Exhibit 99.2
OHIO CASUALTY CORPORATION & SUBSIDIARIES
SUPPLEMENTAL FINANCIAL INFORMATION
FOR THE PERIODS ENDING
JUNE 30, 2007
Contents: Page 1 GAAP Summary Income Statement Data
Page 2 Property and Casualty Insurance Data
Page 3 Consolidated Balance Sheet Data and
Related Information
Page 4 Supplemental Information
Ohio Casualty Corporation publishes forward-looking statements relating to
such matters as anticipated financial performance, business prospects and
plans, regulatory developments and similar matters. The statements contained
in this release and supplemental financial information that are not
historical information, are forward-looking statements within the meaning of
The Private Securities Litigation Reform Act of 1995. The operations,
performance and development of the Consolidated Corporation's business are
subject to risks and uncertainties, which may cause actual results to differ
materially from those contained in or supported by the forward-looking
statements in this release and supplemental financial information. The risks
and uncertainties that may affect the operations, performance, development
and results of the Consolidated Corporation's business include the following:
changes in property and casualty reserves; catastrophe losses; premium and
investment growth; product pricing environment; change in government
regulation; performance of financial markets; fluctuations in interest rates;
availabiltiy and pricing of reinsurance; litigation and administrative
proceedings; rating agency actions; acts of war and terrorist activities;
ability to appoint and/or retain agents; ability to achieve premium targets
and profitability goals; failure to consummate the announced merger; and
general economic and market conditions.
Ohio Casualty Corporation undertakes no obligation to publicly release any
revisions to the forward-looking statements contained in this release and
supplemental financial information, or to update them to reflect events or
circumstances occurring after the date of this release and supplemental
financial information, or to reflect the occurrence of unanticipated events.
Investors are also advised to consult any further disclosures made on related
subjects in the Ohio Casualty Corporation's reports filed with the Securities
and Exchange Commission or in subsequent releases.
This communication may be deemed to be solicitation material in respect of
the proposed transaction. In connection with the proposed transaction, a
proxy statement of Ohio Casualty and other materials have been filed with
the SEC. WE URGE INVESTORS TO READ THE PROXY STATEMENT AND THESE OTHER
MATERIALS CAREFULLY BECAUSE THEY CONTAIN IMPORTANT INFORMATION ABOUT OHIO
CASUALTY CORPORATION AND THE PROPOSED TRANSACTION. Investors are able to
obtain free copies of the proxy statement as well as other filed documents
containing information about Ohio Casualty on the SEC's website at
http://www.sec.gov. Free copies of Ohio Casualty's SEC filings are also
available from Ohio Casualty Corporation, 9450 Seward Road, Fairfield, Ohio
45014, Attention: Investor Relations.
Ohio Casualty and its executive officers, directors, other members of
management, employees and Liberty Mutual may be deemed, under SEC rules, to
be participants in the solicitation of proxies from Ohio Casualty's
shareholders with respect to the proposed transaction. Information
regarding the executive officers and directors of Ohio Casualty is set
forth in its definitive proxy statement for its 2007 annual meeting filed
with the SEC on April 4, 2007. More detailed information regarding the
identity of potential participants, and their direct or indirect interests,
by securities holdings or otherwise, is also set forth in the proxy
statement filed with the SEC in connection with the proposed transaction
and dated June 29, 2007.
OHIO CASUALTY CORPORATION & SUBSIDIARIES
SUMMARY INCOME STATEMENT - GAAP BASIS, unless otherwise noted
(in thousands, except per share data)
SECOND QUARTER, 2007
(Data Unaudited)
THREE MONTHS ENDED JUNE 30,
----------------------------------------------
CONSOLIDATED 2007 2006
- ---------------------------------------- ----------------------- ---------------------
Premiums and finance charges earned $ 339,273 $ 355,499
Investment income less expenses 51,878 51,858
Investment gains realized, net 6,553 5,268
----------- -----------
Total revenues 397,704 412,625
Losses 157,701 199,279
Loss adjustment expenses 35,959 42,733
Underwriting expenses 116,403 110,696
Corporate and other expenses 8,896 11,123
----------- -----------
Total expenses 318,959 363,831
Income before income taxes 78,745 48,794
Income tax expense:
On investment gains realized 2,294 1,843
On all other income 19,787 11,329
----------- -----------
Total income tax expense 22,081 13,172
Net income $ 56,664 $ 35,622
============ ============
Average shares outstanding - diluted 61,626 64,351
Net income, per share - diluted $ 0.92 $ 0.55
Net income - return on equity 14.1% 10.1%
Operating income* $ 52,405 $ 32,197
Operating income - earnings per share* $ 0.85 $ 0.50
Operating income - return on equity* 14.6% 10.2%
Effective tax rate on investment income 25.3% 26.1%
KEY PROPERTY AND CASUALTY RATIOS GAAP Statutory GAAP Statutory
- --------------------------------------- ------ --------- ------ ---------
Losses 46.5% 46.5% 56.1% 56.1%
Loss adjustment expenses 10.6% 10.6% 12.0% 12.0%
Underwriting expenses 34.3% 34.1% 31.1% 32.0%
------ -------- ------ --------
Combined ratio 91.4% 91.2% 99.2% 100.1%
CORPORATE/OTHER
- ---------------------------------------
Net investment income $ 5,080 $ 4,385
Investment losses realized, net (71) (706)
Agent relationships asset expenses 1,422 4,478
Corporate expenses 7,474 6,645
SIX MONTHS ENDED JUNE 30,
-----------------------------------------------
CONSOLIDATED 2007 2006
- ---------------------------------------- -----------------------------------------------
Premiums and finance charges earned $ 688,916 $ 713,160
Investment income less expenses 103,554 102,794
Investment gains realized, net 14,557 19,467
----------- -----------
Total revenues 807,027 835,421
Losses 319,647 388,287
Loss adjustment expenses 74,526 79,416
Underwriting expenses 227,903 224,508
Corporate and other expenses 20,050 21,253
----------- -----------
Total expenses 642,126 713,464
Income before income taxes 164,901 121,957
Income tax expense:
On investment gains realized 5,095 6,813
On all other income 40,090 27,625
----------- -----------
Total income tax expense 45,185 34,438
Net income $ 119,716 $ 87,519
============ ============
Average shares outstanding - diluted 61,520 64,592
Net income, per share - diluted $ 1.95 $ 1.35
Net income - return on equity 15.1% 12.5%
Operating income* $ 110,254 $ 74,865
Operating income - earnings per share* $ 1.79 $ 1.16
Operating income - return on equity* 15.6% 12.2%
Effective tax rate on investment income 25.4% 26.1%
KEY PROPERTY AND CASUALTY RATIOS GAAP Statutory GAAP Statutory
- --------------------------------------- ------- --------- ------- ---------
Losses 46.4% 46.4% 54.4% 54.4%
Loss adjustment expenses 10.8% 10.8% 11.1% 11.1%
Underwriting expenses 33.1% 33.8% 31.5% 31.7%
------- ------- ------- -------
Combined ratio 90.3% 91.0% 97.0% 97.2%
CORPORATE/OTHER
- ---------------------------------------
Net investment income $ 9,581 $ 8,085
Investment losses realized, net (943) (826)
Agent relationships asset expenses 4,956 7,348
Corporate expenses 15,094 13,905
CONSOLIDATED YEAR 2006
- ---------------------------------------- ------------------------
Premiums and finance charges earned $ 1,423,982
Investment income less expenses 208,685
Investment gains realized, net 43,622
-----------
Total revenues 1,676,289
Losses 736,488
Loss adjustment expenses 156,963
Underwriting expenses 441,430
Corporate and other expenses 40,602
-----------
Total expenses 1,375,483
Income before income taxes 300,806
Income tax expense:
On investment gains realized 15,268
On all other income 67,228
-----------
Total income tax expense 82,496
Net income $ 218,310
============
Average shares outstanding - diluted 63,393
Net income, per share - diluted $ 3.44
Net income - return on equity 14.6%
Operating income* $ 189,956
Operating income - earnings per share* $ 3.00
Operating income - return on equity* 14.7%
Effective tax rate on investment income 25.7%
KEY PROPERTY AND CASUALTY RATIOS GAAP Statutory
- --------------------------------------- ------- ---------
Losses 51.7% 51.7%
Loss adjustment expenses 11.0% 11.0%
Underwriting expenses 31.0% 31.8%
------- -------
Combined ratio 93.7% 94.5%
CORPORATE/OTHER
- ---------------------------------------
Net investment income $ 16,328
Investment losses realized, net (167)
Agent relationships asset expenses 12,807
Corporate expenses 27,795
*Management of the Corporation believes the significant volatility of realized
investment gains and losses limits the usefulness of net income as a measure
of current operating performance. Accordingly, management uses the non-GAAP
financial measure of operating income to further evaluate current operating
performance. Operating income return on equity is calculated by dividing the
annualized consolidated operating income for the most recent quarter by the
average shareholders' equity for the quarter using a simple average of
beginning and ending balances for the quarter, excluding from equity
after-tax unrealized investment gains and losses. See press release dated
July 30, 2007 for reconciliation of operating income both in dollar amounts
and per share amounts and operating income return on equity to net income,
net income per share and net income return on equity, respectively.
-1-
OHIO CASUALTY CORPORATION & SUBSIDIARIES
PROPERTY AND CASUALTY INSURANCE DATA (in thousands, except ratio data)
SECOND QUARTER, 2007
(Data Unaudited)
THREE MONTHS ENDED JUNE 30,
------------------------------------------------
2007 2006
OPERATING SEGMENTS and ----------------------- -----------------------
SELECTED PRODUCT LINES Net Premiums Combined Net Premiums Combined
GAAP BASIS: Earned Ratio Earned Ratio
- -------------------------- ------------ -------- ------------ --------
Commercial Lines $ 200,440 90.0% $ 206,462 102.4%
Workers' compensation 30,403 146.7% 34,877 116.7%
Commercial auto 56,231 83.4% 56,536 92.4%
General liability 24,468 71.0% 24,002 93.7%
CMP, fire and inland marine 89,338 80.0% 91,047 105.3%
Specialty Lines 34,288 95.5% 35,860 102.0%
Commercial umbrella/other 19,892 108.5% 22,732 121.5%
Fidelity and surety 14,396 77.5% 13,128 68.9%
Personal Lines 104,545 92.8% 113,177 92.5%
Personal auto incl. personal umbrella 61,040 94.6% 66,333 92.6%
Personal property 43,505 90.1% 46,844 92.5%
------------ ------ ------------ ------
Total All Lines $ 339,273 91.4% $ 355,499 99.2%
Net Premiums Combined Net Premiums Combined
STATUTORY BASIS: Written Ratio Written Ratio
- -------------------------- ------------ -------- ------------ --------
Commercial Lines $ 217,531 88.8% $ 223,926 102.3%
Workers' compensation 30,381 145.2% 37,562 115.8%
Commercial auto 67,593 82.9% 61,535 92.4%
General liability 26,698 69.2% 27,549 93.0%
CMP, fire and inland marine 92,859 78.6% 97,280 105.6%
Specialty Lines 34,319 97.2% 37,348 102.1%
Commercial umbrella/other 17,668 111.7% 21,861 121.6%
Fidelity and surety 16,651 73.2% 15,487 65.1%
Personal Lines 105,613 93.6% 111,569 95.2%
Personal auto incl. personal umbrella 60,235 95.9% 64,513 97.3%
Personal property 45,378 90.3% 47,056 92.4%
------------ ------ ------------ ------
Total All Lines $ 357,463 91.2% $ 372,843 100.1%
SIX MONTHS ENDED JUNE 30,
-----------------------------------------------
2007 2006
OPERATING SEGMENTS and ----------------------- ----------------------
SELECTED PRODUCT LINES Net Premiums Combined Net Premiums Combined
GAAP BASIS: Earned Ratio Earned Ratio
- -------------------------- ------------ -------- ------------ --------
Commercial Lines $ 405,801 92.2% $ 411,102 102.1%
Workers' compensation 63,450 140.8% 68,869 128.8%
Commercial auto 112,295 90.9% 113,406 88.8%
General liability 49,301 74.5% 47,577 109.2%
CMP, fire and inland marine 180,755 80.9% 181,250 97.5%
Specialty Lines 70,983 79.0% 73,123 88.3%
Commercial umbrella/other 42,507 83.2% 46,925 98.5%
Fidelity and surety 28,476 72.5% 26,198 70.3%
Personal Lines 212,132 90.3% 228,935 90.9%
Personal auto incl. personal umbrella 124,327 93.8% 134,416 95.5%
Personal property 87,805 85.4% 94,519 84.3%
------------ ------ ------------ ------
Total All Lines $ 688,916 90.3% $ 713,160 97.0%
Net Premiums Combined Net Premiums Combined
STATUTORY BASIS: Written Ratio Written Ratio
- -------------------------- ------------ -------- ------------ --------
Commercial Lines $ 426,928 92.2% $ 436,288 101.8%
Workers' compensation 62,188 140.8% 73,363 127.8%
Commercial auto 129,704 91.3% 120,572 88.7%
General liability 51,687 73.7% 52,463 108.2%
CMP, fire and inland marine 183,349 80.8% 189,890 98.4%
Specialty Lines 68,911 81.5% 73,132 88.5%
Commercial umbrella/other 37,749 86.9% 43,908 98.7%
Fidelity and surety 31,162 69.7% 29,224 67.0%
Personal Lines 206,901 91.7% 217,491 91.8%
Personal auto incl. personal umbrella 124,599 95.1% 131,370 95.8%
Personal property 82,302 87.1% 86,121 86.0%
------------ ------ ------------ ------
Total All Lines $ 702,740 91.0% $ 726,911 97.2%
YEAR 2006
OPERATING SEGMENTS and ----------------------
SELECTED PRODUCT LINES Net Premiums Combined
GAAP BASIS: Earned Ratio
- -------------------------- ------------ --------
Commercial Lines $ 827,868 98.0%
Workers' compensation 137,247 126.6%
Commercial auto 226,113 89.2%
General liability 99,130 103.2%
CMP, fire and inland marine 365,378 90.6%
Specialty Lines 147,396 76.5%
Commercial umbrella/other 92,957 78.8%
Fidelity and surety 54,439 72.8%
Personal Lines 448,718 91.8%
Personal auto incl. personal umbrella 263,425 97.4%
Personal property 185,293 83.8%
------------ ------
Total All Lines $ 1,423,982 93.7%
Net Premiums Combined
STATUTORY BASIS: Written Ratio
- -------------------------- ------------ --------
Commercial Lines $ 829,707 98.7%
Workers' compensation 137,490 127.0%
Commercial auto 223,422 89.5%
General liability 101,079 103.8%
CMP, fire and inland marine 367,716 92.1%
Specialty Lines $ 145,269 78.2%
Commercial umbrella/other 85,583 80.9%
Fidelity and surety 59,686 70.4%
Personal Lines $ 437,181 92.4%
Personal auto incl. personal umbrella 259,582 98.0%
Personal property 177,599 84.6%
------------ ------
Total All Lines $ 1,412,157 94.5%
-2-
OHIO CASUALTY CORPORATION & SUBSIDIARIES
CONSOLIDATED BALANCE SHEET DATA AND RELATED
INFORMATION (in thousands, except share and per share data)
SECOND QUARTER, 2007
(2007 Data Unaudited)
June 30, December 31,
2007 2006
Assets --------- ------------
Investments:
U.S. government fixed maturities $ 24,657 $ 25,004
Tax exempt fixed maturities 1,442,696 1,408,275
Taxable fixed maturities:
Available-for-sale, at fair value 2,032,918 2,078,977
Held-to-maturity, at amortized cost 226,723 235,831
------------ ------------
Total fixed maturities 3,726,994 3,748,087
Equity securities, at fair value 486,557 458,517
------------ ------------
Total investments 4,213,551 4,206,604
Cash and cash equivalents 39,021 45,549
Premiums and other receivables, net of
allowance for bad debts of $1,305 and
$1,500, respectively 331,045 316,041
Deferred policy acquisition costs 154,860 150,211
Property and equipment, net of
accumulated depreciation of $179,886
and $183,041, respectively 82,796 80,531
Reinsurance recoverable, net of allowance
of $3,690 618,964 633,842
Agent relationships, net of accumulated
amortization of $50,192 and $48,422,
respectively 91,962 96,919
Interest and dividends due or accrued 50,587 51,181
Deferred tax asset 22,260 -
Other assets 99,958 117,684
------------ ------------
Total assets $ 5,705,004 $ 5,698,562
============ ============
Shares outstanding 60,030,818 60,322,692
Book value per share $27.00 $25.79
Unrealized gain component of
book value per share* $2.56 $3.12
June 30, December 31,
2007 2006
Liabilities --------- ------------
Insurance reserves:
Losses $ 2,385,309 $ 2,390,457
Loss adjustment expenses 520,378 521,879
Unearned premiums 673,684 662,974
Debt 199,389 199,570
Reinsurance treaty funds held 106,225 117,564
Deferred tax liability - 7,246
Other liabilities 199,510 243,072
------------ ------------
Total liabilities 4,084,495 4,142,762
Shareholders' Equity
Common stock, $.125 par value
Authorized: 150,000,000
Issued shares: 72,418,344; 72,418,344 9,052 9,052
Additional paid-in capital 32,155 25,428
Accumulated other comprehensive income 159,517 194,121
Retained earnings 1,663,599 1,559,474
Treasury stock, at cost:
(Shares: 12,387,526; 12,095,652) (243,814) (232,275)
------------ ------------
Total shareholders' equity 1,620,509 1,555,800
------------ ------------
Total liabilities and
shareholders' equity $ 5,705,004 $ 5,698,562
============ ============
Statutory Insurance Reserves
Losses $ 1,845,783 $ 1,849,179
Loss adjustment expense 475,066 473,753
Unearned premiums 647,580 633,755
Other Statutory Data
Statutory policyholders' surplus $ 1,111,379 $ 1,082,718
Ratio of net premiums written to
surplus 1.3 to 1.0 1.3 to 1.0
*The unrealized gain component of book value per share excludes $6.9
million and $7.8 million at June 30, 2007 and December 31, 2006,
respectively, which relates to the unrealized holding period gain on
the transfer of fixed maturity securities from the available-for-sale
classification to the held-to-maturity classification.
-3-
OHIO CASUALTY CORPORATION & SUBSIDIARIES
SUPPLEMENTAL INFORMATION
(in thousands, except ratios and accident year data)
SECOND QUARTER, 2007
(Data Unaudited)
THREE MONTHS ENDED JUNE 30, SIX MONTHS ENDED JUNE 30,
-------------------------- --------------------------
2007 2006 2007 2006
---------- ---------- ---------- ----------
Gross Premiums Written
- ----------------------
Commercial Lines $ 226,479 $ 229,909 $ 441,700 $ 447,960
Specialty Lines 47,364 51,084 93,009 98,579
Personal Lines 109,173 113,028 211,762 220,223
---------- ---------- ---------- ----------
Total 383,016 394,021 746,471 766,762
New Business Gross Premiums Written
- -----------------------------------
Commercial Lines $ 43,927 $ 44,815 $ 80,693 $ 87,307
Commercial umbrella/other 4,848 7,399 10,965 14,844
Personal Lines 9,385 10,156 18,843 19,104
Policy Retention Ratio
- -----------------------------------
Commercial Lines - - 78.0% 78.9%
Specialty Lines - - 71.2% 72.9%
Personal Lines - - 85.4% 84.0%
Average Renewal Price Change
- ------------------------------
Commercial Lines -1.3% 3.1% -1.0% 1.7%
Commercial umbrella/other 2.1% 0.2% 2.6% 0.8%
Catastrophe Loss Ratio
- ----------------------
Commercial Lines 1.9% 3.7% 1.5% 2.3%
Specialty Lines 0.0% -0.2% 0.0% -0.1%
Personal Lines 3.0% 7.6% 2.9% 4.5%
Total All Lines 2.0% 4.5% 1.8% 2.8%
Prior Accident Year Loss & LAE by Segment (GAAP Basis)
- ------------------------------------------------------
(Favorable)/Unfavorable
Commercial Lines $ (29.6) $ (2.3) $ (45.9) $ (1.8)
Specialty Lines (2.3) (1.4) (14.8) (11.2)
Personal Lines (9.5) (7.1) (18.4) (10.7)
---------- ---------- ---------- ----------
Total All Lines Accident Year
Development (41.4) (10.8) (79.1) (23.7)
Prior Accident Year Loss & LAE (GAAP Basis)
- -------------------------------------------
(Favorable)/Unfavorable
Accident Year 2006 $ (19.2) $ - $ (24.4) $ -
Accident Year 2005 (18.3) (1.7) (30.4) (4.5)
Accident Year 2004 and Prior (3.9) (9.1) (24.3) (19.2)
---------- ---------- ---------- ----------
Total Accident Year Development (41.4) (10.8) (79.1) (23.7)
YEAR 2006
----------
Gross Premiums Written
- ----------------------
Commercial Lines $ 852,109
Specialty Lines 194,934
Personal Lines 443,181
----------
Total 1,490,224
New Business Gross Premiums Written
- -----------------------------------
Commercial Lines $ 157,319
Commercial umbrella/other 28,891
Personal Lines 39,929
Policy Retention Ratio
- -----------------------------------
Commercial Lines 78.6%
Specialty Lines 73.1%
Personal Lines 84.4%
Average Renewal Price Change
- ------------------------------
Commercial Lines -0.3%
Commercial umbrella/other 1.4%
Catastrophe Loss Ratio
- ----------------------
Commercial Lines 1.6%
Specialty Lines 0.0%
Personal Lines 4.3%
Total All Lines 2.3%
Prior Accident Year Loss & LAE by Segment (GAAP Basis)
- -----------------------------------------------------
(Favorable)/Unfavorable
Commercial Lines $ (7.4)
Specialty Lines (31.8)
Personal Lines (13.0)
----------
Total All Lines Accident Year
Development (52.2)
Prior Accident Year Loss & LAE (GAAP Basis)
- -------------------------------------------
(Favorable)/Unfavorable
Accident Year 2006 $ -
Accident Year 2005 (21.2)
Accident Year 2004 and Prior (31.0)
----------
Total Accident Year Development (52.2)
-4-