EXHIBIT 99.1
 |  | ||||
State Auto Financial reports fourth quarter and year end 2020 results
•Quarterly earnings of $1.85 per share
•Quarterly net income from operations1 of $0.66 per share
•Quarterly GAAP combined ratio of 93.8
•Quarterly SAP personal and commercial segments' combined ratio2 of 94.5
•Return on equity of 1.3%
•Book value per share of $23.00
COLUMBUS, OHIO - February 18, 2021 - State Auto Financial Corporation (NASDAQ:STFC) today reported fourth quarter 2020 net income of $81.8 million, or $1.85 per diluted share, compared to net income of $33.2 million, or $0.73 per diluted share, for the same 2019 period. Net income from operations1 per diluted share for the fourth quarter of 2020 was $0.66 versus $0.30 for the same 2019 period.
For the year ended 2020, STFC had net income of $13.1 million, or $0.30 per diluted share, compared to net income of $85.8 million, or $1.93 per diluted share, for the same 2019 period. Net loss from operations1 per diluted share for the year ended 2020 was $0.19 versus net income from operations1 per diluted share of $0.59 for the same 2019 period.
GAAP Operating Results
STFC’s GAAP combined ratio for the fourth quarter 2020 was 93.8 compared to 100.0 for the same 2019 period. Catastrophe losses during the fourth quarter 2020 accounted for 4.3 points of the 59.0 total loss ratio points, or $15.2 million, versus 7.7 points of the total 64.2 loss ratio points, or $24.8 million, for the same period in 2019. Non-catastrophe losses and ALAE during the fourth quarter 2020 included 5.5 points of favorable development relating to prior years, or $19.7 million, versus 5.7 points of favorable development, or $18.3 million, for the same period in 2019.
STFC’s GAAP combined ratio for the year ended 2020 was 105.3 compared to 103.0 for the same 2019 period. Catastrophe losses for the year ended 2020 accounted for 14.9 points of the 70.4 total loss ratio points, or $206.2 million, versus 8.0 points, or $100.5 million for the same period in 2019. Non-catastrophe losses and ALAE for the year ended 2020 included 3.7 points of favorable development relating to prior years, or $51.5 million, versus 5.8 points of favorable development, or $72.4 million, for the same period in 2019.
SAP Personal and Commercial Operating Results
Net written premium for the fourth quarter 2020 increased 7.8% compared to the same period in 2019. By segment, net written premium for personal and commercial increased 6.0% and 10.6%, respectively. The increase in the personal segment was primarily due to new business growth and rate increases in homeowners and other personal. The improvement was partially offset by a decrease in net written premiums in personal auto due to a decline in new business. The increase in the commercial segment was primarily driven by (i) new business growth and rate increases in commercial auto and (ii) new business growth in farm & ranch. The improvement was partially offset by a decrease in net written premiums in workers’ compensation due to (i) a decline in new business as a result of COVID-19, (ii) a strategic decision to not renew and no longer write nursing home policies, and (iii) continued intense competition in this market.
Net written premium for the year ended 2020 increased 10.7% compared to the same period in 2019. By insurance segment, net written premium for the personal and commercial segments increased 9.4% and 12.7%, respectively. The trends in the personal and commercial segments' net written premium were due to the same factors discussed above for the fourth quarter. In addition, the increase in the commercial segment was also driven by rate increases in middle market commercial.
The SAP personal and commercial segments' combined ratio for the fourth quarter 2020 was 94.5 compared to 97.1 for the same 2019 period. Catastrophe losses during the fourth quarter 2020 accounted for 4.2 points of the total 59.2 loss ratio points, or $15.0 million, versus 5.6 points of the total 62.1 loss ratio points, or $18.2 million, for the same period in 2019. Non-catastrophe losses and ALAE during the fourth quarter 2020 included 5.5 points of favorable development relating to prior years, or $19.7 million, versus 6.1 points of favorable development, or $19.6 million, for the same period in 2019.
The SAP personal and commercial segments' combined ratio for the year ended 2020 was 103.6 compared to 101.4 for the same 2019 period. Catastrophe losses for the year ended 2020 accounted for 14.0 points of the total 69.3 loss ratio points, or $193.6 million, versus 7.2 points of the total 66.9 loss ratio points, or $89.9 million for the same period in 2019. Non-catastrophe losses and ALAE for the year ended 2020 included 4.1 points of favorable development relating to prior years, or $56.7 million, versus 5.7 points of favorable development, or $71.3 million, for the same period in 2019.
Book Value and Return on Equity
STFC’s book value increased to $23.00 per share as of Dec. 31, 2020, compared to $21.58 on Sept. 30, 2020. The increase was driven by the market value of our investment portfolio and net operating income.
Return on stockholders’ equity for the 12 months ended December 31, 2020, was 1.3% compared to 9.8% for the 12 months ended December 31, 2019.
STFC’s Chairman, President and CEO Mike LaRocco commented on the quarter and year as follows:
"We ended an otherwise challenging year with a strong quarterly result. Our fourth quarter 2020 personal and commercial lines’ 94.5% SAP combined ratio and 7.8% net written premium growth demonstrated our ability to grow profitability and included notable improvement in key areas, including our non-catastrophe loss ratio and expense ratio.
"For the year, our personal and commercial lines’ 103.6% SAP combined ratio included a catastrophe loss ratio of 14 points, which is 6.4 points higher than our five-year average. Our personal lines business produced a 106.8% SAP combined ratio, including 14.5 points of catastrophe losses. While net written premium in our personal auto line declined 5.9%, our homeowners business grew 23.6%. Our commercial lines business was profitable with an SAP combined ratio of 99.2% and net written premium growth of 12.7%. We also completed the rollout of products on our digital-only platform, State Auto Connect, with the launch of farm and ranch, workers’ compensation and middle market commercial.
"While our financial results for the year can be seen as falling short of our expectations, 2020 was a successful year and one in which our associates can take great pride. With the exception of an unusually bad CAT year, our underlying loss ratio was terrific, as was our strong growth. More importantly, I’m proud of the extraordinary efforts of our team, from Claims and Risk Engineering (CARE) and Service who delivered exceptional service to customers affected by storms and other catastrophic events throughout the country, to our sales teams who strengthened relationships with independent agents in the midst of a pandemic. Throughout the year, we always put family and community first and stayed true to our culture, our bond became stronger and we are positioned for continued progress and success in 2021."
Page 2 of 21
About State Auto Financial Corporation
State Auto Financial Corporation, headquartered in Columbus, Ohio, is a super regional property and casualty insurance holding company. STFC stock is traded on the NASDAQ Global Select Market, which represents the top fourth of all NASDAQ listed companies.
The insurance subsidiaries of State Auto Financial Corporation are part of the State Auto Group. The State Auto Group markets its insurance products throughout the United States, through independent insurance agencies, which include retail agencies and wholesale brokers. The State Auto Group is rated A- (Excellent) by the A.M. Best Company and includes State Automobile Mutual, State Auto Property & Casualty, State Auto Ohio, State Auto Wisconsin, Milbank, Meridian Security, Patrons Mutual, Rockhill Insurance, Plaza Insurance, American Compensation and Bloomington Compensation. Additional information on State Auto Financial Corporation and the State Auto Insurance Companies can be found online at http://www.StateAuto.com/STFC.
1 Net earnings (loss) from operations, a non-GAAP financial measure which management believes is informative to Company management and investors, differs from GAAP net income (loss) only by the exclusion of net investment gain (loss), net of applicable taxes, on investment activity for the periods being reported. For STFC, this amounted to income of $1.19 per diluted share and $0.49 per diluted share for the fourth quarter and year ended Dec. 31, 2020, respectively, versus a income of $0.43 per diluted share and $1.34 per diluted share for the fourth quarter and year ended Dec. 31, 2019, respectively.
2 Insurance industry regulators require STFC's insurance subsidiaries to report their financial condition and results of operations using Statutory Accounting Practices ("SAP"). The SAP personal and commercial segments' combined ratio is a measure used by management to evaluate STFC’s operating performance for its ongoing operations. Details behind the compilation of these results can be found on pages 18 - 21 of this release.
STFC has scheduled a conference call with interested investors for Thursday, Feb. 18, at 11 a.m. ET to discuss the Company’s fourth quarter 2020 performance. Live and archived broadcasts of the call can be accessed at http://www.StateAuto.com/STFC. A replay of the call can be heard beginning at 2 p.m., Feb. 18, by calling 855-859-2056, conference ID 5526278. Supplemental schedules detailing the Company’s fourth quarter 2020 financial, sales and underwriting results are made available on http://www.StateAuto.com/STFC prior to the conference call.
* * * * * *
Except for historical information, all other information in this news release consists of forward-looking statements within the meaning of the Private Securities Litigation Reform Act of 1995. These forward-looking statements are subject to risks and uncertainties that could cause actual results to differ materially from those projected, anticipated or implied. The most significant of these uncertainties are described in State Auto Financial's Form 10-K and Form 10-Q reports and exhibits to those reports, and include (but are not limited to) legislative changes at both the state and federal level, state and federal regulatory rule making promulgations and adjudications, class action litigation involving the insurance industry and judicial decisions affecting claims, policy coverages and the general costs of doing business, the impact of competition on products and pricing, inflation in the costs of the products and services insurance pays for, product development, geographic spread of risk, weather and weather-related events, and other types of catastrophic events. State Auto Financial undertakes no obligation to update or revise any forward-looking statements.
CONTACTS
Media contact: Kyle Anderson, Kyle.Anderson@StateAuto.com, 614-917-5497
Investor contact: Natalie Schoolcraft, Natalie.Schoolcraft@StateAuto.com, 614-917-4341
Page 3 of 21
STATE AUTO FINANCIAL CORPORATION AND SUBSIDIARIES
| Selected Consolidated Financial Data | ||||||||||||||||||||||||||
| Three months ended December 31 | Year ended December 31 | |||||||||||||||||||||||||
| 2020 | 2019 3 | 2020 | 2019 3 | |||||||||||||||||||||||
| Net written premiums | $ | 349.1 | $ | 323.4 | $ | 1,456.3 | $ | 1,315.3 | ||||||||||||||||||
| Earned premiums | 356.5 | 322.8 | 1,380.9 | 1,250.2 | ||||||||||||||||||||||
| Net investment income | 17.6 | 20.0 | 72.1 | 80.4 | ||||||||||||||||||||||
| Net investment gain | 66.6 | 24.0 | 27.3 | 74.2 | ||||||||||||||||||||||
| Other income from affiliates | 0.5 | 0.8 | 2.1 | 2.4 | ||||||||||||||||||||||
| Total revenue | 441.2 | 367.6 | 1,482.4 | 1,407.2 | ||||||||||||||||||||||
| Income before federal income taxes | 102.0 | 41.4 | 14.4 | 105.5 | ||||||||||||||||||||||
| Federal income tax expense | 20.2 | 8.2 | 1.3 | 19.7 | ||||||||||||||||||||||
| Net income | $ | 81.8 | $ | 33.2 | $ | 13.1 | $ | 85.8 | ||||||||||||||||||
| Earnings per common share: | ||||||||||||||||||||||||||
| - basic | $ | 1.87 | $ | 0.76 | $ | 0.30 | $ | 1.98 | ||||||||||||||||||
| - diluted | $ | 1.85 | $ | 0.73 | $ | 0.30 | $ | 1.93 | ||||||||||||||||||
Earnings (loss) per share from operations (A): | ||||||||||||||||||||||||||
| - basic | $ | 0.67 | $ | 0.32 | $ | (0.19) | $ | 0.63 | ||||||||||||||||||
| - diluted | $ | 0.66 | $ | 0.30 | $ | (0.19) | $ | 0.59 | ||||||||||||||||||
| Weighted average shares outstanding: | ||||||||||||||||||||||||||
| - basic | 43.8 | 43.6 | 43.7 | 43.4 | ||||||||||||||||||||||
| - diluted | 44.3 | 44.0 | 44.3 | 44.0 | ||||||||||||||||||||||
| Return on average equity (LTM) | 1.3 | % | 9.8 | % | ||||||||||||||||||||||
| Book value per share | $ | 23.00 | $ | 22.19 | ||||||||||||||||||||||
| Dividends paid per share | $ | 0.10 | $ | 0.10 | $ | 0.40 | $ | 0.40 | ||||||||||||||||||
| Total shares outstanding | 43.9 | 43.6 | ||||||||||||||||||||||||
| GAAP ratios: | ||||||||||||||||||||||||||
| Cat loss and ALAE ratio | 4.3 | 7.7 | 14.9 | 8.0 | ||||||||||||||||||||||
| Non-cat loss and ALAE ratio | 54.7 | 56.5 | 55.5 | 59.6 | ||||||||||||||||||||||
| Loss and LAE ratio | 59.0 | 64.2 | 70.4 | 67.6 | ||||||||||||||||||||||
| Expense ratio | 34.8 | 35.8 | 34.9 | 35.4 | ||||||||||||||||||||||
| Combined ratio | 93.8 | 100.0 | 105.3 | 103.0 | ||||||||||||||||||||||
(A)Reconciliation of non-GAAP financial measure: | ||||||||||||||||||||||||||
| Net income (loss) from operations | ||||||||||||||||||||||||||
| Net income | $ | 81.8 | $ | 33.2 | $ | 13.1 | $ | 85.8 | ||||||||||||||||||
| Net investment gain, net of tax | 52.6 | 20.2 | 21.6 | 59.7 | ||||||||||||||||||||||
| Net income (loss) from operations | $ | 29.2 | $ | 13.0 | $ | (8.5) | $ | 26.1 | ||||||||||||||||||
3 The fourth quarter and year to date 2019 results reflect immaterial revisions, primarily for (i) under reported ceded premiums, (ii) the balance sheet presentation of premiums receivable, and (iii) a revision to recognize an actuarial gain which reduced our postretirement benefits liability while increasing shareholder’s equity. Accordingly, prior period amounts throughout this release have been adjusted to incorporate the revised amounts, where applicable. Please refer to our Form 10-K for the year ending December 31, 2020 for further information. | ||||||||||||||||||||||||||
Page 4 of 21
STATE AUTO FINANCIAL CORPORATION AND SUBSIDIARIES
| Condensed Consolidated Balance Sheets | ||||||||||||||
| ($ and shares in millions, except per share amounts) | ||||||||||||||
| (unaudited) | December 31 | December 31 | ||||||||||||
| 2020 | 2019 3 | |||||||||||||
| ASSETS | ||||||||||||||
| Fixed maturities, available-for-sale, at fair value (amortized cost $2,117.0 and $2,080.0, respectively) | $ | 2,237.2 | $ | 2,128.4 | ||||||||||
| Equity securities | 389.7 | 395.2 | ||||||||||||
| Other invested assets | 71.1 | 69.7 | ||||||||||||
| Other invested assets, at cost | 12.1 | 6.5 | ||||||||||||
| Notes receivable from affiliate | 70.0 | 70.0 | ||||||||||||
| Total investments | 2,780.1 | 2,669.8 | ||||||||||||
| Cash and cash equivalents | 90.7 | 78.0 | ||||||||||||
| Accrued investment income and other assets | 29.7 | 31.7 | ||||||||||||
| Premiums receivable | 14.0 | 13.6 | ||||||||||||
| Deferred policy acquisition costs | 122.2 | 111.1 | ||||||||||||
| Reinsurance recoverable on losses and loss expenses payable | 24.3 | 13.6 | ||||||||||||
| Prepaid reinsurance premiums | 8.3 | 7.5 | ||||||||||||
| Due from affiliate | — | 4.1 | ||||||||||||
| Current federal income taxes | 1.7 | 6.3 | ||||||||||||
| Net deferred federal income taxes | 27.3 | 39.7 | ||||||||||||
| Property and equipment, net | 4.2 | 4.2 | ||||||||||||
| Total assets | $ | 3,102.5 | $ | 2,979.6 | ||||||||||
| LIABILITIES | ||||||||||||||
| Losses and loss expenses payable | $ | 1,050.4 | $ | 1,066.5 | ||||||||||
| Unearned premiums | 723.4 | 649.2 | ||||||||||||
| Notes payable (affiliates $15.2 and $15.2, respectively) | 122.1 | 122.0 | ||||||||||||
| Pension and postretirement benefits | 66.2 | 59.5 | ||||||||||||
| Due to affiliate | 11.2 | — | ||||||||||||
| Other liabilities | 119.2 | 114.9 | ||||||||||||
| Total liabilities | 2,092.5 | 2,012.1 | ||||||||||||
| STOCKHOLDERS' EQUITY | ||||||||||||||
| Common stock, without par value. Authorized 100.0 shares; 50.7 and 50.4 shares issued, respectively, at stated value of $2.50 per share | 126.8 | 125.9 | ||||||||||||
| Treasury stock, 6.9 and 6.9 shares, respectively, at cost | (118.4) | (117.5) | ||||||||||||
| Additional paid-in capital | 213.3 | 206.7 | ||||||||||||
| Accumulated other comprehensive income (loss) | 13.9 | (26.9) | ||||||||||||
| Retained earnings | 774.4 | 779.3 | ||||||||||||
| Total stockholders’ equity | 1,010.0 | 967.5 | ||||||||||||
| Total liabilities and stockholders’ equity | $ | 3,102.5 | $ | 2,979.6 | ||||||||||
Page 5 of 21
STATE AUTO FINANCIAL CORPORATION AND SUBSIDIARIES
| Condensed Consolidated Statements of Income | ||||||||||||||||||||||||||
| ($ in millions, except per share amounts) | ||||||||||||||||||||||||||
| (unaudited) | Three months ended December 31 | Year ended December 31 | ||||||||||||||||||||||||
| 2020 | 2019 3 | 2020 | 2019 3 | |||||||||||||||||||||||
| Earned premiums | $ | 356.5 | $ | 322.8 | $ | 1,380.9 | $ | 1,250.2 | ||||||||||||||||||
| Net investment income | 17.6 | 20.0 | 72.1 | 80.4 | ||||||||||||||||||||||
| Net investment gain | 66.6 | 24.0 | 27.3 | 74.2 | ||||||||||||||||||||||
| Other income from affiliates | 0.5 | 0.8 | 2.1 | 2.4 | ||||||||||||||||||||||
| Total revenues | 441.2 | 367.6 | 1,482.4 | 1,407.2 | ||||||||||||||||||||||
| Losses and loss expenses | 210.4 | 207.2 | 972.6 | 844.8 | ||||||||||||||||||||||
| Acquisition and operating expenses | 124.0 | 115.5 | 481.4 | 440.7 | ||||||||||||||||||||||
| Interest expense | 1.1 | 1.2 | 4.7 | 4.9 | ||||||||||||||||||||||
| Other expenses | 3.7 | 2.3 | 9.3 | 11.3 | ||||||||||||||||||||||
| Total expenses | 339.2 | 326.2 | 1,468.0 | 1,301.7 | ||||||||||||||||||||||
| Income before federal income taxes | 102.0 | 41.4 | 14.4 | 105.5 | ||||||||||||||||||||||
| Federal income tax expense (benefit): | ||||||||||||||||||||||||||
| Current | 0.1 | — | (0.3) | (0.4) | ||||||||||||||||||||||
| Deferred | 20.1 | 8.2 | 1.6 | 20.1 | ||||||||||||||||||||||
| Federal income tax expense | 20.2 | 8.2 | 1.3 | 19.7 | ||||||||||||||||||||||
| Net income | $ | 81.8 | $ | 33.2 | $ | 13.1 | $ | 85.8 | ||||||||||||||||||
| Earnings per common share: | ||||||||||||||||||||||||||
| Basic | $ | 1.87 | $ | 0.76 | $ | 0.30 | $ | 1.98 | ||||||||||||||||||
| Diluted | $ | 1.85 | $ | 0.73 | $ | 0.30 | $ | 1.93 | ||||||||||||||||||
| Dividends paid per common share | $ | 0.10 | $ | 0.10 | $ | 0.40 | $ | 0.40 | ||||||||||||||||||
Page 6 of 21
STATE AUTO FINANCIAL CORPORATION AND SUBSIDIARIES
| Consolidated Statements of Comprehensive Income | |||||||||||||||||||||||
| ($ in millions) | |||||||||||||||||||||||
| (unaudited) | Three months ended December 31 | Year ended December 31 | |||||||||||||||||||||
| 2020 | 2019 3 | 2020 | 2019 3 | ||||||||||||||||||||
| Net income | $ | 81.8 | $ | 33.2 | $ | 13.1 | $ | 85.8 | |||||||||||||||
| Other comprehensive (loss) income, net of tax: | |||||||||||||||||||||||
| Net unrealized holding gain (loss) on available-for-sale investments: | |||||||||||||||||||||||
| Unrealized holding (loss) gain | (3.0) | (11.1) | 71.5 | 80.7 | |||||||||||||||||||
| Reclassification adjustments for losses (gains) realized in net income | 3.5 | (0.7) | 0.3 | (3.5) | |||||||||||||||||||
| Income tax (expense) benefit | (0.1) | 2.5 | (15.1) | (16.2) | |||||||||||||||||||
| Total net unrealized holding gain (loss) on available- for-sale investments | 0.4 | (9.3) | 56.7 | 61.0 | |||||||||||||||||||
| Net unrecognized benefit plan obligations: | |||||||||||||||||||||||
| Net actuarial (loss) gain arising during the period | (27.4) | 7.5 | (27.4) | 7.5 | |||||||||||||||||||
| Reclassification adjustments for amortization to statement of income: | |||||||||||||||||||||||
| Prior service credit | (1.5) | (1.5) | (6.3) | (6.4) | |||||||||||||||||||
| Net actuarial loss | 2.7 | 2.4 | 13.7 | 9.6 | |||||||||||||||||||
| Income tax benefit (expense) | 5.4 | (1.8) | 4.1 | (2.2) | |||||||||||||||||||
| Total net unrecognized benefit plan obligations | (20.8) | 6.6 | (15.9) | 8.5 | |||||||||||||||||||
| Other comprehensive (loss) income | (20.4) | (2.7) | 40.8 | 69.5 | |||||||||||||||||||
| Comprehensive income | $ | 61.4 | $ | 30.5 | $ | 53.9 | $ | 155.3 | |||||||||||||||
Page 7 of 21
STATE AUTO FINANCIAL CORPORATION AND SUBSIDIARIES
| Condensed Consolidated Statement of Stockholders' Equity | ||||||||||||||
| ($ and shares in millions) | ||||||||||||||
| (unaudited) | Year Ended | Year Ended | ||||||||||||
| December 31 | December 31 | |||||||||||||
| 2020 | 2019 3 | |||||||||||||
| Common shares: | ||||||||||||||
| Balance at beginning of year | 50.4 | 50.0 | ||||||||||||
| Issuance of shares | 0.3 | 0.4 | ||||||||||||
| Balance at end of year | 50.7 | 50.4 | ||||||||||||
| Treasury shares: | ||||||||||||||
| Balance at beginning of year | (6.9) | (6.8) | ||||||||||||
| Issuance of shares | — | (0.1) | ||||||||||||
| Balance at beginning of year and year ended | (6.9) | (6.9) | ||||||||||||
| Common stock: | ||||||||||||||
| Balance at beginning of year | $ | 125.9 | $ | 125.0 | ||||||||||
| Issuance of shares | 0.9 | 0.9 | ||||||||||||
| Balance at end of year | 126.8 | 125.9 | ||||||||||||
| Treasury stock: | ||||||||||||||
| Balance at beginning of year | $ | (117.5) | $ | (117.0) | ||||||||||
| Shares acquired on stock award exercises | (0.9) | (0.5) | ||||||||||||
| Balance at end of year | (118.4) | (117.5) | ||||||||||||
| Additional paid-in capital: | ||||||||||||||
| Balance at beginning of year | $ | 206.7 | $ | 194.2 | ||||||||||
| Issuance of common stock | 3.0 | 5.1 | ||||||||||||
| Stock awards granted | 3.6 | 7.4 | ||||||||||||
| Balance at end of year | 213.3 | 206.7 | ||||||||||||
| Accumulated other comprehensive loss: | ||||||||||||||
| Balance at beginning of year | $ | (26.9) | $ | (96.4) | ||||||||||
| Change in unrealized gain on available-for-sale investments, net of tax | 56.7 | 61.0 | ||||||||||||
| Change in unrecognized benefit plan obligations, net of tax | (15.9) | 8.5 | ||||||||||||
| Balance at end of year | 13.9 | (26.9) | ||||||||||||
| Retained earnings: | ||||||||||||||
| Balance at beginning of year | $ | 779.3 | $ | 710.9 | ||||||||||
| Cumulative effect of change in accounting to establish an allowance for expected credit losses at January 1, 2020 | (0.5) | — | ||||||||||||
| Net income | 13.1 | 85.8 | ||||||||||||
| Dividends declared (affiliates $10.4 and $10.4, respectively) | (17.5) | (17.4) | ||||||||||||
| Balance at end of year | 774.4 | 779.3 | ||||||||||||
| Total stockholders’ equity at end of year | $ | 1,010.0 | $ | 967.5 | ||||||||||
Page 8 of 21
STATE AUTO FINANCIAL CORPORATION AND SUBSIDIARIES
| Condensed Consolidated Statements of Cash Flow | ||||||||||||||
| ($ millions) | ||||||||||||||
| (unaudited) | ||||||||||||||
| Year ended December 31 | ||||||||||||||
| 2020 | 2019 3 | |||||||||||||
| Cash flows from operating activities: | ||||||||||||||
| Net income | $ | 13.1 | $ | 85.8 | ||||||||||
| Adjustments to reconcile net income to net cash provided by (used in) operating activities: | ||||||||||||||
| Depreciation and amortization, net | 10.6 | 9.4 | ||||||||||||
| Share-based compensation | 0.9 | 6.1 | ||||||||||||
| Net investment gain | (27.3) | (74.2) | ||||||||||||
| Changes in operating assets and liabilities: | ||||||||||||||
| Deferred policy acquisition costs | (11.1) | (9.2) | ||||||||||||
| Accrued investment income and other assets | 2.0 | 0.7 | ||||||||||||
| Premiums receivable | (0.4) | (0.9) | ||||||||||||
| Postretirement and pension benefits | (16.9) | (14.5) | ||||||||||||
| Reinsurance recoverable on losses and loss expenses payable and prepaid reinsurance premiums | (11.5) | (9.0) | ||||||||||||
| Other liabilities and due to/from affiliate, net | 25.8 | (42.0) | ||||||||||||
| Losses and loss expenses payable | (16.6) | (80.3) | ||||||||||||
| Unearned premiums | 74.2 | 65.0 | ||||||||||||
| Deferred tax expense on share-based awards | — | (0.9) | ||||||||||||
| Federal income taxes | 6.2 | 20.1 | ||||||||||||
| Net cash provided by (used in) operating activities | 49.0 | (43.9) | ||||||||||||
| Cash flows from investing activities: | ||||||||||||||
| Purchases of fixed maturities available-for-sale | (661.0) | (592.6) | ||||||||||||
| Purchases of equity securities | (88.9) | (63.4) | ||||||||||||
| Purchases of other invested assets | (7.6) | (13.3) | ||||||||||||
| Maturities, calls and principal reductions of fixed maturities available-for-sale | 384.1 | 386.3 | ||||||||||||
| Sales of fixed maturities available-for-sale | 229.0 | 308.8 | ||||||||||||
| Sales of equity securities | 121.1 | 45.4 | ||||||||||||
| Sales of other invested assets | 1.3 | 1.3 | ||||||||||||
| Disposals of property and equipment | 0.2 | 1.6 | ||||||||||||
| Net cash (used in) provided by investing activities | (21.8) | 74.1 | ||||||||||||
| Cash flows from financing activities: | ||||||||||||||
| Proceeds from issuance of common stock | 3.9 | 5.9 | ||||||||||||
| Payments to acquire treasury shares | (0.9) | (0.5) | ||||||||||||
| Payment of dividends | (17.5) | (17.4) | ||||||||||||
| Proceeds from short-term debt | 60.0 | — | ||||||||||||
| Repayment of short-term debt | (60.0) | — | ||||||||||||
| Proceeds from long-term debt | 21.5 | — | ||||||||||||
| Repayment of long-term debt | (21.5) | — | ||||||||||||
| Net cash used in financing activities | (14.5) | (12.0) | ||||||||||||
| Net increase in cash and cash equivalents | 12.7 | 18.2 | ||||||||||||
| Cash and cash equivalents at beginning of period | 78.0 | 59.8 | ||||||||||||
| Cash and cash equivalents at end of period | $ | 90.7 | $ | 78.0 | ||||||||||
| Supplemental disclosures: | ||||||||||||||
| Federal income tax refund | $ | 4.9 | $ | — | ||||||||||
| Interest paid (affiliates $0.8 and $1.1, respectively) | $ | 4.5 | $ | 4.8 | ||||||||||
Page 9 of 21
STATE AUTO FINANCIAL CORPORATION AND SUBSIDIARIES
| Net Investment Income | ||||||||||||||||||||||||||||||||
| ($ in millions) | ||||||||||||||||||||||||||||||||
| unaudited | 12/31/2019 | 3/31/2020 | 6/30/2020 | 9/30/2020 | 12/31/2020 | |||||||||||||||||||||||||||
| Quarter to Date | ||||||||||||||||||||||||||||||||
| Gross investment income: | ||||||||||||||||||||||||||||||||
| Fixed maturities | $ | 13.9 | $ | 14.5 | $ | 14.8 | $ | 13.7 | $ | 14.3 | ||||||||||||||||||||||
| TIPS | 0.7 | 0.6 | (0.3) | 1.3 | 0.7 | |||||||||||||||||||||||||||
| Total fixed maturities | 14.6 | 15.1 | 14.5 | 15.0 | 15.0 | |||||||||||||||||||||||||||
| Equity securities | 4.3 | 3.1 | 2.6 | 2.1 | 1.5 | |||||||||||||||||||||||||||
| Other | 1.3 | 1.0 | 0.8 | 0.9 | 1.3 | |||||||||||||||||||||||||||
| Total gross investment income | 20.2 | 19.2 | 17.9 | 18.0 | 17.8 | |||||||||||||||||||||||||||
| Less: Investment expenses | 0.2 | 0.3 | 0.2 | 0.1 | 0.2 | |||||||||||||||||||||||||||
| Net investment income | $ | 20.0 | $ | 18.9 | $ | 17.7 | $ | 17.9 | $ | 17.6 | ||||||||||||||||||||||
| Year to Date | ||||||||||||||||||||||||||||||||
| Gross investment income: | ||||||||||||||||||||||||||||||||
| Fixed maturities | $ | 58.4 | $ | 14.5 | $ | 29.3 | $ | 43.0 | $ | 57.3 | ||||||||||||||||||||||
| TIPS | 3.9 | 0.6 | 0.3 | 1.6 | 2.3 | |||||||||||||||||||||||||||
| Total fixed maturities | 62.3 | 15.1 | 29.6 | 44.6 | 59.6 | |||||||||||||||||||||||||||
| Equity securities | 13.2 | 3.1 | 5.7 | 7.8 | 9.3 | |||||||||||||||||||||||||||
| Other | 5.5 | 1.0 | 1.8 | 2.7 | 4.0 | |||||||||||||||||||||||||||
| Total gross investment income | 81.0 | 19.2 | 37.1 | 55.1 | 72.9 | |||||||||||||||||||||||||||
| Less: Investment expenses | 0.6 | 0.3 | 0.5 | 0.6 | 0.8 | |||||||||||||||||||||||||||
| Net investment income | $ | 80.4 | $ | 18.9 | $ | 36.6 | $ | 54.5 | $ | 72.1 | ||||||||||||||||||||||
| 12/31/2019 | 3/31/2020 | 6/30/2020 | 9/30/2020 | 12/31/2020 | ||||||||||||||||||||||||||||
| TIPS, fair value | $ | 135.6 | $ | 111.4 | $ | 115.9 | $ | 117.0 | $ | 116.2 | ||||||||||||||||||||||
| TIPS, book value | $ | 126.2 | $ | 101.5 | $ | 100.9 | $ | 99.4 | $ | 97.8 | ||||||||||||||||||||||
| Net Investment Gain | |||||||||||||||||||||||
| ($ millions) | Three months ended December 31 | Twelve months ended December 31 | |||||||||||||||||||||
| 2020 | 2019 | 2020 | 2019 | ||||||||||||||||||||
| Investment gain, net: | |||||||||||||||||||||||
| Fixed maturities: | |||||||||||||||||||||||
| Realized (losses) gains on sales of securities, net | $ | (3.5) | $ | 0.7 | $ | (0.3) | $ | 3.5 | |||||||||||||||
| Equity securities: | |||||||||||||||||||||||
| Realized gains (losses) on sales of securities, net | 5.8 | 0.7 | (45.1) | (1.8) | |||||||||||||||||||
| Unrealized gain on securities still held, net | 56.0 | 17.5 | 71.8 | 63.9 | |||||||||||||||||||
| Net gain on equity securities | 61.8 | 18.2 | 26.7 | 62.1 | |||||||||||||||||||
| Other invested assets: | |||||||||||||||||||||||
| Unrealized gain on securities still held, net | 8.3 | 5.1 | 0.7 | 9.9 | |||||||||||||||||||
| Net gain on other invested assets | 8.3 | 5.1 | 0.7 | 9.9 | |||||||||||||||||||
| Other net realized gain (loss) | — | — | 0.2 | (1.3) | |||||||||||||||||||
| Net gain on investments | $ | 66.6 | $ | 24.0 | $ | 27.3 | $ | 74.2 | |||||||||||||||
Page 10 of 21
STATE AUTO FINANCIAL CORPORATION AND SUBSIDIARIES
| Income Taxes | |||||||||||||||||
| ($ in millions) | |||||||||||||||||
| unaudited | |||||||||||||||||
| The following table sets forth the tax effects of temporary differences that give rise to significant portions of deferred tax assets and deferred tax liabilities: | |||||||||||||||||
| December 31 | |||||||||||||||||
| 2020 | 2019 3 | ||||||||||||||||
| Deferred tax assets: | |||||||||||||||||
| Unearned premiums not currently deductible | $ | 30.1 | $ | 27.0 | |||||||||||||
| Losses and loss expenses payable discounting | 10.5 | 10.6 | |||||||||||||||
| Postretirement and pension benefits | 19.3 | 17.1 | |||||||||||||||
| Other liabilities | 12.2 | 13.4 | |||||||||||||||
| Net operating loss carryforward | 19.8 | 12.6 | |||||||||||||||
| Capital loss carryforward | 6.1 | — | |||||||||||||||
| Tax credit carryforwards | 1.9 | 2.5 | |||||||||||||||
| Other | 1.1 | 1.1 | |||||||||||||||
| Total deferred tax assets | 101.0 | 84.3 | |||||||||||||||
| Deferred tax liabilities: | |||||||||||||||||
| Deferral of policy acquisition costs | 25.7 | 23.3 | |||||||||||||||
| Investments | 48.0 | 21.3 | |||||||||||||||
| Total deferred tax liabilities | 73.7 | 44.6 | |||||||||||||||
| Net deferred federal income taxes | $ | 27.3 | $ | 39.7 | |||||||||||||
Page 11 of 21
STATE AUTO FINANCIAL CORPORATION AND SUBSIDIARIES
| ($ in millions) | ||||||||||||||||||||||||||
| Three months ended December 31, 2020 | Personal Auto | Homeowners | Other Personal | Total | ||||||||||||||||||||||
| Net written premiums | $ | 86.0 | $ | 103.7 | $ | 18.4 | $ | 208.1 | ||||||||||||||||||
| Net earned premiums | 96.3 | 97.9 | 15.1 | 209.3 | ||||||||||||||||||||||
| Losses and LAE incurred: | ||||||||||||||||||||||||||
| Cat loss and ALAE | — | 6.5 | 0.2 | 6.7 | ||||||||||||||||||||||
| Non-cat loss and ALAE | ||||||||||||||||||||||||||
| Prior accident years non-cat loss and ALAE | 1.2 | 0.7 | (0.4) | 1.5 | ||||||||||||||||||||||
| Current accident year non-cat loss and ALAE | 72.3 | 38.9 | 6.2 | 117.4 | ||||||||||||||||||||||
| Total non-cat loss and ALAE | 73.5 | 39.6 | 5.8 | 118.9 | ||||||||||||||||||||||
| Total Loss and ALAE | 73.5 | 46.1 | 6.0 | 125.6 | ||||||||||||||||||||||
| ULAE | 8.0 | 4.4 | 0.6 | 13.0 | ||||||||||||||||||||||
| Total Loss and LAE | 81.5 | 50.5 | 6.6 | 138.6 | ||||||||||||||||||||||
| Underwriting expenses | 28.6 | 34.2 | 5.9 | 68.7 | ||||||||||||||||||||||
| Net underwriting (loss) gain | $ | (13.8) | $ | 13.2 | $ | 2.6 | $ | 2.0 | ||||||||||||||||||
| Cat loss and ALAE ratio | — | % | 6.6 | % | 1.8 | % | 3.2 | % | ||||||||||||||||||
| Non-cat loss and ALAE ratio | ||||||||||||||||||||||||||
| Prior accident years non-cat loss and ALAE ratio | 1.3 | % | 0.7 | % | (3.1) | % | 0.7 | % | ||||||||||||||||||
| Current accident year non-cat loss and ALAE ratio | 75.0 | % | 39.7 | % | 40.9 | % | 56.1 | % | ||||||||||||||||||
| Total non-cat loss and ALAE ratio | 76.3 | % | 40.4 | % | 37.8 | % | 56.8 | % | ||||||||||||||||||
| Total Loss and ALAE ratio | 76.3 | % | 47.0 | % | 39.6 | % | 60.0 | % | ||||||||||||||||||
| ULAE ratio | 8.3 | % | 4.6 | % | 3.6 | % | 6.2 | % | ||||||||||||||||||
| Total Loss and LAE ratio | 84.6 | % | 51.6 | % | 43.2 | % | 66.2 | % | ||||||||||||||||||
| Expense ratio | 33.4 | % | 32.9 | % | 32.2 | % | 33.1 | % | ||||||||||||||||||
| Combined ratio | 118.0 | % | 84.5 | % | 75.4 | % | 99.3 | % | ||||||||||||||||||
| ($ in millions) | ||||||||||||||||||||||||||
Three months ended December 31, 2019 3 | Personal Auto | Homeowners | Other Personal | Total | ||||||||||||||||||||||
| Net written premiums | $ | 98.9 | $ | 84.6 | $ | 12.9 | $ | 196.4 | ||||||||||||||||||
| Net earned premiums | 105.4 | 79.8 | 10.7 | 195.9 | ||||||||||||||||||||||
| Losses and LAE incurred: | ||||||||||||||||||||||||||
| Cat loss and ALAE | 0.6 | 12.3 | 1.0 | 13.9 | ||||||||||||||||||||||
| Non-cat loss and ALAE | ||||||||||||||||||||||||||
| Prior accident years non-cat loss and ALAE | 0.3 | (0.2) | (0.2) | (0.1) | ||||||||||||||||||||||
| Current accident year non-cat loss and ALAE | 77.0 | 32.3 | 3.4 | 112.7 | ||||||||||||||||||||||
| Total non-cat loss and ALAE | 77.3 | 32.1 | 3.2 | 112.6 | ||||||||||||||||||||||
| Total Loss and ALAE | 77.9 | 44.4 | 4.2 | 126.5 | ||||||||||||||||||||||
| ULAE | 7.9 | 4.8 | 0.3 | 13.0 | ||||||||||||||||||||||
| Total Loss and LAE | 85.8 | 49.2 | 4.5 | 139.5 | ||||||||||||||||||||||
| Underwriting expenses | 32.6 | 27.4 | 4.1 | 64.1 | ||||||||||||||||||||||
| Net underwriting (loss) gain | $ | (13.0) | $ | 3.2 | $ | 2.1 | $ | (7.7) | ||||||||||||||||||
| Cat loss and ALAE ratio | 0.6 | % | 15.5 | % | 8.6 | % | 7.1 | % | ||||||||||||||||||
| Non-cat loss and ALAE ratio | ||||||||||||||||||||||||||
| Prior accident years non-cat loss and ALAE ratio | 0.3 | % | (0.4) | % | (1.7) | % | (0.1) | % | ||||||||||||||||||
| Current accident year non-cat loss and ALAE ratio | 73.1 | % | 40.5 | % | 32.0 | % | 57.5 | % | ||||||||||||||||||
| Total non-cat loss and ALAE ratio | 73.4 | % | 40.1 | % | 30.3 | % | 57.4 | % | ||||||||||||||||||
| Total Loss and ALAE ratio | 74.0 | % | 55.6 | % | 38.9 | % | 64.5 | % | ||||||||||||||||||
| ULAE ratio | 7.5 | % | 6.1 | % | 2.7 | % | 6.7 | % | ||||||||||||||||||
| Total Loss and LAE ratio | 81.5 | % | 61.7 | % | 41.6 | % | 71.2 | % | ||||||||||||||||||
| Expense ratio | 32.8 | % | 32.3 | % | 32.1 | % | 32.6 | % | ||||||||||||||||||
| Combined ratio | 114.3 | % | 94.0 | % | 73.7 | % | 103.8 | % | ||||||||||||||||||
Page 12 of 21
STATE AUTO FINANCIAL CORPORATION AND SUBSIDIARIES
| ($ in millions) | ||||||||||||||||||||||||||
| Twelve months ended December 31, 2020 | Personal Auto | Homeowners | Other Personal | Total | ||||||||||||||||||||||
| Net written premiums | $ | 396.3 | $ | 402.8 | $ | 64.1 | $ | 863.2 | ||||||||||||||||||
| Net earned premiums | 407.3 | 360.8 | 50.9 | 819.0 | ||||||||||||||||||||||
| Losses and LAE incurred: | ||||||||||||||||||||||||||
| Cat loss and ALAE | 6.5 | 99.9 | 12.2 | 118.6 | ||||||||||||||||||||||
| Non-cat loss and ALAE | ||||||||||||||||||||||||||
| Prior accident years non-cat loss and ALAE | 20.3 | 3.5 | (2.1) | 21.7 | ||||||||||||||||||||||
| Current accident year non-cat loss and ALAE | 238.0 | 163.9 | 19.2 | 421.1 | ||||||||||||||||||||||
| Total non-cat loss and ALAE | 258.3 | 167.4 | 17.1 | 442.8 | ||||||||||||||||||||||
| Total Loss and ALAE | 264.8 | 267.3 | 29.3 | 561.4 | ||||||||||||||||||||||
| ULAE | 31.0 | 23.0 | 1.8 | 55.8 | ||||||||||||||||||||||
| Total Loss and LAE | 295.8 | 290.3 | 31.1 | 617.2 | ||||||||||||||||||||||
| Underwriting expenses | 127.1 | 123.9 | 19.6 | 270.6 | ||||||||||||||||||||||
| Net underwriting (loss) gain | $ | (15.6) | $ | (53.4) | $ | 0.2 | $ | (68.8) | ||||||||||||||||||
| Cat loss and ALAE ratio | 1.6 | % | 27.7 | % | 24.0 | % | 14.5 | % | ||||||||||||||||||
| Non-cat loss and ALAE ratio | ||||||||||||||||||||||||||
| Prior accident years non-cat loss and ALAE ratio | 5.0 | % | 1.0 | % | (4.1) | % | 2.7 | % | ||||||||||||||||||
| Current accident year non-cat loss and ALAE ratio | 58.4 | % | 45.4 | % | 37.7 | % | 51.4 | % | ||||||||||||||||||
| Total non-cat loss and ALAE ratio | 63.4 | % | 46.4 | % | 33.6 | % | 54.1 | % | ||||||||||||||||||
| Total Loss and ALAE ratio | 65.0 | % | 74.1 | % | 57.6 | % | 68.6 | % | ||||||||||||||||||
| ULAE ratio | 7.6 | % | 6.4 | % | 3.4 | % | 6.8 | % | ||||||||||||||||||
| Total Loss and LAE ratio | 72.6 | % | 80.5 | % | 61.0 | % | 75.4 | % | ||||||||||||||||||
| Expense ratio | 32.1 | % | 30.7 | % | 30.6 | % | 31.4 | % | ||||||||||||||||||
| Combined ratio | 104.7 | % | 111.2 | % | 91.6 | % | 106.8 | % | ||||||||||||||||||
| ($ in millions) | ||||||||||||||||||||||||||
Twelve months ended December 31, 2019 3 | Personal Auto | Homeowners | Other Personal | Total | ||||||||||||||||||||||
| Net written premiums | $ | 421.2 | $ | 326.0 | $ | 41.9 | $ | 789.1 | ||||||||||||||||||
| Net earned premiums | 425.0 | 295.9 | 35.0 | 755.9 | ||||||||||||||||||||||
| Losses and LAE incurred: | ||||||||||||||||||||||||||
| Cat loss and ALAE | 6.0 | 60.1 | 5.0 | 71.1 | ||||||||||||||||||||||
| Non-cat loss and ALAE | ||||||||||||||||||||||||||
| Prior accident years non-cat loss and ALAE | (10.7) | 0.3 | (2.1) | (12.5) | ||||||||||||||||||||||
| Current accident year non-cat loss and ALAE | 284.8 | 142.7 | 16.1 | 443.6 | ||||||||||||||||||||||
| Total non-cat loss and ALAE | 274.1 | 143.0 | 14.0 | 431.1 | ||||||||||||||||||||||
| Total Loss and ALAE | 280.1 | 203.1 | 19.0 | 502.2 | ||||||||||||||||||||||
| ULAE | 30.1 | 19.9 | 1.2 | 51.2 | ||||||||||||||||||||||
| Total Loss and LAE | 310.2 | 223.0 | 20.2 | 553.4 | ||||||||||||||||||||||
| Underwriting expenses | 129.3 | 102.2 | 13.2 | 244.7 | ||||||||||||||||||||||
| Net underwriting (loss) gain | $ | (14.5) | $ | (29.3) | $ | 1.6 | $ | (42.2) | ||||||||||||||||||
| Cat loss and ALAE ratio | 1.4 | % | 20.3 | % | 14.1 | % | 9.4 | % | ||||||||||||||||||
| Non-cat loss and ALAE ratio | ||||||||||||||||||||||||||
| Prior accident years non-cat loss and ALAE ratio | (2.5) | % | 0.1 | % | (5.9) | % | (1.7) | % | ||||||||||||||||||
| Current accident year non-cat loss and ALAE ratio | 67.0 | % | 48.2 | % | 45.9 | % | 58.8 | % | ||||||||||||||||||
| Total non-cat loss and ALAE ratio | 64.5 | % | 48.3 | % | 40.0 | % | 57.1 | % | ||||||||||||||||||
| Total Loss and ALAE ratio | 65.9 | % | 68.6 | % | 54.1 | % | 66.5 | % | ||||||||||||||||||
| ULAE ratio | 7.1 | % | 6.8 | % | 3.4 | % | 6.8 | % | ||||||||||||||||||
| Total Loss and LAE ratio | 73.0 | % | 75.4 | % | 57.5 | % | 73.3 | % | ||||||||||||||||||
| Expense ratio | 30.7 | % | 31.3 | % | 31.6 | % | 31.0 | % | ||||||||||||||||||
| Combined ratio | 103.7 | % | 106.7 | % | 89.1 | % | 104.3 | % | ||||||||||||||||||
Page 13 of 21
STATE AUTO FINANCIAL CORPORATION AND SUBSIDIARIES
| SAP Commercial Insurance Segment Results | ||||||||||||||||||||||||||||||||||||||||||||
| (unaudited) | ||||||||||||||||||||||||||||||||||||||||||||
| ($ in millions) | ||||||||||||||||||||||||||||||||||||||||||||
| Three months ended December 31, 2020 | Commercial Auto | Small Commercial Package | Middle Market Commercial | Workers' Comp | Farm & Ranch | Other Commercial | Total | |||||||||||||||||||||||||||||||||||||
| Net written premiums | $ | 39.3 | $ | 32.4 | $ | 34.6 | $ | 13.6 | $ | 16.9 | $ | 4.3 | $ | 141.1 | ||||||||||||||||||||||||||||||
| Net earned premiums | 37.9 | 31.9 | 40.5 | 16.5 | 15.5 | 4.8 | 147.1 | |||||||||||||||||||||||||||||||||||||
| Losses and LAE incurred: | ||||||||||||||||||||||||||||||||||||||||||||
| Cat loss and ALAE | 0.1 | 0.7 | 7.2 | — | 0.3 | — | 8.3 | |||||||||||||||||||||||||||||||||||||
| Non-cat loss and ALAE | ||||||||||||||||||||||||||||||||||||||||||||
| Prior accident years non-cat loss and ALAE | (0.1) | (6.5) | (2.4) | (8.8) | (0.5) | (2.9) | (21.2) | |||||||||||||||||||||||||||||||||||||
| Current accident year non-cat loss and ALAE | 23.4 | 12.0 | 19.1 | 15.0 | 10.2 | 0.5 | 80.2 | |||||||||||||||||||||||||||||||||||||
| Total non-cat loss and ALAE | 23.3 | 5.5 | 16.7 | 6.2 | 9.7 | (2.4) | 59.0 | |||||||||||||||||||||||||||||||||||||
| Total Loss and ALAE | 23.4 | 6.2 | 23.9 | 6.2 | 10.0 | (2.4) | 67.3 | |||||||||||||||||||||||||||||||||||||
| ULAE | 1.7 | 0.6 | 0.1 | 1.5 | 0.6 | 0.1 | 4.6 | |||||||||||||||||||||||||||||||||||||
| Total Loss and LAE | 25.1 | 6.8 | 24.0 | 7.7 | 10.6 | (2.3) | 71.9 | |||||||||||||||||||||||||||||||||||||
| Underwriting expenses | 13.0 | 11.1 | 14.5 | 7.2 | 7.0 | 1.8 | 54.6 | |||||||||||||||||||||||||||||||||||||
| Net underwriting (loss) gain | $ | (0.2) | $ | 14.0 | $ | 2.0 | $ | 1.6 | $ | (2.1) | $ | 5.3 | $ | 20.6 | ||||||||||||||||||||||||||||||
| Cat loss and ALAE ratio | 0.1 | % | 2.4 | % | 17.9 | % | — | % | 2.2 | % | — | % | 5.7 | % | ||||||||||||||||||||||||||||||
| Non-cat loss and ALAE ratio | ||||||||||||||||||||||||||||||||||||||||||||
| Prior accident years non-cat loss and ALAE ratio | (0.2) | % | (20.4) | % | (6.1) | % | (53.1) | % | (3.5) | % | (58.4) | % | (14.4) | % | ||||||||||||||||||||||||||||||
| Current accident year non-cat loss and ALAE ratio | 61.7 | % | 37.4 | % | 47.5 | % | 90.9 | % | 65.4 | % | 10.5 | % | 54.5 | % | ||||||||||||||||||||||||||||||
| Total non-cat loss and ALAE ratio | 61.5 | % | 17.0 | % | 41.4 | % | 37.8 | % | 61.9 | % | (47.9) | % | 40.1 | % | ||||||||||||||||||||||||||||||
| Total Loss and ALAE ratio | 61.6 | % | 19.4 | % | 59.3 | % | 37.8 | % | 64.1 | % | (47.9) | % | 45.8 | % | ||||||||||||||||||||||||||||||
| ULAE ratio | 4.7 | % | 1.9 | % | 0.1 | % | 8.6 | % | 3.6 | % | 2.0 | % | 3.1 | % | ||||||||||||||||||||||||||||||
| Total Loss and LAE ratio | 66.3 | % | 21.3 | % | 59.4 | % | 46.4 | % | 67.7 | % | (45.9) | % | 48.9 | % | ||||||||||||||||||||||||||||||
| Expense ratio | 33.0 | % | 34.2 | % | 42.1 | % | 52.6 | % | 42.1 | % | 40.5 | % | 38.7 | % | ||||||||||||||||||||||||||||||
| Combined ratio | 99.3 | % | 55.5 | % | 101.5 | % | 99.0 | % | 109.8 | % | (5.4) | % | 87.6 | % | ||||||||||||||||||||||||||||||
Page 14 of 21
STATE AUTO FINANCIAL CORPORATION AND SUBSIDIARIES
| ($ in millions) | ||||||||||||||||||||||||||||||||||||||||||||
| Three months ended December 31, 2019 | Commercial Auto | Small Commercial Package | Middle Market Commercial | Workers' Comp | Farm & Ranch | Other Commercial | Total | |||||||||||||||||||||||||||||||||||||
| Net written premiums | $ | 28.1 | $ | 30.4 | $ | 34.1 | $ | 17.9 | $ | 12.6 | $ | 4.5 | $ | 127.6 | ||||||||||||||||||||||||||||||
| Net earned premiums | 26.1 | 30.3 | 36.2 | 17.9 | 12.3 | 4.5 | 127.3 | |||||||||||||||||||||||||||||||||||||
| Losses and LAE incurred: | ||||||||||||||||||||||||||||||||||||||||||||
| Cat loss and ALAE | 0.1 | 1.8 | 2.5 | — | (0.1) | — | 4.3 | |||||||||||||||||||||||||||||||||||||
| Non-cat loss and ALAE | ||||||||||||||||||||||||||||||||||||||||||||
| Prior accident years non-cat loss and ALAE | (1.1) | (3.4) | (4.6) | (7.5) | (1.1) | (1.8) | (19.5) | |||||||||||||||||||||||||||||||||||||
| Current accident year non-cat loss and ALAE | 16.7 | 12.7 | 21.3 | 12.1 | 5.2 | 2.6 | 70.6 | |||||||||||||||||||||||||||||||||||||
| Total non-cat loss and ALAE | 15.6 | 9.3 | 16.7 | 4.6 | 4.1 | 0.8 | 51.1 | |||||||||||||||||||||||||||||||||||||
| Total Loss and ALAE | 15.7 | 11.1 | 19.2 | 4.6 | 4.0 | 0.8 | 55.4 | |||||||||||||||||||||||||||||||||||||
| ULAE | 1.5 | 0.9 | 1.3 | 1.5 | 0.3 | 0.2 | 5.7 | |||||||||||||||||||||||||||||||||||||
| Total Loss and LAE | 17.2 | 12.0 | 20.5 | 6.1 | 4.3 | 1.0 | 61.1 | |||||||||||||||||||||||||||||||||||||
| Underwriting expenses | 10.3 | 11.2 | 13.8 | 7.0 | 5.3 | 1.6 | 49.2 | |||||||||||||||||||||||||||||||||||||
| Net underwriting (loss) gain | $ | (1.4) | $ | 7.1 | $ | 1.9 | $ | 4.8 | $ | 2.7 | $ | 1.9 | $ | 17.0 | ||||||||||||||||||||||||||||||
| Cat loss and ALAE ratio | 0.3 | % | 5.8 | % | 7.0 | % | — | % | (0.8) | % | — | % | 3.4 | % | ||||||||||||||||||||||||||||||
| Non-cat loss and ALAE ratio | ||||||||||||||||||||||||||||||||||||||||||||
| Prior accident years non-cat loss and ALAE ratio | (4.1) | % | (11.3) | % | (12.6) | % | (42.5) | % | (8.5) | % | (40.1) | % | (15.3) | % | ||||||||||||||||||||||||||||||
| Current accident year non-cat loss and ALAE ratio | 64.2 | % | 42.1 | % | 58.6 | % | 68.0 | % | 42.1 | % | 55.8 | % | 55.4 | % | ||||||||||||||||||||||||||||||
| Total non-cat loss and ALAE ratio | 60.1 | % | 30.8 | % | 46.0 | % | 25.5 | % | 33.6 | % | 15.7 | % | 40.1 | % | ||||||||||||||||||||||||||||||
| Total Loss and ALAE ratio | 60.4 | % | 36.6 | % | 53.0 | % | 25.5 | % | 32.8 | % | 15.7 | % | 43.5 | % | ||||||||||||||||||||||||||||||
| ULAE ratio | 5.5 | % | 3.0 | % | 3.7 | % | 8.3 | % | 2.5 | % | 3.3 | % | 4.4 | % | ||||||||||||||||||||||||||||||
| Total Loss and LAE ratio | 65.9 | % | 39.6 | % | 56.7 | % | 33.8 | % | 35.3 | % | 19.0 | % | 47.9 | % | ||||||||||||||||||||||||||||||
| Expense ratio | 36.6 | % | 37.0 | % | 40.4 | % | 38.8 | % | 42.1 | % | 38.5 | % | 38.6 | % | ||||||||||||||||||||||||||||||
| Combined ratio | 102.5 | % | 76.6 | % | 97.1 | % | 72.6 | % | 77.4 | % | 57.5 | % | 86.5 | % | ||||||||||||||||||||||||||||||
Page 15 of 21
STATE AUTO FINANCIAL CORPORATION AND SUBSIDIARIES
| ($ in millions) | ||||||||||||||||||||||||||||||||||||||||||||
| Twelve months ended December 31, 2020 | Commercial Auto | Small Commercial Package | Middle Market Commercial | Workers' Comp | Farm & Ranch | Other Commercial | Total | |||||||||||||||||||||||||||||||||||||
| Net written premiums | $ | 157.1 | $ | 128.2 | $ | 161.4 | $ | 62.8 | $ | 64.2 | $ | 19.6 | $ | 593.3 | ||||||||||||||||||||||||||||||
| Net earned premiums | 134.1 | 124.7 | 156.5 | 70.9 | 56.3 | 19.3 | 561.8 | |||||||||||||||||||||||||||||||||||||
| Losses and LAE incurred: | ||||||||||||||||||||||||||||||||||||||||||||
| Cat loss and ALAE | 1.2 | 21.7 | 42.9 | — | 9.0 | 0.2 | 75.0 | |||||||||||||||||||||||||||||||||||||
| Non-cat loss and ALAE | ||||||||||||||||||||||||||||||||||||||||||||
| Prior accident years non-cat loss and ALAE | (1.6) | (23.0) | (16.7) | (24.9) | (2.2) | (10.0) | (78.4) | |||||||||||||||||||||||||||||||||||||
| Current accident year non-cat loss and ALAE | 75.8 | 65.3 | 88.7 | 55.6 | 25.4 | 7.8 | 318.6 | |||||||||||||||||||||||||||||||||||||
| Total non-cat loss and ALAE | 74.2 | 42.3 | 72.0 | 30.7 | 23.2 | (2.2) | 240.2 | |||||||||||||||||||||||||||||||||||||
| Total Loss and ALAE | 75.4 | 64.0 | 114.9 | 30.7 | 32.2 | (2.0) | 315.2 | |||||||||||||||||||||||||||||||||||||
| ULAE | 6.6 | 4.8 | 4.6 | 6.0 | 2.2 | 0.5 | 24.7 | |||||||||||||||||||||||||||||||||||||
| Total Loss and LAE | 82.0 | 68.8 | 119.5 | 36.7 | 34.4 | (1.5) | 339.9 | |||||||||||||||||||||||||||||||||||||
| Underwriting expenses | 53.1 | 45.1 | 65.3 | 29.9 | 28.1 | 7.8 | 229.3 | |||||||||||||||||||||||||||||||||||||
| Net underwriting (loss) gain | $ | (1.0) | $ | 10.8 | $ | (28.3) | $ | 4.3 | $ | (6.2) | $ | 13.0 | $ | (7.4) | ||||||||||||||||||||||||||||||
| Cat loss and ALAE ratio | 0.9 | % | 17.4 | % | 27.4 | % | — | % | 16.0 | % | 0.9 | % | 13.4 | % | ||||||||||||||||||||||||||||||
| Non-cat loss and ALAE ratio | ||||||||||||||||||||||||||||||||||||||||||||
| Prior accident years non-cat loss and ALAE ratio | (1.2) | % | (18.5) | % | (10.7) | % | (35.1) | % | (4.0) | % | (51.6) | % | (14.0) | % | ||||||||||||||||||||||||||||||
| Current accident year non-cat loss and ALAE ratio | 56.5 | % | 52.5 | % | 56.8 | % | 78.5 | % | 45.2 | % | 40.6 | % | 56.7 | % | ||||||||||||||||||||||||||||||
| Total non-cat loss and ALAE ratio | 55.3 | % | 34.0 | % | 46.1 | % | 43.4 | % | 41.2 | % | (11.0) | % | 42.7 | % | ||||||||||||||||||||||||||||||
| Total Loss and ALAE ratio | 56.2 | % | 51.4 | % | 73.5 | % | 43.4 | % | 57.2 | % | (10.1) | % | 56.1 | % | ||||||||||||||||||||||||||||||
| ULAE ratio | 5.0 | % | 3.8 | % | 2.9 | % | 8.4 | % | 3.8 | % | 2.4 | % | 4.4 | % | ||||||||||||||||||||||||||||||
| Total Loss and LAE ratio | 61.2 | % | 55.2 | % | 76.4 | % | 51.8 | % | 61.0 | % | (7.7) | % | 60.5 | % | ||||||||||||||||||||||||||||||
| Expense ratio | 33.8 | % | 35.2 | % | 40.5 | % | 47.6 | % | 44.0 | % | 39.6 | % | 38.7 | % | ||||||||||||||||||||||||||||||
| Combined ratio | 95.0 | % | 90.4 | % | 116.9 | % | 99.4 | % | 105.0 | % | 31.9 | % | 99.2 | % | ||||||||||||||||||||||||||||||
Page 16 of 21
STATE AUTO FINANCIAL CORPORATION AND SUBSIDIARIES
| ($ in millions) | ||||||||||||||||||||||||||||||||||||||||||||
Twelve months ended December 31, 2019 3 | Commercial Auto | Small Commercial Package | Middle Market Commercial | Workers' Comp | Farm & Ranch | Other Commercial | Total | |||||||||||||||||||||||||||||||||||||
| Net written premiums | $ | 109.4 | $ | 122.4 | $ | 149.2 | $ | 76.7 | $ | 50.0 | $ | 18.6 | $ | 526.3 | ||||||||||||||||||||||||||||||
| Net earned premiums | 91.3 | 119.2 | 134.3 | 78.2 | 48.5 | 17.1 | 488.6 | |||||||||||||||||||||||||||||||||||||
| Losses and LAE incurred: | ||||||||||||||||||||||||||||||||||||||||||||
| Cat loss and ALAE | 0.3 | 7.9 | 8.2 | — | 2.4 | — | 18.8 | |||||||||||||||||||||||||||||||||||||
| Non-cat loss and ALAE | ||||||||||||||||||||||||||||||||||||||||||||
| Prior accident years non-cat loss and ALAE | (4.7) | (15.2) | (11.8) | (20.9) | (3.0) | (3.2) | (58.8) | |||||||||||||||||||||||||||||||||||||
| Current accident year non-cat loss and ALAE | 57.9 | 64.0 | 83.5 | 54.4 | 23.2 | 10.3 | 293.3 | |||||||||||||||||||||||||||||||||||||
| Total non-cat loss and ALAE | 53.2 | 48.8 | 71.7 | 33.5 | 20.2 | 7.1 | 234.5 | |||||||||||||||||||||||||||||||||||||
| Total Loss and ALAE | 53.5 | 56.7 | 79.9 | 33.5 | 22.6 | 7.1 | 253.3 | |||||||||||||||||||||||||||||||||||||
| ULAE | 5.7 | 5.7 | 6.3 | 6.9 | 1.8 | 0.7 | 27.1 | |||||||||||||||||||||||||||||||||||||
| Total Loss and LAE | 59.2 | 62.4 | 86.2 | 40.4 | 24.4 | 7.8 | 280.4 | |||||||||||||||||||||||||||||||||||||
| Underwriting expenses | 43.9 | 47.2 | 59.8 | 27.2 | 22.7 | 7.6 | 208.4 | |||||||||||||||||||||||||||||||||||||
| Net underwriting (loss) gain | $ | (11.8) | $ | 9.6 | $ | (11.7) | $ | 10.6 | $ | 1.4 | $ | 1.7 | $ | (0.2) | ||||||||||||||||||||||||||||||
| Cat loss and ALAE ratio | 0.4 | % | 6.6 | % | 6.1 | % | — | % | 4.9 | % | — | % | 3.9 | % | ||||||||||||||||||||||||||||||
| Non-cat loss and ALAE ratio | ||||||||||||||||||||||||||||||||||||||||||||
| Prior accident years non-cat loss and ALAE ratio | (5.1) | % | (12.8) | % | (8.8) | % | (26.8) | % | (6.0) | % | (18.8) | % | (12.0) | % | ||||||||||||||||||||||||||||||
| Current accident year non-cat loss and ALAE ratio | 63.3 | % | 53.8 | % | 62.2 | % | 69.7 | % | 47.8 | % | 60.1 | % | 60.0 | % | ||||||||||||||||||||||||||||||
| Total non-cat loss and ALAE ratio | 58.2 | % | 41.0 | % | 53.4 | % | 42.9 | % | 41.8 | % | 41.3 | % | 48.0 | % | ||||||||||||||||||||||||||||||
| Total Loss and ALAE ratio | 58.6 | % | 47.6 | % | 59.5 | % | 42.9 | % | 46.7 | % | 41.3 | % | 51.9 | % | ||||||||||||||||||||||||||||||
| ULAE ratio | 6.2 | % | 4.8 | % | 4.7 | % | 8.8 | % | 3.7 | % | 4.1 | % | 5.5 | % | ||||||||||||||||||||||||||||||
| Total Loss and LAE ratio | 64.8 | % | 52.4 | % | 64.2 | % | 51.7 | % | 50.4 | % | 45.4 | % | 57.4 | % | ||||||||||||||||||||||||||||||
| Expense ratio | 40.1 | % | 38.6 | % | 40.1 | % | 35.5 | % | 45.4 | % | 40.9 | % | 39.6 | % | ||||||||||||||||||||||||||||||
| Combined ratio | 104.9 | % | 91.0 | % | 104.3 | % | 87.2 | % | 95.8 | % | 86.3 | % | 97.0 | % | ||||||||||||||||||||||||||||||
Page 17 of 21
STATE AUTO FINANCIAL CORPORATION AND SUBSIDIARIES
| SAP Insurance Segment Results | ||||||||||||||||||||
| (unaudited) | ||||||||||||||||||||
| ($ in millions) | ||||||||||||||||||||
| Three months ended December 31, 2020 | Personal & Commercial | Specialty run-off | Total | |||||||||||||||||
| Net written premiums | $ | 349.2 | $ | (0.1) | $ | 349.1 | ||||||||||||||
| Net earned premiums | 356.4 | 0.1 | 356.5 | |||||||||||||||||
| Losses and LAE incurred: | ||||||||||||||||||||
| Cat loss and ALAE | 15.0 | 0.2 | 15.2 | |||||||||||||||||
| Non-cat loss and ALAE | ||||||||||||||||||||
| Prior accident years non-cat loss and ALAE | (19.7) | — | (19.7) | |||||||||||||||||
| Current accident year non-cat loss and ALAE | 197.6 | 0.1 | 197.7 | |||||||||||||||||
| Total non-cat loss and ALAE | 177.9 | 0.1 | 178.0 | |||||||||||||||||
| Total Loss and ALAE | 192.9 | 0.3 | 193.2 | |||||||||||||||||
| ULAE | 17.6 | (0.1) | 17.5 | |||||||||||||||||
| Total Loss and LAE | 210.5 | 0.2 | 210.7 | |||||||||||||||||
| Underwriting expenses | 123.3 | 0.4 | 123.7 | |||||||||||||||||
| Net underwriting gain (loss) | $ | 22.6 | $ | (0.5) | $ | 22.1 | ||||||||||||||
| Cat loss and ALAE ratio | 4.2 | % | N/M(1) | 4.3 | % | |||||||||||||||
| Non-cat loss and ALAE ratio | ||||||||||||||||||||
| Prior accident years non-cat loss and ALAE ratio | (5.5) | % | N/M | (5.5) | % | |||||||||||||||
| Current accident year non-cat loss and ALAE ratio | 55.6 | % | N/M | 55.4 | % | |||||||||||||||
| Total non-cat loss and ALAE ratio | 50.1 | % | N/M | 49.9 | % | |||||||||||||||
| Total Loss and ALAE ratio | 54.3 | % | N/M | 54.2 | % | |||||||||||||||
| ULAE ratio | 4.9 | % | N/M | 4.9 | % | |||||||||||||||
| Total Loss and LAE ratio | 59.2 | % | N/M | 59.1 | % | |||||||||||||||
| Expense ratio | 35.3 | % | N/M | 35.4 | % | |||||||||||||||
| Combined ratio | 94.5 | % | N/M | 94.5 | % | |||||||||||||||
(1) N/M = Not Meaningful | ||||||||||||||||||||
Page 18 of 21
STATE AUTO FINANCIAL CORPORATION AND SUBSIDIARIES
| ($ in millions) | ||||||||||||||||||||
Three months ended December 31, 2019 3 | Personal & Commercial | Specialty run-off | Total | |||||||||||||||||
| Net written premiums | $ | 324.0 | $ | (0.6) | $ | 323.4 | ||||||||||||||
| Net earned premiums | 323.2 | (0.4) | 322.8 | |||||||||||||||||
| Losses and LAE incurred: | ||||||||||||||||||||
| Cat loss and ALAE | 18.2 | 6.6 | 24.8 | |||||||||||||||||
| Non-cat loss and ALAE | ||||||||||||||||||||
| Prior accident years non-cat loss and ALAE | (19.6) | 1.3 | (18.3) | |||||||||||||||||
| Current accident year non-cat loss and ALAE | 183.3 | 0.3 | 183.6 | |||||||||||||||||
| Total non-cat loss and ALAE | 163.7 | 1.6 | 165.3 | |||||||||||||||||
| Total Loss and ALAE | 181.9 | 8.2 | 190.1 | |||||||||||||||||
| ULAE | 18.7 | (1.2) | 17.5 | |||||||||||||||||
| Total Loss and LAE | 200.6 | 7.0 | 207.6 | |||||||||||||||||
| Underwriting expenses | 113.3 | 1.0 | 114.3 | |||||||||||||||||
| Net underwriting gain (loss) | $ | 9.3 | $ | (8.4) | $ | 0.9 | ||||||||||||||
| Cat loss and ALAE ratio | 5.6 | % | N/M | 7.7 | % | |||||||||||||||
| Non-cat loss and ALAE ratio | ||||||||||||||||||||
| Prior accident years non-cat loss and ALAE ratio | (6.1) | % | N/M | (5.7) | % | |||||||||||||||
| Current accident year non-cat loss and ALAE ratio | 56.8 | % | N/M | 57.0 | % | |||||||||||||||
| Total non-cat loss and ALAE ratio | 50.7 | % | N/M | 51.3 | % | |||||||||||||||
| Total Loss and ALAE ratio | 56.3 | % | N/M | 59.0 | % | |||||||||||||||
| ULAE ratio | 5.8 | % | N/M | 5.4 | % | |||||||||||||||
| Total Loss and LAE ratio | 62.1 | % | N/M | 64.4 | % | |||||||||||||||
| Expense ratio | 35.0 | % | N/M | 35.3 | % | |||||||||||||||
| Combined ratio | 97.1 | % | N/M | 99.7 | % | |||||||||||||||
Page 19 of 21
STATE AUTO FINANCIAL CORPORATION AND SUBSIDIARIES
| ($ in millions) | ||||||||||||||||||||
| Twelve months ended December 31, 2020 | Personal & Commercial | Specialty run-off | Total | |||||||||||||||||
| Net written premiums | $ | 1,456.5 | $ | (0.2) | $ | 1,456.3 | ||||||||||||||
| Net earned premiums | 1,380.8 | 0.1 | 1,380.9 | |||||||||||||||||
| Losses and LAE incurred: | ||||||||||||||||||||
| Cat loss and ALAE | 193.6 | 12.6 | 206.2 | |||||||||||||||||
| Non-cat loss and ALAE | ||||||||||||||||||||
| Prior accident years non-cat loss and ALAE | (56.7) | 5.2 | (51.5) | |||||||||||||||||
| Current accident year non-cat loss and ALAE | 739.7 | 0.4 | 740.1 | |||||||||||||||||
| Total non-cat loss and ALAE | 683.0 | 5.6 | 688.6 | |||||||||||||||||
| Total Loss and ALAE | 876.6 | 18.2 | 894.8 | |||||||||||||||||
| ULAE | 80.5 | (1.4) | 79.1 | |||||||||||||||||
| Total Loss and LAE | 957.1 | 16.8 | 973.9 | |||||||||||||||||
| Underwriting expenses | 499.9 | 0.9 | 500.8 | |||||||||||||||||
| Net underwriting loss | $ | (76.2) | $ | (17.6) | $ | (93.8) | ||||||||||||||
| Cat loss and ALAE ratio | 14.0 | % | N/M | 14.9 | % | |||||||||||||||
| Non-cat loss and ALAE ratio | ||||||||||||||||||||
| Prior accident years non-cat loss and ALAE ratio | (4.1) | % | N/M | (3.7) | % | |||||||||||||||
| Current accident year non-cat loss and ALAE ratio | 53.6 | % | N/M | 53.6 | % | |||||||||||||||
| Total non-cat loss and ALAE ratio | 49.5 | % | N/M | 49.9 | % | |||||||||||||||
| Total Loss and ALAE ratio | 63.5 | % | N/M | 64.8 | % | |||||||||||||||
| ULAE ratio | 5.8 | % | N/M | 5.7 | % | |||||||||||||||
| Total Loss and LAE ratio | 69.3 | % | N/M | 70.5 | % | |||||||||||||||
| Expense ratio | 34.3 | % | N/M | 34.4 | % | |||||||||||||||
| Combined ratio | 103.6 | % | N/M | 104.9 | % | |||||||||||||||
Page 20 of 21
STATE AUTO FINANCIAL CORPORATION AND SUBSIDIARIES
| ($ in millions) | ||||||||||||||||||||
Twelve months ended December 31, 2019 3 | Personal & Commercial | Specialty run-off | Total | |||||||||||||||||
| Net written premiums | $ | 1,315.4 | $ | (0.1) | $ | 1,315.3 | ||||||||||||||
| Net earned premiums | 1,244.5 | 5.7 | 1,250.2 | |||||||||||||||||
| Losses and LAE incurred: | ||||||||||||||||||||
| Cat loss and ALAE | 89.9 | 10.6 | 100.5 | |||||||||||||||||
| Non-cat loss and ALAE | ||||||||||||||||||||
| Prior accident years non-cat loss and ALAE | (71.3) | (1.1) | (72.4) | |||||||||||||||||
| Current accident year non-cat loss and ALAE | 736.9 | 5.2 | 742.1 | |||||||||||||||||
| Total non-cat loss and ALAE | 665.6 | 4.1 | 669.7 | |||||||||||||||||
| Total Loss and ALAE | 755.5 | 14.7 | 770.2 | |||||||||||||||||
| ULAE | 78.3 | (2.0) | 76.3 | |||||||||||||||||
| Total Loss and LAE | 833.8 | 12.7 | 846.5 | |||||||||||||||||
| Underwriting expenses | 453.1 | 2.7 | 455.8 | |||||||||||||||||
| Net underwriting loss | $ | (42.4) | $ | (9.7) | $ | (52.1) | ||||||||||||||
| Cat loss and ALAE ratio | 7.2 | % | N/M | 8.0 | % | |||||||||||||||
| Non-cat loss and ALAE ratio | ||||||||||||||||||||
| Prior accident years non-cat loss and ALAE ratio | (5.7) | % | N/M | (5.8) | % | |||||||||||||||
| Current accident year non-cat loss and ALAE ratio | 59.1 | % | N/M | 59.5 | % | |||||||||||||||
| Total non-cat loss and ALAE ratio | 53.4 | % | N/M | 53.7 | % | |||||||||||||||
| Total Loss and ALAE ratio | 60.6 | % | N/M | 61.7 | % | |||||||||||||||
| ULAE ratio | 6.3 | % | N/M | 6.1 | % | |||||||||||||||
| Total Loss and LAE ratio | 66.9 | % | N/M | 67.8 | % | |||||||||||||||
| Expense ratio | 34.5 | % | N/M | 34.7 | % | |||||||||||||||
| Combined ratio | 101.4 | % | N/M | 102.5 | % | |||||||||||||||
The following table provides a reconciliation of our statutory underwriting results to GAAP consolidated income before federal income taxes for the fourth quarters and years ended December 31, 2020 and 2019:
| ($ millions) | 4Q 2020 | 4Q 2019 3 | YTD 2020 | YTD 2019 3 | |||||||||||||||||||
| Segment income (loss) before federal income taxes: | |||||||||||||||||||||||
| Insurance operations: | |||||||||||||||||||||||
| Personal insurance SAP underwriting gain (loss) | $ | 2.0 | $ | (7.7) | $ | (68.8) | $ | (42.2) | |||||||||||||||
| Commercial insurance SAP underwriting gain (loss) | 20.6 | 17.0 | (7.4) | (0.2) | |||||||||||||||||||
| Specialty run-off | (0.5) | (8.4) | (17.6) | (9.7) | |||||||||||||||||||
| Total insurance operations | 22.1 | 0.9 | (93.8) | (52.1) | |||||||||||||||||||
| Investment operations: | |||||||||||||||||||||||
| Net investment income | 17.6 | 20.0 | 72.1 | 80.4 | |||||||||||||||||||
| Net investment gain | 66.6 | 24.0 | 27.3 | 74.2 | |||||||||||||||||||
| Total investment operations | 84.2 | 44.0 | 99.4 | 154.6 | |||||||||||||||||||
| All other segments (loss) income | (0.2) | 0.1 | (0.1) | 0.3 | |||||||||||||||||||
| Reconciling items: | |||||||||||||||||||||||
| GAAP adjustments | (0.4) | (2.6) | 19.8 | 14.7 | |||||||||||||||||||
| Interest expense on corporate debt | (1.1) | (1.2) | (4.7) | (4.9) | |||||||||||||||||||
| Corporate expenses | (2.6) | 0.2 | (6.2) | (7.1) | |||||||||||||||||||
| Total reconciling items | (4.1) | (3.6) | 8.9 | 2.7 | |||||||||||||||||||
| Total consolidated income before federal income taxes | $ | 102.0 | $ | 41.4 | $ | 14.4 | $ | 105.5 | |||||||||||||||
Page 21 of 21