 0.7 | |
Loss and loss expenses excluding catastrophe loss ratio | | | | | | | 68.7 | % | | | 62.0 | % | | | 68.9 | % | | | 68.7 | % | | | 59.2 | % | | | 59.8 | % | | | 65.4 | % | | | 59.5 | % | | | | 62.6 | % | | | | 64.2 | % |
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Workers' compensation: | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Written premiums | | | | | | $ | 72 | | | $ | 95 | | | $ | 71 | | | $ | 69 | | | $ | 79 | | | $ | 104 | | | $ | 167 | | | $ | 183 | | | | $ | 252 | | | | $ | 323 | |
Earned premiums | | | | | | | 79 | | | | 74 | | | | 74 | | | | 82 | | | | 88 | | | | 83 | | | | 153 | | | | 171 | | | | | 253 | | | | | 326 | |
Loss and loss expenses ratio | | | | | | | 89.9 | % | | | 91.4 | % | | | 137.1 | % | | | 110.2 | % | | | 130.2 | % | | | 117.5 | % | | | 90.6 | % | | | 124.0 | % | | | | 119.5 | % | | | | 123.5 | % |
Less catastrophe loss ratio | | | | | | | - | | | | - | | | | - | | | | - | | | | - | | | | - | | | | - | | | | - | | | | | - | | | | | - | |
Loss and loss expenses excluding catastrophe loss ratio | | | | | | | 89.9 | % | | | 91.4 | % | | | 137.1 | % | | | 110.2 | % | | | 130.2 | % | | | 117.5 | % | | | 90.6 | % | | | 124.0 | % | | | | 119.5 | % | | | | 123.5 | % |
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Specialty package: | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Written premiums | | | | | | $ | 36 | | | $ | 39 | | | $ | 37 | | | $ | 38 | | | $ | 35 | | | $ | 38 | | | $ | 75 | | | $ | 73 | | | | $ | 110 | | | | $ | 148 | |
Earned premiums | | | | | | | 37 | | | | 37 | | | | 37 | | | | 37 | | | | 37 | | | | 35 | | | | 74 | | | | 72 | | | | | 110 | | | | | 147 | |
Loss and loss expenses ratio | | | | | | | 85.6 | % | | | 89.0 | % | | | 40.5 | % | | | 33.5 | % | | | 114.3 | % | | | 96.0 | % | | | 87.3 | % | | | 105.4 | % | | | | 81.0 | % | | | | 70.6 | % |
Less catastrophe loss ratio | | | | | | | 20.2 | | | | 1.1 | | | | (10.2 | ) | | | (18.2 | ) | | | 68.8 | | | | 13.7 | | | | 10.8 | | | | 41.9 | | | | | 21.5 | | | | | 13.4 | |
Loss and loss expenses excluding catastrophe loss ratio | | | | | | | 65.4 | % | | | 87.9 | % | | | 50.7 | % | | | 51.7 | % | | | 45.5 | % | | | 82.3 | % | | | 76.5 | % | | | 63.5 | % | | | | 59.5 | % | | | | 57.2 | % |
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Surety and executive risk: | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Written premiums | | | | | | $ | 24 | | | $ | 23 | | | $ | 23 | | | $ | 28 | | | $ | 25 | | | $ | 25 | | | $ | 47 | | | $ | 50 | | | | $ | 78 | | | | $ | 101 | |
Earned premiums | | | | | | | 25 | | | | 24 | | | | 27 | | | | 27 | | | | 25 | | | | 25 | | | | 49 | | | | 50 | | | | | 77 | | | | | 104 | |
Loss and loss expenses ratio | | | | | | | 36.2 | % | | | 51.1 | % | | | 95.7 | % | | | 85.6 | % | | | 67.0 | % | | | 30.3 | % | | | 43.6 | % | | | 48.8 | % | | | | 61.7 | % | | | | 70.5 | % |
Less catastrophe loss ratio | | | | | | | - | | | | - | | | | - | | | | - | | | | - | | | | - | | | | - | | | | - | | | | | - | | | | | - | |
Loss and loss expenses excluding catastrophe loss ratio | | | | | | | 36.2 | % | | | 51.1 | % | | | 95.7 | % | | | 85.6 | % | | | 67.0 | % | | | 30.3 | % | | | 43.6 | % | | | 48.8 | % | | | | 61.7 | % | | | | 70.5 | % |
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Machinery and equipment: | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Written premiums | | | | | | $ | 9 | | | $ | 8 | | | $ | 8 | | | $ | 9 | | | $ | 7 | | | $ | 8 | | | $ | 17 | | | $ | 15 | | | | $ | 24 | | | | $ | 32 | |
Earned premiums | | | | | | | 8 | | | | 8 | | | | 8 | | | | 8 | | | | 8 | | | | 7 | | | | 16 | | | | 15 | | | | | 23 | | | | | 31 | |
Loss and loss expense ratio | | | | | | | 51.9 | % | | | 6.1 | % | | | (47.6 | ) % | | | 38.4 | % | | | 39.7 | % | | | 59.3 | % | | | 29.3 | % | | | 49.3 | % | | | | 45.6 | % | | | | 21.6 | % |
Less catastrophe loss ratio | | | | | | | 1.8 | | | | (1.0 | ) | | | (3.5 | ) | | | (0.1 | ) | | | 1.2 | | | | 4.5 | | | | 0.4 | | | | 2.8 | | | | | 1.8 | | | | | 0.5 | |
Loss and loss expense excluding catastrophe loss ratio | | | | | | | 50.1 | % | | | 7.1 | % | | | (44.1 | ) % | | | 38.5 | % | | | 38.5 | % | | | 54.8 | % | | | 28.9 | % | | | 46.5 | % | | | | 43.8 | % | | | | 21.1 | % |
*Dollar amounts shown are rounded to millions; certain amounts may not add due to rounding. Ratios are calculated based on whole dollar amounts. The sum of quarterly amounts may not equal the full year as each is computed
Quarterly Property Casualty Data - Personal Lines
(Dollars in millions) | | Three months ended | | | Six months ended | | | Nine months ended | | | Twelve months ended | |
| | 12/31/10 | | | 9/30/10 | | | 6/30/10 | | | 3/31/10 | | | 12/31/09 | | | 9/30/09 | | | 6/30/09 | | | 3/31/09 | | | 6/30/10 | | | 6/30/09 | | | 9/30/10 | | | 9/30/09 | | | 12/31/10 | | | 12/31/09 | |
Personal auto: | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Written premiums | | | | | | | | | | $ | 97 | | | $ | 73 | | | $ | 77 | | | $ | 90 | | | $ | 89 | | | $ | 68 | | | $ | 170 | | | $ | 157 | | | | | | | $ | 246 | | | | | | | $ | 324 | |
Earned premiums | | | | | | | | | | | 83 | | | | 81 | | | | 80 | | | | 80 | | | | 80 | | | | 79 | | | | 164 | | | | 159 | | | | | | | | 239 | | | | | | | | 319 | |
Loss and loss expenses ratio | | | | | | | | | | | 73.6 | % | | | 58.2 | % | | | 71.8 | % | | | 64.9 | % | | | 75.7 | % | | | 63.6 | % | | | 66.0 | % | | | 69.7 | % | | | | | | | 68.1 | % | | | | | | | 69.0 | % |
Less catastrophe loss ratio | | | | | | | | | | | 4.0 | | | | (0.1 | ) | | | (0.8 | ) | | | 0.6 | | | | 3.1 | | | | 0.3 | | | | 2.0 | | | | 1.7 | | | | | | | | 1.4 | | | | | | | | 0.8 | |
Loss and loss expenses excluding catastrophe loss ratio | | | | | | | | | | | 69.6 | % | | | 58.3 | % | | | 72.6 | % | | | 64.3 | % | | | 72.6 | % | | | 63.3 | % | | | 64.0 | % | | | 68.0 | % | | | | | | | 66.7 | % | | | | | | | 68.2 | % |
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Homeowner: | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Written premiums | | | | | | | | | | $ | 81 | | | $ | 60 | | | $ | 68 | | | $ | 75 | | | $ | 76 | | | $ | 56 | | | $ | 141 | | | $ | 132 | | | | | | | $ | 208 | | | | | | | $ | 275 | |
Earned premiums | | | | | | | | | | | 72 | | | | 70 | | | | 69 | | | | 68 | | | | 70 | | | | 70 | | | | 142 | | | | 140 | | | | | | | | 207 | | | | | | | | 276 | |
Loss and loss expenses ratio | | | | | | | | | | | 123.8 | % | | | 76.0 | % | | | 53.0 | % | | | 96.4 | % | | | 147.8 | % | | | 132.9 | % | | | 100.2 | % | | | 140.3 | % | | | | | | | 126.0 | % | | | | | | | 107.8 | % |
Less catastrophe loss ratio | | | | | | | | | | | 52.8 | | | | 6.9 | | | | (2.6 | ) | | | 18.0 | | | | 77.6 | | | | 51.5 | | | | 30.1 | | | | 64.5 | | | | | | | | 49.4 | | | | | | | | 36.4 | |
Loss and loss expenses excluding catastrophe loss ratio | | | | | | | | | | | 71.0 | % | | | 69.1 | % | | | 55.6 | % | | | 78.4 | % | | | 70.2 | % | | | 81.4 | % | | | 70.1 | % | | | 75.8 | % | | | | | | | 76.6 | % | | | | | | | 71.4 | % |
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Other personal: | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Written premiums | | | | | | | | | | $ | 26 | | | $ | 22 | | | $ | 22 | | | $ | 25 | | | $ | 25 | | | $ | 21 | | | $ | 48 | | | $ | 45 | | | | | | | $ | 70 | | | | | | | $ | 92 | |
Earned premiums | | | | | | | | | | | 24 | | | | 23 | | | | 23 | | | | 22 | | | | 22 | | | | 22 | | | | 47 | | | | 44 | | | | | | | | 67 | | | | | | | | 90 | |
Loss and loss expenses ratio | | | | | | | | | | | 53.0 | % | | | 51.5 | % | | | 33.8 | % | | | 33.8 | % | | | 42.6 | % | | | 37.8 | % | | | 52.3 | % | | | 40.2 | % | | | | | | | 38.0 | % | | | | | | | 36.9 | % |
Less catastrophe loss ratio | | | | | | | | | | | 5.3 | | | | 2.8 | | | | 0.5 | | | | 3.4 | | | | 18.7 | | | | 11.0 | | | | 4.1 | | | | 14.8 | | | | | | | | 11.0 | | | | | | | | 8.3 | |
Loss and loss expenses excluding catastrophe loss ratio | | | | | | | | | | | 47.7 | % | | | 48.7 | % | | | 33.3 | % | | | 30.4 | % | | | 23.9 | % | | | 26.8 | % | | | 48.2 | % | | | 25.4 | % | | | | | | | 27.0 | % | | | | | | | 28.6 | % |
*Dollar amounts shown are rounded to millions; certain amounts may not add due to rounding. Ratios are calculated based on whole dollar amounts. The sum of quarterly amounts may not equal the full year as each is computed independently.
2010 Second-Quarter Supplement
Cincinnati Insurance Group (Excludes CSU)
Loss and Loss Expense Analysis
(In millions) | | | | | Paid | | | | | | | | | | | | Loss | | | | | | | | | | | | Loss | | | | |
| | Paid | | | loss | | | Total | | | Case | | | IBNR | | | expense | | | Total | | | Case | | | IBNR | | | expense | | | Total | |
| | losses | | | expense | | | paid | | | reserves | | | reserves | | | reserves | | | reserves | | | incurred | | | incurred | | | incurred | | | incurred | |
Gross loss and loss expense incurred at June 30, 2010 | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Commercial casualty | | $ | 152 | | | $ | 51 | | | $ | 203 | | | $ | (26 | ) | | $ | (19 | ) | | $ | (19 | ) | | $ | (64 | ) | | $ | 126 | | | $ | (19 | ) | | $ | 32 | | | $ | 139 | |
Commercial property | | | 125 | | | | 22 | | | | 147 | | | | 38 | | | | 6 | | | | 3 | | | | 47 | | | | 163 | | | | 6 | | | | 25 | | | | 194 | |
Commercial auto | | | 102 | | | | 17 | | | | 119 | | | | 6 | | | | 3 | | | | - | | | | 9 | | | | 108 | | | | 3 | | | | 17 | | | | 128 | |
Workers' compensation | | | 115 | | | | 20 | | | | 135 | | | | 3 | | | | 4 | | | | 1 | | | | 8 | | | | 118 | | | | 4 | | | | 21 | | | | 143 | |
Specialty packages | | | 41 | | | | 9 | | | | 50 | | | | 15 | | | | (1 | ) | | | 1 | | | | 15 | | | | 56 | | | | (1 | ) | | | 10 | | | | 65 | |
Surety and executive risk | | | 31 | | | | 6 | | | | 37 | | | | (20 | ) | | | 2 | | | | (1 | ) | | | (19 | ) | | | 11 | | | | 2 | | | | 5 | | | | 18 | |
Machinery and equipment | | | 3 | | | | 1 | | | | 4 | | | | 1 | | | | - | | | | - | | | | 1 | | | | 4 | | | | - | | | | 1 | | | | 5 | |
Total commercial lines | | | 569 | | | | 126 | | | | 695 | | | | 17 | | | | (5 | ) | | | (15 | ) | | | (3 | ) | | | 586 | | | | (5 | ) | | | 111 | | | | 692 | |
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Personal auto | | | 97 | | | | 14 | | | | 111 | | | | (5 | ) | | | 2 | | | | - | | | | (3 | ) | | | 92 | | | | 2 | | | | 14 | | | | 108 | |
Homeowners | | | 99 | | | | 16 | | | | 115 | | | | 17 | | | | 6 | | | | 2 | | | | 25 | | | | 116 | | | | 6 | | | | 18 | | | | 140 | |
Other personal | | | 22 | | | | 3 | | | | 25 | | | | (3 | ) | | | 1 | | | | - | | | | (2 | ) | | | 19 | | | | 1 | | | | 3 | | | | 23 | |
Total personal lines | | | 218 | | | | 33 | | | | 252 | | | | 9 | | | | 9 | | | | 2 | | | | 20 | | | | 227 | | | | 9 | | | | 35 | | | | 271 | |
Total property casualty group | | $ | 787 | | | $ | 159 | | | $ | 947 | | | $ | 26 | | | $ | 4 | | | $ | (13 | ) | | $ | 17 | | | $ | 813 | | | $ | 4 | | | $ | 146 | | | $ | 963 | |
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Ceded loss and loss expense incurred at June 30, 2010 | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Commercial casualty | | $ | 61 | | | $ | 1 | | | $ | 62 | | | $ | (40 | ) | | $ | (34 | ) | | $ | (27 | ) | | $ | (101 | ) | | $ | 21 | | | $ | (34 | ) | | $ | (26 | ) | | $ | (39 | ) |
Commercial property | | | 4 | | | | 3 | | | | 7 | | | | (5 | ) | | | (3 | ) | | | - | | | | (8 | ) | | | (1 | ) | | | (3 | ) | | | 3 | | | | (1 | ) |
Commercial auto | | | - | | | | - | | | | - | | | | - | | | | - | | | | - | | | | - | | | | - | | | | - | | | | - | | | | - | |
Workers' compensation | | | 5 | | | | - | | | | 5 | | | | (1 | ) | | | - | | | | - | | | | (1 | ) | | | 4 | | | | - | | | | - | | | | 4 | |
Specialty packages | | | - | | | | 1 | | | | 1 | | | | - | | | | (1 | ) | | | - | | | | (1 | ) | | | - | | | | (1 | ) | | | 1 | | | | - | |
Surety and executive risk | | | 2 | | | | 1 | | | | 3 | | | | (6 | ) | | | - | | | | - | | | | (6 | ) | | | (4 | ) | | | - | | | | 1 | | | | (3 | ) |
Machinery and equipment | | | - | | | | - | | | | - | | | | - | | | | - | | | | - | | | | - | | | | - | | | | - | | | | - | | | | - | |
Total commercial lines | | | 72 | | | | 6 | | | | 78 | | | | (52 | ) | | | (38 | ) | | | (27 | ) | | | (117 | ) | | | 20 | | | | (38 | ) | | | (21 | ) | | | (39 | ) |
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Personal auto | | | - | | | | - | | | | - | | | | - | | | | - | | | | - | | | | - | | | | - | | | | - | | | | - | | | | - | |
Homeowners | | | 1 | | | | 3 | | | | 4 | | | | (1 | ) | | | (5 | ) | | | - | | | | (6 | ) | | | - | | | | (5 | ) | | | 3 | | | | (2 | ) |
Other personal | | | - | | | | - | | | | - | | | | - | | | | (2 | ) | | | - | | | | (2 | ) | | | - | | | | (2 | ) | | | - | | | | (2 | ) |
Total personal lines | | | 1 | | | | 3 | | | | 4 | | | | (1 | ) | | | (7 | ) | | | - | | | | (8 | ) | | | - | | | | (7 | ) | | | 3 | | | | (4 | ) |
Total property casualty group | | $ | 73 | | | $ | 9 | | | $ | 82 | | | $ | (53 | ) | | $ | (45 | ) | | $ | (27 | ) | | $ | (125 | ) | | $ | 20 | | | $ | (45 | ) | | $ | (18 | ) | | $ | (43 | ) |
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Net loss and loss expense incurred at June 30, 2010 | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Commercial casualty | | $ | 91 | | | $ | 50 | | | $ | 141 | | | $ | 14 | | | $ | 15 | | | $ | 8 | | | $ | 37 | | | $ | 105 | | | $ | 15 | | | $ | 58 | | | $ | 178 | |
Commercial property | | | 121 | | | | 19 | | | | 140 | | | | 43 | | | | 9 | | | | 3 | | | | 55 | | | | 164 | | | | 9 | | | | 22 | | | | 195 | |
Commercial auto | | | 102 | | | | 17 | | | | 119 | | | | 6 | | | | 3 | | | | - | | | | 9 | | | | 108 | | | | 3 | | | | 17 | | | | 128 | |
Workers' compensation | | | 110 | | | | 20 | | | | 130 | | | | 4 | | | | 4 | | | | 1 | | | | 9 | | | | 114 | | | | 4 | | | | 21 | | | | 139 | |
Specialty packages | | | 41 | | | | 8 | | | | 49 | | | | 15 | | | | - | | | | 1 | | | | 16 | | | | 56 | | | | - | | | | 9 | | | | 65 | |
Surety and executive risk | | | 29 | | | | 5 | | | | 34 | | | | (14 | ) | | | 2 | | | | (1 | ) | | | (13 | ) | | | 15 | | | | 2 | | | | 4 | | | | 21 | |
Machinery and equipment | | | 3 | | | | 1 | | | | 4 | | | | 1 | | | | - | | | | - | | | | 1 | | | | 4 | | | | - | | | | 1 | | | | 5 | |
Total commercial lines | | | 497 | | | | 120 | | | | 617 | | | | 69 | | | | 33 | | | | 12 | | | | 114 | | | | 566 | | | | 33 | | | | 132 | | | | 731 | |
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Personal auto | | | 97 | | | | 14 | | | | 111 | | | | (5 | ) | | | 2 | | | | - | | | | (3 | ) | | | 92 | | | | 2 | | | | 14 | | | | 108 | |
Homeowners | | | 98 | | | | 13 | | | | 111 | | | | 18 | | | | 11 | | | | 2 | | | | 31 | | | | 116 | | | | 11 | | | | 15 | | | | 142 | |
Other personal | | | 22 | | | | 3 | | | | 25 | | | | (3 | ) | | | 3 | | | | - | | | | - | | | | 19 | | | | 3 | | | | 3 | | | | 25 | |
Total personal lines | | | 217 | | | | 30 | | | | 247 | | | | 10 | | | | 16 | | | | 2 | | | | 28 | | | | 227 | | | | 16 | | | | 32 | | | | 275 | |
Total property casualty group | | $ | 714 | | | $ | 150 | | | $ | 864 | | | $ | 79 | | | $ | 49 | | | $ | 14 | | | $ | 142 | | | $ | 793 | | | $ | 49 | | | $ | 164 | | | $ | 1,006 | |
*Dollar amounts shown are rounded to millions; certain amounts may not add due to rounding.
2010 Second-Quarter Supplement
Consolidated Cincinnati Insurance Companies
Quarterly Property Casualty Data - Consolidated
(Dollars in millions) | | Three months ended | | | Six months ended | | | Nine months ended | | | Twelve months ended | |
| | 12/31/10 | | | 9/30/10 | | | 6/30/10 | | | 3/31/10 | | | 12/31/09 | | | 9/30/09 | | | 6/30/09 | | | 3/31/09 | | | 6/30/10 | | | 6/30/09 | | | 9/30/10 | | | 9/30/09 | | | 12/31/10 | | | 12/31/09 | |
Premiums | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Agency renewal written premiums | | | | | | | | | | $ | 685 | | | $ | 682 | | | $ | 635 | | | $ | 669 | | | $ | 666 | | | $ | 695 | | | $ | 1,367 | | | $ | 1,361 | | | | | | | $ | 2,030 | | | | | | | $ | 2,665 | |
Agency new business written premiums | | | | | | | | | | | 106 | | | | 92 | | | | 94 | | | | 107 | | | | 107 | | | | 97 | | | | 198 | | | | 204 | | | | | | | | 311 | | | | | | | | 405 | |
Other written premiums | | | | | | | | | | | (42 | ) | | | (18 | ) | | | (49 | ) | | | (46 | ) | | | (50 | ) | | | (14 | ) | | | (60 | ) | | | (64 | ) | | | | | | | (110 | ) | | | | | | | (159 | ) |
Reported written premiums – statutory* | | | | | | | | | | $ | 749 | | | $ | 756 | | | $ | 680 | | | $ | 730 | | | $ | 723 | | | $ | 778 | | | $ | 1,505 | | | $ | 1,501 | | | | | | | $ | 2,231 | | | | | | | $ | 2,911 | |
Unearned premium change | | | | | | | | | | | (21 | ) | | | (48 | ) | | | 33 | | | | 3 | | | | 10 | | | | (46 | ) | | | (69 | ) | | | (36 | ) | | | | | | | (33 | ) | | | | | | | - | |
Earned premiums | | | | | | | | | | $ | 728 | | | $ | 708 | | | $ | 713 | | | $ | 733 | | | $ | 733 | | | $ | 732 | | | $ | 1,436 | | | $ | 1,465 | | | | | | | $ | 2,198 | | | | | | | $ | 2,911 | |
Year over year change % | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Agency renewal written premiums | | | | | | | | | | | 3 | % | | | (2 | ) % | | | (5 | ) % | | | (3 | ) % | | | (10 | ) % | | | (5 | ) % | | | 0 | % | | | (8 | ) % | | | | | | | (6 | ) % | | | | | | | (6 | ) % |
Agency new business written premiums | | | | | | | | | | | (1 | ) | | | (5 | ) | | | (6 | ) | | | 15 | | | | 7 | | | | 28 | | | | (3 | ) | | | 17 | | | | | | | | 16 | | | | | | | | 10 | |
Other written premiums | | | | | | | | | | | 16 | | | | (29 | ) | | | 4 | | | | 13 | | | | (4 | ) | | | 58 | | | | 6 | | | | 21 | | | | | | | | 19 | | | | | | | | 15 | |
Reported written premiums – statutory* | | | | | | | | | | | 4 | | | | (3 | ) | | | (5 | ) | | | 0 | | | | (8 | ) | | | 0 | | | | 0 | | | | (4 | ) | | | | | | | (3 | ) | | | | | | | (3 | ) |
Paid losses and loss expenses | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Losses paid | | | | | | | | | | $ | 382 | | | $ | 334 | | | $ | 381 | | | $ | 390 | | | $ | 412 | | | $ | 401 | | | $ | 716 | | | $ | 813 | | | | | | | $ | 1,203 | | | | | | | $ | 1,584 | |
Loss expenses paid | | | | | | | | | | | 72 | | | | 80 | | | | 96 | | | | 83 | | | | 84 | | | | 78 | | | | 151 | | | | 162 | | | | | | | | 245 | | | | | | | | 340 | |
Loss and loss expenses paid | | | | | | | | | | $ | 454 | | | $ | 414 | | | $ | 477 | | | $ | 473 | | | $ | 496 | | | $ | 479 | | | $ | 867 | | | $ | 975 | | | | | | | $ | 1,448 | | | | | | | $ | 1,924 | |
Statutory combined ratio | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Loss ratio | | | | | | | | | | | 65.1 | % | | | 54.3 | % | | | 49.9 | % | | | 50.2 | % | | | 71.6 | % | | | 62.5 | % | | | 59.8 | % | | | 67.0 | % | | | | | | | 61.4 | % | | | | | | | 58.6 | % |
Allocated loss expense ratio | | | | | | | | | | | 5.7 | | | | 6.0 | | | | 7.4 | | | | 6.1 | | | | 6.7 | | | | 4.9 | | | | 5.8 | | | | 5.8 | | | | | | | | 5.9 | | | | | | | | 6.3 | |
Unallocated loss expense ratio | | | | | | | | | | | 5.2 | | | | 6.7 | | | | 7.7 | | | | 6.4 | | | | 6.3 | | | | 6.8 | | | | 6.0 | | | | 6.6 | | | | | | | | 6.5 | | | | | | | | 6.8 | |
Net underwriting expense ratio | | | | | | | | | | | 31.3 | | | | 34.1 | | | | 34.1 | | | | 34.2 | | | | 32.0 | | | | 30.9 | | | | 32.7 | | | | 31.4 | | | | | | | | 32.4 | | | | | | | | 32.7 | |
Statutory combined ratio | | | | | | | | | | | 107.3 | % | | | 101.1 | % | | | 99.1 | % | | | 96.9 | % | | | 116.6 | % | | | 105.1 | % | | | 104.3 | % | | | 110.8 | % | | | | | | | 106.2 | % | | | | | | | 104.4 | % |
Contribution from catastrophe losses | | | | | | | | | | | 13.6 | | | | 2.1 | | | | (1.7 | ) | | | 0.9 | | | | 16.1 | | | | 7.2 | | | | 8.0 | | | | 11.6 | | | | | | | | 8.1 | | | | | | | | 5.7 | |
Statutory combined ratio excluding catastrophe losses | | | | | | | | | | | 93.7 | % | | | 99.0 | % | | | 100.8 | % | | | 96.0 | % | | | 100.5 | % | | | 97.9 | % | | | 96.3 | % | | | 99.2 | % | | | | | | | 98.1 | % | | | | | | | 98.7 | % |
Commission expense ratio | | | | | | | | | | | 17.9 | % | | | 18.4 | % | | | 20.4 | % | | | 20.1 | % | | | 18.2 | % | | | 17.7 | % | | | 18.1 | % | | | 17.9 | % | | | | | | | 18.7 | % | | | | | | | 19.0 | % |
Other expense ratio | | | | | | | | | | | 13.4 | | | | 15.7 | | | | 13.7 | | | | 14.1 | | | | 13.8 | | | | 13.2 | | | | 14.6 | | | | 13.5 | | | | | | | | 13.7 | | | | | | | | 13.7 | |
Statutory expense ratio | | | | | | | | | | | 31.3 | % | | | 34.1 | % | | | 34.1 | % | | | 34.2 | % | | | 32.0 | % | | | 30.9 | % | | | 32.7 | % | | | 31.4 | % | | | | | | | 32.4 | % | | | | | | | 32.7 | % |
GAAP combined ratio | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
GAAP combined ratio | | | | | | | | | | | 107.6 | % | | | 102.6 | % | | | 98.6 | % | | | 95.1 | % | | | 116.6 | % | | | 107.5 | % | | | 105.2 | % | | | 112.1 | % | | | | | | | 106.4 | % | | | | | | | 104.5 | % |
Contribution from catastrophe losses | | | | | | | | | | | 13.6 | | | | 2.1 | | | | (1.7 | ) | | | 0.9 | | | | 16.1 | | | | 7.2 | | | | 8.0 | | | | 11.6 | | | | | | | | 8.1 | | | | | | | | 5.7 | |
GAAP combined ratio excluding catastrophe losses | | | | | | | | | | | 94.0 | % | | | 100.5 | % | | | 100.3 | % | | | 94.2 | % | | | 100.5 | % | | | 100.3 | % | | | 97.2 | % | | | 100.5 | % | | | | | | | 98.3 | % | | | | | | | 98.8 | % |
*Dollar amounts shown are rounded to millions; certain amounts may not add due to rounding. Ratios are calculated based on whole dollar amounts.The sum of quarterly amounts may not equal the full year as each is computed independently.
*nm - - Not meaningful
* Statutory data prepared in accordance with statutory accounting rules as defined by the National Association of Insurance Commissioners and filed with the appropriate regulatory bodies.
2010 Second-Quarter Supplement
Consolidated Cincinnati Insurance Companies
Quarterly Property Casualty Data - Commercial Lines
(Dollars in millions) | | Three months ended | | | Six months ended | | | Nine months ended | | | Twelve months ended | |
| | 12/31/10 | | | 9/30/10 | | | 6/30/10 | | | 3/31/10 | | | 12/31/09 | | | 9/30/09 | | | 6/30/09 | | | 3/31/09 | | | 6/30/10 | | | 6/30/09 | | | 9/30/10 | | | 9/30/09 | | | 12/31/10 | | | 12/31/09 | |
Premiums | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Agency renewal written premiums | | | | | | | | | | $ | 492 | | | $ | 533 | | | $ | 478 | | | $ | 489 | | | $ | 488 | | | $ | 557 | | | $ | 1,025 | | | $ | 1,045 | | | | | | | $ | 1,535 | | | | | | | $ | 2,013 | |
Agency new business written premiums | | | | | | | | | | | 73 | | | | 66 | | | | 67 | | | | 76 | | | | 79 | | | | 76 | | | | 139 | | | | 155 | | | | | | | | 231 | | | | | | | | 298 | |
Other written premiums | | | | | | | | | | | (33 | ) | | | (11 | ) | | | (42 | ) | | | (37 | ) | | | (43 | ) | | | (7 | ) | | | (44 | ) | | | (51 | ) | | | | | | | (88 | ) | | | | | | | (130 | ) |
Reported written premiums – statutory* | | | | | | | | | | $ | 532 | | | $ | 588 | | | $ | 503 | | | $ | 528 | | | $ | 524 | | | $ | 626 | | | $ | 1,120 | | | $ | 1,149 | | | | | | | $ | 1,678 | | | | | | | $ | 2,181 | |
Unearned premium change | | | | | | | | | | | 6 | | | | (65 | ) | | | 29 | | | | 27 | | | | 32 | | | | (69 | ) | | | (59 | ) | | | (37 | ) | | | | | | | (11 | ) | | | | | | | 18 | |
Earned premiums | | | | | | | | | | $ | 538 | | | $ | 523 | | | $ | 532 | | | $ | 555 | | | $ | 556 | | | $ | 557 | | | $ | 1,061 | | | $ | 1,112 | | | | | | | $ | 1,667 | | | | | | | $ | 2,199 | |
Year over year change % | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Agency renewal written premiums | | | | | | | | | | | 1 | % | | | (4 | ) % | | | (7 | ) % | | | (3 | ) % | | | (12 | ) % | | | (5 | ) % | | | (2 | ) % | | | (8 | ) % | | | | | | | (7 | ) % | | | | | | | (7 | ) % |
Agency new business written premiums | | | | | | | | | | | (8 | ) | | | (13 | ) | | | (19 | ) | | | 0 | | | | (9 | ) | | | 15 | | | | (10 | ) | | | 1 | | | | | | | | 1 | | | | | | | | (4 | ) |
Other written premiums | | | | | | | | | | | 23 | | | | (57 | ) | | | 7 | | | | 10 | | | | (5 | ) | | | 76 | | | | 14 | | | | 28 | | | | | | | | 21 | | | | | | | | 17 | |
Reported written premiums – statutory* | | | | | | | | | | | 2 | | | | (6 | ) | | | (9 | ) | | | (2 | ) | | | (12 | ) | | | 0 | | | | (3 | ) | | | (6 | ) | | | | | | | (5 | ) | | | | | | | (6 | ) |
Paid losses and loss expenses | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Losses paid | | | | | | | | | | $ | 266 | | | $ | 230 | | | $ | 267 | | | $ | 267 | | | $ | 275 | | | $ | 271 | | | $ | 497 | | | $ | 546 | | | | | | | $ | 813 | | | | | | | $ | 1,080 | |
Loss expenses paid | | | | | | | | | | | 58 | | | | 63 | | | | 76 | | | | 66 | | | | 67 | | | | 60 | | | | 120 | | | | 126 | | | | | | | | 192 | | | | | | | | 268 | |
Loss and loss expenses paid | | | | | | | | | | $ | 324 | | | $ | 293 | | | $ | 343 | | | $ | 333 | | | $ | 342 | | | $ | 331 | | | $ | 617 | | | $ | 672 | | | | | | | $ | 1,005 | | | | | | | $ | 1,348 | |
Statutory combined ratio | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Loss ratio | | | | | | | | | | | 59.0 | % | | | 53.8 | % | | | 50.2 | % | | | 46.2 | % | | | 66.0 | % | | | 57.6 | % | | | 56.4 | % | | | 61.8 | % | | | | | | | 56.7 | % | | | | | | | 55.1 | % |
Allocated loss expense ratio | | | | | | | | | | | 6.5 | | | | 7.1 | | | | 8.7 | | | | 7.1 | | | | 7.8 | | | | 5.8 | | | | 6.8 | | | | 6.8 | | | | | | | | 6.9 | | | | | | | | 7.3 | |
Unallocated loss expense ratio | | | | | | | | | | | 4.8 | | | | 6.6 | | | | 7.9 | | | | 6.0 | | | | 5.7 | | | | 6.4 | | | | 5.7 | | | | 6.0 | | | | | | | | 6.0 | | | | | | | | 6.5 | |
Net underwriting expense ratio | | | | | | | | | | | 31.7 | | | | 31.9 | | | | 35.1 | | | | 35.6 | | | | 32.5 | | | | 29.2 | | | | 31.8 | | | | 30.8 | | | | | | | | 32.2 | | | | | | | | 32.9 | |
Statutory combined ratio | | | | | | | | | | | 102.0 | % | | | 99.3 | % | | | 102.0 | % | | | 94.9 | % | | | 112.0 | % | | | 99.0 | % | | | 100.7 | % | | | 105.4 | % | | | | | | | 101.8 | % | | | | | | | 101.8 | % |
Contribution from catastrophe losses | | | | | | | | | | | 10.4 | | | | 1.8 | | | | (1.8 | ) | | | (1.2 | ) | | | 10.2 | | | | 2.5 | | | | 6.2 | | | | 6.4 | | | | | | | | 3.8 | | | | | | | | 2.5 | |
Statutory combined ratio excluding catastrophe losses | | | | | | | | | | | 91.6 | % | | | 97.5 | % | | | 103.8 | % | | | 96.1 | % | | | 101.8 | % | | | 96.5 | % | | | 94.5 | % | | | 99.0 | % | | | | | | | 98.0 | % | | | | | | | 99.3 | % |
Commission expense ratio | | | | | | | | | | | 17.6 | % | | | 17.2 | % | | | 20.0 | % | | | 20.3 | % | | | 18.1 | % | | | 16.4 | % | | | 17.4 | % | | | 17.2 | % | | | | | | | 18.2 | % | | | | | | | 18.6 | % |
Other expense ratio | | | | | | | | | | | 14.1 | | | | 14.7 | | | | 15.1 | | | | 15.3 | | | | 14.4 | | | | 12.8 | | | | 14.4 | | | | 13.5 | | | | | | | | 14.0 | | | | | | | | 14.3 | |
Statutory expense ratio | | | | | | | | | | | 31.7 | % | | | 31.9 | % | | | 35.1 | % | | | 35.6 | % | | | 32.5 | % | | | 29.2 | % | | | 31.8 | % | | | 30.7 | % | | | | | | | 32.2 | % | | | | | | | 32.9 | % |
GAAP combined ratio | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
GAAP combined ratio | | | | | | | | | | | 101.7 | % | | | 102.1 | % | | | 100.8 | % | | | 92.4 | % | | | 110.9 | % | | | 102.2 | % | | | 101.9 | % | | | 106.6 | % | | | | | | | 101.9 | % | | | | | | | 101.6 | % |
Contribution from catastrophe losses | | | | | | | | | | | 10.4 | | | | 1.8 | | | | (1.8 | ) | | | (1.2 | ) | | | 10.2 | | | | 2.5 | | | | 6.2 | | | | 6.4 | | | | | | | | 3.8 | | | | | | | | 2.5 | |
GAAP combined ratio excluding catastrophe losses | | | | | | | | | | | 91.3 | % | | | 100.3 | % | | | 102.6 | % | | | 93.6 | % | | | 100.7 | % | | | 99.7 | % | | | 95.7 | % | | | 100.2 | % | | | | | | | 98.1 | % | | | | | | | 99.1 | % |
*Dollar amounts shown are rounded to millions; certain amounts may not add due to rounding. Ratios are calculated based on whole dollar amounts.The sum of quarterly amounts may not equal the full year as each is computed independently.
*nm - - Not meaningful
* Statutory data prepared in accordance with statutory accounting rules as defined by the National Association of Insurance Commissioners and filed with the appropriate regulatory bodies.
2010 Second-Quarter Supplement
Consolidated Cincinnati Insurance Companies
Quarterly Property Casualty Data - Personal Lines
(Dollars in millions) | | Three months ended | | | Six months ended | | | Nine months ended | | | Twelve months ended | |
| | 12/31/10 | | | 9/30/10 | | | 6/30/10 | | | 3/31/10 | | | 12/31/09 | | | 9/30/09 | | | 6/30/09 | | | 3/31/09 | | | 6/30/10 | | | 6/30/09 | | | 9/30/10 | | | 9/30/09 | | | 12/31/10 | | | 12/31/09 | |
Premiums | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Agency renewal written premiums | | | | | | | | | | $ | 187 | | | $ | 143 | | | $ | 153 | | | $ | 177 | | | $ | 176 | | | $ | 137 | | | $ | 330 | | | $ | 313 | | | | | | | $ | 490 | | | | | | | $ | 642 | |
Agency new business written premiums | | | | | | | | | | | 24 | | | | 18 | | | | 20 | | | | 21 | | | | 19 | | | | 14 | | | | 42 | | | | 34 | | | | | | | | 55 | | | | | | | | 75 | |
Other written premiums | | | | | | | | | | | (7 | ) | | | (6 | ) | | | (6 | ) | | | (8 | ) | | | (5 | ) | | | (6 | ) | | | (13 | ) | | | (13 | ) | | | | | | | (21 | ) | | | | | | | (26 | ) |
Reported written premiums – statutory* | | | | | | | | | | $ | 204 | | | $ | 155 | | | $ | 167 | | | $ | 190 | | | $ | 190 | | | $ | 145 | | | $ | 359 | | | $ | 334 | | | | | | | $ | 524 | | | | | | | $ | 691 | |
Unearned premium change | | | | | | | | | | | (25 | ) | | | 19 | | | | 5 | | | | (20 | ) | | | (18 | ) | | | 26 | | | | (6 | ) | | | 9 | | | | | | | | (11 | ) | | | | | | | (6 | ) |
Earned premiums | | | | | | | | | | $ | 179 | | | $ | 174 | | | $ | 172 | | | $ | 170 | | | $ | 172 | | | $ | 171 | | | $ | 353 | | | $ | 343 | | | | | | | $ | 513 | | | | | | | $ | 685 | |
Year over year change % | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Agency renewal written premiums | | | | | | | | | | | 6 | % | | | 4 | % | | | (2 | ) % | | | (4 | ) % | | | (5 | ) % | | | (6 | ) % | | | 5 | % | | | (6 | ) % | | | | | | | (5 | ) % | | | | | | | (4 | ) % |
Agency new business written premiums | | | | | | | | | | | 26 | | | | 29 | | | | 82 | | | | 91 | | | | 90 | | | | 75 | | | | 24 | | | | 79 | | | | | | | | 83 | | | | | | | | 79 | |
Other written premiums | | | | | | | | | | | (40 | ) | | | 0 | | | | 25 | | | | 33 | | | | 0 | | | | (50 | ) | | | 0 | | | | (30 | ) | | | | | | | 5 | | | | | | | | 10 | |
Reported written premiums – statutory* | | | | | | | | | | | 7 | | | | 7 | | | | 5 | | | | 3 | | | | (1 | ) | | | (3 | ) | | | 7 | | | | (2 | ) | | | | | | | 0 | | | | | | | | 1 | |
Paid losses and loss expenses | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Losses paid | | | | | | | | | | $ | 114 | | | $ | 103 | | | $ | 112 | | | $ | 121 | | | $ | 137 | | | $ | 130 | | | $ | 217 | | | $ | 267 | | | | | | | $ | 389 | | | | | | | $ | 501 | |
Loss expenses paid | | | | | | | | | | | 14 | | | | 17 | | | | 19 | | | | 18 | | | | 18 | | | | 18 | | | | 30 | | | | 35 | | | | | | | | 52 | | | | | | | | 71 | |
Loss and loss expenses paid | | | | | | | | | | $ | 128 | | | $ | 120 | | | $ | 131 | | | $ | 139 | | | $ | 155 | | | $ | 148 | | | $ | 247 | | | $ | 302 | | | | | | | $ | 441 | | | | | | | $ | 572 | |
Statutory combined ratio | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Loss ratio | | | | | | | | | | | 82.4 | % | | | 55.3 | % | | | 49.4 | % | | | 63.1 | % | | | 90.1 | % | | | 78.3 | % | | | 69.0 | % | | | 84.2 | % | | | | | | | 77.1 | % | | | | | | | 70.2 | % |
Allocated loss expense ratio | | | | | | | | | | | 2.0 | | | | 1.9 | | | | 2.7 | | | | 2.4 | | | | 2.4 | | | | 1.9 | | | | 2.0 | | | | 2.2 | | | | | | | | 2.2 | | | | | | | | 2.4 | |
Unallocated loss expense ratio | | | | | | | | | | | 6.7 | | | | 7.2 | | | | 7.1 | | | | 7.8 | | | | 8.2 | | | | 8.3 | | | | 6.9 | | | | 8.3 | | | | | | | | 8.1 | | | | | | | | 7.8 | |
Net underwriting expense ratio | | | | | | | | | | | 30.1 | | | | 42.1 | | | | 30.2 | | | | 29.5 | | | | 29.8 | | | | 35.4 | | | | 35.3 | | | | 32.1 | | | | | | | | 31.2 | | | | | | | | 31.0 | |
Statutory combined ratio | | | | | | | | | | | 121.2 | % | | | 106.5 | % | | | 89.4 | % | | | 102.8 | % | | | 130.5 | % | | | 123.9 | % | | | 113.2 | % | | | 126.8 | % | | | | | | | 118.7 | % | | | | | | | 111.4 | % |
Contribution from catastrophe losses | | | | | | | | | | | 23.8 | | | | 3.0 | | | | (1.4 | ) | | | 7.9 | | | | 35.4 | | | | 22.6 | | | | 13.6 | | | | 29.0 | | | | | | | | 22.0 | | | | | | | | 16.1 | |
Statutory combined ratio excluding catastrophe losses | | | | | | | | | | | 97.4 | % | | | 103.5 | % | | | 90.8 | % | | | 94.9 | % | | | 95.1 | % | | | 101.3 | % | | | 99.6 | % | | | 97.8 | % | | | | | | | 96.7 | % | | | | | | | 95.3 | % |
Commission expense ratio | | | | | | | | | | | 18.1 | % | | | 22.4 | % | | | 20.9 | % | | | 19.1 | % | | | 18.0 | % | | | 22.5 | % | | | 20.0 | % | | | 20.0 | % | | | | | | | 19.6 | % | | | | | | | 20.0 | % |
Other expense ratio | | | | | | | | | | | 12.0 | | | | 19.7 | | | | 9.3 | | | | 10.4 | | | | 11.7 | | | | 12.9 | | | | 15.3 | | | | 12.2 | | | | | | | | 11.6 | | | | | | | | 11.0 | |
Statutory expense ratio | | | | | | | | | | | 30.1 | % | | | 42.1 | % | | | 30.2 | % | | | 29.5 | % | | | 29.7 | % | | | 35.4 | % | | | 35.3 | % | | | 32.2 | % | | | | | | | 31.2 | % | | | | | | | 31.0 | % |
GAAP combined ratio | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
GAAP combined ratio | | | | | | | | | | | 123.4 | % | | | 102.5 | % | | | 90.9 | % | | | 102.3 | % | | | 133.2 | % | | | 120.7 | % | | | 113.1 | % | | | 126.9 | % | | | | | | | 118.7 | % | | | | | | | 111.8 | % |
Contribution from catastrophe losses | | | | | | | | | | | 23.8 | | | | 3.0 | | | | (1.4 | ) | | | 7.9 | | | | 35.4 | | | | 22.6 | | | | 13.6 | | | | 29.0 | | | | | | | | 22.0 | | | | | | | | 16.1 | |
GAAP combined ratio excluding catastrophe losses | | | | | | | | | | | 99.6 | % | | | 99.5 | % | | | 92.3 | % | | | 94.4 | % | | | 97.8 | % | | | 98.1 | % | | | 99.5 | % | | | 97.9 | % | | | | | | | 96.7 | % | | | | | | | 95.7 | % |
*Dollar amounts shown are rounded to millions; certain amounts may not add due to rounding. Ratios are calculated based on whole dollar amounts.The sum of quarterly amounts may not equal the full year as each is computed independently.
*nm - - Not meaningful
* Statutory data prepared in accordance with statutory accounting rules as defined by the National Association of Insurance Commissioners and filed with the appropriate regulatory bodies.
2010 Second-Quarter Supplement
The Cincinnati Life Insurance Company
Statutory Statements of Income
| | For the Three Months Ended June 30, | | | For the Six Months Ended June 30, | |
(Dollars in millions) | | 2010 | | | 2009 | | | Change | | | % Change | | | 2010 | | | 2009 | | | Change | | | % Change | |
| | | | | | | | | | | | | | | | | | | | | | | | |
Net premiums written | | $ | 93 | | | $ | 71 | | | $ | 22 | | | | 31 | | | $ | 198 | | | $ | 119 | | | $ | 79 | | | | 66 | |
Net investment income | | | 34 | | | | 31 | | | | 3 | | | | 10 | | | | 67 | | | | 61 | | | | 6 | | | | 10 | |
Amortization of interest maintenance reserve | | | (1 | ) | | | (2 | ) | | | 1 | | | | 50 | | | | (1 | ) | | | (3 | ) | | | 2 | | | | 67 | |
Commissions and expense allowances on reinsurance ceded | | | 2 | | | | 2 | | | | - | | | nm | | | | 3 | | | | 3 | | | | - | | | nm | |
Income from fees associated with Separate Accounts | | | 1 | | | | - | | | | 1 | | | nm | | | | 1 | | | | - | | | | 1 | | | nm | |
Total revenues | | $ | 129 | | | $ | 102 | | | $ | 27 | | | | 26 | | | $ | 268 | | | $ | 180 | | | $ | 88 | | | | 49 | |
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Death benefits and matured endowments | | $ | 13 | | | $ | 12 | | | $ | 1 | | | | 8 | | | $ | 26 | | | $ | 29 | | | $ | (3 | ) | | | (10 | ) |
Annuity benefits | | | 8 | | | | 7 | | | | 1 | | | | 14 | | | | 18 | | | | 17 | | | | 1 | | | | 6 | |
Disability benefits and benefits under accident and health contracts | | | 1 | | | | - | | | | 1 | | | nm | | | | 1 | | | | 1 | | | | - | | | nm | |
Surrender benefits and group conversions | | | 5 | | | | 6 | | | | (1 | ) | | | (17 | ) | | | 11 | | | | 11 | | | | - | | | nm | |
Interest and adjustments on deposit-type contract funds | | | 3 | | | | 3 | | | | - | | | nm | | | | 5 | | | | 5 | | | | - | | | nm | |
Increase in aggregate reserves for life and accident and health contracts | | | 78 | | | | 58 | | | | 20 | | | | 34 | | | | 162 | | | | 85 | | | | 77 | | | | 91 | |
Payments on supplementary contracts with life contingencies | | | - | | | | - | | | | - | | | nm | | | | - | | | | - | | | | - | | | nm | |
Total benefit expenses | | $ | 108 | | | $ | 86 | | | $ | 22 | | | | 26 | | | $ | 223 | | | $ | 148 | | | $ | 75 | | | | 51 | |
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Commissions | | $ | 12 | | | $ | 10 | | | $ | 2 | | | | 20 | | | $ | 23 | | | $ | 18 | | | $ | 5 | | | | 28 | |
General insurance expenses and taxes | | | 9 | | | | 9 | | | | - | | | nm | | | | 19 | | | | 18 | | | | 1 | | | | 6 | |
Increase in loading on deferred and uncollected premiums | | | (3 | ) | | | (3 | ) | | | - | | | nm | | | | (4 | ) | | | (3 | ) | | | (1 | ) | | | (33 | ) |
Net transfers from Separate Accounts | | | - | | | | - | | | | - | | | nm | | | | - | | | | (2 | ) | | | 2 | | | nm | |
Other deductions | | | - | | | | - | | | | - | | | nm | | | | - | | | | - | | | | - | | | nm | |
Total operating expenses | | $ | 18 | | | $ | 16 | | | $ | 2 | | | | 13 | | | $ | 38 | | | $ | 31 | | | $ | 7 | | | | 23 | |
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Federal and foreign income tax benefit | | | 1 | | | | (1 | ) | | | 2 | | | | 200 | | | | (3 | ) | | | (4 | ) | | | 1 | | | | 25 | |
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Net gain from operations before realized capital gains or (losses) | | $ | 2 | | | $ | 1 | | | $ | 1 | | | | 100 | | | $ | 10 | | | $ | 5 | | | $ | 5 | | | | 100 | |
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Net realized gains or (losses) net of capital gains tax | | | - | | | | - | | | | - | | | nm | | | | 1 | | | | (6 | ) | | | 7 | | | nm | |
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Net income (loss) (statutory) | | $ | 2 | | | $ | 1 | | | $ | 1 | | | | 100 | | | $ | 11 | | | $ | (1 | ) | | $ | 12 | | | nm | |
*Dollar amounts shown are rounded to millions; certain amounts may not add due to rounding. Ratios are calculated based on whole dollar amounts.
* Statutory data prepared in accordance with statutory accounting rules as defined by the National Association of Insurance Commissioners and filed with the appropriate regulatory bodies.
2010 Second-Quarter Supplement