Consolidating Financial Statements of The Travelers Companies, Inc. and Subsidiaries (Unaudited) | CONSOLIDATING FINANCIAL STATEMENTS OF THE TRAVELERS COMPANIES, INC. AND SUBSIDIARIES The following consolidating financial statements of the Company have been prepared pursuant to Rule 3-10 of Regulation S-X. These consolidating financial statements have been prepared from the Company’s financial information on the same basis of accounting as the consolidated financial statements. The Travelers Companies, Inc. (excluding its subsidiaries, TRV) has fully and unconditionally guaranteed certain debt obligations of Travelers Property Casualty Corp. (TPC) and Travelers Insurance Group Holdings, Inc. (TIGHI), which totaled $700 million at March 31, 2018 . Prior to the merger of TPC and The St. Paul Companies, Inc. in 2004, TPC fully and unconditionally guaranteed the payment of all principal, premiums, if any, and interest on certain debt obligations of its wholly-owned subsidiary, TIGHI. Concurrent with the merger, TRV fully and unconditionally assumed such guarantee obligations of TPC. TPC is deemed to have no assets or operations independent of TIGHI. Consolidating financial information for TIGHI has not been presented herein because such financial information would be substantially the same as the financial information provided for TPC. CONSOLIDATING STATEMENT OF INCOME (Unaudited) For the three months ended March 31, 2018 (in millions) TPC Other Subsidiaries TRV Eliminations Consolidated Revenues Premiums $ 4,468 $ 2,069 $ — $ — $ 6,537 Net investment income 412 185 6 — 603 Fee income 103 — — — 103 Net realized investment gains (losses) (1) 2 (12 ) (1 ) — (11 ) Other revenues 27 28 — (1 ) 54 Total revenues 5,012 2,270 5 (1 ) 7,286 Claims and expenses Claims and claim adjustment expenses 2,910 1,386 — — 4,296 Amortization of deferred acquisition costs 705 356 — — 1,061 General and administrative expenses 729 328 6 (1 ) 1,062 Interest expense 11 — 78 — 89 Total claims and expenses 4,355 2,070 84 (1 ) 6,508 Income (loss) before income taxes 657 200 (79 ) — 778 Income tax expense (benefit) 106 32 (29 ) — 109 Net income of subsidiaries — — 719 (719 ) — Net income $ 551 $ 168 $ 669 $ (719 ) $ 669 ____________________________________________________ (1) Total other-than-temporary impairments (OTTI) for the three months ended March 31, 2018 , and the amounts comprising total OTTI that were recognized in net realized investment gains (losses) and in other comprehensive income (loss) (OCI) were as follows: (in millions) TPC Other Subsidiaries TRV Eliminations Consolidated Total OTTI losses $ — $ — $ — $ — $ — OTTI losses recognized in net realized investment gains (losses) $ — $ — $ — $ — $ — OTTI gains recognized in OCI $ — $ — $ — $ — $ — CONSOLIDATING STATEMENT OF INCOME (Unaudited) For the three months ended March 31, 2017 (in millions) TPC Other Subsidiaries TRV Eliminations Consolidated Revenues Premiums $ 4,228 $ 1,955 $ — $ — $ 6,183 Net investment income 412 194 4 — 610 Fee income 113 — — — 113 Net realized investment gains (losses) (1) (4 ) 9 — — 5 Other revenues 24 9 — (2 ) 31 Total revenues 4,773 2,167 4 (2 ) 6,942 Claims and expenses Claims and claim adjustment expenses 2,752 1,342 — — 4,094 Amortization of deferred acquisition costs 668 335 — — 1,003 General and administrative expenses 703 292 3 (2 ) 996 Interest expense 12 — 77 — 89 Total claims and expenses 4,135 1,969 80 (2 ) 6,182 Income (loss) before income taxes 638 198 (76 ) — 760 Income tax expense (benefit) 130 54 (41 ) — 143 Net income of subsidiaries — — 652 (652 ) — Net income $ 508 $ 144 $ 617 $ (652 ) $ 617 _________________________________________________________ (1) Total other-than-temporary impairments (OTTI) for the three months ended March 31, 2017 , and the amounts comprising total OTTI that were recognized in net realized investment gains (losses) and in other comprehensive income (OCI) were as follows: (in millions) TPC Other Subsidiaries TRV Eliminations Consolidated Total OTTI losses $ — $ (1 ) $ — $ — $ (1 ) OTTI losses recognized in net realized investment gains (losses) $ (1 ) $ (1 ) $ — $ — $ (2 ) OTTI gains recognized in OCI $ 1 $ — $ — $ — $ 1 CONSOLIDATING STATEMENT OF COMPREHENSIVE INCOME (LOSS) (Unaudited) For the three months ended March 31, 2018 (in millions) TPC Other Subsidiaries TRV Eliminations Consolidated Net income $ 551 $ 168 $ 669 $ (719 ) $ 669 Other comprehensive income (loss): Changes in net unrealized gains on investment securities: Having no credit losses recognized in the consolidated statement of income (838 ) (364 ) (1 ) — (1,203 ) Having credit losses recognized in the consolidated statement of income (1 ) (1 ) — — (2 ) Net changes in benefit plan assets and obligations — — 22 — 22 Net changes in unrealized foreign currency translation (25 ) 31 — — 6 Other comprehensive income (loss) before income taxes and other comprehensive loss of subsidiaries (864 ) (334 ) 21 — (1,177 ) Income tax expense (benefit) (175 ) (77 ) 8 — (244 ) Other comprehensive income (loss), net of taxes, before other comprehensive loss of subsidiaries (689 ) (257 ) 13 — (933 ) Other comprehensive loss of subsidiaries — — (946 ) 946 — Other comprehensive loss (689 ) (257 ) (933 ) 946 (933 ) Comprehensive loss $ (138 ) $ (89 ) $ (264 ) $ 227 $ (264 ) CONSOLIDATING STATEMENT OF COMPREHENSIVE INCOME (Unaudited) For the three months ended March 31, 2017 (in millions) TPC Other Subsidiaries TRV Eliminations Consolidated Net income $ 508 $ 144 $ 617 $ (652 ) $ 617 Other comprehensive income: Changes in net unrealized gains on investment securities: Having no credit losses recognized in the consolidated statement of income 93 44 7 — 144 Having credit losses recognized in the consolidated statement of income 1 (1 ) — — — Net changes in benefit plan assets and obligations — — 17 — 17 Net changes in unrealized foreign currency translation 25 16 — — 41 Other comprehensive income before income taxes and other comprehensive income of subsidiaries 119 59 24 — 202 Income tax expense 37 16 9 — 62 Other comprehensive income, net of taxes, before other comprehensive income of subsidiaries 82 43 15 — 140 Other comprehensive income of subsidiaries — — 125 (125 ) — Other comprehensive income 82 43 140 (125 ) 140 Comprehensive income $ 590 $ 187 $ 757 $ (777 ) $ 757 CONSOLIDATING BALANCE SHEET (Unaudited) At March 31, 2018 (in millions) TPC Other Subsidiaries TRV Eliminations Consolidated Assets Fixed maturities, available for sale, at fair value (amortized cost $62,093) $ 42,958 $ 19,225 $ 83 $ — $ 62,266 Equity securities, at fair value (cost $431) 147 103 180 — 430 Real estate investments 54 900 — — 954 Short-term securities 2,022 714 1,750 — 4,486 Other investments 2,745 842 1 — 3,588 Total investments 47,926 21,784 2,014 — 71,724 Cash 175 221 1 — 397 Investment income accrued 388 175 4 — 567 Premiums receivable 5,073 2,463 — — 7,536 Reinsurance recoverables 5,823 2,475 — — 8,298 Ceded unearned premiums 687 90 — — 777 Deferred acquisition costs 1,887 199 — — 2,086 Deferred taxes 115 271 (18 ) — 368 Contractholder receivables 3,907 928 — — 4,835 Goodwill 2,587 1,381 — (9 ) 3,959 Other intangible assets 201 140 — — 341 Investment in subsidiaries — — 27,090 (27,090 ) — Other assets 2,150 342 310 (14 ) 2,788 Total assets $ 70,919 $ 30,469 $ 29,401 $ (27,113 ) $ 103,676 Liabilities Claims and claim adjustment expense reserves $ 33,447 $ 16,363 $ — $ — $ 49,810 Unearned premium reserves 9,336 4,088 — — 13,424 Contractholder payables 3,907 928 — — 4,835 Payables for reinsurance premiums 295 203 — — 498 Debt 693 14 6,270 (14 ) 6,963 Other liabilities 3,922 1,091 154 — 5,167 Total liabilities 51,600 22,687 6,424 (14 ) 80,697 Shareholders’ equity Common stock (1,750.0 shares authorized; 270.3 shares issued and 270.2 shares outstanding) — 390 22,995 (390 ) 22,995 Additional paid-in capital 11,634 6,972 — (18,606 ) — Retained earnings 7,974 650 33,979 (8,622 ) 33,981 Accumulated other comprehensive loss (289 ) (230 ) (1,322 ) 519 (1,322 ) Treasury stock, at cost (503.7 shares) — — (32,675 ) — (32,675 ) Total shareholders’ equity 19,319 7,782 22,977 (27,099 ) 22,979 Total liabilities and shareholders’ equity $ 70,919 $ 30,469 $ 29,401 $ (27,113 ) $ 103,676 CONSOLIDATING BALANCE SHEET (Unaudited) At December 31, 2017 (in millions) TPC Other Subsidiaries TRV Eliminations Consolidated Assets Fixed maturities, available for sale, at fair value (amortized cost $61,316) $ 43,240 $ 19,372 $ 82 $ — $ 62,694 Equity securities, available for sale, at fair value (cost $440) 161 111 181 — 453 Real estate investments 54 878 — — 932 Short-term securities 2,751 914 1,230 — 4,895 Other investments 2,673 854 1 — 3,528 Total investments 48,879 22,129 1,494 — 72,502 Cash 157 187 — — 344 Investment income accrued 418 183 5 — 606 Premiums receivable 4,852 2,292 — — 7,144 Reinsurance recoverables 5,842 2,467 — — 8,309 Ceded unearned premiums 493 58 — — 551 Deferred acquisition costs 1,835 190 — — 2,025 Deferred taxes (89 ) 173 (14 ) — 70 Contractholder receivables 3,854 921 — — 4,775 Goodwill 2,592 1,368 — (9 ) 3,951 Other intangible assets 202 140 — — 342 Investment in subsidiaries — — 27,946 (27,946 ) — Other assets 2,181 (3 ) 700 (14 ) 2,864 Total assets $ 71,216 $ 30,105 $ 30,131 $ (27,969 ) $ 103,483 Liabilities Claims and claim adjustment expense reserves $ 33,386 $ 16,264 $ — $ — $ 49,650 Unearned premium reserves 8,957 3,958 — — 12,915 Contractholder payables 3,854 921 — — 4,775 Payables for reinsurance premiums 165 109 — — 274 Debt 693 14 5,878 (14 ) 6,571 Other liabilities 4,161 882 524 — 5,567 Total liabilities 51,216 22,148 6,402 (14 ) 79,752 Shareholders’ equity Common stock (1,750.0 shares authorized; 271.5 shares issued and 271.4 shares outstanding) — 390 22,886 (390 ) 22,886 Additional paid-in capital 11,634 6,972 — (18,606 ) — Retained earnings 8,036 594 33,460 (8,628 ) 33,462 Accumulated other comprehensive income (loss) 330 1 (343 ) (331 ) (343 ) Treasury stock, at cost (500.9 shares) — — (32,274 ) — (32,274 ) Total shareholders’ equity 20,000 7,957 23,729 (27,955 ) 23,731 Total liabilities and shareholders’ equity $ 71,216 $ 30,105 $ 30,131 $ (27,969 ) $ 103,483 CONSOLIDATING STATEMENT OF CASH FLOWS (Unaudited) For the three months ended March 31, 2018 (in millions) TPC Other Subsidiaries TRV Eliminations Consolidated Cash flows from operating activities Net income $ 551 $ 168 $ 669 $ (719 ) $ 669 Net adjustments to reconcile net income to net cash provided by operating activities (126 ) (57 ) (22 ) 90 (115 ) Net cash provided by operating activities 425 111 647 (629 ) 554 Cash flows from investing activities Proceeds from maturities of fixed maturities 1,453 493 4 — 1,950 Proceeds from sales of investments: Fixed maturities 729 356 — — 1,085 Equity securities 8 18 — — 26 Real estate investments — — — — — Other investments 76 38 — — 114 Purchases of investments: Fixed maturities (2,836 ) (1,078 ) (6 ) — (3,920 ) Equity securities (1 ) (18 ) (1 ) — (20 ) Real estate investments — (33 ) — — (33 ) Other investments (115 ) (27 ) — — (142 ) Net sales (purchases) of short-term securities 729 201 (520 ) — 410 Securities transactions in course of settlement 147 56 (1 ) — 202 Other (52 ) (1 ) — — (53 ) Net cash provided by (used in) investing activities 138 5 (524 ) — (381 ) Cash flows from financing activities Treasury stock acquired — share repurchase authorization — — (350 ) — (350 ) Treasury stock acquired — net employee share-based compensation — — (51 ) — (51 ) Dividends paid to shareholders — — (197 ) — (197 ) Payment of debt — — (100 ) — (100 ) Issuance of debt — — 491 — 491 Issuance of common stock — employee share options — — 85 — 85 Dividends paid to parent company (544 ) (85 ) — 629 — Net cash used in financing activities (544 ) (85 ) (122 ) 629 (122 ) Effect of exchange rate changes on cash (1 ) 3 — — 2 Net increase in cash 18 34 1 — 53 Cash at beginning of year 157 187 — — 344 Cash at end of period $ 175 $ 221 $ 1 $ — $ 397 Supplemental disclosure of cash flow information Income taxes paid $ 13 $ 43 $ — $ — $ 56 Interest paid $ 16 $ — $ 23 $ — $ 39 CONSOLIDATING STATEMENT OF CASH FLOWS (Unaudited) For the three months ended March 31, 2017 (in millions) TPC Other Subsidiaries TRV Eliminations Consolidated Cash flows from operating activities Net income $ 508 $ 144 $ 617 $ (652 ) $ 617 Net adjustments to reconcile net income to net cash provided by operating activities 160 9 205 (143 ) 231 Net cash provided by operating activities 668 153 822 (795 ) 848 Cash flows from investing activities Proceeds from maturities of fixed maturities 1,638 580 — — 2,218 Proceeds from sales of investments: Fixed maturities 88 100 — — 188 Equity securities 2 19 — — 21 Real estate investments — 11 — — 11 Other investments 96 26 — — 122 Purchases of investments: Fixed maturities (2,191 ) (864 ) (1 ) — (3,056 ) Equity securities (1 ) (20 ) (1 ) — (22 ) Real estate investments — (16 ) — — (16 ) Other investments (96 ) (28 ) — — (124 ) Net sales (purchases) of short-term securities 245 233 (429 ) — 49 Securities transactions in course of settlement 102 53 2 — 157 Other (70 ) 7 — — (63 ) Net cash provided by (used in) investing activities (187 ) 101 (429 ) — (515 ) Cash flows from financing activities Treasury stock acquired — share repurchase authorization — — (225 ) — (225 ) Treasury stock acquired — net employee share-based compensation — — (61 ) — (61 ) Dividends paid to shareholders — — (190 ) — (190 ) Issuance of common stock — employee share options — — 83 — 83 Dividends paid to parent company (532 ) (263 ) — 795 — Net cash used in financing activities (532 ) (263 ) (393 ) 795 (393 ) Effect of exchange rate changes on cash 1 1 — — 2 Net decrease in cash (50 ) (8 ) — — (58 ) Cash at beginning of year 141 164 2 — 307 Cash at end of period $ 91 $ 156 $ 2 $ — $ 249 Supplemental disclosure of cash flow information Income taxes paid $ 1 $ 1 $ — $ — $ 2 Interest paid $ 16 $ — $ 27 $ — $ 43 |