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 June 30, 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 June 30, 2019 (in millions) TPC Other Subsidiaries TRV Eliminations Consolidated Revenues Premiums $ 4,786 $ 2,202 $ — $ — $ 6,988 Net investment income 455 181 12 — 648 Fee income 116 — — — 116 Net realized investment gains (1) 14 6 5 — 25 Other revenues 31 26 — — 57 Total revenues 5,402 2,415 17 — 7,834 Claims and expenses Claims and claim adjustment expenses 3,248 1,573 — — 4,821 Amortization of deferred acquisition costs 740 394 — — 1,134 General and administrative expenses 768 352 5 — 1,125 Interest expense 12 — 77 — 89 Total claims and expenses 4,768 2,319 82 — 7,169 Income (loss) before income taxes 634 96 (65 ) — 665 Income tax expense (benefit) 122 12 (26 ) — 108 Net income of subsidiaries — — 596 (596 ) — Net income $ 512 $ 84 $ 557 $ (596 ) $ 557 ____________________________________________________ (1) Total other-than-temporary impairments (OTTI) for the three months ended June 30, 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 June 30, 2018 (in millions) TPC Other Subsidiaries TRV Eliminations Consolidated Revenues Premiums $ 4,577 $ 2,118 $ — $ — $ 6,695 Net investment income 412 175 8 — 595 Fee income 112 — — — 112 Net realized investment gains (1) 18 16 2 — 36 Other revenues 13 27 — (1 ) 39 Total revenues 5,132 2,336 10 (1 ) 7,477 Claims and expenses Claims and claim adjustment expenses 3,064 1,498 — — 4,562 Amortization of deferred acquisition costs 727 354 — — 1,081 General and administrative expenses 766 343 5 (1 ) 1,113 Interest expense 13 — 77 — 90 Total claims and expenses 4,570 2,195 82 (1 ) 6,846 Income (loss) before income taxes 562 141 (72 ) — 631 Income tax expense (benefit) 104 21 (18 ) — 107 Net income of subsidiaries — — 578 (578 ) — Net income $ 458 $ 120 $ 524 $ (578 ) $ 524 _________________________________________________________ (1) Total other-than-temporary impairments (OTTI) for the three months ended June 30, 2018 , and the amounts comprising total OTTI that were recognized in net realized investment gains and in other comprehensive income (loss) (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 six months ended June 30, 2019 (in millions) TPC Other Subsidiaries TRV Eliminations Consolidated Revenues Premiums $ 9,475 $ 4,368 $ — $ — $ 13,843 Net investment income 871 336 23 — 1,230 Fee income 225 — — — 225 Net realized investment gains (1) 36 21 21 — 78 Other revenues 69 60 — — 129 Total revenues 10,676 4,785 44 — 15,505 Claims and expenses Claims and claim adjustment expenses 6,272 2,991 — — 9,263 Amortization of deferred acquisition costs 1,485 766 — — 2,251 General and administrative expenses 1,490 682 10 — 2,182 Interest expense 24 — 153 — 177 Total claims and expenses 9,271 4,439 163 — 13,873 Income (loss) before income taxes 1,405 346 (119 ) — 1,632 Income tax expense (benefit) 268 54 (43 ) — 279 Net income of subsidiaries — — 1,429 (1,429 ) — Net income $ 1,137 $ 292 $ 1,353 $ (1,429 ) $ 1,353 _________________________________________________________ (1) Total other-than-temporary impairment (OTTI) for the six months ended June 30, 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 ) $ — $ — $ (2 ) OTTI losses recognized in net realized investment gains $ (1 ) $ (1 ) $ — $ — $ (2 ) OTTI losses recognized in OCI $ — $ — $ — $ — $ — CONSOLIDATING STATEMENT OF INCOME (Unaudited) For the six months ended June 30, 2018 (in millions) TPC Other Subsidiaries TRV Eliminations Consolidated Revenues Premiums $ 9,045 $ 4,187 $ — $ — $ 13,232 Net investment income 824 360 14 — 1,198 Fee income 215 — — — 215 Net realized investment gains (1) 20 4 1 — 25 Other revenues 40 55 — (2 ) 93 Total revenues 10,144 4,606 15 (2 ) 14,763 Claims and expenses Claims and claim adjustment expenses 5,974 2,884 — — 8,858 Amortization of deferred acquisition costs 1,432 710 — — 2,142 General and administrative expenses 1,495 671 11 (2 ) 2,175 Interest expense 24 — 155 — 179 Total claims and expenses 8,925 4,265 166 (2 ) 13,354 Income (loss) before income taxes 1,219 341 (151 ) — 1,409 Income tax expense (benefit) 210 53 (47 ) — 216 Net income of subsidiaries — — 1,297 (1,297 ) — Net income $ 1,009 $ 288 $ 1,193 $ (1,297 ) $ 1,193 _________________________________________________________ (1) Total other-than-temporary impairment (OTTI) for the six months ended June 30, 2018 , and the amounts comprising total OTTI that were recognized in net realized investment gains and in other comprehensive income (loss) (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 COMPREHENSIVE INCOME (Unaudited) For the three months ended June 30, 2019 (in millions) TPC Other Subsidiaries TRV Eliminations Consolidated Net income $ 512 $ 84 $ 557 $ (596 ) $ 557 Other comprehensive income: Changes in net unrealized gains (losses) on investment securities: Having no credit losses recognized in the consolidated statement of income 786 321 1 — 1,108 Having credit losses recognized in the consolidated statement of income (3 ) (1 ) — — (4 ) Net changes in benefit plan assets and obligations — — 14 — 14 Net changes in unrealized foreign currency translation 23 (18 ) — — 5 Other comprehensive income before income taxes and other comprehensive income of subsidiaries 806 302 15 — 1,123 Income tax expense 167 67 1 — 235 Other comprehensive income, net of taxes, before other comprehensive income of subsidiaries 639 235 14 — 888 Other comprehensive income of subsidiaries — — 874 (874 ) — Other comprehensive income 639 235 888 (874 ) 888 Comprehensive income $ 1,151 $ 319 $ 1,445 $ (1,470 ) $ 1,445 CONSOLIDATING STATEMENT OF COMPREHENSIVE INCOME (LOSS) (Unaudited) For the three months ended June 30, 2018 (in millions) TPC Other Subsidiaries TRV Eliminations Consolidated Net income $ 458 $ 120 $ 524 $ (578 ) $ 524 Other comprehensive income (loss): Changes in net unrealized gains (losses) on investment securities: Having no credit losses recognized in the consolidated statement of income (209 ) (89 ) — — (298 ) Having credit losses recognized in the consolidated statement of income (10 ) (2 ) — — (12 ) Net changes in benefit plan assets and obligations — — 21 — 21 Net changes in unrealized foreign currency translation (77 ) (81 ) — — (158 ) Other comprehensive income (loss) before income taxes and other comprehensive loss of subsidiaries (296 ) (172 ) 21 — (447 ) Income tax benefit (58 ) (21 ) (2 ) — (81 ) Other comprehensive income (loss), net of taxes, before other comprehensive loss of subsidiaries (238 ) (151 ) 23 — (366 ) Other comprehensive loss of subsidiaries — — (389 ) 389 — Other comprehensive loss (238 ) (151 ) (366 ) 389 (366 ) Comprehensive income (loss) $ 220 $ (31 ) $ 158 $ (189 ) $ 158 CONSOLIDATING STATEMENT OF COMPREHENSIVE INCOME (Unaudited) For the six months ended June 30, 2019 (in millions) TPC Other Subsidiaries TRV Eliminations Consolidated Net income $ 1,137 $ 292 $ 1,353 $ (1,429 ) $ 1,353 Other comprehensive income: Changes in net unrealized gains on investment securities: Having no credit losses recognized in the consolidated statement of income 1,765 756 3 — 2,524 Having credit losses recognized in the consolidated statement of income 1 — — — 1 Net changes in benefit plan assets and obligations — — 26 — 26 Net changes in unrealized foreign currency translation 42 13 — — 55 Other comprehensive income before income taxes and other comprehensive income of subsidiaries 1,808 769 29 — 2,606 Income tax expense 375 160 6 — 541 Other comprehensive income, net of taxes, before other comprehensive income of subsidiaries 1,433 609 23 — 2,065 Other comprehensive income of subsidiaries — — 2,042 (2,042 ) — Other comprehensive income 1,433 609 2,065 (2,042 ) 2,065 Comprehensive income $ 2,570 $ 901 $ 3,418 $ (3,471 ) $ 3,418 CONSOLIDATING STATEMENT OF COMPREHENSIVE INCOME (LOSS) (Unaudited) For the six months ended June 30, 2018 (in millions) TPC Other Subsidiaries TRV Eliminations Consolidated Net income $ 1,009 $ 288 $ 1,193 $ (1,297 ) $ 1,193 Other comprehensive income (loss): Changes in net unrealized gains (losses) on investment securities: Having no credit losses recognized in the consolidated statement of income (1,047 ) (453 ) (1 ) — (1,501 ) Having credit losses recognized in the consolidated statement of income (11 ) (3 ) — — (14 ) Net changes in benefit plan assets and obligations — — 43 — 43 Net changes in unrealized foreign currency translation (102 ) (50 ) — — (152 ) Other comprehensive income (loss) before income taxes and other comprehensive loss of subsidiaries (1,160 ) (506 ) 42 — (1,624 ) Income tax expense (benefit) (233 ) (98 ) 6 — (325 ) Other comprehensive income (loss), net of taxes, before other comprehensive loss of subsidiaries (927 ) (408 ) 36 — (1,299 ) Other comprehensive loss of subsidiaries — — (1,335 ) 1,335 — Other comprehensive loss (927 ) (408 ) (1,299 ) 1,335 (1,299 ) Comprehensive income (loss) $ 82 $ (120 ) $ (106 ) $ 38 $ (106 ) CONSOLIDATING BALANCE SHEET (Unaudited) At June 30, 2019 (in millions) TPC Other Subsidiaries TRV Eliminations Consolidated Assets Fixed maturities, available for sale, at fair value (amortized cost $64,784) $ 46,480 $ 20,604 $ 88 $ — $ 67,172 Equity securities, at fair value (cost $373) 105 106 195 — 406 Real estate investments 2 963 — — 965 Short-term securities 1,439 633 1,415 — 3,487 Other investments 2,688 777 1 — 3,466 Total investments 50,714 23,083 1,699 — 75,496 Cash 198 218 — — 416 Investment income accrued 430 183 2 — 615 Premiums receivable 5,587 2,710 — — 8,297 Reinsurance recoverables 6,472 1,762 — — 8,234 Ceded unearned premiums 742 122 — — 864 Deferred acquisition costs 2,087 194 — — 2,281 Contractholder receivables 4,766 10 — — 4,776 Goodwill 2,582 1,370 — (9 ) 3,943 Other intangible assets 220 115 — — 335 Investment in subsidiaries — — 29,342 (29,342 ) — Other assets 2,472 158 685 — 3,315 Total assets $ 76,270 $ 29,925 $ 31,728 $ (29,351 ) $ 108,572 Liabilities Claims and claim adjustment expense reserves $ 35,055 $ 16,018 $ — $ — $ 51,073 Unearned premium reserves 10,116 4,422 — — 14,538 Contractholder payables 4,766 10 — — 4,776 Payables for reinsurance premiums 340 251 — — 591 Deferred taxes 234 (179 ) 32 — 87 Debt 693 — 5,865 — 6,558 Other liabilities 4,224 902 502 — 5,628 Total liabilities 55,428 21,424 6,399 — 83,251 Shareholders’ equity Common stock (1,750.0 shares authorized; 260.4 shares issued and 260.3 shares outstanding) — 484 23,372 (484 ) 23,372 Additional paid-in capital 11,634 7,046 — (18,680 ) — Retained earnings 8,336 808 36,143 (9,152 ) 36,135 Accumulated other comprehensive income 872 163 206 (1,035 ) 206 Treasury stock, at cost (516.7 shares) — — (34,392 ) — (34,392 ) Total shareholders’ equity 20,842 8,501 25,329 (29,351 ) 25,321 Total liabilities and shareholders’ equity $ 76,270 $ 29,925 $ 31,728 $ (29,351 ) $ 108,572 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 six months ended June 30, 2019 (in millions) TPC Other Subsidiaries TRV Eliminations Consolidated Cash flows from operating activities Net income $ 1,137 $ 292 $ 1,353 $ (1,429 ) $ 1,353 Net adjustments to reconcile net income to net cash provided by operating activities 314 213 (256 ) 168 439 Net cash provided by operating activities 1,451 505 1,097 (1,261 ) 1,792 Cash flows from investing activities Proceeds from maturities of fixed maturities 2,106 924 8 — 3,038 Proceeds from sales of investments: Fixed maturities 968 526 1 — 1,495 Equity securities 33 38 — — 71 Other investments 201 39 — — 240 Purchases of investments: Fixed maturities (4,049 ) (1,650 ) (9 ) — (5,708 ) Equity securities (1 ) (37 ) (3 ) — (41 ) Real estate investments — (85 ) — — (85 ) Other investments (234 ) (28 ) — — (262 ) Net sales (purchases) of short-term securities 416 125 (44 ) — 497 Securities transactions in course of settlement 157 66 — — 223 Other (166 ) (3 ) — — (169 ) Net cash used in investing activities (569 ) (85 ) (47 ) — (701 ) Cash flows from financing activities Treasury stock acquired — share repurchase authorization — — (750 ) — (750 ) Treasury stock acquired — net employee share-based compensation — — (47 ) — (47 ) Dividends paid to shareholders — — (419 ) — (419 ) Payment of debt — (32 ) (500 ) 32 (500 ) Issuance of debt — — 492 — 492 Issuance of common stock — employee share options — — 174 — 174 Dividends paid to parent company (866 ) (363 ) — 1,229 — Net cash used in financing activities (866 ) (395 ) (1,050 ) 1,261 (1,050 ) Effect of exchange rate changes on cash 1 1 — — 2 Net increase in cash 17 26 — — 43 Cash at beginning of year 181 192 — — 373 Cash at end of period $ 198 $ 218 $ — $ — $ 416 Supplemental disclosure of cash flow information Income taxes paid (received) $ 244 $ 91 $ (10 ) $ — $ 325 Interest paid $ 24 $ — $ 147 $ — $ 171 CONSOLIDATING STATEMENT OF CASH FLOWS (Unaudited) For the six months ended June 30, 2018 (in millions) TPC Other Subsidiaries TRV Eliminations Consolidated Cash flows from operating activities Net income $ 1,009 $ 288 $ 1,193 $ (1,297 ) $ 1,193 Net adjustments to reconcile net income to net cash provided by operating activities 323 11 146 25 505 Net cash provided by operating activities 1,332 299 1,339 (1,272 ) 1,698 Cash flows from investing activities Proceeds from maturities of fixed maturities 2,730 914 13 — 3,657 Proceeds from sales of investments: Fixed maturities 1,847 759 1 — 2,607 Equity securities 33 59 — — 92 Other investments 133 56 — — 189 Purchases of investments: Fixed maturities (5,762 ) (2,173 ) (17 ) — (7,952 ) Equity securities (2 ) (56 ) (2 ) — (60 ) Real estate investments — (44 ) — — (44 ) Other investments (232 ) (43 ) — — (275 ) Net sales (purchases) of short-term securities 986 383 (167 ) — 1,202 Securities transactions in course of settlement 268 12 (1 ) — 279 Other (148 ) (4 ) — — (152 ) Net cash used in investing activities (147 ) (137 ) (173 ) — (457 ) Cash flows from financing activities Treasury stock acquired — share repurchase authorization — — (700 ) — (700 ) Treasury stock acquired — net employee share-based compensation — — (51 ) — (51 ) Dividends paid to shareholders — — (404 ) — (404 ) Payment of debt — — (600 ) — (600 ) Issuance of debt — 7 491 (7 ) 491 Issuance of common stock — employee share options — — 98 — 98 Dividends paid to parent company (1,109 ) (170 ) — 1,279 — Net cash used in financing activities (1,109 ) (163 ) (1,166 ) 1,272 (1,166 ) Effect of exchange rate changes on cash (2 ) (2 ) — — (4 ) Net increase (decrease) in cash 74 (3 ) — — 71 Cash at beginning of year 157 187 — — 344 Cash at end of period $ 231 $ 184 $ — $ — $ 415 Supplemental disclosure of cash flow information Income taxes paid (received) $ 193 $ 171 $ (126 ) $ — $ 238 Interest paid $ 24 $ — $ 151 $ — $ 175 |