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, 2019 . 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, 2019 (in millions) TPC Other Subsidiaries TRV Eliminations Consolidated Revenues Premiums $ 4,689 $ 2,166 $ — $ — $ 6,855 Net investment income 416 155 11 — 582 Fee income 109 — — — 109 Net realized investment gains (1) 22 15 16 — 53 Other revenues 38 34 — — 72 Total revenues 5,274 2,370 27 — 7,671 Claims and expenses Claims and claim adjustment expenses 3,024 1,418 — — 4,442 Amortization of deferred acquisition costs 745 372 — — 1,117 General and administrative expenses 722 330 5 — 1,057 Interest expense 12 — 76 — 88 Total claims and expenses 4,503 2,120 81 — 6,704 Income (loss) before income taxes 771 250 (54 ) — 967 Income tax expense (benefit) 146 42 (17 ) — 171 Net income of subsidiaries — — 833 (833 ) — Net income $ 625 $ 208 $ 796 $ (833 ) $ 796 ____________________________________________________ (1) Total other-than-temporary impairments (OTTI) for the three months ended March 31, 2019 , and the amounts comprising total OTTI that were recognized in net realized investment gains 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 $ (1 ) $ — $ — $ — $ (1 ) OTTI losses recognized in OCI $ — $ — $ — $ — $ — 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 COMPREHENSIVE INCOME (Unaudited) For the three months ended March 31, 2019 (in millions) TPC Other Subsidiaries TRV Eliminations Consolidated Net income $ 625 $ 208 $ 796 $ (833 ) $ 796 Other comprehensive income: Changes in net unrealized gains (losses) on investment securities: Having no credit losses recognized in the consolidated statement of income 979 435 2 — 1,416 Having credit losses recognized in the consolidated statement of income 4 1 — — 5 Net changes in benefit plan assets and obligations — — 12 — 12 Net changes in unrealized foreign currency translation 19 31 — — 50 Other comprehensive income before income taxes and other comprehensive income of subsidiaries 1,002 467 14 — 1,483 Income tax expense 208 93 5 — 306 Other comprehensive income, net of taxes, before other comprehensive income of subsidiaries 794 374 9 — 1,177 Other comprehensive income of subsidiaries — — 1,168 (1,168 ) — Other comprehensive income 794 374 1,177 (1,168 ) 1,177 Comprehensive income $ 1,419 $ 582 $ 1,973 $ (2,001 ) $ 1,973 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 (losses) 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 BALANCE SHEET (Unaudited) At March 31, 2019 (in millions) TPC Other Subsidiaries TRV Eliminations Consolidated Assets Fixed maturities, available for sale, at fair value (amortized cost $64,216) $ 45,336 $ 20,079 $ 85 $ — $ 65,500 Equity securities, at fair value (cost $375) 105 106 189 — 400 Real estate investments 1 968 — — 969 Short-term securities 1,645 581 1,868 — 4,094 Other investments 2,772 781 1 — 3,554 Total investments 49,859 22,515 2,143 — 74,517 Cash 150 207 — — 357 Investment income accrued 406 182 3 — 591 Premiums receivable 5,356 2,591 — — 7,947 Reinsurance recoverables 6,496 1,785 — — 8,281 Ceded unearned premiums 838 97 — — 935 Deferred acquisition costs 1,987 203 — — 2,190 Deferred taxes (76 ) 222 (31 ) — 115 Contractholder receivables 4,801 10 — — 4,811 Goodwill 2,581 1,377 — (9 ) 3,949 Other intangible assets 222 119 — — 341 Investment in subsidiaries — — 28,475 (28,475 ) — Other assets 2,470 393 349 — 3,212 Total assets $ 75,090 $ 29,701 $ 30,939 $ (28,484 ) $ 107,246 Liabilities Claims and claim adjustment expense reserves $ 34,800 $ 15,918 $ — $ — $ 50,718 Unearned premium reserves 9,872 4,250 — — 14,122 Contractholder payables 4,801 10 — — 4,811 Payables for reinsurance premiums 380 255 — — 635 Debt 693 — 6,364 — 7,057 Other liabilities 4,287 1,049 227 — 5,563 Total liabilities 54,833 21,482 6,591 — 82,906 Shareholders’ equity Common stock (1,750.0 shares authorized; 262.0 shares issued and 261.9 shares outstanding) — 401 23,243 (401 ) 23,243 Additional paid-in capital 11,634 7,083 — (18,717 ) — Retained earnings 8,390 807 35,803 (9,205 ) 35,795 Accumulated other comprehensive income (loss) 233 (72 ) (682 ) (161 ) (682 ) Treasury stock, at cost (514.2 shares) — — (34,016 ) — (34,016 ) Total shareholders’ equity 20,257 8,219 24,348 (28,484 ) 24,340 Total liabilities and shareholders’ equity $ 75,090 $ 29,701 $ 30,939 $ (28,484 ) $ 107,246 CONSOLIDATING BALANCE SHEET (Unaudited) At December 31, 2018 (in millions) TPC Other Subsidiaries TRV Eliminations Consolidated Assets Fixed maturities, available for sale, at fair value (amortized cost $63,601) $ 43,683 $ 19,697 $ 84 $ — $ 63,464 Equity securities, available for sale, at fair value (cost $382) 105 92 171 — 368 Real estate investments 2 902 — — 904 Short-term securities 1,855 759 1,371 — 3,985 Other investments 2,746 810 1 — 3,557 Total investments 48,391 22,260 1,627 — 72,278 Cash 181 192 — — 373 Investment income accrued 434 187 3 — 624 Premiums receivable 5,089 2,417 — — 7,506 Reinsurance recoverables 5,904 2,466 — — 8,370 Ceded unearned premiums 522 56 — — 578 Deferred acquisition costs 1,930 190 — — 2,120 Deferred taxes 167 302 (24 ) — 445 Contractholder receivables 3,867 918 — — 4,785 Goodwill 2,578 1,368 — (9 ) 3,937 Other intangible assets 224 121 — — 345 Investment in subsidiaries — — 26,993 (26,993 ) — Other assets 2,220 15 669 (32 ) 2,872 Total assets $ 71,507 $ 30,492 $ 29,268 $ (27,034 ) $ 104,233 Liabilities Claims and claim adjustment expense reserves $ 34,093 $ 16,575 $ — $ — $ 50,668 Unearned premium reserves 9,414 4,141 — — 13,555 Contractholder payables 3,867 918 — — 4,785 Payables for reinsurance premiums 169 120 — — 289 Debt 693 32 5,871 (32 ) 6,564 Other liabilities 4,133 849 496 — 5,478 Total liabilities 52,369 22,635 6,367 (32 ) 81,339 Shareholders’ equity Common stock (1,750.0 shares authorized; 263.7 shares issued and 263.6 shares outstanding) — 401 23,144 (401 ) 23,144 Additional paid-in capital 11,634 7,023 — (18,657 ) — Retained earnings 8,065 879 35,211 (8,951 ) 35,204 Accumulated other comprehensive loss (561 ) (446 ) (1,859 ) 1,007 (1,859 ) Treasury stock, at cost (510.9 shares) — — (33,595 ) — (33,595 ) Total shareholders’ equity 19,138 7,857 22,901 (27,002 ) 22,894 Total liabilities and shareholders’ equity $ 71,507 $ 30,492 $ 29,268 $ (27,034 ) $ 104,233 CONSOLIDATING STATEMENT OF CASH FLOWS (Unaudited) For the three months ended March 31, 2019 (in millions) TPC Other Subsidiaries TRV Eliminations Consolidated Cash flows from operating activities Net income $ 625 $ 208 $ 796 $ (833 ) $ 796 Net adjustments to reconcile net income to net cash provided by operating activities (110 ) (42 ) (227 ) 222 (157 ) Net cash provided by operating activities 515 166 569 (611 ) 639 Cash flows from investing activities Proceeds from maturities of fixed maturities 1,043 508 5 — 1,556 Proceeds from sales of investments: Fixed maturities 551 218 — — 769 Equity securities 19 20 — — 39 Real estate investments — — — — — Other investments 90 15 — — 105 Purchases of investments: Fixed maturities (2,228 ) (682 ) (4 ) — (2,914 ) Equity securities (1 ) (20 ) (1 ) — (22 ) Real estate investments — (77 ) — — (77 ) Other investments (134 ) (12 ) — — (146 ) Net sales (purchases) of short-term securities 210 178 (497 ) — (109 ) Securities transactions in course of settlement 283 13 (1 ) — 295 Other (80 ) (2 ) — — (82 ) Net cash provided by (used in) investing activities (247 ) 159 (498 ) — (586 ) Cash flows from financing activities Treasury stock acquired — share repurchase authorization — — (375 ) — (375 ) Treasury stock acquired — net employee share-based compensation — — (46 ) — (46 ) Dividends paid to shareholders — — (205 ) — (205 ) Payment of debt — (32 ) — 32 — Issuance of debt — — 492 — 492 Issuance of common stock — employee share options — — 63 — 63 Dividends paid to parent company (300 ) (279 ) — 579 — Net cash used in financing activities (300 ) (311 ) (71 ) 611 (71 ) Effect of exchange rate changes on cash 1 1 — — 2 Net increase (decrease) in cash (31 ) 15 — — (16 ) Cash at beginning of year 181 192 — — 373 Cash at end of period $ 150 $ 207 $ — $ — $ 357 Supplemental disclosure of cash flow information Income taxes paid $ 4 $ 1 $ — $ — $ 5 Interest paid $ 16 $ — $ 34 $ — $ 50 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 |