UNITED STATES SECURITIES AND EXCHANGE COMMISSION
                             Washington, D.C. 20549



- ------------------------------------------------------------------------------

                                    FORM 10-Q

- ------------------------------------------------------------------------------



[ X ]  Quarterly  Report  Pursuant  to  Section  13 or 15(d)  of the  Securities
Exchange Act of 1934 for the Quarterly Period Ended March 31, 2004


[ ] Transition Report Pursuant to Section 13 or 15(d) of the Securities Exchange
Act of 1934 for the Transition Period from _____ to _____.


                         Commission File Number: 1-6563


                               Safeco Corporation


                       State of Incorporation: Washington
                      I.R.S. Employer I.D. No.: 91-0742146

 Address of Principal Executive Offices: Safeco Plaza, Seattle, Washington 98185
                             Telephone: 206-545-5000


Indicate by check mark whether the registrant (1) has filed all reports required
to be filed by Section 13 or 15(d) of the Securities Exchange Act of 1934 during
the  preceding 12 months (or for such  shorter  period that the  registrant  was
required  to file  such  reports),  and  (2) has  been  subject  to such  filing
requirements for the past 90 days.
YES [X]. NO [  ].

Indicate  by check mark  whether  the  registrant  is an  accelerated  filer (as
defined in Rule 12b-2 of the Exchange Act). YES [X]. NO [ ].

139,309,813  shares of common stock of Safeco  Corporation,  no par value,  were
outstanding at April 30, 2004.


Safeco Corporation and Subsidiaries
- -------------------------------------------------------------------------------
CONTENTS
- -------------------------------------------------------------------------------

                         


   Item       Description                                                                          Page
- --------------------------------------------------------------------------------------------------------------


Part I        Financial Information

     1        Financial Statements

              Consolidated Statements of Income
                  for the three months ended March 31, 2004 and 2003                                     3

              Consolidated Balance Sheets
                  March 31, 2004 and December 31, 2003                                                   4

              Consolidated Statements of Cash Flows
                  for the three months ended March 31, 2004 and 2003                                     6

              Consolidated Statements of Shareholders' Equity
                  for the three months ended March 31, 2004 and 2003                                     8

              Consolidated Statements of Comprehensive Income
                  for the three months ended March 31, 2004 and 2003                                     8

              Condensed Notes to Consolidated Financial Statements                                       9

     2        Management's Discussion and Analysis of Financial Condition and                           23
                  Results of Operations

     4        Controls and Procedures                                                                   47



Part II       Other Information

     1        Legal Proceedings                                                                         48

     6        Exhibits and Reports on Form 8-K                                                          48



Signatures                                                                                              50






                         

Safeco Corporation and Subsidiaries

- --------------------------------------------------------------------------------
Consolidated Statements of Income
- --------------------------------------------------------------------------------


THREE MONTHS ENDED MARCH 31                                                           2004         2003
- -----------------------------------------------------------------------------------------------------------
(In Millions, Except Per Share Amounts)                                                 (Unaudited)

REVENUES
Property & Casualty Earned Premiums                                             $  1,340.5     $ 1,163.1
Net Investment Income                                                                115.0         119.6
Net Realized Investment Gains                                                         42.8           8.2
Other                                                                                 --             2.6
                                                                              -----------------------------
Total                                                                              1,498.3       1,293.5
                                                                              -----------------------------

EXPENSES
Losses and Loss Adjustment Expenses                                                  826.0         789.1
Other Underwriting and Operating Expenses                                            154.1         158.4
Amortization of Deferred Policy Acquisition Costs                                    226.9         204.6
Interest Expense                                                                      30.5          34.8
Restructuring Charges                                                                  1.3          --
                                                                              -----------------------------
Total                                                                              1,238.8       1,186.9
                                                                              -----------------------------

Income from Continuing Operations before Income Taxes                                259.5         106.6
Provision for Income Taxes                                                            73.9          27.1
                                                                              -----------------------------
Income from Continuing Operations                                                    185.6          79.5
Income from Discontinued Operations (Net of Taxes of $26.9 and $6.3)                  50.6          10.5
                                                                              -----------------------------
Net Income                                                                      $    236.2     $    90.0
- -----------------------------------------------------------------------------------------------------------

INCOME PER SHARE OF COMMON STOCK - DILUTED
Income from Continuing Operations                                               $      1.33    $     0.57
Income from Discontinued Operations                                                    0.36          0.08
                                                                              -----------------------------
Net Income                                                                             1.69          0.65

INCOME PER SHARE OF COMMON STOCK - BASIC
Income from Continuing Operations                                                      1.34          0.57
Income from Discontinued Operations                                                    0.36          0.08
                                                                              -----------------------------
Net Income                                                                             1.70          0.65

Dividends Declared                                                              $      0.185   $     0.185
- -----------------------------------------------------------------------------------------------------------

Average Number of Shares Outstanding During the Period:
   Diluted                                                                           140.0         138.7
   Basic                                                                             138.9         138.3
- -----------------------------------------------------------------------------------------------------------

See Condensed Notes to Consolidated Financial Statements.


Safeco Corporation and Subsidiaries

- -------------------------------------------------------------------------------
Consolidated Balance Sheets
- -------------------------------------------------------------------------------


                                                                                MARCH 31         DECEMBER 31
                                                                                    2004                2003
- -------------------------------------------------------------------------------------------------------------
(In Millions)                                                                (Unaudited)

ASSETS
Investments
   Available-for-Sale Securities:
     Fixed Maturities, at Fair Value
       (Cost or amortized cost: $7,797.0; $7,717.2)                          $    8,311.7       $    8,159.2
     Marketable Equity Securities, at Fair Value
       (Cost: $653.9; $684.8)                                                     1,134.8            1,166.2
   Other Invested Assets                                                             26.1               18.8
   Short-Term Investments                                                            68.5               77.6
                                                                           ----------------------------------
Total Investments                                                                 9,541.1            9,421.8
Cash and Cash Equivalents                                                           317.5              241.4
Accrued Investment Income                                                           110.9              120.9
Premiums and Service Fees Receivable                                              1,079.9            1,043.9
Other Notes and Accounts Receivable                                                 151.6              104.8
Current Income Taxes Recoverable                                                     --                 20.5
Deferred Income Taxes Recoverable                                                   204.4              274.3
Reinsurance Recoverables                                                            358.6              372.0
Deferred Policy Acquisition Costs                                                   361.4              356.8
Land, Buildings and Equipment for Company Use
   (At cost less accumulated depreciation: $323.8; $311.8)                          420.7              433.7
Other Assets                                                                        238.3              256.5
Securities Lending Collateral                                                     1,023.0              951.9
Assets of Discontinued Operations                                                23,108.3           22,548.9
                                                                           ----------------------------------
Total Assets                                                                 $   36,915.7       $   36,147.4
- -------------------------------------------------------------------------------------------------------------
See Condensed Notes to Consolidated Financial Statements.


Safeco Corporation and Subsidiaries

- --------------------------------------------------------------------------------
Consolidated Balance Sheets
- --------------------------------------------------------------------------------


                                                                             MARCH 31          DECEMBER 31
                                                                                 2004                 2003
- -------------------------------------------------------------------------------------------------------------
(In Millions)                                                             (Unaudited)

LIABILITIES AND SHAREHOLDERS' EQUITY
Loss and Loss Adjustment Expense Reserves                                 $    5,068.9       $      5,044.6
Unearned Premiums                                                              2,085.2              2,053.6
Debt                                                                           1,951.3              1,951.3
Current Income Taxes Payable                                                      31.1                 --
Other Liabilities                                                                998.8              1,180.0
Securities Lending Payable                                                     1,023.0                951.9
Liabilities of Discontinued Operations                                        20,222.7             19,942.7
                                                                       --------------------------------------
Total Liabilities                                                             31,381.0             31,124.1
                                                                       --------------------------------------
Commitments and Contingencies                                                     --                   --

Preferred Stock, No Par value
  Shares Authorized:  10
  Shares Issued and Outstanding: None                                             --                   --
Common Stock, No Par Value
  Shares Authorized: 300
  Shares Reserved for Options: 11.0; 11.6
  Shares Issued and Outstanding: 139.2; 138.6                                  1,216.9              1,197.3
Retained Earnings                                                              2,519.2              2,308.7
Accumulated Other Comprehensive Income, Net of Taxes
  Unrealized Gains and Losses on Available-for-Sale Securities
     and Derivative Financial Instruments                                      1,892.4              1,589.0
  Unrealized Foreign Currency Translation Adjustment                              (9.8)                (8.8)
  Deferred Policy Acquisition Costs Valuation Allowance                          (78.3)               (57.2)
  Minimum Pension Liability Adjustment                                            (5.7)                (5.7)
                                                                       --------------------------------------
Total Accumulated Other Comprehensive Income                                   1,798.6              1,517.3
                                                                       --------------------------------------
Total Shareholders' Equity                                                     5,534.7              5,023.3
                                                                       --------------------------------------
Total Liabilities and Shareholders' Equity                                $   36,915.7       $     36,147.4
- -------------------------------------------------------------------------------------------------------------
See Condensed Notes to Consolidated Financial Statements.


Safeco Corporation and Subsidiaries

- --------------------------------------------------------------------------------
Consolidated Statements of Cash Flows
- --------------------------------------------------------------------------------


THREE MONTHS ENDED MARCH 31                                                           2004          2003
- ------------------------------------------------------------------------------------------------------------
(In Millions)                                                                          (Unaudited)

OPERATING ACTIVITIES
Insurance Premiums Received                                                       $  1,336.0    $  1,191.9
Dividends and Interest Received                                                        138.7         116.1
Insurance Claims Paid                                                                 (807.0)       (845.1)
Underwriting, Acquisition, Insurance and Other Operating Costs Paid                   (552.6)       (398.4)
Interest Paid                                                                          (63.4)        (47.9)
Income Taxes Received (Paid)                                                            19.8         (23.6)
Discontinued Operations, Net                                                           260.4         224.6
                                                                               -----------------------------
Net Cash Provided by Operating Activities                                              331.9         217.6
                                                                               -----------------------------

INVESTING ACTIVITIES
Purchases of
    Fixed Maturities Available-for-Sale                                               (405.8)       (550.7)
    Equity Securities Available-for-Sale                                              (110.3)        (33.5)
Maturities and Calls of Fixed Maturities Available-for-Sale                            195.8         307.8
Sales of:
    Fixed Maturities Available-for-Sale                                                180.0         389.5
    Equity Securities Available-for-Sale                                               135.4          30.0
Net (Increase) Decrease in Short-Term Investments                                        9.1        (253.0)
Other, Net                                                                              11.0           6.0
Discontinued Operations, Net                                                           (25.5)       (296.3)
                                                                               -----------------------------
Net Cash Used in Investing Activities                                                  (10.3)       (400.2)
                                                                               -----------------------------

FINANCING ACTIVITIES
Proceeds from Notes                                                                     --           495.9
Repayment of Notes                                                                      --          (307.1)
Dividends Paid to Shareholders                                                         (25.7)        (25.6)
Other, Net                                                                              15.1           2.2
Discontinued Operations, Net                                                          (196.2)         44.0
                                                                               -----------------------------
Net Cash Provided by (Used in) Financing Activities                                   (206.8)        209.4
                                                                               -----------------------------
Cash (Provided By) Used In Discontinued Operations                                     (38.7)         27.7
                                                                               -----------------------------

Net Increase in Cash and Cash Equivalents in Continuing Operations                      76.1          54.5

Cash and Cash Equivalents at Beginning of Period                                       241.4         121.1
                                                                               -----------------------------
Cash and Cash Equivalents at End of Period                                        $    317.5    $    175.6
- ------------------------------------------------------------------------------------------------------------

See Condensed Notes to Consolidated Financial Statements.


Safeco Corporation and Subsidiaries

- --------------------------------------------------------------------------------------------------------------
Consolidated Statements of Cash Flows -
Reconciliation of Net Income to Net Cash Provided by Operating Activities
- --------------------------------------------------------------------------------------------------------------


THREE MONTHS ENDED MARCH 31                                                           2004         2003
- -----------------------------------------------------------------------------------------------------------
(In Millions)                                                                          (Unaudited)

Net Income                                                                        $    236.2    $     90.0
                                                                               ----------------------------

ADJUSTMENTS TO RECONCILE NET INCOME TO NET CASH
     PROVIDED BY OPERATiNG ACTIVITIES
   Income from Discontinued Operations, Net of Taxes                                   (50.6)        (10.5)
   Net Realized Investment Gains                                                       (42.8)         (8.2)
   Amortization of Fixed Maturities                                                      9.5          (3.7)
   Amortization and Depreciation                                                        14.8          14.4
   Deferred Income Tax Provision                                                        38.3          30.2
   Other                                                                                 2.8          --
Changes in
   Accrued Investment Income                                                            10.0          10.8
   Deferred Policy Acquisition Costs                                                    (4.6)          0.4
   Property & Casualty Loss and Loss Adjustment Expense Reserves                        24.3         (84.3)
   Unearned Premiums                                                                    31.6          44.6
   Current Income Taxes Recoverable                                                     51.6         (25.8)
   Other Assets and Liabilities                                                       (249.6)        (64.9)
   Discontinued Operations, Net                                                        260.4         224.6
                                                                               ----------------------------
Total Adjustments                                                                       95.7         127.6
                                                                               ----------------------------

Net Cash Provided by Operating Activities                                         $    331.9    $    217.6
- -----------------------------------------------------------------------------------------------------------
There were no significant non-cash financing or investing activities for the three months ended March 31,
2004 and 2003.

See Condensed Notes to Consolidated Financial Statements.



 Safeco Corporation and Subsidiaries

- --------------------------------------------------------------------------------
Consolidated Statements of Shareholders' Equity
- --------------------------------------------------------------------------------


THREE MONTHS ENDED MARCH 31                                                           2004          2003
- -----------------------------------------------------------------------------------------------------------
(In Millions)                                                                          (Unaudited)

COMMON STOCK
Balance at Beginning of Period                                                    $  1,197.3    $ 1,178.1
Stock Issued for Options and Rights                                                     16.8          2.4
Stock Option Expense                                                                     2.8         --
                                                                               ----------------------------
Balance at End of Period                                                             1,216.9      1,180.5
                                                                               ----------------------------
RETAINED EARNINGS
Balance at Beginning of Period                                                       2,308.7      2,072.2
Net Income                                                                             236.2         90.0
Dividends Declared                                                                     (25.7)       (25.6)
Other                                                                                   --           (0.1)
                                                                               ----------------------------
Balance at End of Period                                                             2,519.2      2,136.5
                                                                               ----------------------------
ACCUMULATED OTHER COMPREHENSIVE INCOME, NET OF TAXES
Balance at Beginning of Period                                                       1,517.3      1,181.3
Other Comprehensive Income                                                             281.3         63.7
                                                                               ----------------------------
Balance at End of Period                                                             1,798.6      1,245.0
                                                                               ----------------------------
Shareholders' Equity                                                              $  5,534.7    $ 4,562.0
- -----------------------------------------------------------------------------------------------------------


- --------------------------------------------------------------------------------
Consolidated Statements of Comprehensive Income
- --------------------------------------------------------------------------------


THREE MONTHS ENDED MARCH 31                                                           2004          2003
- -----------------------------------------------------------------------------------------------------------
(In Millions)                                                                          (Unaudited)

Net Income                                                                        $    236.2    $    90.0
                                                                               ----------------------------
Other Comprehensive Income, Net of Taxes:
   Change in Unrealized Gains (Losses) on Available-for-Sale Securities                257.7         21.8
   Reclassification Adjustment for Net Realized Investment (Gains) Losses
     Included in Net Income                                                             38.4         32.4
   Derivatives Qualifying as Cash Flow Hedges - Net Change in Fair Value                 7.3          2.1
   Adjustment for Deferred Policy Acquisition Costs Valuation Allowance                (21.1)         1.6
   Foreign Currency Translation Adjustments                                             (1.0)         5.8
                                                                               ----------------------------
Other Comprehensive Income                                                             281.3         63.7
                                                                               ----------------------------
Comprehensive Income                                                              $    517.5    $   153.7
- -----------------------------------------------------------------------------------------------------------

See Condensed Notes to Consolidated Financial Statements.




Safeco Corporation and Subsidiaries


- --------------------------------------------------------------------------------
Condensed Notes to Consolidated Financial Statements (unaudited)
- --------------------------------------------------------------------------------

(Dollar amounts in millions except per share data, unless noted otherwise)

NOTE 1 - SUMMARY OF SIGNIFICANT ACCOUNTING POLICIES

Nature of Operations

Safeco Corporation is a Washington State corporation operating across the United
States, with insignificant non-U.S.  activities.  Our subsidiaries sell property
and casualty insurance  including surety. Our discontinued  businesses sell life
insurance,  group stop-loss medical  insurance and asset management  products to
individuals and corporations. We generated virtually all of our revenues for the
periods presented in this report from these activities.

Throughout our unaudited Consolidated  Financial Statements,  Safeco Corporation
and its  subsidiaries  are referred to as "Safeco"  "we" and "our." The property
and  casualty  businesses  including  surety  are  referred  to as  "Property  &
Casualty" and "P&C". All other continuing activities, primarily the financing of
our  business  activities,  are  collectively  referred to as  "Corporate."  The
discontinued  life  insurance,  group  stop-loss  medical  insurance  and  asset
management  businesses  are referred to as  "Discontinued  Operations",  "Life &
Investments" and "L&I".

On March 15, 2004, we entered into definitive  agreements to sell  substantially
all our L&I  operations.  On April 8, 2004, we entered into an agreement for the
sale of the  remaining  part  of our  L&I  operations  and  accordingly  we have
presented  L&I as a  Discontinued  Operation  in  these  Consolidated  Financial
Statements  in  accordance  with  Financial  Accounting  Standards  Board (FASB)
Statement of Financial  Accounting  Standards  (SFAS) 144,  "Accounting  for the
Impairment  or Disposal of  Long-Lived  Assets".  Prior-year  amounts  have been
restated to reflect the presentation of Discontinued Operations.

Basis of Consolidation and Reporting and Use of Estimates

We prepared the unaudited  Consolidated  Financial Statements in conformity with
accounting principles generally accepted in the United States (GAAP) for interim
financial  information and with the instructions to Form 10-Q. Certain financial
information,  which is required in the annual financial  statements  prepared in
conformity  with GAAP,  may not be  required  for  interim  financial  reporting
purposes and has been condensed or omitted.  In the opinion of  management,  all
adjustments   (consisting  of  normal  and  recurring  adjustments)   considered
necessary for a fair  presentation  of results for the interim periods have been
included.  Results  for the  three-month  period  ended  March 31,  2004 are not
necessarily  indicative  of the results that may be expected for the year ending
December 31, 2004.

These unaudited  Consolidated Financial Statements and condensed notes should be
read in  conjunction  with  the  Consolidated  Financial  Statements  and  notes
included in our 2003 Annual Report on Form 10-K that was  previously  filed with
the Securities and Exchange Commission.

The preparation of these interim Consolidated Financial Statements in conformity
with GAAP requires us to make estimates and assumptions  that may affect amounts
reported in these  Consolidated  Financial  Statements and  accompanying  notes.
Actual results could differ from those estimates.

The unaudited  Consolidated  Financial Statements include Safeco Corporation and
its subsidiaries.  All significant  intercompany  transactions and balances have
been eliminated in the Consolidated Financial Statements.

We have made certain  reclassifications  to the prior-year amounts to conform to
the current-year presentation.


Earnings per Share

We  calculate   basic   earnings  per  share  by  dividing  net  income  by  the
weighted-average number of common shares outstanding during the quarter. Diluted
earnings per share reflect the potential dilution that could occur if options or
other dilutive instruments granted under our stock-based compensation plans were
exercised.

We  present  the  computation  of  net  income  per  share  below,   based  upon
weighted-average common and dilutive shares outstanding:

                         

THREE MONTHS ENDED MARCH 31                                                             2004           2003
- -------------------------------------------------------------------------------------------------------------

Net Income                                                                       $    236.2     $      90.0

Average Number of Common Shares Outstanding                                           138.9           138.3
                                                                              -------------------------------
Basic Net Income Per Share                                                       $      1.70    $       0.65
- -------------------------------------------------------------------------------------------------------------

Net Income                                                                       $    236.2     $      90.0

Average Number of Common Shares Outstanding                                           138.9           138.3
Additional Common Shares Assumed Issued Under Treasury Stock Method                     1.1             0.4
                                                                              -------------------------------
Average Number of Common Shares Outstanding - Diluted                                 140.0           138.7
                                                                              -------------------------------
Diluted Net Income Per Share                                                     $      1.69    $       0.65
- -------------------------------------------------------------------------------------------------------------


Stock Compensation Expense

Prior to 2003,  we  applied  Accounting  Principles  Board  (APB)  Opinion 25 in
accounting for our stock  options,  as allowed under SFAS 123,  "Accounting  for
Stock-Based   Compensation,"  as  amended.   Under  APB  25,  we  recognized  no
compensation  expense  related  to options  because  the  exercise  price of our
employee stock options equaled the fair market value of the underlying  stock on
the date of grant.

In  December  2002,  the FASB  issued  SFAS  148,  "Accounting  for  Stock-Based
Compensation  -  Transition  and  Disclosure,"  amending  SFAS 123,  to  provide
alternative  methods of transition  to the fair value method of  accounting  for
stock-based employee  compensation under SFAS 123. Effective January 1, 2003, we
adopted the fair value  method for  accounting  for stock  options as defined in
SFAS 123, using the prospective basis transition  method.  Under this method, we
have recognized stock-based  compensation expense for options granted,  modified
or settled  after  January 1, 2003.  No stock  options were granted in the first
quarter of 2003. Stock-based  compensation expense was $2.8 ($1.5 after tax) for
the three months ended March 31, 2004.

The  following  table  illustrates  the pro forma  effect on net  income and net
income per share as if the fair value method had been applied to all outstanding
and unvested awards in each period:

                         

THREE MONTHS ENDED MARCH 31                                                               2004         2003
- --------------------------------------------------------------------------------------------------------------

Net Income, as reported                                                             $    236.2    $     90.0
Add: Stock-based Compensation Expense Included in Reported Net Income, After Tax           1.5          --
Deduct: Pro Forma Stock-based Compensation Expense*                                       (2.6)         (1.9)
                                                                                 -----------------------------
Pro Forma Net Income                                                                $    235.1    $     88.1
                                                                                 -----------------------------
Net Income Per Share
    Basic - as Reported                                                             $      1.70   $      0.65
    Diluted - as Reported                                                           $      1.69   $      0.65
    Basic - Pro Forma                                                               $      1.69   $      0.64
    Diluted - Pro Forma                                                             $      1.68   $      0.64
- --------------------------------------------------------------------------------------------------------------

*  Determined under fair value based method for all awards, net of related tax effects.






Cash Balance Plan

The Safeco Cash Balance  Plan (CBP) is a  noncontributory  defined  benefit plan
that  provides  benefits  for each year of  service  after  1988,  based on each
eligible  participant's  compensation  plus a stipulated rate of return on their
benefit balance. We make contributions to the CBP based on funding  requirements
set  by  the  Employee  Retirement  Income  Security  Act  (ERISA).  Our  annual
contribution for 2004 was made in the first quarter and totaled $12.9.


Other Postretirement Benefits

We  also  provide  certain  healthcare  and  life  insurance   benefits,   Other
Postretirement   Benefits   (OPRB),   for  certain  retired   employees,   their
beneficiaries and eligible dependents.  We contributed $1.3 in the first quarter
and expect to contribute a total of $5.2 to the OPRB program in 2004.

We amended our OPRB program in the third quarter of 2003. The amendments created
negative prior service cost which will be amortized  over the average  remaining
service period all active participants.  The related amortization  resulted in a
credit to OPRB expense of $2.6 pretax for the three months ended March 31, 2004.

The following table summarizes CBP and OPRB costs charged (credited) to income:


                         

                                                        CBP                           OPRB
                                        ----------------------------------------------------------------
       THREE MONTHS ENDED MARCH 31                   2004           2003           2004            2003
- ------------------------------------------ --------------- -------------- -------------- ---------------

Service Cost                                   $     3.4      $      2.4     $      0.1     $      1.3
Interest Cost                                        2.4             2.1            0.9            2.3
Expected Return on Plan Assets                      (2.8)           (1.9)          --             --
Amortization of Prior Service Cost and
   Unrecognized Net Actuarial (Gain) Loss            0.1             0.4           (2.6)           0.4
- ------------------------------------------ --------------- -------------- -------------- ---------------
Total                                          $     3.1      $      3.0     $     (1.6)    $      4.0
- ------------------------------------------ --------------- -------------- -------------- ---------------




New Accounting Standards

American Institute of Certified Public Accountants (AICPA) Statement of Position
(SOP) 03-1,  "Accounting  and  Reporting  by Insurance  Enterprises  for Certain
Nontraditional Long-Duration Contracts and for Separate Accounts"

The  provisions  of SOP 03-1 are  effective  for fiscal  years  beginning  after
December 15, 2003. SOP 03-1 provides  guidance in three areas:  separate account
presentation and valuation;  the accounting recognition given sales inducements;
and the classification and valuation of long-duration contract liabilities.  Our
Discontinued  Operations  adopted SOP 03-1  effective  January 1, 2004,  with no
material impact on our Consolidated Financial Statements.

FASB Exposure Draft, "Share-Based Payment"

On March 31, 2004, the FASB issued its Exposure  Draft,  "Share-Based  Payment",
which is a proposed  amendment to SFAS 123. The proposed statement would require
all share-based compensation awards granted,  modified or settled after December
15, 1994 to be  accounted  for using the fair value  method of  accounting  on a
prospective  basis.  As  discussed  above,  we adopted the fair value  method of
accounting  for  share-based  awards  effective  January 1,  2003.  Based on the
current  amount  of  remaining   unvested,   and  previously   unaccounted  for,
share-based  awards  issued  since  December  15,  1994,  we do not believe that
adoption of the  statement in its current  form would have a material  impact on
our financial  condition or results of  operations.  The FASB expects to issue a
final  statement  late in 2004 that would be effective for public  companies for
fiscal years beginning after December 15, 2004.



NOTE 2 - INVESTMENTS

FIXED MATURITIES AND MARKETABLE EQUITY SECURITIES

The  following  tables  summarize our fixed  maturities  and  marketable  equity
securities:

                         


                                     COST OR           GROSS            GROSS           NET
                                   AMORTIZED      UNREALIZED       UNREALIZED    UNREALIZED
 MARCH 31, 2004                         COST           GAINS           LOSSES         GAINS     FAIR VALUE
- ------------------------------- -----------------------------------------------------------------------------
Fixed Maturities:
   U.S. Government and
     Agencies                    $      936.5    $       66.3   $       (0.1)  $       66.2    $    1,002.7
   State and Political
     Subdivisions                     2,215.2           172.8           (1.9)         170.9         2,386.1
   Foreign Governments                   78.3             4.0           --              4.0            82.3
   Corporate Securities               3,466.0           226.7           (5.4)         221.3         3,687.3
   Mortgage-Backed Securities         1,101.0            52.9           (0.6)          52.3         1,153.3
- ------------------------------- -----------------------------------------------------------------------------
Total Fixed Maturities                7,797.0           522.7           (8.0)         514.7         8,311.7
Marketable Equity Securities            653.9           483.9           (3.0)         480.9         1,134.8
- ------------------------------- -----------------------------------------------------------------------------
Total - Continuing Operations    $    8,450.9    $    1,006.6   $      (11.0)  $      995.6    $    9,446.5
- ------------------------------- -----------------------------------------------------------------------------

Fixed Maturities -
   Discontinued Operations       $   16,671.8    $    1,856.5   $       --     $    1,856.5    $   18,528.3
Marketable Equity Securities
   Discontinued Operations               96.3            16.5           --             16.5           112.8
- ------------------------------- --------------- -------------- -------------- --------------- --------------
Total - Discontinued             $   16,768.1    $    1,873.0   $       --     $    1,873.0    $   18,641.1
Operations
- ------------------------------- -----------------------------------------------------------------------------


                                     COST OR           GROSS            GROSS           NET
                                   AMORTIZED      UNREALIZED       UNREALIZED    UNREALIZED
 DECEMBER 31, 2004                      COST           GAINS           LOSSES         GAINS     FAIR VALUE
- ------------------------------- -----------------------------------------------------------------------------

   U.S. Government and
     Agencies                    $      964.6    $       53.3   $       (0.5)  $       52.8    $    1,017.4
Fixed Maturities:
   State and Political
     Subdivisions                     2,219.6           164.9           (3.4)         161.5         2,381.1
   Foreign Governments                   41.8             3.7           --              3.7            45.5
   Corporate Securities               3,403.3           193.5           (9.8)         183.7         3,587.0
   Mortgage-Backed Securities         1,087.9            43.6           (3.3)          40.3         1,128.2
- ------------------------------------------------------------------------------------------------------------------
Total Fixed Maturities                7,717.2           459.0          (17.0)         442.0         8,159.2
Marketable Equity Securities            684.8           484.1           (2.7)         481.4         1,166.2
- ------------------------------------------------------------------------------------------------------------------
Total - Continuing Operations    $    8,402.0    $      943.1   $      (19.7)  $      923.4    $    9,325.4
- ------------------------------------------------------------------------------------------------------------------
Fixed Maturities -
   Discontinued Operations       $   16,573.0    $    1,474.3   $       --     $    1,474.3    $   18,047.3
Marketable Equity Securities-
   Discontinued Operations               96.9            15.9           --             15.9           112.8
- ------------------------------------------------------------------------------------------------------------------
Total -
Discontinued Operations          $   16,669.9    $    1,490.2   $       --     $    1,490.2    $   18,160.1

- ------------------------------------------------------------------------------------------------------------------



We have  recorded  an  impairment  charge  for all  securities  held by L&I with
unrealized  losses at March 31, 2004 and  December  31,  2003  because we do not
expect  them to  recover  in  value  before  the sale of the L&I  businesses  is
completed.


The  following  table  shows our  investment  gross  unrealized  losses and fair
values,  aggregated  by investment  category and length of time that  individual
securities have been in a continuous unrealized loss position at March 31, 2004:

                         


                            LESS THAN 12 MONTHS             12 MONTHS OR MORE                  TOTAL
                            -------------------------    -------------------------    ------------------------
DESCRIPTION OF SECURITIES        FAIR     UNREALIZED          FAIR   UNREALIZED             FAIR     UNREALIZED
                                VALUE         LOSSES         VALUE     LOSSES              VALUE         LOSSES
- --------------------------- ---------- -------------- -- ---------- -------------- -- ----------- ------------
Fixed Maturities:
   U.S. Government and
     Agencies                $   40.0   $      (0.1)          $  --   $     --          $  40.0     $    (0.1)
   State and Political
     Subdivisions                67.9          (0.9)            9.5       (1.0)            77.4          (1.9)

   Corporate Securities         100.3          (1.3)           36.7       (4.1)           137.0          (5.4)
   Mortgaged-Backed
     Securities                  45.7          (0.3)            4.2       (0.3)            49.9          (0.6)
- --------------------------- ---------- -------------- -- ---------- -------------- -- ----------- ------------
Total Fixed Maturities          253.9          (2.6)           50.4       (5.4)           304.3          (8.0)

Marketable Equity
     Securities                  39.8          (3.0)             --         --             39.8          (3.0)
- --------------------------- ---------- -------------- -- ---------- -------------- -- ----------- ------------
Total - Continuing
Operations                   $  293.7   $      (5.6)        $  50.4     $ (5.4)        $  344.1     $   (11.0)
- --------------------------- ---------- -------------- -- ---------- -------------- -- ----------- ------------



We reviewed  all our  investments  with  unrealized  losses at March 31, 2004 in
accordance  with our  impairment  policy.  Our  evaluation  concluded that these
declines in fair value were temporary after considering:

o    For securities in an unrealized loss position for less than 12 months,  the
     volatility  of each  security's  market  price  and the  length of time the
     security has been in an unrealized loss position

o    For  securities in an unrealized  loss position for 12 months or more,  the
     number of  securities  that were in an  unrealized  loss  position  and the
     extent to which each security was in an unrealized loss position

FIXED MATURITIES BY MATURITY DATE

The following table  summarizes the cost or amortized cost and fair value of our
Continuing  Operations  fixed  maturities  at March  31,  2004,  by  contractual
years-to-maturity.  Actual  maturities  may differ from  contractual  maturities
because  borrowers  may have the  right to call or  prepay  obligations  with or
without prepayment penalties:

                         

                                                                     COST OR
 MATURITY                                                         AMORTIZED COST                 FAIR VALUE
- -------------------------------------------------------------- ---------------------------- ---------------------

One Year or Less                                                  $          652.8             $       666.5
Over One Year through Five Years                                           3,280.8                   3,478.7
Over Five Years through Ten Years                                            872.1                     938.2
Over Ten Years                                                             1,890.3                   2,075.0
Mortgage-Backed Securities                                                 1,101.0                   1,153.3
- -------------------------------------------------------------- ---------------------------- ---------------------
Total Fixed Maturities - Continuing Operations                    $        7,797.0             $     8,311.7
- -------------------------------------------------------------- ---------------------------- ---------------------


The carrying  value of securities on deposit with state  regulatory  authorities
was $339.5 at March 31, 2004 and $399.9 at December 31, 2003 for our  Continuing
Operations.  The carrying  value of securities on deposit with state  regulatory
authorities  for our  Discontinued  Operations  was $11.0 at March 31,  2004 and
$11.0 at December 31, 2003.


NOTE 3 - DERIVATIVE FINANCIAL INSTRUMENTS

Derivatives   are   instruments   whose  values  are  derived  from   underlying
instruments,  indices or rates,  have  notional  amounts and can be net settled.
This may include derivatives that are "embedded" in other derivative instruments
or in  certain  existing  assets or  liabilities.  We use  derivative  financial
instruments,  including interest rate swaps, options and financial futures, as a
means of hedging  exposure to equity price changes and/or  interest rate risk on
anticipated transactions or on existing assets and liabilities.


Interest rate risk is the risk of economic losses due to changes in the level of
interest rates. We manage interest rate risk through active portfolio management
and selective use of interest rate swaps as hedges to change the characteristics
of certain  assets and  liabilities.  With  interest  rate swap  agreements,  we
exchange with a counterparty,  at specified intervals, interest rate payments of
differing   character   (for   example,   fixed-rate   payments   exchanged  for
variable-rate  payments),  based on an underlying  principal  balance  (notional
amount).  No cash is  exchanged  at the outset of the  contract and no principal
payments are made by either party. The net interest accrued and the net interest
payments made at each interest  payment due date are recorded to interest income
or expense, depending on the hedged item.

Continuing Operations

FAIR VALUE HEDGES

We use  interest  rate  swaps to  hedge  the  change  in fair  value of  certain
fixed-rate debt. At March 31, 2004 we had $575.0 of notional amounts outstanding
relating to such hedges.  These  derivatives  have been designated as fair value
hedges and, because they have been determined to be highly effective, changes in
their  fair  value and the  related  portions  of the debt  that they  hedge are
recognized on a net basis in Net Realized  Investment  Gains in the Consolidated
Statements of Income.

In January 2003, we  discontinued  $300.0 notional of interest rate swaps as the
underlying  medium-term notes were repaid.  There were no significant fair value
hedges discontinued during the first quarter of 2004.

Differences  between  the  changes  in fair value of these  derivatives  and the
hedged items  represent hedge  ineffectiveness.  In the three months ended March
31,  2004  and  2003,  no  amounts  were  recognized  in  earnings  due to hedge
ineffectiveness.

OTHER DERIVATIVES

Safeco Financial Products (SFP), our wholly owned subsidiary, engaged in limited
derivatives  activity by selling  single-name credit default swaps,  writing and
hedging S&P 500 index  options and investing in and hedging  convertible  bonds.
All these derivative positions were terminated prior to December 31, 2003. These
SFP activities  were not designated for hedge  accounting  treatment  under SFAS
133.  Changes in the fair values of these  instruments  were  recognized  in Net
Realized  Investment  Gains in the  Consolidated  Statements of Income.  The fee
income on the credit  default swaps and the earnings and fair value  adjustments
for the S&P 500 index  options and the  convertible  bonds were  included in Net
Investment Income in the Consolidated Statements of Income. Pretax income (loss)
before net realized  investment gains for SFP was $(0.4), and $2.1 for the three
months ended March 31, 2004 and 2003. Net realized  investment  gains before tax
for SFP were $9.0 for the three  months  ended  March 31, 2003 and there were no
gains or losses in the three months ended March 31, 2004.

Discontinued Operations

FAIR VALUE HEDGES

Our Discontinued Operations use interest rate swaps to offset the change in fair
value of certain fixed rate assets.  At March 31, 2004 we had $317.1 of notional
amounts outstanding relating to such hedges. There was no hedge  ineffectiveness
recognized  related to these fair value  hedges in the three  months ended March
31, 2004 and 2003.



CASH FLOW HEDGES

We also use interest  rate swaps to hedge the  variability  of future cash flows
arising from changes in interest  rates  associated  with certain  variable rate
assets and forecasted transactions. At March 31, 2004, we had $404.4 of notional
amounts  outstanding  relating  to such  hedges.  These  derivatives  have  been
designated  as cash flow hedges and,  because  they have been  determined  to be
highly effective, we recognize the changes in fair value of the derivatives as a
component of Other  Comprehensive  Income (OCI),  net of deferred  income taxes,
until the hedged  transaction  affects  current  earnings.  At the time  current
earnings  are  affected by the  variability  of cash flows due to interest  rate
changes,  the  related  portion of  deferred  gains or losses on cash flow hedge
derivatives  are  reclassified   from  OCI  and  recorded  in  the  Consolidated
Statements of Income.  Amounts recorded in OCI related to derivatives qualifying
as cash flow  hedges  resulted  in an  increase  of $7.3 after tax for the three
months  ended  March 31,  2004 and an  increase  of $2.1  after tax for the same
period in 2003.

The interest rate swaps related to forecasted  transactions  that are considered
probable of occurring  are  considered  to be highly  effective  and qualify for
hedge treatment  under SFAS 133. SFAS 133 requires that amounts  deferred in OCI
be reclassified into earnings either when the forecasted  transaction occurs, or
when it is considered not probable of occurring - whichever  happens sooner.  In
the three months ended March 31, 2004, $3.6 after tax was reclassified  from OCI
to Income from Discontinued  Operations relating to forecasted transactions that
were  considered  no  longer  probable  of  occurring.   No  such  amounts  were
reclassified from OCI in the three months ended March 31, 2003.

At March 31,  2004,  the maximum  length of time over which we were  hedging our
exposure to future cash flows for forecasted  transactions was  approximately 27
months.

Differences between the changes in fair value of cash flow hedges and the hedged
items represent hedge ineffectiveness and are recognized in interest expense. In
2003, no amounts were recognized in earnings due to hedge ineffectiveness.

OTHER DERIVATIVES

In 1997, L&I  introduced  its Equity Indexed  Annuity (EIA) product that credits
the policyholder  based on a percentage of the gain in the S&P 500 Index.  Sales
of the EIA product were  suspended in the fourth  quarter of 1998. In connection
with this product,  Safeco has a hedging program with the objective to hedge the
exposure to changes in the S&P 500 Index by purchasing S&P 500 index options. As
permitted under a grandfathering clause in SFAS 133, we elected not to apply the
fair value adjustment  requirement of this statement to the embedded derivatives
contained  in the  liability  related to EIA  products  sold prior to January 1,
1999.  The change in fair value of the  options,  as well as any gains or losses
when they expire or  terminate,  are  recognized  as an adjustment to results of
Discontinued  Operations in the  Consolidated  Statements of Income.  We did not
recognize any adjustments for the three months ended March 31, 2004 and 2003.


NOTE 4 - INCOME TAXES

We use the liability  method of accounting  for income taxes in accordance  with
SFAS 109,  "Accounting for Income Taxes," under which deferred income tax assets
and liabilities are determined based on the differences  between their financial
reporting and their tax bases and are measured using the enacted tax rates.



Differences  between income taxes  computed by applying the U.S.  federal income
tax rate of 35% to Income from Continuing Operations and Discontinued Operations
before Income Taxes and the  consolidated  provision  (benefit) for income taxes
were as follows:

                         


THREE MONTHS ENDED MARCH 31                           2004                             2003
- -----------------------------------------------------------------------------------------------------------
                                            CONTINUING      DISCONTINUED     CONTINUING      DISCONTINUED
                                            OPERATIONS        OPERATIONS     OPERATIONS        OPERATIONS
- -----------------------------------------------------------------------------------------------------------
Income before Income Taxes                 $      259.5   $        77.5    $       106.6   $         16.8
- -----------------------------------------------------------------------------------------------------------
Computed "Expected" Tax Expense                    90.8            27.1             37.3              5.9
Tax-Exempt Municipal Bond Income                   (9.1)           --               (9.2)            --
Dividends Received Deduction                       (2.4)           (0.8)            (1.4)            (0.8)
Other                                              (5.4)            0.6              0.4              1.2
- -----------------------------------------------------------------------------------------------------------
Consolidated Provision for Income Taxes            73.9            26.9             27.1              6.3
- -----------------------------------------------------------------------------------------------------------
Current Provision (Benefit) for Income                                                               25.4
     Taxes                                         35.6             3.7             (3.1)
Deferred Provision for Income Taxes                38.3            23.2             30.2            (19.1)
- -----------------------------------------------------------------------------------------------------------
Consolidated Provision for Income Taxes    $       73.9   $        26.9    $        27.1   $          6.3
- -----------------------------------------------------------------------------------------------------------



The tax effects of temporary differences that give rise to the deferred income tax assets and deferred
income tax liabilities at March 31, 2004 and December 31, 2003 were as follows:

                                                 MARCH 31, 2004                  DECEMBER 31, 2003
- ------------------------------------------------------------------------------------------------------------
                                            CONTINUING      DISCONTINUED      CONTINUING      DISCONTINUED
                                            OPERATIONS        OPERATIONS      OPERATIONS        OPERATIONS
- ------------------------------------------------------------------------------------------------------------
Deferred Income Tax Assets
Goodwill                                   $      180.8   $        14.5    $       185.9    $         14.9
Discounting of Loss and LAE Reserves
   for Tax Purposes                               207.7            --              211.4              --
Unearned Premium Liability                        160.5            --              159.0              --
Investment Impairments                             20.9            92.8             26.2              99.4
Postretirement Benefits                            40.9             3.8             42.1               4.0
Alternative Minimum Tax Carryforwards              57.6            --               62.4              --
Net Operating Loss Carryforwards                   --              --               23.5              --
Adjustment to Life Policy Liabilities              --              80.1             --                96.7
Capitalization of Life Policy
     Acquisition Costs                             --              73.8             --                76.1
Other                                              65.3            24.1             63.8              25.6
- ------------------------------------------------------------------------------------------------------------
Total Deferred Income Tax Assets                  733.7           289.1            774.3             316.7
- ------------------------------------------------------------------------------------------------------------
Unrealized Appreciation of Investment
   Securities, Derivative Financial
   Instruments, Deferred Policy
   Acquisition Cost Valuation
   Allowance, Minimum Pension Liability
   and Foreign Currency Adjustment                345.1           618.0            314.2             497.2
Deferred Policy Acquisition Costs                 126.5           128.3            124.9             129.6
Other                                              57.7            53.2             60.9              56.6
- ------------------------------------------------------------------------------------------------------------
Total Deferred Income Tax Liabilities             529.3           799.5            500.0             683.4
- ------------------------------------------------------------------------------------------------------------
Net Deferred Income Tax Asset              $      204.4   $      (510.4)   $       274.3    $       (366.7)
(Liability)
- ------------------------------------------------------------------------------------------------------------


NOTE 5 - LONG-TERM DEBT

The following table shows the total principal amount of our long-term debt, interest rates and maturities of
debt. No debt is classified as current at March 31, 2004 and December 31, 2003.

                                                                   MARCH 31, 2004         DECEMBER 31, 2003
- -------------------------------------------------------------------------------------------------------------
6.875% Notes Due 2007                                           $         200.0       $           200.0
4.200% Notes Due 2008                                                     200.0                   200.0
4.875% Notes Due 2010                                                     300.0                   300.0
7.250% Notes Due 2012                                                     375.0                   375.0
8.072% Debentures Due 2037                                                876.3                   876.3
- -------------------------------------------------------------------------------------------------------------
Total Debt                                                      $       1,951.3       $         1,951.3
- -------------------------------------------------------------------------------------------------------------




We maintain a bank credit facility with $500.0 available through September 2005.
After the sale of L&I is completed, we may lower the bank credit facility and we
expect to reset the amount of the  requirement  to  maintain a minimum  level of
shareholders' equity.


NOTE 6 - RESTRUCTURING CHARGES

We have identified  expense reductions across the company that will enable us to
better compete in property and casualty insurance markets. In September 2003, we
announced  that we would  eliminate  approximately  500 jobs and as of March 31,
2004, all such jobs had been eliminated. Positions impacted are primarily in our
corporate  departments.  We expect this  initiative to reduce our 2004 operating
expenses by approximately $75.0.

For the three  months ended March 31, 2004,  period  costs  associated  with the
restructuring  totaled $1.3. These period costs represented one-time termination
benefits. Charges have been recognized and accrued as a restructuring charge and
allocated to our reportable  segments in accordance  with SFAS 146,  "Accounting
for Costs  Associated with Exit or Disposal  Activities".  Other charges that do
not meet the criteria for accrual will be expensed as restructuring charges when
incurred.

Estimated and actual costs associated with the restructuring are as follows:

                         

                                                                                       THREE MONTHS
                                                          TOTAL                               ENDED
                                                  EXPECTED COSTS            2003     MARCH 31, 2004
- ----------------------------------------------------------------------------------------------------
One-Time Termination Benefits                   $         9.7      $        8.2    $          1.3
Lease Termination Costs and Other Costs                   3.2               1.0              --
- ----------------------------------------------------------------------------------------------------
Total                                           $        12.9      $        9.2    $          1.3
- ----------------------------------------------------------------------------------------------------



Estimated  costs  associated with the  restructuring  to reduce our expenses are
allocated to our reportable
segments in our Continuing Operations as follows:

                         


                                                                                       THREE MONTHS
                                                          TOTAL                               ENDED
                                                  EXPECTED COSTS            2003     MARCH 31, 2004
- ----------------------------------------------------------------------------------------------------
Safeco Personal Insurance (SPI)
   Auto                                      $            5.5      $        3.8    $          0.6
   Property                                               2.2               1.6               0.2
   Specialty                                              0.2               0.1              --
- ----------------------------------------------------------------------------------------------------
Total SPI                                                 7.9               5.5               0.8
- ----------------------------------------------------------------------------------------------------
Safeco Business Insurance (SBI)
   SBI Regular                                            2.7               1.9               0.3
   SBI Special Accounts Facility                          0.9               0.6               0.1
- ----------------------------------------------------------------------------------------------------
Total SBI                                                 3.6               2.5               0.4
- ----------------------------------------------------------------------------------------------------
Surety                                                    0.4               0.3               0.1
P&C Other                                                 0.1               0.0              --
- ----------------------------------------------------------------------------------------------------
Total P&C                                                12.0               8.3               1.3
Corporate                                                 0.9               0.9              --
- ----------------------------------------------------------------------------------------------------
Total                                           $        12.9      $        9.2    $          1.3
- ----------------------------------------------------------------------------------------------------



The activity related to previously accrued restructuring charges as of March 31,
2004 was as follows:

                                     BALANCE AT                                             BALANCE AT
                                    DECEMBER 31            COSTS         AMOUNTS              MARCH 31
                                           2003          ACCRUED            PAID                  2004
- ----------------------------- ------------------- ---------------- --------------- -------------------
Severance Costs                  $           0.2    $       --        $        0.2    $         --
Lease Terminations and
     Other Costs                             0.7            --                 0.7              --
- ----------------------------- ------------------- ---------------- --------------- -------------------
Total                            $           0.9    $       --        $        0.9    $         --
- ----------------------------- ------------------- ---------------- --------------- -------------------





NOTE 7 - COMPREHENSIVE INCOME

Comprehensive income is defined as all changes in shareholders'  equity,  except
those arising from transactions with shareholders. Comprehensive income includes
net income and other comprehensive  income,  which for us consists of changes in
unrealized gains or losses on investments carried at fair market value,  changes
in foreign currency  translation  gains or losses,  deferred policy  acquisition
costs valuation allowance, derivatives and minimum pension liability.

The  components  of  accumulated  other  comprehensive  income or losses were as
follows:

                         


THREE MONTHS ENDED                           2004                                  2003
MARCH 31
- ----------------------------------------------------------------------------------------------------------
                                   PRETAX       TAXES    AFTER TAX       PRETAX       TAXES    AFTER TAX
                             -----------------------------------------------------------------------------
Change in Unrealized Gains
   and Losses of
   Available-for-Sale
   Securities                  $   396.3    $   (138.6) $    257.7   $     33.6   $    (11.8) $      21.8

Reclassification adjustment
   for Net Realized
   Investment (Gains)Losses
   included in Net Income           59.1         (20.7)       38.4         49.9        (17.5)        32.4

Derivatives Qualifying as
   Cash Flow Hedges - Net
   Changes in Fair Value            11.3          (4.0)        7.3          3.2         (1.1)         2.1

Deferred Policy Acquisition
   Costs Valuation Allowance       (32.4)         11.3       (21.1)         2.5         (0.9)         1.6

Foreign Currency Translation
     Adjustments                    (1.6)          0.6        (1.0)         8.9         (3.1)         5.8
                             -----------------------------------------------------------------------------
Other Comprehensive Income     $   432.7    $   (151.4) $    281.3   $     98.1   $    (34.4) $      63.7
- ----------------------------------------------------------------------------------------------------------


NOTE 8 - SEGMENT INFORMATION

Continuing Operations

On January 1, 2004,  we made minor  revisions  to our P&C  segments  that better
reflect how these  segments are  managed.  Our  non-voluntary  auto and property
results, previously in P&C Other, are now included in SPI Auto and SPI Property.
Certain products,  previously reported in SPI Specialty,  primarily  earthquake,
inland  marine  and  dwelling  fire,  are  now  included  in SPI  Property.  Our
commercial   specialty  programs  and  large  commercial   accounts  in  runoff,
previously in SBI Runoff,  are now included in P&C Other.  Prior-period  amounts
have been restated to reflect the revised presentation of P&C segments.

P&C

Our P&C Insurance  operations are organized  around our four business  segments:
Safeco Personal Insurance (SPI), Safeco Business Insurance (SBI), Surety and P&C
Other.  These  operations  contain our  reportable  segments,  which are managed
separately as described below.

SAFECO PERSONAL INSURANCE

SPI  offers  auto,   homeowners  and  other  specialty  insurance  products  for
individuals,  and the SPI  operations  are  organized  around  three  reportable
segments - Auto,  Property and Specialty - which are managed separately by these
product groupings.

The Auto segment provides  coverage for liability of our customers to others for
both bodily injury and property damage,  for injuries sustained by our customers
and for physical  damage to our  customers'  vehicles  from  collision and other
hazards.

The Property segment provides homeowners,  earthquake,  dwelling fire and inland
marine  coverage  for  individuals.   Our  Property   coverages  protect  homes,
condominiums and rental property  contents against losses from a wide variety of
hazards.  We also protect individuals from liability for accidents that occur on
their property.


The Specialty segment provides umbrella,  recreational  vehicle,  motorcycle and
boat insurance coverage for individuals.

SAFECO BUSINESS INSURANCE

SBI offers  business owner policies,  multi-peril  packages,  property,  general
liability,  commercial  auto and  workers  compensation.  SBI's  operations  are
organized around two segments:  SBI Regular and SBI Special  Accounts  Facility,
which are managed separately based on the nature of the underlying insured.

SBI  Regular is our core  commercial  segment  writing a variety  of  commercial
insurance  products for small- to  medium-sized  businesses  (customers  who pay
annual written premiums of $100,000 or less). Our principal  business  insurance
products   include  business  owner  policies,   commercial   auto,   commercial
multi-peril, workers compensation, property and general liability.

SBI Special  Accounts  Facility  writes larger  commercial  accounts for our key
agents who sell our core P&C products as well as our four  specialty  commercial
programs,  which  are  lender-placed  property  insurance,  agents'  errors  and
omissions insurance, mini-storage and warehouse properties and non-profit social
services organizations.

SURETY

We offer surety bonds primarily for construction,  performance and legal matters
that include appeals, probate and bankruptcies.

P&C OTHER

P&C Other includes large  commercial  business  accounts,  commercial  specialty
programs and London operations that are in runoff and certain product lines that
we have exited.

P&C RESULTS

Our management  measures segment profit or loss for P&C based upon  underwriting
results.  Underwriting  results  (profit or loss)  represents  the net amount of
earned  premium  less  underwriting  losses  and  expenses  on a  pretax  basis.
Management  views  underwriting  profit or loss as a critical  measure to assess
underwriting effectiveness and to evaluate the results of the P&C operations.

Underwriting  results  are  not  a  substitute  for  net  income  determined  in
accordance with GAAP.

CORPORATE

In addition to these operating segments,  certain activities are reported in the
Corporate  segment and not  allocated  to  individual  segments.  The  Corporate
segment  includes  operating  results  for the parent  company,  which  includes
interest  expense for our debt;  SFP,  which was  engaged in limited  derivative
activity  until its operations  were wound down in December  2003;  intercompany
eliminations and other corporate activities.

Discontinued Operations

L&I

The Discontinued  Operations  include results of our L&I businesses.  See Note 9
for more information.

In  reporting  L&I  as a  discontinued  operation,  general  corporate  overhead
expenses are no longer allocated to L&I.  Previously  allocated expenses of $3.0
in the  first  quarter  of 2003 have been  eliminated  from the L&I  operations.
Prior-period  amounts have been restated to reflect the presentation of L&I as a
Discontinued Operation.


The following tables present selected  financial  information by segment for our
Continuing Operations and reconcile segment revenues and underwriting results to
amounts reported in the Consolidated Statements of Income.

                         

REVENUES


THREE MONTHS ENDED MARCH 31                                                 2004                 2003
- ---------------------------------------------------------------------------------------------------------
PROPERTY & CASUALTY
Safeco Personal Insurance (SPI)
  Auto                                                                    $        620.1   $     522.1
  Property                                                                         228.2         227.5
  Specialty                                                                         21.2          19.7
                                                                       ----------------------------------
     Total SPI                                                                     869.5         769.3
                                                                       ----------------------------------
Safeco Business Insurance (SBI)
  SBI Regular                                                                      302.4         266.0
  SBI Special Accounts Facility                                                    116.7          87.9
                                                                       ----------------------------------
     Total SBI                                                                     419.1         353.9
                                                                       ----------------------------------
Surety                                                                              45.4          32.1
P&C Other                                                                            6.5           7.8
                                                                       ----------------------------------
Total Property & Casualty Earned Premiums                                        1,340.5       1,163.1
P&C Net Investment Income                                                          111.7         112.8
                                                                       ----------------------------------
Total Property & Casualty Revenues (excluding Net Realized Investment
     Gains)                                                                      1,452.2       1,275.9
                                                                       ----------------------------------

CORPORATE                                                                            3.3           9.4

Net Realized Investment Gains                                                       42.8           8.2

                                                                       ----------------------------------
TOTAL REVENUES                                                            $      1,498.3   $   1,293.5
- ---------------------------------------------------------------------------------------------------------


PRETAX UNDERWRITING PROFITS (LOSSES) AND NET INCOME

THREE MONTHS ENDED MARCH 31                                                 2004                 2003
- ---------------------------------------------------------------------------------------------------------
PROPERTY & CASUALTY
Underwriting Profits (Losses)
Safeco Personal Insurance (SPI)
  Auto                                                                    $         23.1   $      (6.6)
  Property                                                                          61.4          28.0
  Specialty                                                                          6.4           5.3
                                                                       ----------------------------------
     Total SPI                                                                      90.9          26.7
                                                                       ----------------------------------
Safeco Business Insurance (SBI)
  SBI Regular                                                                       23.8          (5.3)
  SBI Special Accounts Facility                                                     18.5           6.4
                                                                       ----------------------------------
     Total SBI                                                                      42.3           1.1
                                                                       ----------------------------------
Surety                                                                               9.3           3.7
P&C Other                                                                           (7.1)        (10.5)
                                                                       ----------------------------------
Total Pretax Underwriting Profit                                                   135.4          21.0
P&C Net Investment Income                                                          111.7         112.8
Restructuring Charges                                                               (1.3)         --
                                                                       ----------------------------------
Total Property & Casualty                                                          245.8         133.8
                                                                       ----------------------------------
CORPORATE                                                                          (29.1)        (35.4)
Net Realized Investment Gains before Taxes                                          42.8           8.2
                                                                       ----------------------------------
Income from Continuing Operations before Income Taxes                              259.5         106.6
Provision for Income Taxes                                                          73.9          27.1
                                                                       ----------------------------------
Income from Continuing Operations                                                  185.6          79.5
Income from Discontinued Operations, Net of Tax                                     50.6          10.5
                                                                       ----------------------------------
NET INCOME                                                                $        236.2   $      90.0
- ---------------------------------------------------------------------------------------------------------






ASSETS                                                                         MARCH 31     DECEMBER 31
                                                                                   2004            2003
- ---------------------------------------------------------------------------------------------------------
PROPERTY & CASUALTY
Safeco Personal Insurance (SPI)
  Auto                                                                    $      3,923.5   $   3,683.0
  Property                                                                       2,212.9       2,199.8
  Specialty                                                                        199.5         189.0
                                                                       ----------------------------------
     Total SPI                                                                   6,335.9       6,071.8
                                                                       ----------------------------------

Safeco Business Insurance (SBI)
  SBI Regular                                                                    3,342.8       3,235.6
  SBI Special Accounts Facility                                                    779.8         722.1
                                                                       ----------------------------------
     Total SBI                                                                   4,122.6       3,957.7
                                                                       ----------------------------------
Surety                                                                             432.2         385.6
P&C Other                                                                        2,368.2       2,490.3
                                                                       ----------------------------------
TOTAL PROPERTY & CASUALTY                                                       13,258.9      12,905.4
                                                                       ----------------------------------
CORPORATE                                                                          548.5         693.1
DISCONTINUED OPERATIONS                                                         23,108.3      22,548.9
                                                                       ----------------------------------
TOTAL ASSETS                                                              $     36,915.7   $  36,147.4
- ---------------------------------------------------------------------------------------------------------


NOTE 9 - DISCONTINUED OPERATIONS

On March 15,  2004,  we entered  into a  definitive  agreement  to sell our life
insurance,  group stop-loss medical insurance and asset management operations to
a group of investors led by White Mountains Insurance Group, Ltd., and Berkshire
Hathaway  Inc.  The  purchase  price  is  $1,350.0  and  could  include  a minor
adjustment to proceeds based on June 30, 2004 statutory book value.

In a separate transaction, we entered into a definitive agreement to sell Talbot
Financial Corporation  (Talbot),  our insurance brokerage operation for $90.0 to
an investor group led by senior  management of Talbot,  with  financial  support
from Hub International Limited.

We expect both  transactions to close by September 30, 2004. The life insurance,
group stop-loss medical insurance and asset management operations transaction is
subject to  regulatory  approvals and other  customary  closing  conditions.  We
anticipate a net loss on these sale  transactions of approximately  $200.0 after
tax.

On April 8, 2004,  we entered into a  definitive  agreement to sell Safeco Trust
Company to Mellon Trust of Washington,  and on April 19, 2004, this  transaction
was completed.

The enterprises included in these transactions represent all of the business and
earnings generated by the L&I segments.  We have presented L&I as a Discontinued
Operation, as we have met all of the "held-for-sale" criteria under SFAS 144. In
reporting L&I as a discontinued  operation,  general corporate overhead expenses
are no longer  allocated to L&I.  Previously  allocated  expenses of $3.0 in the
first  quarter  of 2003 have been  eliminated  from the L&I  Other  segment  and
included in our Corporate segment.



Results of Operations for our Discontinued Operations were as follows:

                         


THREE MONTHS ENDED MARCH 31                                                           2004           2003
- -----------------------------------------------------------------------------------------------------------

REVENUES
Premiums and Other Revenues                                                   $     216.5     $     223.9
Net Investment Income                                                               303.2           303.5
Net Realized Investment Gains (Losses)                                               16.2           (58.1)
                                                                           --------------------------------
Total Revenues                                                                      535.9           469.3

EXPENSES
Policy Benefits                                                                     338.2           343.0
Other Operating Expenses                                                            120.2           109.5
                                                                           --------------------------------
Total Expenses                                                                      458.4           452.5
                                                                           --------------------------------
Income from Discontinued Operations before Income Taxes                              77.5            16.8
Provision for Income Taxes on Discontinued Operations                                26.9             6.3
                                                                           --------------------------------
Income from Discontinued Operations, Net of Taxes                             $      50.6     $      10.5
- -----------------------------------------------------------------------------------------------------------


Assets and liabilities of our Discontinued Operations were as follows:

                                                                                  MARCH 31    DECEMBER 31
                                                                                      2004           2003
- -----------------------------------------------------------------------------------------------------------

ASSETS
Total Investments                                                             $  19,746.2     $  19,301.4
Other Assets                                                                      1,002.4         1,055.6
Separate Account Assets                                                           1,164.7         1,137.4
Securities Lending Collateral                                                     1,195.0         1,054.5
                                                                           --------------------------------
Total Assets of Discontinued Operations                                          23,108.3        22,548.9

LIABILITIES
Funds Held Under Deposit Contracts                                               16,577.4        16,582.4
Life Policy Liabilities                                                             332.0           331.8
Accident and Health Reserves                                                        134.4           139.1
Deferred Income Taxes Payable                                                       510.4           366.7
Other Liabilities                                                                   308.8           330.8
Separate Account Liabilities                                                      1,164.7         1,137.4
Securities Lending Collateral                                                     1,195.0         1,054.5
                                                                           --------------------------------
Total Liabilities of Discontinued Operations                                     20,222.7        19,942.7
                                                                           --------------------------------
Net Assets of Discontinued Operations                                         $   2,885.6     $   2,606.2
- -----------------------------------------------------------------------------------------------------------




ITEM 2 - MANAGEMENT'S DISCUSSION AND ANALYSIS OF FINANCIAL CONDITION
AND RESULTS OF OPERATIONS
(Dollar amounts in millions unless noted otherwise)

This discussion  should be read with the consolidated  financial  statements and
related footnotes included elsewhere in this report.

Forward-Looking Information

Forward-looking  information  contained  in this  report is  subject to risk and
uncertainty.

Information  contained  in this report  that  relates to  anticipated  financial
performance,  business prospects and plans,  regulatory developments and similar
matters are  "forward-looking  statements" as defined in the Private  Securities
Litigation Reform Act of 1995. Statements in this report that are not historical
information  are  forward-looking.  Our business is subject to certain risks and
uncertainties  that may cause  actual  results to differ  materially  from those
suggested  by the  forward-looking  statements  in this  report.  The  risks and
uncertainties include, but are not limited to:

o    Risks  related to the pricing and  underwriting  of our  products,  and the
     subsequent establishment of reserves, such as:

     -    Successful  implementation of a new-business  entry model for personal
          and commercial lines

     -    Our ability to appropriately  price and reserve for changes in the mix
          of our book of business

     -    Our ability to establish pricing for any changes in driving patterns

     -    Inflationary  pressures on medical care costs,  auto parts and repair,
          construction  costs and  other  economic  sectors  that  increase  the
          severity of claims

     -    Our availability and pricing of our  reinsurance,  including  coverage
          for loss from terrorism and our ability to collect from our reinsurers

     -    Our ability to price for or exclude the risk of loss from terrorism on
          our policies

o   Risks related to our P&C insurance strategy such as:

     -    Our ability to achieve  premium targets and  profitability,  including
          realization of growth and business retention estimates

     -    Our ability to achieve overall expense goals

     -    Our ability to run off our London  business and other  businesses that
          we have  exited  or  intend to exit in the  future  without  incurring
          material unexpected charges

o   Regulatory, judicial and legislative risks such as:

     -    Our ability to freely enter and exit lines of business

     -    Our ability to successfully  obtain  regulatory  approval of rates and
          underwriting  guidelines,  including price-tiered products and the use
          of insurance scores that include credit information as a component

     -    Interpretation  of  insurance  policy  provisions  by  courts  or  tax
          authorities,  court  decisions  regarding  coverage  and  theories  of
          liability,  trends in  litigation  and  changes  in claims  settlement
          practices

     -   The outcome of any litigation against us

     -    Legislative  and  regulatory  developments  affecting  the  actions of
          insurers,   including   requirements   regarding   rates,   taxes  and
          availability of coverage

o    The competitive pricing  environment,  initiatives by competitors and other
     changes in the competition

o   Unusual loss activity, such as:

     -    Weather  conditions,  including  the severity and frequency of storms,
          hurricanes, hail, snowfall and winter conditions

     -    The occurrence of significant natural disasters, including earthquakes

     -    The occurrence of significant  man-made disasters,  such as the attack
          on September 11, 2001, or war


     -    The  occurrence  of  bankruptcies  that result in losses  under surety
          bonds, investment losses or lower investment income

o   Our ability to successfully divest the L&I businesses

o   Financial and economic conditions such as:

     -    Performance of financial markets

     -    Availability of bank credit facilities

     -    Fluctuations in interest rates

     -    General economic conditions

o   Operational risks such as:

     -    Damage to our infrastructure in a disruption of our operations

     -    Internal or external fraud perpetrated against us

Summary

We are an insurance  company with headquarters in Seattle,  Washington.  We sell
insurance products through a national network of independent agents, brokers and
financial  advisors.  Our business helps people protect what they value and deal
with the unexpected.  We earn revenue from insurance  policy premiums and income
on our invested assets.

Our Property & Casualty (P&C)  subsidiaries  provide insurance for autos,  homes
and other personal property;  insurance for small- and mid-sized businesses; and
surety bonds.

On  March  15,  2004,  we  entered  into  two  definitive   agreements  to  sell
substantially all our L&I operations to separate  investor groups,  and on April
8, 2004, we entered into a definitive agreement to sell the remaining operation.
We have presented L&I as a Discontinued  Operation in our Consolidated Financial
Statements  in  accordance  with  Financial  Accounting  Standards  Board (FASB)
Statement of Financial  Accounting  Standards  (SFAS) 144,  "Accounting  for the
Impairment  or Disposal of  Long-Lived  Assets".  Prior-year  amounts  have been
restated to reflect the presentation of Discontinued Operations.

Reviewing Our Results of Operations

HOW WE REPORT OUR RESULTS

On  January  1,  2004,  we  made  minor  revisions  to  our  P&C  segments.  Our
non-voluntary  auto and  property  results,  previously  in P&C  Other,  are now
included in SPI Auto and SPI Property. Certain products,  previously reported in
SPI Specialty,  primarily  earthquake,  inland marine and dwelling fire, are now
included in SPI Property. Our commercial specialty programs and large commercial
accounts  in runoff,  previously  SBI  Runoff,  are now  included  in P&C Other.
Prior-period  amounts have been restated to reflect the revised  presentation of
our P&C segments.

We manage our P&C businesses in four business and seven reportable segments:

o   Safeco Personal Insurance (SPI)
     --   Auto
     --   Property
     --   Specialty
o   Safeco Business Insurance (SBI)
     --   SBI Regular
     --   SBI Special Accounts Facility
o   Surety
o   P&C Other


As previously  discussed,  our L&I businesses  are now reported as  Discontinued
Operations. We managed them in six reportable segments:

o   Group
o   Income Annuities
o   Retirement Services
o   Individual
o   Asset Management
o   L&I Other

In addition to these segments,  certain  activities such as interest expense and
intercompany  eliminations  are  reported  in  Corporate  and not  allocated  to
individual segments.

HOW WE MEASURE PROFITABILITY

P&C -- We  use  three  measures  of  our  underwriting  results  to  assess  the
profitability  of our P&C  businesses.  These measures are net earned  premiums,
underwriting profit or loss and combined ratio.

We include  property and casualty  insurance  premiums in revenue as earned over
the terms of the  respective  policies.  We report  the  unearned  premium  as a
liability on the Consolidated Balance Sheets before the effect of reinsurance.

Underwriting  profit or loss is our net earned  premiums  less our  losses  from
claims, loss adjustment expenses (LAE) and underwriting expenses. Combined ratio
is our losses, LAE and underwriting expenses divided by our net earned premiums.
We report combined ratio as a percentage.  For example,  a combined ratio of 95%
means that our losses, LAE and underwriting expenses equal 95% of our net earned
premiums,  or a 5% underwriting  profit.  A lower combined ratio reflects better
results than a higher combined ratio.

We  don't  include  our   investment   portfolio   results  when  measuring  the
profitability  of our P&C  businesses.  That's  because we manage the investment
portfolio separately from our underwriting activities.

Discontinued Operations - L&I -- We measure our Discontinued Operations' results
using revenues and pretax operating earnings. Pretax operating earnings excludes
net realized  investment gains and losses and is a non-GAAP measure.  We believe
that looking at pretax operating  earnings enhances the understanding of our L&I
results of operations.  Net realized  investment  gains and losses can fluctuate
significantly and distort the comparison of our results.

INVESTMENT RESULTS

Investment activities are an important part of our business. We invest insurance
premiums received in a diversified  portfolio until needed to pay claims. Income
from our investments is a significant part of our total revenues and net income.

Our investment philosophy is to:

o   Emphasize investment yield, balanced with investment quality and risk
o   Provide for liquidity when needed
o   Diversify our portfolio

We measure our investment  results in two parts - the net investment income that
we earn on our invested assets and the net realized  investment gains and losses
we recognize when we sell or impair investments.



Application of Critical Accounting Estimates

We have  identified P&C Loss and LAE Reserves,  P&C Reinsurance and Valuation of
Investments as accounting  estimates  critical to  understanding  our results of
operations  and financial  condition.  As such,  they require  management to use
judgments involving assumptions and estimates concerning future results, trends,
or other  developments  that could  significantly  influence our results  should
actual experience differ from those assumptions and estimates.

Please see additional  discussion of critical  accounting  estimates in the MD&A
section of our 2003 Annual Report on Form 10-K.

Consolidated Results of Operations

The following table presents summary consolidated  financial information for the
periods indicated.

                         


THREE MONTHS ENDED MARCH 31                                                            2004         2003
- ----------------------------------------------------------------------------------------------------------

REVENUES
P&C Earned Premiums                                                             $   1,340.5    $ 1,163.1
Net Investment Income                                                                 115.0        119.6
Net Realized Investment Gains                                                          42.8          8.2
Other Revenues                                                                         --            2.6
                                                                             -----------------------------
Total Revenues                                                                      1,498.3      1,293.5
                                                                             -----------------------------

EXPENSES
Losses and Loss Adjustment Expenses                                                   826.0        789.1
Other Underwriting and Operating Expenses                                             154.1        158.4
Amortization of Deferred Acquisition Costs                                            226.9        204.6
Interest Expense                                                                       30.5         34.8
Restructuring Charges                                                                   1.3         --
                                                                             -----------------------------
Total Expenses                                                                      1,238.8      1,186.9
                                                                             -----------------------------

Income from Continuing Operations before Income Taxes                                 259.5        106.6
Provision for Income Taxes                                                             73.9         27.1
                                                                             -----------------------------
Income from Continuing Operations                                                     185.6         79.5
Income from Discontinued Operations (Net of Taxes of $26.9 and $6.3)                   50.6         10.5
                                                                             -----------------------------
Net Income                                                                      $     236.2    $    90.0
- ----------------------------------------------------------------------------------------------------------



Net Income -  Consolidated  net income  increased in first quarter 2004 over the
same period in 2003 driven primarily by growth and improved underwriting results
within our Continuing Operations.

Revenues - The  increase  in  revenues  in the first  quarter of 2004  reflected
growth in P&C earned premiums that resulted from:

o   Growth in policies-in-force in our Auto segment
o   Premium rate increases across all our lines of business
o   Improved renewal retention in our SBI Regular segment

An increase  in net  realized  investment  gains due to lower  impairments  also
contributed to the increase in revenues.

Losses and Loss  Adjustment  Expenses - The  increase  in losses and LAE for the
first  three  months  of 2004  reflect  our  growth.  However,  losses  and loss
adjustment expenses did not grow at the same rate due to improvement in our loss
ratios.  Our loss ratios in SPI Auto were 61.7% for the three months ended March
31, 2004 compared with 62.3% for the same period in 2003, our loss ratios in SPI
Property  were 36.3% for the three  months  ended March 31, 2004  compared  with
48.0% for the same period in 2003,  and our SBI  Regular  loss ratios were 46.2%
for the three  months  ended  March 31,  2004  compared  with 49.5% for the same
period in 2003.



The improving  ratios  resulted  from price  increases,  segmented  underwriting
techniques  that better  matched rate and risk,  and favorable  loss  experience
particularly from lower claim frequency in Property.

Underwriting and Operating Expenses,  Amortization of Deferred Acquisition Costs
- - The increases in underwriting,  acquisition and operating  expenses  primarily
resulted from growth in our businesses during first quarter 2004 but the rate of
increase was at a lower pace due to our expense  reduction  efforts initiated in
September 2003.

Interest Expense - The decrease in interest expense in 2004 was primarily due to
the  additional  interest  expense  of $3.4 in 2003 on $500.0 of debt  issued in
January 2003 that was subsequently  used to pay down $300.0 of debt on March 15,
2003 and $200.0 on April 1, 2003.

Restructuring  Charges - The  charges  in 2004  represent  one-time  termination
benefits  related to the $75.0 corporate  expense  reduction effort announced in
September 2003.

Discontinued  Operations - Results  from  Discontinued  Operations  increased in
first quarter 2004 over the same period a year ago, primarily due to an increase
in net realized investment gains as a result of fewer impairments in 2004.

Continuing Operations

Reconciling Segment Results

The following  table assists in reconciling our GAAP results,  specifically  the
"Income  from  Continuing   Operations   before  Income  Taxes"  line  from  our
Consolidated Statements of Income to our segment performance measures.

                         

THREE MONTHS ENDED MARCH 31                                                           2004          2003
- ----------------------------------------------------------------------------------------------------------
P&C                                                                           $     284.7     $    132.3
Corporate                                                                           (25.2)         (25.7)
                                                                           -------------------------------
Income from Continuing Operations before Income Taxes                         $     259.5     $    106.6
- ----------------------------------------------------------------------------------------------------------



The P&C GAAP results are further  detailed  into segment  underwriting  results.
Underwriting  results  provide a helpful  picture  of how our  company is doing.
However,  using  them to  measure  profitability  - while  fairly  common in our
industry - does not follow GAAP.

Our P&C Operating Results

The primary measures of our operating results include our underwriting profit or
loss, net earned  premiums,  and combined  ratios.  The next three tables report
those key items - by our  reportable  segments - for the first  three  months of
2004 and 2003.  More  information  about the results - also by segment - follows
the tables.




                         


First, net earned premiums are the primary driver of our revenues:

                                                                                NET EARNED PREMIUMS
                                                                           -------------------------------
THREE MONTHS ENDED MARCH 31                                                           2004          2003
- ----------------------------------------------------------------------------------------------------------
SPI
Auto                                                                          $     620.1     $    522.1
Property                                                                            228.2          227.5
Specialty                                                                            21.2           19.7
                                                                           -------------------------------
    Total SPI                                                                       869.5          769.3
                                                                           -------------------------------
SBI Regular                                                                         302.4          266.0
SBI Special Accounts Facility                                                       116.7           87.9
                                                                           -------------------------------
    Total SBI                                                                       419.1          353.9
                                                                           -------------------------------
Surety                                                                               45.4           32.1
P&C Other                                                                             6.5            7.8
                                                                           -------------------------------
Total P&C Earned Premiums                                                     $   1,340.5     $  1,163.1
- ----------------------------------------------------------------------------------------------------------




Next,   underwriting  profit  (loss)  is  our  measure  of  each  P&C  segment's
performance:

                         

                                                                                    UNDERWRITING
                                                                                  PROFITS (LOSSES)
                                                                           --------------------------------
THREE MONTHS ENDED MARCH 31                                                           2004           2003
- -----------------------------------------------------------------------------------------------------------
SPI
Auto                                                                          $      23.1     $    (6.6)
Property                                                                             61.4          28.0
Specialty                                                                             6.4           5.3
                                                                           --------------------------------
    Total SPI                                                                        90.9          26.7
                                                                           --------------------------------
SBI Regular                                                                          23.8          (5.3)
SBI Special Accounts Facility                                                        18.5           6.4
                                                                           --------------------------------
    Total SBI                                                                        42.3           1.1
                                                                           --------------------------------
Surety                                                                                9.3           3.7
P&C Other                                                                            (7.1)        (10.5)
                                                                           --------------------------------
Total Underwriting  Profit                                                          135.4          21.0
P&C Net Investment Income                                                           111.7         112.8
Restructuring Charges                                                                (1.3)         --
P&C Net Realized Investment Gains (Losses)                                           38.9          (1.5)
                                                                           --------------------------------
P&C Income from Continuing Operations before Income Taxes                     $     284.7     $    132.3
- -----------------------------------------------------------------------------------------------------------


Finally,  combined ratios show the relationship  between net earned premiums and
underwriting  profit  (loss).  Using  ratios  help us see our  operating  trends
without the effect of changes in net earned premiums:

                         


                                                                                  COMBINED RATIOS+
                                                                           --------------------------------
THREE MONTHS ENDED MARCH 31                                                           2004           2003
- -----------------------------------------------------------------------------------------------------------
SPI
Auto                                                                                96.3%          101.3%
Property                                                                            73.1            87.7
Specialty                                                                           70.0            73.4
                                                                           --------------------------------
    Total SPI                                                                       89.5            96.5
                                                                           --------------------------------
SBI Regular                                                                         92.1           102.0
SBI Special Accounts Facility                                                       84.2            92.7
                                                                           --------------------------------
    Total SBI                                                                       89.9            99.6
                                                                           --------------------------------
Surety                                                                              79.6            88.6
P&C Other                                                                            *               *
                                                                           --------------------------------
Total P&C Operations                                                                89.9%           98.2%
- -----------------------------------------------------------------------------------------------------------
+ Combined ratios are GAAP basis. Expressed as a percentage, they are equal to losses and expenses divided
   by net earned premiums.
* Not meaningful because this is in runoff with minimal premium.




Auto

The Auto segment provides voluntary and non-voluntary  coverage for liability of
our customers to others for both bodily injury and property damage, for injuries
sustained by our customers and for physical  damage to our  customers'  vehicles
from collision and other hazards.

                         


THREE MONTHS ENDED MARCH 31                                                           2004           2003
- -----------------------------------------------------------------------------------------------------------
Net Earned Premiums                                                           $     620.1     $    522.1
Underwriting Profit (Loss)                                                           23.1           (6.6)
Combined Ratio                                                                       96.3%         101.3%
- -----------------------------------------------------------------------------------------------------------




NET EARNED PREMIUMS

Net earned premiums  increased by 18.8% in the three months ended March 31, 2004
compared with the same period in 2003.  The increase in net earned  premiums was
driven by:

o    Growth of policies-in-force  (PIF): PIF grew by 10.0% in first quarter 2004
     compared with a year ago. The growth in PIF was driven by a 33.9%  increase
     in new business  coupled with stable  retention.  Our  point-of-sale  (POS)
     technology is making it easier for our distributors to sell our products.

o    Increases in filed rates: We file rate changes on a  state-by-state  basis.
     On average, we implemented mid-single digit rate increases in 2003 and into
     the first quarter of 2004.

UNDERWRITING RESULTS AND COMBINED RATIO

The improved  underwriting results reflected higher earned premiums as discussed
above and improved loss and expense ratios.  Our loss ratio improved to 61.7% in
the first quarter of 2004 compared with 62.3% in the first quarter of 2003.  The
expense ratio improved to 22.9% in 2004 from 23.7% in 2003. Lower expense ratios
were primarily driven by efficiency improvements and corporate staff reductions.

These underwriting results were primarily driven by:

o    Improved rate adequacy:  Rate increases exceeded loss cost increases in the
     first quarter.  Decreases in claims  frequency - the number of claims filed
     that are not  catastrophe-related  - moderated in first quarter  2004,  but
     claims severity - the average cost per claim - increased.

o    Claims handling: We've invested in training for our claims representatives.
     We now have more efficient processes.

o    Our  segmented  auto  product:  Our 15-tier  segmented  model  continues to
     provide more accurate matching of prices for a wide range of risks.

In April  2004,  we  started  launching  our auto  product  on  Safeco  Now,  an
internet-based  sales  platform  where  our  distributors  can  quote  and issue
personal auto,  homeowners and most of our small-business  insurance products in
minutes.  We expect to complete  the launch of our auto product on Safeco Now in
all states where we write business by June 30, 2004.



Property

Our Property segment provides homeowners,  earthquake,  dwelling fire and inland
marine  coverage  for  individuals.   Our  Property   coverages  protect  homes,
condominiums and rental property  contents against losses from a wide variety of
hazards.  We also protect individuals from liability for accidents that occur on
their property.

                         


THREE MONTHS ENDED MARCH 31                                                           2004           2003
- -----------------------------------------------------------------------------------------------------------

Net Earned Premiums                                                           $     228.2     $    227.5
Underwriting Profit                                                                  61.4           28.0
Combined Ratio                                                                       73.1%          87.7%
- -----------------------------------------------------------------------------------------------------------




NET EARNED PREMIUMS

Net earned  premiums were flat in first quarter 2004 compared with first quarter
2003. This reflects a decline in PIF offset by rate increases:

o    Decline in PIF: The number of policies  that did not renew in 2004 exceeded
     the number of new policies that we wrote, leading to a net reduction in PIF
     of 8.7% at March  31,  2004  compared  with a year  ago.  However,  our new
     business  increased during the first quarter of 2004 over a year ago as our
     nine-tier new  homeowners  product is now rolled out in 43 of the 44 states
     where we write business.  In addition,  we lifted new business  moratoriums
     throughout  2003 and into the first  quarter of 2004.  Currently  we have a
     moratorium in only one state, Texas.

o    Rate increases:  We file rate changes on a state-by-state basis. Overall we
     received  approval for average rate changes in the low single-digits in the
     first  quarter  of 2004 and in the low to mid  teens in  2003.  These  rate
     increases  are earned in our revenues  over the policy term.  Additionally,
     premiums reflect automatic increases in the amount of insurance coverage to
     adjust for inflation.

UNDERWRITING RESULTS AND COMBINED RATIO

The improved  underwriting  results were driven by our homeowners line. The loss
ratio in  homeowners  was 35.8% during first quarter 2004 compared with 50.0% in
the same period in 2003.

This was due to:

o    Our segmented  homeowners  product:  Our nine-tier  segmented  underwriting
     model is performing  as expected.  It is now in place in every state except
     California.

o    Lower Losses: Property loss costs have declined in recent periods driven by
     a moderation of increases in claims severity and double-digit  decreases in
     claims  frequency.  Many of our customers have increased their  homeowners'
     policy  deductibles  from $250 to $500 or  higher - this has  significantly
     reduced the number of small  maintenance-type  claims.  Severity  increases
     reflect inflationary trends in repair material and labor costs.

Catastrophe  losses -- Our  pretax  catastrophe  losses  were $7.4 for the three
months  ended  March 31,  2004  compared  with $9.3 for the same period in 2003.
Catastrophes in 2004 included snow and ice storms in Washington and Oregon.

The second quarter is  traditionally  our most active quarter in terms of severe
weather and  catastrophe  losses.  We generally  earn less in the second quarter
than in any other period of the year due to this historical seasonality.



In April 2004,  we started  launching our  homeowners  product on Safeco Now. We
expect to complete the launch of our  homeowners  product in all states where we
write  business  by June 30,  2004.  We expect  this to  contribute  to property
premium growth in late 2004.

                         

Specialty

THREE MONTHS ENDED MARCH 31                                                           2004           2003
- -----------------------------------------------------------------------------------------------------------

Net Earned Premiums                                                           $      21.2     $     19.7
Underwriting Profit                                                                   6.4            5.3
Combined Ratio                                                                       70.0%          73.4%
- -----------------------------------------------------------------------------------------------------------



Our  Specialty  operation  provides  individuals  with  umbrella,   recreational
vehicle,  motorcycle and boat  insurance.  These products serve to round out our
personal lines insurance product offerings.

NET EARNED PREMIUMS

Earned premiums  increased 7.6% for first quarter 2004, driven by an increase in
PIF due to a 38.3%  increase in new business in umbrella and a 38.8% increase in
new business in boatowners.

UNDERWRITING RESULTS AND COMBINED RATIO

The  improvement  in  underwriting  profit and combined ratio reflect lower loss
experience.

                         


SBI Regular

THREE MONTHS ENDED MARCH 31                                                           2004           2003
- -----------------------------------------------------------------------------------------------------------
Net Earned Premiums                                                           $     302.4     $    266.0
Underwriting Profit (Loss)                                                           23.8           (5.3)
Combined Ratio                                                                       92.1%         102.0%
- -----------------------------------------------------------------------------------------------------------


Our SBI Regular segment provides insurance for small-to-medium-sized  businesses
(customers  who pay annual  written  premiums of $100,000 or less).  This is our
core commercial lines business. Our main products include:

o   Business owner policies (BOP)
o   Commercial auto
o   Commercial property
o   Commercial multi-peril
o   General liability
o   Workers compensation

NET EARNED PREMIUMS

Net earned  premiums  increased 13.7% in the first quarter of 2004 compared with
the first quarter of 2003.  This reflects rate  increases  averaging 10% in 2003
and  mid-single  digits in 2004,  along with our efforts to make it easy for our
distributors to sell our products. These efforts included:

o   Continued focus on our redesigned business model
o   Emphasis on retaining customers
o   Growth in our business service center

Continued  focus on our  redesigned  business model - In first quarter 2004, new
sales  utilizing  Safeco Now, our  web-based  sales and  underwriting  platform,
continued  at a strong  pace.  The  number  of BOP new  business  policies  sold
increased by 45.0% over the same period of 2003 and, during the first quarter of
2004, we expanded our commercial auto and  underwriting  model to include fleets
(up to nine vehicles), which helped to produce a 41.0% increase over last year's
first quarter.  Workers  compensation new business policies sold increased 20.3%
in the first  quarter of 2004 over the same period in 2003.  BOP was launched on
Safeco  Now in  February  2003,  commercial  auto  in  July  2003,  and  workers
compensation in December 2003.


Emphasis on retaining  customers - Renewal  retention  of SBI Regular  customers
improved to 80.2% in the first quarter of 2004 from 76.1% in first quarter 2003.
This strong  improvement  is  attributed to  competitively  pricing our business
utilizing  our  automated  underwriting  platform.  The model has  allowed us to
improve our accuracy in pricing risks and has led to strong retention within our
most favorable pricing tiers.

Growth in our business service center - We provide agents with an option to have
us service the policies of their  customers for a fee. This allows the agents to
focus on growing their  business and shifts the policy  servicing  activities to
us. This service  increases the retention of  policyholders,  benefiting both us
and the agent.  Since its inception in 2002, we have seen  consistent  growth in
the business  entering our Business  Service  Center.  In first quarter 2004, we
achieved a significant increase in premium volume, compared with the same period
in 2003.  Though we are still in the early  stages of  placing  business  in the
Business Service Center,  strong percentage growth is expected and this positive
momentum is continuing.

Underwriting Results and Combined Ratio

Underwriting  results  during the first quarter of 2004 improved  $29.1 over the
same  period in 2003  reflecting  our efforts to restore  profitability  in this
segment. The improvement in results reflects:

o   Improved rate adequacy
o   Completion of our reunderwriting of business
o   The continued impact of implementing our automated underwriting platform,
    which provides a better matching of price to risk

Our pretax catastrophe losses were $2.4 in the first quarter of 2004 and $4.4 in
the same period of 2003.

SBI Regular is  experiencing  increased  competition  in middle market  business
(customers  who  pay  annual   written   premiums  from  $25,000  to  $100,000).
Historically,  this  business  is more  price-competitive  when  rates  are more
adequate in relation to loss costs. Many regional carriers are lowering rates to
be more  price-competitive,  particularly in the commercial  property line where
rates appear to be adequate. However, the inflation and building materials costs
are increasing  significantly and will impact loss costs. We remain committed to
pricing our business based on loss cost trends.


                         

SBI Special Accounts Facility

THREE MONTHS ENDED MARCH 31                                                           2004           2003
- -----------------------------------------------------------------------------------------------------------
Net Earned Premiums                                                           $     116.7     $     87.9
Underwriting Profit                                                                  18.5            6.4
Combined Ratio                                                                       84.2%          92.7%
- -----------------------------------------------------------------------------------------------------------



Our SBI Special  Accounts  Facility (SAF) segment  includes  insurance for large
commercial  accounts  (customers  who pay annual  written  premiums of more than
$100,000) and four commercial programs.

While our main focus is the small- to medium-sized  market, we continue to serve
some large commercial  accounts on behalf of key agents and brokers who sell our
core   property  and   casualty   products.   Fifty-five   percent  of  our  new
small-commercial  business  comes  from  distributors  who  also  sell to  large
commercial accounts.



SAF also provides insurance for the following commercial programs:

o   Lender-placed property
o   Agents' errors and omissions (predominantly for Safeco agents)
o   Mini-storage and warehouse properties
o   Non-profit social services organizations

NET EARNED PREMIUMS

The  increase in net earned  premiums  during  first  quarter 2004 was driven by
continued price increases in large account and program business.

UNDERWRITING RESULTS AND COMBINED RATIO

The SAF segment continues to produce solid underwriting  results with both large
accounts and program business posting improved  combined ratios  reflecting rate
increases and stable loss costs.


                         

Surety

THREE MONTHS ENDED MARCH 31                                                           2004           2003
- -----------------------------------------------------------------------------------------------------------
Net Earned Premiums                                                           $      45.4     $     32.1
Underwriting Profit                                                                   9.3            3.7
Combined Ratio                                                                       79.6%          88.6%
- -----------------------------------------------------------------------------------------------------------


Our  Surety  segment  provides  surety  bonds for  construction  and  commercial
businesses.

NET EARNED PREMIUMS

Our net earned  premiums  increased  41.4% for the three  months ended March 31,
2004 compared with the same period in 2003 due to rate increases in 2003 and new
business.  New business increased largely as a result of the 2003 opening of new
offices in Glendale, California and Syracuse, New York.

UNDERWRITING RESULTS AND COMBINED RATIO

Our underwriting  profit and our combined ratio improved in the first quarter of
2004 compared with the same period of 2003.  These results  reflect  disciplined
underwriting and lower loss experience.

Surety  implemented  Safeco Now in April 2004 for the automated  underwriting of
small  transactional  bonds.  While this is currently less than 5% of our surety
premiums,  it also allows our  distributors  to cross-sell  with  small-business
insurance and to write these transactional bonds quickly and easily.



                         


P&C Other

THREE MONTHS ENDED MARCH 31                                                           2004           2003
- -----------------------------------------------------------------------------------------------------------
Net Earned Premiums                                                           $       6.5     $      7.8
Underwriting Loss                                                                    (7.1)         (10.5)
- -----------------------------------------------------------------------------------------------------------


Our P&C Other segment includes our:

o  Runoff of assumed reinsurance business acquired as part of the American
   States acquisition
o  London operations that have been in runoff since the third quarter of 2002
o  Large commercial business accounts in runoff and specialty programs that
   we exited

                         


Our Corporate Results

THREE MONTHS ENDED MARCH 31                                                           2004           2003
- -----------------------------------------------------------------------------------------------------------
Corporate Segment Loss                                                        $    (29.1)     $      (35.4)

Net Realized Investment Gains before Income Taxes                                    3.9               9.7
                                                                           --------------------------------
Corporate Loss from Continuing Operations before Income Taxes                 $    (25.2)     $      (25.7)
- -----------------------------------------------------------------------------------------------------------


In our Corporate segment, we include:

o  Interest expense we pay on our debt
o  Our intercompany eliminations
o  Miscellaneous corporate activities

Interest Expense - Our interest expense on borrowings totaled $30.5 in the first
quarter of 2004 and $34.8 in the first quarter of 2003. The decrease in interest
expense in 2004 was  primarily  due to a decline in the  average  amount of debt
outstanding from 2003.

Discontinued Operations

Our L&I Operating Results

The  following  discussion  reflects the operating  results of our  Discontinued
Operations.

In  reporting  L&I  as a  Discontinued  Operation,  general  corporate  overhead
expenses are no longer allocated to L&I.  Previously  allocated expenses of $3.0
in the first quarter of 2003 have been eliminated from the L&I Other segment and
included in the Corporate segment above.

The primary  measures of our L&I operating  results include  revenues and pretax
operating earnings.  The next two tables summarize revenues and pretax operating
earnings by our Discontinued Operations reportable segments for the three months
ended March 31, 2004 and 2003.

More information about the results - also by segment - follows the tables.



First, revenues include premiums, net investment income and other fees. Revenues
do not include our net realized investment gains and losses.

                         


                                                                                       REVENUES
                                                                           --------------------------------
THREE MONTHS ENDED MARCH 31                                                          2004            2003
- -----------------------------------------------------------------------------------------------------------
Group                                                                         $      129.3   $      142.3
Income Annuities                                                                     125.4          131.4
Retirement Services                                                                   97.0           96.1
Individual                                                                            95.6           95.9
Asset Management                                                                       7.1            6.2
L&I Other                                                                             65.3           55.5
                                                                           --------------------------------
Total L&I Revenues                                                            $      519.7   $      527.4
- -----------------------------------------------------------------------------------------------------------




Next, pretax operating earnings is our measure of each segment's profitability:

                         


                                                                              PRETAX OPERATING EARNINGS
                                                                           --------------------------------
THREE MONTHS ENDED MARCH 31                                                           2004           2003
- -----------------------------------------------------------------------------------------------------------
Group                                                                         $       12.2    $      29.0
Income Annuities                                                                       3.7           10.1
Retirement Services                                                                    9.5            5.0
Individual                                                                             7.4            1.9
Asset Management                                                                       1.6            0.1
L&I Other                                                                             26.9           28.8
                                                                           --------------------------------
Pretax Operating Earnings                                                             61.3           74.9
Net Realized Investment Gains (Losses)                                                16.2          (58.1)
Provision for Income Taxes                                                            26.9            6.3
                                                                           --------------------------------
Income from Discontinued Operations, Net of Taxes                             $       50.6    $      10.5
- -----------------------------------------------------------------------------------------------------------


Group

Group's  principal product is stop-loss medical insurance sold to employers with
self-insured medical plans.

The  revenue   decrease   during  first  quarter  2004  reflects  the  continued
competitive rate  environment,  which has resulted in some of our  policyholders
renewing  their  coverage  with other  carriers.  We  continue  to adhere to our
disciplined underwriting standards in this environment and do not lower premiums
to compete for business where it does not meet our profit targets.

The decrease in our pretax  operating  earnings was due to lower  revenues and a
higher loss ratio due to higher claim activity.  Our loss ratio was 65.8% in the
first quarter of 2004, compared with 56.2% in the same period in 2003. The first
quarter of 2003 included a $10.5 benefit from favorable loss reserve development
related  to  policies  obtained  in the Swiss Re Life & Health  America  Holding
Company (Swiss Re) acquisition and this  contributed to our favorable loss ratio
in 2003.

Income Annuities

Income Annuities' main product is structured settlement annuities,  sold to fund
third-party  personal injury  settlements and long-term claim settlements of our
P&C  affiliates.  This  product is extremely  sensitive  to  financial  strength
ratings,  and our ratings  downgrades in 2001 decreased our ability to sell this
product.  Income  Annuities also sells  non-structured  fixed  annuities,  which
provide an immediate payment stream.

The decrease in revenue  during the first quarter of 2004  resulted  mainly from
the impact of unfavorable  prepayment adjustments of $0.3 on our mortgage-backed
securities investment portfolio. This compared with $3.7 favorable impact in the
same period last year.


Pretax operating  earnings  decreased $6.4 in the first quarter of 2004 compared
with  the  same  period  last  year.  The  decrease  was  primarily  due  to the
unfavorable prepayment adjustments on mortgage-backed securities discussed above
and lower market interest rates on reinvested assets.

Retirement Services

Retirement   Services'  principal  products  are  fixed  deferred  and  variable
annuities.

We earn revenues  relative to the amount of assets under  management.  The minor
increase  in  revenues  during the first  quarter of 2004 was  primarily  due to
higher  investment  income driven by growth in our general account  liabilities.
Higher  fee  income  on  separate  account  liabilities,  due  to  the  improved
performance of equity markets in the first three months 2004 also contributed to
our increase in revenues. These increases were partially offset by the impact of
lower average interest rates on new and reinvested assets.

General account  liabilities are amounts we owe to contract holders for products
where we bear the  investment  risks and include  fixed  deferred  annuities and
guaranteed investment contracts.

Our general account  liabilities have grown  significantly due to an increase in
the amount of fixed deposits which exceeded surrenders. They were:

o   $6,609.4 at March 31, 2004
o   $6,151.3 at March 31, 2003

The  increases  in pretax  operating  earnings in the first three months of 2004
compared to the same period of 2003 resulted from:

o   Growth in our general account liabilities, which contributed additional
    interest income
o   Higher fee income due to our growth in separate account liabilities

Individual

Individual's  products  include term,  universal & variable  universal  life and
bank-owned  life  insurance  (BOLI).  BOLI is universal  life  insurance sold to
banks. Our ratings downgrades in 2001 significantly curtailed BOLI sales.

The  increase  in pretax  operating  earnings  in the first  quarter of 2004 was
primarily due to favorable  mortality  experience,  lower operating expenses and
higher margins on our BOLI products.

Asset Management

Asset  Management  serves as an  investment  advisor  for Safeco  Mutual  Funds,
variable insurance portfolios and institutional and trust accounts.

The  increase  in  revenue  in the  first  quarter  of 2004  was  due to  higher
investment  advisory  fee  revenue on higher  average  assets  under  management
reflecting the overall increase in equity markets.

Our average assets under management were:

o   $4,049.5 in the first quarter of 2004
o   $3,804.3 in the first quarter of 2003

The slight  increase in our pretax  operating  earnings  for 2004  reflects  the
higher  investment  advisory  fees from our higher assets under  management  and
lower operating expenses.



L&I Other

L&I Other is comprised  mainly of investment  income on capital and  accumulated
earnings of other L&I segments,  and Talbot Financial Corporation (Talbot),  our
insurance  agency that  distributes  property and casualty,  life  insurance and
investment products.

The increase in revenue in the first quarter of 2004 was due to increases in net
investment  income   reflecting  higher  retained  capital,   and  increases  in
commission revenues from Talbot.

Decreased  earnings in the first  quarter of 2004  reflected  $9.3 for  expenses
associated  with  the  planned  sale of the L&I  operations,  offset  by $4.9 of
interest income on a tax settlement,  higher  investment income from an increase
in retained capital, and increases in commission revenues from Talbot.

Capital Resources and Liquidity

OUR LIQUIDITY NEEDS

Continuing Operations - P&C liabilities are somewhat unpredictable and generally
short in duration. The payments we make to policyholders depend upon losses they
suffer from  accidents or other  events.  While we can estimate  fairly well how
much cash  we'll  need and when  we'll  need it, we cannot  predict  all  future
events, particularly catastrophes.  So we use investments with greater liquidity
to support our P&C businesses' need for funds.

Discontinued   Operations   -   Life   insurance,    retirement   services   and
annuity-products have primarily  longer-duration  liabilities that are typically
predictable in nature and are matched with investments that are generally longer
duration and less liquid.

SOURCES OF OUR FUNDS

Our Continuing Operations get cash primarily from insurance premiums, dividends,
interest and sales or maturity of investments.

We  have  not  engaged  in  the  sale  of   investments   or  other   assets  by
securitization.

The cash flow from our Continuing Operations operating activities was:

o   $71.5 of cash flow generated in the first quarter of 2004
o   $7.0 of cash flow used in the first quarter of 2003

We believe that cash flows from our operations, investment portfolio, and credit
facilities are sufficient to meet our future liquidity needs.

Our  Discontinued  Operations get cash from insurance  premiums,  funds received
under deposit contracts, dividends, interest, asset management fees and sales or
maturity of investments.

The cash flow from our Discontinued Operations operating activities was:

o   $260.4 in the first quarter of 2004
o   $224.6 in the first quarter of 2003

HOW WE USE OUR FUNDS

We use funds to support  operations,  make  interest and  principal  payments on
debt, pay dividends to our shareholders, and grow our investment portfolio.

We use  cash  from  insurance  operations  primarily  to pay  claims  and  claim
adjustment expenses.


We require  insurance  premiums to be paid in advance.  As a result,  cash flows
into our business before or at the time premium  revenues are  recognized.  Cash
flows out of our business in subsequent months or years as claims are paid.

We previously  announced that we will  repurchase a limited amount of our common
stock under an existing stock repurchase program.  Under this program, the Board
of Directors  authorized  the  repurchase of up to 11 million shares of Safeco's
common  stock,  of which 2.37 million  shares remain  available for  repurchase.
Purchases  will be made  from time to time on the open  market or in  negotiated
transactions  and any repurchases  will be reported in our quarterly  report for
the quarter in which the purchases were made.

Our Bank  Credit  Facility -- We  maintain a bank  credit  facility  with $500.0
available.  The terms of the bank credit facility - which runs through September
2005 - require us to:

o   Pay a fee to have these funds available
o   Maintain a specified minimum level of shareholders' equity
o   Keep our debt-to-capitalization ratio below a specified maximum

The bank  credit  facility  does not  require us to  maintain  any  deposits  as
compensating balances.

At March 31, 2004 and  December 31, 2003,  we had no  borrowings  under the bank
credit facility.  In addition,  we were in compliance with all the terms of this
credit facility.

After we complete our planned sale of L&I, we may lower amount  available  under
the bank credit facility and we expect to reset the amount of the requirement to
maintain a minimum level of shareholders'  equity.  This will be necessary as we
intend  to return a  portion  of the sale  proceeds  to  shareholders  through a
special  dividend or stock  repurchase or  combination of the two, and that will
lower our  shareholders'  equity.  In  addition,  we will  continue  to keep our
debt-to-capitalization  ratio  below  the  maximum  requirement  as we will  use
proceeds  from the sale of L&I to reduce our  debt-to-capitalization  ratio to a
level consistent with that prior to the sale.

FINANCIAL STRENGTH RATINGS

Financial  strength (or claims paying) ratings provide a benchmark for comparing
insurers.  Higher ratings generally  indicate greater  financial  strength and a
greater ability to pay claims.

These  ratings  are   important   for  the  marketing  of  insurance   products,
particularly  structured  settlement  annuities  and  BOLI  products  in our L&I
operations.

Here are our current ratings for our Continuing Operations:

                         


                                                        A.M.        STANDARD
                                                        BEST        & POOR'S         MOODY'S          FITCH
- -------------------------------------------- ----------------- --------------- -------------- --------------

Safeco Corporation
Senior Debt                                              bbb+            BBB+           Baa1             A-
P&C Insurance Subsidiaries                                  A              A+             A1            AA-
- -------------------------------------------- ----------------- --------------- -------------- --------------


Each  agency has a stable  outlook on the  ratings,  and all  ratings  have been
affirmed within the last six months.

We believe our financial  position is sound. As we have continued to execute our
plans to improve P&C operating results, our financial position has strengthened.
Our debt service  coverage has improved  over the last two years,  and we expect
that to continue.



Here are our current ratings for our Discontinued Operations:

                         


                                                        A.M.        STANDARD
                                                        BEST        & POOR'S        MOODY'S          FITCH
- -------------------------------------------- ----------------- --------------- -------------- --------------
L&I Insurance Subsidiaries                                  A            BBB+             A2             A+
- -------------------------------------------- ----------------- --------------- -------------- --------------




On March  15,  2004,  we  entered  into  definitive  agreements  to sell our L&I
operations.  As a result,  Standard & Poor's and Fitch  downgraded the rating of
our life insurance  subsidiaries with a stable outlook. A.M. Best commented that
the  life   insurance   subsidiaries   remain  under   review  with   developing
implications, but that it is "likely to affirm" the current rating.

IMPACT OF FINANCIAL STRENGTH RATINGS

Lower  financial  strength  ratings could  materially  and adversely  affect our
company and its performance and could:

o   Increase the number of customers who terminate their policies
o   Inhibit our distributors' willingness and ability to sell our products,
    particularly products within our
    Discontinued Operations
o   Decrease new sales
o   Increase our borrowing costs
o   Limit our access to capital
o   Restrict our ability to compete


OUR INVESTMENT RESULTS

Investment  returns  are  an  important  part  of  our  overall   profitability.
Fluctuations in the fixed income or equity  markets could affect the timing and
the  amount of our net  investment  income.  Defaults  by third  parties  in the
payment or  performance of their  obligations - primarily on our  investments in
corporate  bonds - could  reduce  our  investment  income or result in  realized
investment losses.

NET INVESTMENT INCOME

Continuing Operations

This table summarizes our pretax net investment income by portfolio:

                         


THREE MONTHS ENDED MARCH 31                                                          2004           2003
- -------------------------------------------- ----------------- ---------------------------------------------
Property & Casualty                                                           $     111.7     $      112.8
Corporate and Other                                                                   3.3              6.8
                                                                           --------------------------------
Total                                                                         $     115.0     $      119.6
- -----------------------------------------------------------------------------------------------------------


Our pretax investment income yield was 5.2% for the three months ended March 31,
2004 compared with 6.0% for the same period in 2003.  The declines in our pretax
investment yields in our portfolio reflected the low interest rate environment.





Our after tax investment  income yield was 3.9% for the three months ended March
31, 2004 compared with 4.4% for the same period in 2003.

Discontinued Operations

Our  pretax net  investment  income for  Discontinued  Operations  for the three
months ended March 31, 2004 was $303.2 compared with $303.5 over the same period
last year.  Our pretax  investment  income  yield was 6.8% for the three  months
ended  March  31,  2004  compared  with 7.0% for the same  period  in 2003.  The
declines in our pretax  investment  yields in our  portfolio  reflected  the low
interest rate environment.

Our after tax investment  income yield was 4.4% for the three months ended March
31, 2004 compared with 4.6% for the same period in 2003.

NET REALIZED INVESTMENT GAINS AND LOSSES

Continuing Operations

Pretax net realized investment gains and losses for the three months ended March
31, 2004 and 2003 by portfolio were:

                         


THREE MONTHS ENDED MARCH 31                                                          2004            2003
- -----------------------------------------------------------------------------------------------------------

Property & Casualty                                                           $      38.9  $        (1.5)
Corporate                                                                             3.9            9.7
                                                                           --------------------------------
Total                                                                         $      42.8  $         8.2
- -----------------------------------------------------------------------------------------------------------



Pretax net realized investment gains and losses for the three months ended March
31, 2004 and 2003 by component were:

                         


THREE MONTHS ENDED MARCH 31                                                          2004            2003
- -----------------------------------------------------------------------------------------------------------

Net Gains on Securities Transactions                                         $       47.5  $        18.1
Impairments on Fixed Maturities                                                      (4.5)         (17.4)
Impairment on Equity Securities                                                      (0.1)          (4.1)
Credit Default Swap Mark-to-Market                                                   --              9.0
Other                                                                                (0.1)           2.6
                                                                           --------------------------------
Total                                                                        $       42.8  $         8.2
- -----------------------------------------------------------------------------------------------------------




Investment  Sales  Activity - Net gains on  securities  transactions  during the
first quarter of 2004 and 2003 resulted  primarily from calls and fixed maturity
sales  initiated  to manage our call risk and improve the credit  quality of the
underlying  portfolio.  These calls - issuers  redeeming  bonds in which we have
invested before the final maturity date - are an expected part of our investment
activity, particularly when interest rates are low.

Impairments  - We closely  monitor  every  investment  that has declined in fair
value to  below  our  cost.  If we  determine  that the  decline  is other  than
temporary, we write down the security to its fair value and record the charge as
an  impairment in the  Consolidated  Statements of Income in the period of other
than the temporary decline.

We continually  monitor our investment  portfolio and markets for  opportunities
to:

o   Improve credit quality
o   Reduce our exposure to companies and industries with credit problems
o   Manage call risk



In our impairment  determination  process, we consider our intent and ability to
hold investments long enough for them to recover in value.  However,  our intent
to hold the investment can change due to:

o   Financial market fluctuations
o   Changes in the financial condition and near-term prospects of the issuer
o   Strategic decisions to sell businesses
o   Strategic decision to reposition our investment portfolio's duration or
    asset allocation

Pretax investment impairments for the three months ended March 31, 2004 and 2003
by portfolio were:

                         


THREE MONTHS ENDED MARCH 31                                                          2004            2003
- -----------------------------------------------------------------------------------------------------------

Property & Casualty                                                          $      4.6     $        20.6
Corporate                                                                          --                 0.9
                                                                           --------------------------------
Total                                                                        $      4.6     $        21.5
- -----------------------------------------------------------------------------------------------------------


The impairments in the first quarter of 2003 primarily resulted from:

o   Credit deterioration in the airline and franchise sectors
o   Credit problems of some of the companies in which we've invested

For the three months ended March 31,  2004,  the fair value of fixed  maturities
and equity  securities  that we sold at a loss was $62.5  compared with $90.1 in
the same period last year. Our total net realized investment loss on these sales
for the quarter  ended March 31, 2004 was $12.9 and for the quarter  ended March
31, 2003 was $11.2.

Discontinued Operations

Pretax net realized investment gains for our Discontinued  Operations were $16.2
for the three months ended March 31, 2004  compared  with a net realized loss of
$58.1 in the same period of 2003.

Pretax net realized investment gains and losses for the three months ended March
31, 2004 and 2003 by component were:

                         

THREE MONTHS ENDED MARCH 31                                                          2004            2003
- -----------------------------------------------------------------------------------------------------------

Net Gains on Securities Transactions                                         $        24.7 $        10.1
Impairments on Fixed Maturities                                                       (8.5)        (62.0)
Impairments on Equity Securities                                                      --            (0.7)
Other                                                                                 --            (5.5)
                                                                           --------------------------------
Total                                                                        $        16.2 $       (58.1)
- -----------------------------------------------------------------------------------------------------------


We have impaired all securities held by L&I with unrealized  losses at March 31,
2004  because we do not expect  them to recover in value  before the sale of the
L&I businesses is completed.





Investment Portfolio


This table summarizes our Continuing  Operations  investment  portfolio at March
31, 2004:

                         


                                                                                  COST OR        CARRYING
 MARCH 31, 2004                                                            AMORTIZED COST           VALUE
- -----------------------------------------------------------------------------------------------------------
P&C
    Fixed Maturities - Taxable                                           $         5,668.4   $   6,020.8
    Fixed Maturities - Non-taxable                                                 1,983.4       2,144.9
    Equity Securities                                                                619.9       1,084.5
CORPORATE
    Fixed Maturities - Taxable                                                       145.2         146.0
    Equity Securities                                                                 34.0          50.3
                                                                       ------------------------------------
Total Fixed Maturities and Equity Securities                                       8,450.9       9,446.5
Other Invested Assets                                                                 26.1          26.1
Short-Term Investments                                                                68.5          68.5
                                                                       ------------------------------------
Total Investment Portfolio                                               $         8,545.5   $   9,541.1
- -----------------------------------------------------------------------------------------------------------


Our fixed maturities carried at $8,311.7 included:

o   Gross unrealized gains of $522.7
o   Gross unrealized losses of $8.0

Our equity securities carried at $1,134.8 included:

o   Gross unrealized gains of $483.9
o   Gross unrealized losses of $3.0

We reviewed all our investments  with unrealized  losses at the end of March 31,
2004.  Our  evaluation  determined  that  their  declines  in  fair  value  were
temporary.

This table summarizes our Discontinued  Operations investment portfolio at March
31, 2004:


                         
                                                                                   COST OR          CARRYING
 MARCH 31, 2004                                                             AMORTIZED COST             VALUE
- --------------------------------------------------------------------- --------------------- ----------------
Fixed Maturities - Taxable                                              $        16,664.3     $     18,520.2
Fixed Maturities - Non-taxable                                                        7.5                8.1
Equity Securities                                                                    96.3              112.8
Mortgage Loans                                                                      927.0              927.0
Other Invested Assets                                                               104.2              104.2
Short-Term Investments                                                               73.9               73.9
- --------------------------------------------------------------------- --------------------- ----------------
Total Discontinued Operations                                           $        17,873.2     $     19,746.2
- --------------------------------------------------------------------- --------------------- ----------------







DIVERSIFICATION

Our investment portfolio is well-diversified by issuer and industry type with no
single holding exceeding 1% of our consolidated investment portfolio.

Here is a summary of our Continuing  Operations  investments  showing investment
types and industries that exceed 3% of our portfolio at March 31, 2004.

                         

                                                                               CARRYING         PERCENT
MARCH 31, 2004                                                                    VALUE        OF TOTAL
- -----------------------------------------------------------------------------------------------------------
State and Political Subdivisions                                            $     2,386.1           25%
Mortgage-Backed Securities                                                        1,153.3           12
U.S Government and Agencies                                                       1,017.5           11
Banks                                                                               850.6            9
Electric Utilities                                                                  474.9            5
Diversified Financial Services                                                      287.1            3
Other                                                                             3,277.0           34
                                                                         ----------------------------------
Total Fixed Maturities and Equity Securities                                      9,446.5           99
Other Invested Assets                                                                26.1           --
Short-Term Investments                                                               68.5            1
                                                                         ----------------------------------
Total Investment Portfolio-Continuing Operations                            $     9,541.1          100%
- -----------------------------------------------------------------------------------------------------------



Here is a summary of our Discontinued  Operations investments showing investment
types and industries that exceed 3% of our portfolio at March 31, 2004.

                         


                                                                                 CARRYING         PERCENT
 MARCH 31, 2004                                                                     VALUE        OF TOTAL
- -----------------------------------------------------------------------------------------------------------

Electric Utilities                                                          $     1,611.5            8%
Banks                                                                             1,547.3            8
U.S Government and Agencies                                                       1,104.7            5
Gas Utilities                                                                       733.4            4
State and Political Subdivisions                                                    698.7            4
Diversified Financial Services                                                      604.1            3
Mortgage-Backed Securities                                                        4,425.4           22
Other                                                                             7,916.0           40
                                                                         ----------------------------------
Total Fixed Maturities and Equity Securities                                     18,641.1           94
Mortgage Loans                                                                      927.0            5
Other Invested Assets                                                               104.2            1
Short-Term Investments                                                               73.9           --
                                                                         ----------------------------------
Total Investment Portfolio-Discontinued Operations                          $    19,746.2          100%
- -----------------------------------------------------------------------------------------------------------



INVESTMENT PORTFOLIO QUALITY

The quality  ratings of our Continuing  Operations  fixed  maturities  portfolio
were:

                                                                                             PERCENT AT
 RATING                                                                                  MARCH 31, 2004
- -----------------------------------------------------------------------------------------------------------

AAA                                                                                                 43%
AA                                                                                                  11
A                                                                                                   24
BBB                                                                                                 19
BB and lower                                                                                         2
Not Rated                                                                                            1
                                                                                          -----------------
Total                                                                                              100%
- -----------------------------------------------------------------------------------------------------------




The quality ratings of our Discontinued  Operations  fixed maturities  portfolio
were:

                         

                                                                                             PERCENT AT
RATING                                                                                   MARCH 31, 2004
- -----------------------------------------------------------------------------------------------------------
AAA                                                                                                 32%
AA                                                                                                   4
A                                                                                                   24
BBB                                                                                                 32
BB and lower                                                                                         6
Not Rated                                                                                            2
                                                                                          -----------------
Total                                                                                              100%
- -----------------------------------------------------------------------------------------------------------


BELOW INVESTMENT GRADE AND OTHER SECURITIES


Continuing Operations

A security is considered  below  investment  grade if it has a rating below BBB.
Our Continuing  Operations  investment portfolio includes below investment grade
securities with a fair value of:

o   $222.1 at March 31, 2004
o   $252.7 at December 31, 2003

At March 31, 2004, these securities  represented 2.3% of our investments at fair
value.  The related  amortized cost of the below  investment grade securities at
March 31, 2004 was $202.5 compared with $233.7 at December 31, 2003.

Our below investment  grade  securities had a net unrealized  investment gain of
$19.6 at March 31, 2004. That gain comprised of:

o   Gross unrealized investment gains of $21.0
o   Gross unrealized investment losses of $1.4

At March 31, 2004 our investment portfolio also included:

o   $94.3 of non-publicly traded fixed maturities and equity securities -
    representing 1.0% of our total portfolio
o   $91.6 of not-rated securities - representing 1.0% of our total portfolio


Discontinued Operations

Our Discontinued Operations investment portfolio includes below investment grade
securities with a fair value of:

o   $1,031.4 at March 31, 2004
o   $1,047.4 at December 31, 2003

During the first quarter of 2004, these securities represented 5.6% of our total
fixed  maturities  at fair  value.  The  related  amortized  cost  of the  below
investment grade securities at March 31, 2004 was $913.9 compared with $939.0 at
December 31, 2003.

Our below investment  grade  securities had a net unrealized  investment gain of
$117.4 at March 31,  2004.  That gain was fully  comprised  of gross  unrealized
investment  gains as we have impaired all securities held by L&I with unrealized
losses at March 31,  2004  because  we do not  expect  them to  recover in value
before the sale of the L&I businesses is completed.



At  March  31,  2004  our  Discontinued  Operations  investment  portfolio  also
included:

o    $231.0 of  non-publicly  traded fixed  maturities  and equity  securities -
     representing 1.2% of our L&I investment portfolio

o    $495.5 of not-rated  securities -  representing  2.5% of our L&I investment
     portfolio

OUR MORTGAGE LOAN PORTFOLIO

Our  Discontinued  Operations  held $927.0 of mortgage  loans at March 31, 2004.
That represents 4.7% of our L&I investment portfolio.

Our mortgage loans are on completed,  income-producing  commercial  real estate,
primarily in the retail, industrial and office building sectors.

The majority of the properties on which we hold mortgages are in three states:

o   29% in Washington
o   24% in California
o   11% in Oregon

We hold  mortgages  in no other state that  represents  greater  than 10% of the
mortgage loan balance.

Our mortgage loan policy includes these guidelines:

o   No loan when issued shall exceed 75% of the property's appraised value
o   Individual loans generally do not exceed $10.0
o   First mortgage liens secure the loans

Less than 1% of our mortgage loans were  non-performing - those loans in default
of principal or interest or both - at the end of the last two years and at March
31, 2004.

As a result,  our allowance  for mortgage loan losses has remained  unchanged at
$10.2 at March 31, 2004 and December 31, 2003.

MORTGAGE-BACKED SECURITIES

This table  summarizes our  Continuing  Operations  holdings of  mortgage-backed
securities at March 31, 2004.


                         

                                                                                          CARRYING VALUE
                                                                       COST OR         --------------------
MARCH 31, 2004                                                         AMORTIZED COST    AMOUNT     PERCENT
- -------------------------------------------------------------------------------------------------------------

RESIDENTIAL
Planned and Targeted Amortization Class and Sequential Pay CMOs    $        176.6   $     181.9         16%
Accrual Coupon (Z-Tranche) CMOs                                             337.0         343.2         29
Floating Rate CMOs                                                           22.8          23.4          2
Residential Mortgage-Backed Pass-Throughs (Non-CMOs)                          7.3           7.9          1
                                                                ---------------------------------------------
Total Residential                                                           543.7         556.4         48
                                                                ---------------------------------------------

SECURITIZED COMMERCIAL REAL ESTATE
Government/Agency-Backed                                                     44.3          47.6          4
CMOs and Pass-Throughs (Non-agency)                                         391.1         422.6         37
                                                                ---------------------------------------------
Total Securitized Commercial Real Estate                                    435.4         470.2         41
                                                                ---------------------------------------------
Other CMOs                                                                  121.9         126.7         11
- -------------------------------------------------------------------------------------------------------------
Total                                                              $      1,101.0   $   1,153.3        100%
- -------------------------------------------------------------------------------------------------------------


Our  Continuing  Operations  hold $1,153.3 in  mortgage-backed  securities as of
March 31, 2004. 93% were either government/agency-backed or AAA rated.



Here  are the  quality  ratings  of our  Continuing  Operations  mortgage-backed
securities portfolio.

                         


RATING                                                              MARCH 31, 2004
- ---------------------------------------------------------- ----------------------------------
Government/Agency Backed                                                   45%
AAA                                                                        48
AA                                                                          6
A                                                                          --
BBB                                                                         1
BB or lower                                                                --
- ---------------------------------------------------------- ----------------------------------
 Total                                                                     100%
- ---------------------------------------------------------- ----------------------------------




This table summarizes our Discontinued  Operations  holdings of  mortgage-backed
securities at March 31, 2004.

                         

                                                                                          CARRYING VALUE
                                                                       COST OR         --------------------
MARCH 31, 2004                                                         AMORTIZED COST    AMOUNT     PERCENT
- -------------------------------------------------------------------------------------------------------------

RESIDENTIAL
Planned and Targeted Amortization Class and Sequential Pay
     CMOs                                                        $        2,025.6   $   2,099.0        47%
Accrual Coupon (Z-Tranche) CMOs                                             456.1         495.2        11
Floating Rate CMOs                                                          100.0         104.4         3
Companion/Support, Principal Only, Interest Only CMOs                         8.8           9.3        --
Subordinates                                                                 19.0          19.6        --
Residential Mortgage-Backed Pass-Throughs (Non-CMOs)                        380.6         391.3         9
                                                              -----------------------------------------------
Total Residential                                                         2,990.1       3,118.8        70
                                                              -----------------------------------------------

Securitized Commercial Real Estate
Government/Agency-Backed                                                    429.1         456.3        10
CMOs and Pass-Throughs (Non-agency)                                         629.0         686.3        16
                                                              -----------------------------------------------
Total Securitized Commercial Real Estate                                  1,058.1       1,142.6        26
                                                              -----------------------------------------------
Other CMOs                                                                  157.2         164.0         4
- -------------------------------------------------------------------------------------------------------------
Total                                                            $        4,205.4   $   4,425.4       100%
- -------------------------------------------------------------------------------------------------------------



Quality  of Our  Mortgage-Backed  Securities  - At March  31,  2004,  95% of our
mortgage-backed  securities were either  government/agency-backed  or AAA rated.
We've limited our investment in riskier,  more volatile CMOs and CMBSs to $28.9.
That amount represents 0.7% of our total mortgage-backed securities.

Here are the  quality  ratings of our  Discontinued  Operations  mortgage-backed
securities portfolio.

                         

RATING                                                                   MARCH 31, 2004
- ---------------------------------------------------------------- --------------------------------
Government/Agency Backed                                                         74%
AAA                                                                              21
AA                                                                                3
A                                                                                 1
BBB                                                                               1
BB or lower                                                                      --
- ---------------------------------------------------------------- --------------------------------
Total                                                                           100%
- ---------------------------------------------------------------- --------------------------------








ITEM 4 - CONTROLS AND PROCEDURES

We  have  evaluated  the  effectiveness  of  the  design  and  operation  of our
disclosure   controls  and  procedures   under  the  supervision  and  with  the
participation  of  management,  including  our Chief  Executive  Officer,  Chief
Financial Officer and our disclosure committee.

Based on that  evaluation,  our Chief  Executive  Officer  and  Chief  Financial
Officer  have  concluded  that  our  disclosure  controls  and  procedures  were
effective  as of March  31,  2004 to  ensure  that  information  required  to be
disclosed by us in reports that we file or submit under the Securities  Exchange
Act of 1934 is recorded,  processed,  summarized  and  reported  within the time
periods specified in the Securities and Exchange Commission rules and forms.

There have been no changes in our internal  controls  over  financial  reporting
during the first quarter that materially  affected,  or are reasonably likely to
materially affect, our controls over financial reporting.



Safeco Corporation and Subsidiaries

- -------------------------------------------------------------------------------
PART II - OTHER INFORMATION
- --------------------------------------------------------------------------------

Item 1 - LEGAL PROCEEDINGS

Because of the nature of our  businesses,  we are subject to legal actions filed
or  threatened  in  the  ordinary  course  of  our  operations.  Generally,  our
involvement  in legal  action  involves  defending  third-party  claims  brought
against our  insureds (in our role as liability  insurer) and  defending  policy
coverage claims brought against us.

We do not believe that such litigation will materially and adversely  affect our
financial condition, future operating results or liquidity.

Our  property  and casualty  insurance  subsidiaries  are parties to a number of
lawsuits for liability coverages related to environmental claims.  Estimation of
reserves for environmental claims is difficult.  However, we do not expect these
lawsuits to materially affect our financial condition.

Our P&C  companies  are being  sued in the U.S.  District  Court of  Connecticut
pursuant  to a suit filed on January  14,  2003 and in  California  state  court
pursuant to a suit filed in August 10, 2001 by plaintiffs who seek back overtime
pay for claims  adjusters who they claim should have been considered  non-exempt
employees  under the labor  laws.  In each of these  suits,  we have  denied any
suggestion of wrongdoing,  and are actively defending against these allegations.
Summary  judgment  in our favor was  entered in the  California  case in January
2004.

                         

ITEM 6 - EXHIBITS AND REPORTS ON FORM 8-K

(A)(3)   - EXHIBITS

         10.1     Separation Agreement between Safeco Corporation and Bruce Allenbaugh dated January 31, 2004.

         31.1     Certification of Chief Executive Officer of Safeco Corporation, dated May 7, 2004, in
                  accordance with Securities Exchange Act Rule 13a-14(a)/15d-14(a) as adopted pursuant to
                  Section 302 of the Sarbanes-Oxley Act of 2002.

         31.2     Certification of Chief Financial Officer of Safeco Corporation, dated May 7, 2004, in
                  accordance with Securities Exchange Act Rule 13a-14(a)/15d-14(a) as adopted pursuant to
                  Section 302 of the Sarbanes-Oxley Act of 2002.

         32.1     Certification of Chief Executive Officer of Safeco Corporation, dated May 7, 2004, in
                  accordance with 18 U.S.C. Section 1350 as adopted pursuant to Section 906 of the
                  Sarbanes-Oxley Act of 2002.

         32.2     Certification of Chief Financial Officer of Safeco Corporation, dated May 7, 2004, in
                  accordance with 18 U.S.C. Section 1350 as adopted pursuant to Section 906 of the
                  Sarbanes-Oxley Act of 2002.



(B)      - REPORTS ON FORM 8-K

         The registrant filed the following reports on Form 8-K during the quarter ended March 31, 2004 and for the period
         up to the filing date of this Form 10-Q.

         FILING DATED          UNDER                FILING RELATED TO:
         -------------------------------------------------------------------------------------------------

         January 26, 2004      Item 12 (Results     Earnings Release for Quarter ended December 31, 2003.
                                  of Operations and
                                  Financial
                                  Condition)
         March 15, 2004        Item 5               Agreement to sell Life & Investments operations to
                                  (Other Events)    investor group led by White Mountains and Berkshire
                                                    Hathaway. Agreement to sell Talbot Financial Corp.
                                                    to Senior Management Group.
         April 20, 2004        Item 12 (Results of  Earnings Release for Quarter ended March 31, 2004.
                                  Operations and
                                  Financial
                                  Condition)
         -------------------------------------------------------------------------------------------------





Safeco Corporation and Subsidiaries

- -------------------------------------------------------------------------------
Signatures
- -------------------------------------------------------------------------------

Pursuant  to the  requirements  of the  Securities  Exchange  Act of  1934,  the
registrant  has duly  caused  this  report  to be  signed  on its  behalf by the
undersigned thereunto duly authorized on May 7, 2004.

                                       Safeco Corporation
                                       -------------------------
                                       Registrant

                                       /s/ MAURICE S. HEBERT
                                       -------------------------
                                       Maurice S. Hebert
                                       Vice President, Controller