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 September 30, 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 [ ].

126,830,466  shares of common stock of Safeco  Corporation,  no par value,  were
outstanding at November 1, 2004.



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


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


Part I        Financial Information

     1        Financial Statements

              Consolidated Statements of Income (Loss)
                  for the three and nine months
                  ended September 30, 2004 and 2003                        3

              Consolidated Balance Sheets
                  September 30, 2004 and December 31, 2003                 4

              Consolidated Statements of Cash Flows
                  for the nine months ended September 30, 2004 and 2003    5

              Consolidated Statements of Shareholders' Equity
                  for the nine months ended September 30, 2004 and 2003    7

              Consolidated Statements of Comprehensive Income (Loss)
                  for the three and nine months ended
                  September 30, 2004 and 2003                              8

              Condensed Notes to Consolidated Financial Statements         9

     2        Management's Discussion and Analysis of Financial Condition
                and Results of Operations                                  24

     4        Controls and Procedures                                      47

Part II       Other Information

     1        Legal Proceedings                                            48

     2        Changes in Securities, Use of Proceeds and Issuer Purchase
              of Equity Securities                                         48

     6        Exhibits and Reports on Form 8-K                             49



Signatures                                                                 50




                         


Safeco Corporation and Subsidiaries
- -----------------------------------------------------------------------------------------------------------------------------------
Consolidated Statements of Income (Loss)
- -----------------------------------------------------------------------------------------------------------------------------------

                                                              THREE MONTHS ENDED         NINE MONTHS ENDED
                                                                    SEPTEMBER 30              SEPTEMBER 30
- -------------------------------------------------------------------------------------------------------------
                                                          2004           2003          2004          2003
                                                   ----------------------------------------------------------
(In Millions, Except Per Share Amounts)                       (Unaudited)                 (Unaudited)

REVENUES
Earned Premiums                                       $ 1,400.7    $  1,250.4     $  4,092.6    $ 3,615.3
Net Investment Income                                     115.5         114.7          349.6        354.1
Net Realized Investment Gains                              50.5          12.8          178.2         36.7
Other                                                       0.2           2.6            0.6          7.9
                                                   ----------------------------------------------------------
Total                                                   1,566.9       1,380.5        4,621.0      4,014.0
                                                   ----------------------------------------------------------
EXPENSES
Losses and Loss Adjustment Expenses                     1,029.9       1,003.5        2,632.2      2,639.3
Other Underwriting and Operating Expenses                 162.8         148.8          475.7        471.3
Amortization of Deferred Policy Acquisition Costs         232.5         211.5          681.9        626.1
Loss on Debt Repurchases                                  121.0           --           121.0          --
Interest Expense                                           25.3          30.4           87.3         96.1
Restructuring Charges                                       --             --            1.4          --
                                                   ----------------------------------------------------------
Total                                                   1,571.5       1,394.2        3,999.5      3,832.8
                                                   ----------------------------------------------------------

Income (Loss) from Continuing Operations before
   Income Taxes                                            (4.6)        (13.7)         621.5        181.2
Provision (Benefit) for Income Taxes                      (10.5)        (13.6)         181.1         34.7
                                                   ----------------------------------------------------------
Income (Loss) from Continuing Operations                    5.9          (0.1)         440.4        146.5
Results from Discontinued Operations
   (Net of Taxes of $(52.3) and $(39.1) in 2004
   and $(35.6) and $(6.5) in 2003)                       (107.0)        (28.8)         (57.8)        26.5
                                                   ----------------------------------------------------------
Net Income (Loss)                                     $  (101.1)   $    (28.9)    $    382.6    $   173.0
- -------------------------------------------------------------------------------------------------------------

INCOME (LOSS) PER SHARE OF COMMON STOCK - DILUTED
Income (Loss) from Continuing Operations              $     0.04   $      --      $      3.20   $     1.06
Results from Discontinued Operations                       (0.80)        (0.21)         (0.42)        0.19
                                                   ----------------------------------------------------------
Net Income (Loss)                                     $    (0.76)  $     (0.21)   $      2.78   $     1.25
                                                   ----------------------------------------------------------

INCOME (LOSS) PER SHARE OF COMMON STOCK - BASIC
Income (Loss) from Continuing Operations              $     0.04   $      --      $      3.23   $     1.06
Results from Discontinued Operations                       (0.81)        (0.21)         (0.43)        0.19
                                                   ----------------------------------------------------------
Net Income (Loss)                                     $    (0.77)  $     (0.21)   $      2.80   $     1.25
                                                   ----------------------------------------------------------

Dividends Declared                                    $     0.220  $      0.185   $      0.590  $     0.555
- -------------------------------------------------------------------------------------------------------------
Average Number of Shares Outstanding During the
   Period:
   Diluted                                                132.5         138.5          137.5        138.9
   Basic                                                  131.5         138.5          136.5        138.4
- -------------------------------------------------------------------------------------------------------------
See Condensed Notes to Consolidated Financial Statements.




Safeco Corporation and Subsidiaries
- -----------------------------------------------------------------------------------------------------------------------------------
Consolidated Balance Sheets
- -----------------------------------------------------------------------------------------------------------------------------------

                                                                                SEPTEMBER 30    DECEMBER 31
                                                                                        2004           2003
- -------------------------------------------------------------------------------------------------------------
(In Millions)                                                                  (Unaudited)

ASSETS
Investments
   Available-for-Sale Securities:
     Fixed Maturities, at Fair Value
       (Cost or amortized cost: $8,824.7; $7,717.2)                           $      9,188.2    $    8,159.2
     Marketable Equity Securities, at Fair Value
       (Cost: $580.7; $684.8)                                                          972.5         1,166.2
   Other Invested Assets                                                                 8.4            18.8
                                                                           ----------------------------------
Total Investments                                                                   10,169.1         9,344.2
Cash and Cash Equivalents                                                              327.6           319.0
Accrued Investment Income                                                              116.4           120.9
Premiums and Service Fees Receivable                                                 1,156.6         1,043.9
Other Notes and Accounts Receivable                                                     64.1           104.8
Current Income Taxes Recoverable                                                        84.3            20.5
Deferred Income Taxes Recoverable                                                      337.1           274.3
Reinsurance Recoverables                                                               371.0           372.0
Deferred Policy Acquisition Costs                                                      391.6           356.8
Land, Buildings and Equipment for Company Use
   (At cost less accumulated depreciation: $324.3; $311.8)                             391.8           433.7
Other Assets                                                                           233.5           256.5
Securities Lending Collateral                                                        1,022.6           951.9
Assets of Discontinued Operations                                                        --         22,548.9
                                                                           ----------------------------------
Total Assets                                                                  $     14,665.7    $   36,147.4
- -------------------------------------------------------------------------------------------------------------


LIABILITIES AND SHAREHOLDERS' EQUITY
Loss and Loss Adjustment Expense Reserves                                     $      5,259.9   $    5,044.6
Unearned Premiums                                                                    2,249.9        2,053.6
Debt                                                                                 1,332.9        1,951.3
Other Liabilities                                                                    1,076.2        1,180.0
Securities Lending Payable                                                           1,022.6          951.9
Liabilities of Discontinued Operations                                                   --        19,942.7
                                                                           ----------------------------------
Total Liabilities                                                                   10,941.5       31,124.1
                                                                           ----------------------------------
Commitments and Contingencies                                                            --              --
Common Stock, No Par Value; Shares Authorized: 300.0
  Shares Reserved for Options: 9.3; 11.6
  Shares Issued and Outstanding: 126.8; 138.6                                          630.6        1,197.3
Retained Earnings                                                                    2,611.9        2,308.7
Total Accumulated Other Comprehensive Income                                           481.7        1,517.3
                                                                           ----------------------------------
Total Shareholders' Equity                                                           3,724.2        5,023.3
                                                                           ----------------------------------
Total Liabilities and Shareholders' Equity                                    $     14,665.7   $   36,147.4
- -------------------------------------------------------------------------------------------------------------
See Condensed Notes to Consolidated Financial Statements.



Safeco Corporation and Subsidiaries
- -----------------------------------------------------------------------------------------------------------------------------------
Consolidated Statements of Cash Flows
- -----------------------------------------------------------------------------------------------------------------------------------


NINE MONTHS ENDED SEPTEMBER 30                                                      2004         2003
- ---------------------------------------------------------------------------------------------------------
(In Millions)                                                                       (Unaudited)

OPERATING ACTIVITIES
Insurance Premiums Received                                                   $   4,176.1    $   3,781.7
Dividends and Interest Received                                                     405.9          350.5
Insurance Claims Paid                                                            (2,414.7)      (2,514.2)
Underwriting, Acquisition, Insurance and Other Operating Costs Paid              (1,195.9)      (1,210.4)
Interest Paid                                                                      (123.5)        (125.9)
Income Taxes Paid                                                                  (103.2)         (19.8)
                                                                           ------------------------------
Net Cash Provided by Operating Activities                                           744.7          261.9
                                                                           ------------------------------

INVESTING ACTIVITIES
Purchases of
    Fixed Maturities Available-for-Sale                                          (2,281.0)      (1,453.9)
    Equity Securities Available-for-Sale                                           (390.3)        (146.5)
Maturities and Calls of Fixed Maturities Available-for-Sale                         710.7          780.1
Sales of:
    Fixed Maturities Available-for-Sale                                             479.4          157.8
    Equity Securities Available-for-Sale                                            643.1          705.8
Proceeds from Sales of Subsidiaries                                               1,510.0            --
Other, Net                                                                            5.7           13.2
                                                                           ------------------------------
Net Cash Provided by Investing Activities                                           677.6           56.5
                                                                           ------------------------------

FINANCING ACTIVITIES
Repurchase of Notes                                                                (735.2)           --
Proceeds from Notes Issued                                                            --           495.9
Repayment of Notes                                                                    --          (510.1)
Dividends Paid to Shareholders                                                      (77.1)         (76.8)
Common Stock Reacquired                                                            (661.0)           --
Stock Options Exercised                                                              59.6            5.9
Other, Net                                                                            --             0.4
                                                                           ------------------------------
Net Cash Used in Financing Activities                                            (1,413.7)         (84.7)
                                                                           ------------------------------

Net Increase in Cash and Cash Equivalents                                             8.6          233.7

Cash and Cash Equivalents at Beginning of Period                                    319.0          369.1
                                                                           ------------------------------
Cash and Cash Equivalents at End of Period                                    $     327.6    $     602.8
- ---------------------------------------------------------------------------------------------------------
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
- -----------------------------------------------------------------------------------------------------------------------------------

NINE MONTHS ENDED SEPTEMBER 30                                                      2004           2003
- -----------------------------------------------------------------------------------------------------------
(In Millions)                                                                        (Unaudited)

Net Income                                                                    $     382.6     $      173.0
                                                                           --------------------------------

ADJUSTMENTS TO RECONCILE NET INCOME TO NET CASH PROVIDED BY OPERATiNG
     ACTIVITIES
   Income from Discontinued Operations, Net of Taxes                                (73.2)           (26.5)
   Loss on Sale of Discontinued Operations, Net of Taxes                            131.0              --
   Net Realized Investment Gains                                                   (178.2)           (36.7)
   Amortization of Fixed Maturities                                                  33.9              5.4
   Amortization and Depreciation                                                     44.2             42.0
   Deferred Income Tax Provision                                                     53.0             36.9
   Other                                                                             14.3              5.9
Changes in
   Accrued Investment Income                                                          4.5             (1.2)
   Deferred Policy Acquisition Costs                                                (34.8)           (25.0)
   Loss and Loss Adjustment Expense Reserves                                        215.3             98.1
   Unearned Premiums                                                                196.3            227.2
   Current Income Taxes Recoverable                                                  69.9            (19.8)
   Other Assets and Liabilities                                                    (114.1)          (217.4)
                                                                           --------------------------------
Total Adjustments                                                                   362.1             88.9
                                                                           --------------------------------

Net Cash Provided by Operating Activities                                     $     744.7     $      261.9
- -----------------------------------------------------------------------------------------------------------

There were no significant non-cash financing or investing activities for the nine months ended September 30, 2004 and 2003.

See Condensed Notes to Consolidated Financial Statements.



Safeco Corporation and Subsidiaries
- -----------------------------------------------------------------------------------------------------------------------------------
Consolidated Statements of Shareholders' Equity
- -----------------------------------------------------------------------------------------------------------------------------------

NINE MONTHS ENDED SEPTEMBER 30                                                        2004          2003
- -----------------------------------------------------------------------------------------------------------
(In Millions)                                                                         (Unaudited)

Common Stock
Balance at Beginning of Period                                                  $    1,197.3   $  1,178.1
Stock Issued for Options and Rights (2.3 and 0.3 shares)                                82.9          7.7
Stock Compensation Expense                                                              11.4          --
Common Stock Reacquired (14.1 shares)                                                 (661.0)         --
                                                                             ------------------------------
Balance at End of Period                                                               630.6      1,185.8
                                                                             ------------------------------

Retained Earnings
Balance at Beginning of Period                                                       2,308.7      2,072.2
Net Income                                                                             382.6        173.0
Dividends Declared                                                                     (79.4)       (76.9)
Other                                                                                   --           (0.2)
                                                                             ------------------------------
Balance at End of Period                                                             2,611.9      2,168.1
                                                                             ------------------------------


ACCUMULATED OTHER COMPREHENSIVE INCOME,
   NET OF TAXES:
Unrealized Gains And Losses On Available-For-Sale Securities
Balance at Beginning of Period                                                       1,576.8      1,227.5
Change during Period                                                                (1,078.2)       419.7
                                                                             ------------------------------
Balance at End of Period                                                               498.6      1,647.2
                                                                             ------------------------------

Unrealized Gains And Losses On Derivative Instruments
Balance at Beginning of Period                                                          12.2         13.7
Change during Period                                                                   (12.2)        (8.6)
                                                                             ------------------------------
Balance at End of Period                                                                 --           5.1
                                                                             ------------------------------

Unrealized Foreign Currency Translation Adjustment
Balance at Beginning of Period                                                          (8.8)       (15.7)
Change during Period                                                                    (2.4)         1.1
                                                                             ------------------------------
Balance at End of Period                                                               (11.2)       (14.6)
                                                                             ------------------------------

Deferred Policy Acquisition Costs Valuation Allowance
Balance at Beginning of Period                                                         (57.2)       (35.4)
Change during Period                                                                    57.2        (14.0)
                                                                             ------------------------------
Balance at End of Period                                                                 --         (49.4)
                                                                             ------------------------------

Minimum Pension Liability Adjustment
Balance at Beginning of Period                                                          (5.7)        (8.8)
Change during Period                                                                     --            --
                                                                             ------------------------------
Balance at End of Period                                                                (5.7)        (8.8)
                                                                             ------------------------------
ACCUMULATED OTHER COMPREHENSIVE INCOME,
   NET OF TAXES                                                                        481.7      1,579.5
                                                                             ------------------------------
SHAREHOLDERS' EQUITY                                                            $    3,724.2   $  4,933.4
- -----------------------------------------------------------------------------------------------------------




- -----------------------------------------------------------------------------------------------------------------------------------
Consolidated Statements of Comprehensive Income (Loss)
- -----------------------------------------------------------------------------------------------------------------------------------


                                                                 THREE MONTHS                NINE MONTHS
                                                           ENDED SEPTEMBER 30         ENDED SEPTEMBER 30
- -----------------------------------------------------------------------------------------------------------
                                                           2004          2003          2004         2003
                                                     ------------------------------------------------------
(In Millions)                                               (Unaudited)                (Unaudited)

Net Income (Loss)                                      $   (101.1)   $    (28.9) $     382.6    $   173.0
                                                     ------------------------------------------------------
Other Comprehensive Income (Loss),
   Net of Taxes:
   Change in Unrealized Gains (Losses) on                                             (980.3)
     Available-for-Sale Securities                         (466.4)       (230.6)                    339.5
   Reclassification Adjustment for Net Realized
     Investment (Gains) Losses Included in Net
     Income (Loss)                                         (180.9)         62.5        (97.9)        80.2
   Derivatives Qualifying as Cash Flow Hedges -                                        (12.2)
     Net Change in Fair Value                                (0.4)         (4.4)                     (8.6)
   Foreign Currency Translation Adjustments                   1.6          (4.1)        (2.4)         1.1
   Adjustment for Deferred Policy Acquisition Costs
     Valuation Allowance                                     24.8           7.3         57.2        (14.0)
                                                     ------------------------------------------------------
Other Comprehensive Income (Loss)                          (621.3)       (169.3)    (1,035.6)       398.2
                                                     ------------------------------------------------------
Comprehensive Income (Loss)                            $   (722.4)   $   (198.2) $    (653.0)   $   571.2
- -----------------------------------------------------------------------------------------------------------
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.  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.

On August 2, 2004, we completed the sale of our L&I  operations to an investment
group led by White Mountains Insurance Group, Ltd. and Berkshire Hathaway,  Inc.
We completed the sale of Talbot  Financial  Corporation  on July 1, 2004 and the
sale of Safeco  Trust  Company  on April  19,  2004.  See Note 9 -  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  nine-month  period ended  September 30, 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  (loss) by the
weighted-average  number of common shares outstanding during the period. 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  (loss) per share  below,  based upon
weighted-average common and dilutive shares outstanding:

                         

                                                         THREE MONTHS               NINE MONTHS
                                                      ENDED SEPTEMBER 30         ENDED SEPTEMBER 30
- ---------------------------------------------------------------------------------------------------------
                                                           2004         2003         2004          2003
                                                   ------------------------------------------------------

Net Income (Loss)                                    $   (101.1)   $  (28.9)    $  382.6     $   173.0
Average Number of Common Shares Outstanding               131.5       138.5        136.5         138.4
                                                   ------------------------------------------------------
Basic Net Income (Loss) Per Share                    $     (0.77)  $   (0.21)   $    2.80    $     1.25
- ---------------------------------------------------------------------------------------------------------
Net Income (Loss)                                    $   (101.1)   $  (28.9)    $  382.6     $   173.0

Average Number of Common Shares Outstanding               131.5       138.5        136.5         138.4
Additional Common Shares Assumed Issued Under
     Treasury Stock Method                                  1.0         --           1.0           0.5
                                                   ------------------------------------------------------
Average Number of Common Shares Outstanding -
Diluted                                                   132.5       138.5        137.5         138.9
                                                   ------------------------------------------------------
Diluted Net Income (Loss) Per Share                  $     (0.76)  $   (0.21)   $    2.78    $     1.25
- ---------------------------------------------------------------------------------------------------------


Due to the loss from continuing operations in the third quarter of 2003, we used
basic  weighted-average  shares  outstanding  to calculate  diluted net loss per
share of common stock. Using diluted  weighted-average  shares outstanding would
have resulted in a lower net loss per share of common stock.

On August 2, 2004, we repurchased  13,247,863  shares, or approximately  9.5% of
our outstanding  common stock under an Accelerated  Stock Buyback (ASB) program.
The shares were  purchased  from a dealer at a price of $46.80 per share,  for a
total cost of $623.0.  Through the ASB program we returned  excess  capital from
the L&I sale to shareholders  and  immediately  reduced the number of our common
shares  outstanding.  The  dealer  obtained  the  shares  that we  purchased  by
borrowing  them in the open market,  and then  repurchases  shares in the market
over the next six to nine months to repay the borrowed shares. $200.0 of the ASB
is subject to a collar,  a contract that sets a minimum and maximum price for us
for the shares  repurchased under the collar. At the end of the program,  we may
receive,  or be required to pay, a price adjustment based on the volume weighted
average price of our common stock during the period of the ASB repurchases. This
adjustment will be recorded in shareholders' equity.

On October  25,  2004,  we paid a quarterly  dividend  of $0.22 per share.  This
represents an 18.9% increase per share over our previous  quarterly  dividend of
$0.185 per share.


Stock-Based Compensation Expense

The Safeco Long-Term Incentive Plan of 1997 (the Plan), as amended, provides for
the issuance of up to  12,000,000  shares of our common stock.  Incentive  stock
options, non-qualified stock options, restricted stock rights (RSR), performance
stock rights (PSR) and stock appreciation  rights are authorized under the Plan.
We grant stock-based  compensation  awards at the fair market value of the stock
on the date of the grant.


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. We adopted the fair value
method for accounting for stock-based  compensation  effective  January 1, 2003,
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.  Stock-based  compensation expense was $5.6 ($4.8
after tax) for the three months ended  September 30, 2004 and $15.9 ($12.8 after
tax) for the nine months  ended  September  30, 2004.  Stock-based  compensation
expense was $4.4 ($2.7 after tax) for the three months ended  September 30, 2003
and $7.5 ($4.4 after tax) for the nine months ended September 30, 2003.

Effective  in the second  quarter of 2004,  we replaced  our annual stock option
program with a restricted stock program.

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

                         


                                                         THREE MONTHS               NINE MONTHS
                                                      ENDED SEPTEMBER 30         ENDED SEPTEMBER 30
- ----------------------------------------------------------------------------------------------------------
                                                           2004        2003           2004         2003
                                                   -------------------------------------------------------

Net Income (Loss), as reported                        $  (101.1)   $   (28.9)   $    382.6     $   173.0
Add: Stock-based Compensation Expense Included in
     Reported Net Income (Loss), After Tax                  4.8          2.7          12.8           4.4
Deduct: Pro Forma Stock-based Compensation Expense*        (5.9)        (4.6)        (16.0)        (10.2)
                                                   -------------------------------------------------------
Pro Forma Net Income (Loss)                           $  (102.2)   $   (30.8)   $    379.4     $   167.2
                                                   -------------------------------------------------------

Net Income (Loss) Per Share
    Basic - as Reported                               $    (0.77)  $    (0.21)  $      2.80    $     1.25
    Diluted - as Reported                             $    (0.76)  $    (0.21)  $      2.78    $     1.25
    Basic - Pro Forma                                 $    (0.78)  $    (0.22)  $      2.78    $     1.21
    Diluted - Pro Forma                               $    (0.77)  $    (0.22)  $      2.76    $     1.20
- ----------------------------------------------------------------------------------------------------------
*  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). We contributed $12.9
pretax to the CBP in February 2004.

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 pretax in the third
quarter and $3.6 pretax in the first nine months of 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 of all active participants.  The related amortization resulted in
a credit to OPRB expense of $1.7 pretax for the three months ended September 30,
2004 and $7.2 pretax for the nine months ended September 30, 2004.



The following tables  summarize CBP and OPRB costs charged  (credited) to Income
(Loss) from Continuing  Operations for the three and nine months ended September
30, 2004 and 2003:

                         

                                                        CBP                           OPRB
                                           ------------------------------ ------------------------------
THREE MONTHS ENDED SEPTEMBER 30                      2004           2003           2004            2003
- ------------------------------------------ --------------- -------------- -------------- ---------------
Service Cost                                 $      2.7      $       2.0    $       0.2     $      1.4
Interest Cost                                       2.0              1.9            0.9            2.2
Expected Return on Plan Assets                     (2.1)            (1.7)           --              --
Curtailment Gain                                    --                --            --            (8.3)
Amortization of Prior Service Cost and
   Unrecognized Net Actuarial (Gain) Loss           0.1              0.4           (1.7)           0.4
                                           --------------- -------------- -------------- ---------------
Total                                        $      2.7      $       2.6    $      (0.6)    $     (4.3)
- ------------------------------------------ --------------- -------------- -------------- ---------------

                                                        CBP                           OPRB
                                           ------------------------------ ------------------------------
NINE MONTHS ENDED SEPTEMBER 30                       2004           2003           2004            2003
- ------------------------------------------ --------------- -------------- -------------- ---------------
Service Cost                                 $      8.3      $       6.2    $       0.5     $      4.4
Interest Cost                                       6.0              5.5            3.2            7.4
Expected Return on Plan Assets                     (6.5)            (4.9)           --              --
Curtailment Gain                                    --                --            --            (8.3)
Amortization of Prior Service Cost and
   Unrecognized Net Actuarial (Gain) Loss           0.2              1.0           (7.2)           1.4
                                           --------------- -------------- -------------- ---------------
Total                                        $      8.0      $       7.8    $      (3.5)    $      4.9
- ------------------------------------------ --------------- -------------- -------------- ---------------



Variable Interest Entities

On August 2, 2004, we sold our $19.7 loan with Investar Holdings  (Investar) for
$13.5.  With the sale of this loan,  we no longer have an interest in  Investar.
The  guarantee  issued by Safeco  Life  Insurance  Company  to  General  America
Corporation,  our wholly-owned subsidiary,  was extinguished as a result of this
transaction. The $3.8 after tax loss on the loan sale is included in the loss on
the sale of L&I in Discontinued Operations.

New Accounting Standards

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 in  "Stock-Based  Compensation  Expense",  we
adopted the fair value method of accounting  for  share-based  awards  effective
January 1, 2003. Based on the current amount of remaining  unvested  share-based
awards issued since December 15, 1994 not  previously  recognized at fair value,
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.  On
October 13, 2004, the FASB indicated that SFAS 123R, "Share-Based Payment", will
be effective for interim or annual periods  beginning after January 15, 2005 and
it will issue a final statement late in 2004.

FASB Staff Position (FSP) 106-2 "Accounting & Disclosure Requirements related to
the Medicare Prescription Drug,  Improvement and Modernization Act of 2003" (the
Act)

In May 2004, FSP 106-2 was issued. FSP 106-2 provides guidance on accounting for
the Act,  which  introduced a Medicare  prescription-drug  benefit and a federal
subsidy to sponsors of retiree health-care plans that provide a benefit at least
"actuarially  equivalent"  to the  Medicare  benefit.  We  determined  that  the
potential  impact of the subsidy would not be considered a significant  event as
defined in SFAS 106, "Employer's Accounting for Postretirement  Benefits,  Other
than Pensions." Accordingly, recognition of the subsidy will not occur until the
next measurement date of plan assets and liabilities (December 31, 2004).



Emerging  Issues Task Force  (EITF) 03-1,  "The Meaning of  Other-than-Temporary
Impairment and its Application to Certain Investments"

In September  2004,  the FASB issued FSP 03-1-1  delaying the effective date for
applying  paragraphs  10-20 of EITF 03-1.  Paragraphs 10-20 provide guidance for
evaluating    whether    impairments   of   debt   and   equity   holdings   are
"other-than-temporary"  and  require  immediate  recognition  in  earnings.  The
effective  date for applying the  accounting  guidance of EITF 03-1 is currently
under  review by the  FASB.  The  disclosure  requirements  of EITF 03-1  remain
unchanged and were effective for fiscal periods ending after December 15, 2003.

NOTE 2 - INVESTMENTS

FIXED MATURITIES AND MARKETABLE EQUITY SECURITIES

The  following  tables  summarize our fixed  maturities  and  marketable  equity
securities at September 30, 2004 and December 31, 2003:

                         


                                       COST OR          GROSS          GROSS             NET
                                     AMORTIZED     UNREALIZED     UNREALIZED      UNREALIZED          FAIR
 SEPTEMBER 30, 2004                       COST          GAINS         LOSSES           GAINS         VALUE
- ------------------------------- --------------- -------------- -------------- --------------- --------------
Fixed Maturities:
   U.S. Government and
     Agencies                    $    1,104.9    $       48.7   $       (1.9)  $       46.8    $    1,151.7
   State and Political
     Subdivisions                     2,353.6           147.9           (2.6)         145.3         2,498.9
   Foreign Governments                  103.2             4.9           (1.5)           3.4           106.6
   Corporate Securities:
     Banks                              805.8            31.1           (1.4)          29.7           835.5
     Electric Utilities                 390.3            12.3           (1.0)          11.3           401.6
     Diversified Financial
       Services                         414.2             9.7           (0.4)           9.3           423.5
     Other                            2,403.6            94.4           (4.2)          90.2         2,493.8
                                --------------- -------------- -------------- --------------- --------------
   Total Corporate Securities         4,013.9           147.5           (7.0)         140.5         4,154.4
   Mortgage-Backed Securities         1,249.1            32.2           (4.7)          27.5         1,276.6
- ------------------------------- --------------- -------------- -------------- --------------- --------------
Total Fixed Maturities                8,824.7           381.2          (17.7)         363.5         9,188.2
Marketable Equity Securities            580.7           396.4           (4.6)         391.8           972.5
- ------------------------------- --------------- -------------- -------------- --------------- --------------
Total                            $    9,405.4    $      777.6   $      (22.3)  $      755.3    $   10,160.7
- ------------------------------- --------------- -------------- -------------- --------------- --------------

                                       COST OR          GROSS          GROSS             NET
                                     AMORTIZED     UNREALIZED     UNREALIZED      UNREALIZED          FAIR
 DECEMBER 31, 2003                        COST          GAINS         LOSSES           GAINS         VALUE
- ------------------------------- --------------- -------------- -------------- --------------- --------------
Fixed Maturities:
   U.S. Government and
     Agencies                    $      964.6    $       53.3   $       (0.5)  $        52.8   $     1,017.4
   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:
     Banks                              565.0            39.5           (0.2)           39.3           604.3
     Electric Utilities                 276.5            14.7           (0.8)           13.9           290.4
     Diversified Financial
       Services                         400.1            12.8           (1.1)           11.7           411.8
     Other                            2,161.7           126.5           (7.7)          118.8         2,280.5
                                --------------- -------------- -------------- --------------- --------------
   Total 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                            $    8,402.0    $      943.1   $      (19.7)  $       923.4   $     9,325.4
- ------------------------------- --------------- -------------- -------------- --------------- --------------






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 September 30, 2004:

                         


                              LESS THAN 12 MONTHS              12 MONTHS OR MORE                   TOTAL
                             -------------------------    ---------------------------    -------------------------
  DESCRIPTION                   FAIR      UNREALIZED            FAIR     UNREALIZED           FAIR      UNREALIZED
 OF SECURITIES                 VALUE         LOSSES            VALUE         LOSSES          VALUE          LOSSES
- --------------------------- ---------- --------------    ------------ --------------    ----------- -------------
Fixed Maturities:
   U.S. Government and
     Agencies                $  277.0   $       (1.0)           $ 39.1   $     (0.9)      $   316.1    $    (1.9)
   State and Political
     Subdivisions               179.6           (1.9)             17.3         (0.7)          196.9         (2.6)
   Foreign Governments           65.6           (1.5)             --             --            65.6         (1.5)
   Corporate Securities         792.6           (5.6)             42.4         (1.4)          835.0         (7.0)
   Mortgaged-Backed
     Securities                 364.6           (3.6)             36.7         (1.1)          401.3         (4.7)
                            ---------- -------------- -- ------------ -------------- -- ----------- -------------
Total Fixed Maturities        1,679.4          (13.6)            135.5         (4.1)        1,814.9        (17.7)

Marketable Equity
     Securities                  91.6           (4.6)             --            --             91.6         (4.6)
                            ---------- -------------- -- ------------ -------------- -- ----------- -------------
Total                        $1,771.0   $      (18.2)           $135.5      $  (4.1)      $ 1,906.5    $   (22.3)
- --------------------------- ---------- -------------- -- ------------ -------------- -- ----------- -------------



The unrealized losses of these investments represented approximately 0.2% of the
cost of our investment portfolio at September 30, 2004.

We reviewed all our investments with unrealized  losses at September 30, 2004 in
accordance  with our  impairment  policy.  Our  evaluation  concluded that these
declines in fair value were temporary after considering:

o    That the  majority  of such losses for  securities  in an  unrealized  loss
     position for less than 12 months were interest rate related

o    For  securities in an unrealized  loss position for 12 months or more,  the
     financial  condition and near-term prospects of the issuer of the security,
     including  any specific  events that may affect its  operations or earnings
     potential

o    Our intent and  ability to keep the  security  long  enough to recover  its
     value

FIXED MATURITIES BY MATURITY DATE

The following table  summarizes the cost or amortized cost and fair value of our
fixed maturities at September 30, 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                                                           $           770.8            $   779.3

Over One Year through Five Years                                                     3,452.9              3,558.6

Over Five Years through Ten Years                                                    1,395.2              1,456.5

Over Ten Years                                                                       1,956.7              2,117.2

Mortgage-Backed Securities                                                           1,249.1              1,276.6
                                                                            ----------------------------------------
Total Fixed Maturities                                                     $         8,824.7            $ 9,188.2
- --------------------------------------------------------------------------------------------------------------------

The carrying  value of securities on deposit with state  regulatory  authorities
was $431.9 at September 30, 2004 and $399.9 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, as a means of hedging  exposure to
interest rate risk.

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.

FAIR VALUE HEDGES

We use  interest  rate  swaps to  hedge  the  change  in fair  value of  certain
fixed-rate  debt.  At  September  30,  2004 we had  $430.0 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 (Loss).

Differences  between  the  changes  in fair value of these  derivatives  and the
hedged items represent hedge ineffectiveness. In the three and nine months ended
September 30, 2004 and 2003, no amounts were recognized in earnings due to hedge
ineffectiveness.

In  conjunction  with the September 1, 2004  repayment of the 7.25% senior notes
(see Note 5), we unwound a portion of the  interest  rate swap  totaling  $145.0
notional amount. We reported a pretax gain of $2.0 on the unwinding of this fair
value hedge in Net Realized  Investment Gains in the Consolidated  Statements of
Income (Loss).

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 and
SFP was dissolved in October 2004.  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 (Loss).  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 (Loss). Pretax income (loss) before net realized investment
gains for SFP was $(0.9) for the three months ended September 30, 2003 and there
was no income or loss for this period in 2004.  Pretax  income (loss) before net
realized investment gains for SFP was $(0.4), and $0.3 for the nine months ended
September 30, 2004 and 2003.  Net realized  investment  gains before tax for SFP
were $2.8 and $22.1 for the three and nine months ended  September  30, 2003 and
there were no gains or losses in the same periods of 2004.


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 (Loss) from Continuing  Operations before Income Taxes
and the consolidated provision (benefit) for income taxes were as follows:


                         


                                                   THREE MONTHS ENDED                  NINE MONTHS ENDED
                                                      SEPTEMBER 30                        SEPTEMBER 30
- -----------------------------------------------------------------------------------------------------------
                                                  2004              2003           2004              2003
                                        -------------------------------------------------------------------
Income (Loss) from Continuing
     Operations before Income Taxes        $       (4.6)   $       (13.7)  $       621.5  $         181.2
- -----------------------------------------------------------------------------------------------------------
Computed "Expected" Tax Expense                    (1.6)           (4.8)           217.5             63.4
Tax-Exempt Municipal Bond Income                   (8.9)           (9.3)           (27.1)           (27.9)
Dividends Received Deduction                       (1.8)           (2.2)            (6.3)            (6.9)
Other                                               1.8             2.7             (3.0)             6.1
                                        -------------------------------------------------------------------
Provision (Benefit) for Income Taxes       $      (10.5)  $       (13.6)   $       181.1  $          34.7
                                        -------------------------------------------------------------------

Current Provision (Benefit) for Income
     Taxes                                         23.9             0.3            128.1             (2.1)
Deferred Provision (Benefit) for Income
     Taxes                                        (34.4)          (13.9)            53.0             36.8
                                        -------------------------------------------------------------------
Provision (Benefit) for Income Taxes       $      (10.5)  $       (13.6)   $       181.1  $          34.7
- -----------------------------------------------------------------------------------------------------------


The tax effects of temporary  differences  that give rise to the deferred income
tax assets and  deferred  income  tax  liabilities  at  September  30,  2004 and
December 31, 2003 were as follows:

                         

                                                                              SEPTEMBER 30       DECEMBER 31
                                                                                  2004               2003
- ----------------------------------------------------------------------------------------------------------
Deferred Income Tax Assets
  Goodwill                                                                  $      170.4     $        185.9
  Discounting of Loss and Loss Adjustment Expense Reserves
    for Tax Purposes                                                               212.6              211.4
  Unearned Premium Liability                                                       171.9              159.0
  Investment Impairments                                                            12.4               26.2
  Postretirement Benefits                                                           40.9               42.1
  Alternative Minimum Tax Carryforwards                                             79.9               62.4
  Net Operating Loss Carryforwards                                                   --                23.5
  Other                                                                             96.2               63.8
                                                                          ---------------------------------
Total Deferred Income Tax Assets                                                   784.3              774.3
                                                                          ---------------------------------
Deferred Income Tax Liabilities
  Unrealized Appreciation of Investment Securities, Derivative Financial
   Instruments, Deferred Policy Acquisition Cost Valuation Allowance,
   Minimum Pension Liability and Foreign Currency Adjustment                       253.8              314.2
  Deferred Policy Acquisition Costs                                                137.1              124.9
  Other                                                                             56.3               60.9
                                                                          ---------------------------------
Total Deferred Income Tax Liabilities                                              447.2              500.0
                                                                          ---------------------------------
Net Deferred Income Tax Asset                                               $      337.1     $        274.3
- -----------------------------------------------------------------------------------------------------------




The sale of L&I generated  capital losses for tax purposes that are carried back
to offset capital gains in 2002 and 2003. The offset of those prior year capital
gains by the capital  losses had the effect of releasing  net  operating  losses
from those years to be carried forward to the current  quarter.  The utilization
of  the  net  operating  losses  in  the  third  quarter  generated   additional
alternative minimum tax.





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 due  within  one year at
September 30, 2004 and December 31, 2003.

                         

                                                                           SEPTEMBER 30        DECEMBER 31
                                                                                   2004               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                                                               230.0          375.0
8.072% Debentures Due 2037                                                          402.9          876.3
                                                                       ------------------------------------
Total Debt                                                               $        1,332.9 $      1,951.3
- -----------------------------------------------------------------------------------------------------------



On August 13, 2004 we repurchased  $473.4 in principal  amount of 8.072% capital
securities  for  $562.7,  and on  September  1,  2004 we  repurchased  $145.0 in
principal amount of 7.25% senior notes for $170.9.  Including transaction costs,
we  reported a pretax  loss on debt  repurchases  of $121.0 in the  Consolidated
Statements of Income (Loss).


As of September  30, 2004,  we  maintained  a bank credit  facility  with $300.0
available through September 2005.


NOTE 6 - RESTRUCTURING CHARGES

In September 2003, we announced that we would eliminate  approximately  500 jobs
and all such jobs had been eliminated by March 31, 2004. The positions  impacted
were primarily in our corporate departments. We expect this initiative to reduce
our 2004 operating expenses by approximately $75.0.

For the nine months ended September 30, 2004,  period costs  associated with the
restructuring totaled $1.4. These period costs represented termination benefits.
There were no restructuring costs in the three months ended September 30, 2004.

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

                         


                                                                              THREE MONTHS        NINE MONTHS
                                                  TOTAL                              ENDED              ENDED
                                               EXPECTED                       SEPTEMBER 30       SEPTEMBER 30
                                                  COSTS             2003              2004               2004
- --------------------------------------------------------------------------------------------------------------
One-Time Termination Benefits                 $     9.6      $      8.2   $          --          $        1.4
Lease Termination Costs and Other Costs             1.0             1.0              --                   --
                                            ------------------------------------------------------------------
Total                                         $    10.6      $      9.2   $          --           $       1.4
- --------------------------------------------------------------------------------------------------------------





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

                         

                                                                              THREE MONTHS        NINE MONTHS
                                                  TOTAL                              ENDED              ENDED
                                               EXPECTED                       SEPTEMBER 30       SEPTEMBER 30
                                                  COSTS             2003              2004               2004
- -------------------------------------------------------------------------------------------------------------
Safeco Personal Insurance (SPI)
   Auto                                   $         4.5    $        3.8   $          --   $          0.7
   Property                                         1.8             1.6              --              0.2
   Specialty                                        0.1             0.1              --              --
                                        -------------------------------------------------------------------
Total SPI                                           6.4             5.5              --              0.9
                                        -------------------------------------------------------------------
Safeco Business Insurance (SBI)
   SBI Regular                                      2.2             1.9              --              0.3
   SBI Special Accounts Facility                    0.7             0.6              --              0.1
                                        -------------------------------------------------------------------
Total SBI                                           2.9             2.5              --              0.4
                                        -------------------------------------------------------------------
Surety                                              0.4             0.3              --              0.1
P&C Other                                           --               --              --              --
                                        -------------------------------------------------------------------
Total P&C                                           9.7             8.3              --              1.4
Corporate                                           0.9             0.9              --              --
                                        -------------------------------------------------------------------
Total                                     $        10.6    $        9.2   $          --   $          1.4
- -----------------------------------------------------------------------------------------------------------


The activity related to previously accrued restructuring charges as of September
30, 2004 was as follows:


                         
                                                BALANCE AT                                        BALANCE AT
                                               DECEMBER 31        COSTS           AMOUNTS       SEPTEMBER 30
                                                      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,
derivatives,  deferred policy acquisition costs valuation allowance,  changes in
foreign currency translation gains or losses and minimum pension liability.

The components of other comprehensive income or loss were as follows:

                         


NINE MONTHS ENDED SEPTEMBER 30                       2004                             2003
- ----------------------------------------------------------------------------------------------------------
                                                                    AFTER                           AFTER
                                            PRETAX      TAXES        TAX      PRETAX      TAXES      TAX
                                      --------------------------------------------------------------------
Change in Unrealized Gains and Losses   $  (1,508.2) $   527.9  $  (980.3) $   522.6  $  (183.1) $  339.5
   of Available-for-Sale Securities

Reclassification adjustment for Net
   Realized Investment (Gains) Losses
   included in Net Income                    (150.6)      52.7      (97.9)     123.1      (42.9)     80.2

Derivatives Qualifying as Cash Flow
   Hedges - Net Changes in Fair Value         (18.7)       6.5      (12.2)     (13.3)       4.7      (8.6)

Deferred Policy Acquisition Costs
   Valuation Allowance                         88.0      (30.8)      57.2      (21.5)       7.5     (14.0)

Foreign Currency Translation
     Adjustments                               (3.7)       1.3       (2.4)       1.7       (0.6)      1.1
                                      --------------------------------------------------------------------
Other Comprehensive Income (Loss)       $  (1,593.2) $   557.6  $(1,035.6) $   612.6  $  (214.4) $  398.2
- ----------------------------------------------------------------------------------------------------------







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 reclassified 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 $200,000 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.

OUR RESULTS

Our  management  measures  segment  profit or loss for our  business  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 our 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; loss on debt repurchases;  SFP, which was engaged
in limited derivative  activity until its operations were wound down in December
2003; intercompany eliminations and other corporate activities.

In  reporting  L&I as a  Discontinued  Operation,  indirect  corporate  overhead
expenses are no longer allocated to L&I.  Previously  allocated expenses of $2.3
for the third  quarter  and $12.8 for the first nine months of 2004 and $3.0 for
the  third  quarter  and  $9.0 for the  first  nine  months  of 2003  have  been
eliminated for the L&I Other segment and included in our Corporate segment.

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,  indirect  corporate  overhead
expenses are no longer allocated to L&I.  Previously  allocated expenses of $3.0
per quarter in 2003 have been eliminated from the L&I operations and included in
the Corporate  segment.  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 (Loss).



                         

REVENUES

                                                 THREE MONTHS ENDED              NINE MONTHS ENDED
                                                    SEPTEMBER 30                    SEPTEMBER 30
- -----------------------------------------------------------------------------------------------------------
                                                      2004           2003          2004             2003
                                          -----------------------------------------------------------------

PROPERTY & CASUALTY
Safeco Personal Insurance (SPI)
  Auto                                       $        670.4    $     574.1    $   1,934.0     $    1,642.3
  Property                                            232.1          229.9          687.8            688.0
  Specialty                                            23.4           21.4           66.7             61.5
                                          -----------------------------------------------------------------
     Total SPI                                        925.9          825.4        2,688.5          2,391.8
                                          -----------------------------------------------------------------
Safeco Business Insurance (SBI)
  SBI Regular                                         307.0          275.4          908.9            813.5
  SBI Special Accounts Facility                       110.5          100.6          335.2            281.7
                                          -----------------------------------------------------------------
     Total SBI                                        417.5          376.0        1,244.1          1,095.2
                                          -----------------------------------------------------------------
Surety                                                 53.7           40.0          146.7            110.6
P&C Other                                               3.6            9.0           13.3             17.7
                                          -----------------------------------------------------------------
Total Earned Premiums                               1,400.7        1,250.4        4,092.6          3,615.3
Net Investment Income                                 111.0          113.7          338.5            343.0
                                          -----------------------------------------------------------------
Total Revenues (excluding Net Realized              1,511.7        1,364.1        4,431.1          3,958.3
     Investment Gains)

CORPORATE                                               4.7            3.6           11.7             19.0

Net Realized Investment Gains                          50.5           12.8          178.2             36.7

                                          -----------------------------------------------------------------
TOTAL REVENUES                               $      1,566.9    $   1,380.5    $   4,621.0     $    4,014.0
- -----------------------------------------------------------------------------------------------------------


PRETAX UNDERWRITING PROFITS (LOSSES) AND NET INCOME (LOSS)

                                                      THREE MONTHS ENDED             NINE MONTHS ENDED
                                                         SEPTEMBER 30                   SEPTEMBER 30
- -----------------------------------------------------------------------------------------------------------
                                                      2004           2003          2004             2003
                                          -----------------------------------------------------------------

PROPERTY & CASUALTY
Underwriting Profits (Losses)
Safeco Personal Insurance (SPI)
  Auto                                       $         51.0    $       32.2   $     135.1     $      24.7
  Property                                             14.2            40.5         154.9            61.9
  Specialty                                            (4.3)            6.7           8.8            22.2
                                          -----------------------------------------------------------------
     Total SPI                                         60.9            79.4         298.8           108.8
                                          -----------------------------------------------------------------
Safeco Business Insurance (SBI)
  SBI Regular                                         (59.7)          (51.3)         (4.0)          (68.1)
  SBI Special Accounts Facility                       (21.1)            5.8          14.9            11.6
                                          -----------------------------------------------------------------
     Total SBI                                        (80.8)          (45.5)         10.9           (56.5)
                                          -----------------------------------------------------------------
Surety                                                 10.0             8.5          30.8            19.0
P&C Other                                             (12.6)         (149.8)        (29.9)         (170.0)
                                          -----------------------------------------------------------------
Total Pretax Underwriting Profit (Loss)               (22.5)         (107.4)        310.6           (98.7)
Net Investment Income                                 111.0           113.7         338.5           343.0
Restructuring Charges                                   --               --          (1.4)            --
                                          -----------------------------------------------------------------
Total Property & Casualty                              88.5             6.3         647.7           244.3

CORPORATE                                             (22.6)          (32.8)        (83.4)          (99.8)

Loss on Debt Repurchases                             (121.0)            --         (121.0)            --
Net Realized Investment Gains before Taxes             50.5            12.8         178.2            36.7
                                          -----------------------------------------------------------------
Income (Loss) from Continuing Operations               (4.6)          (13.7)        621.5           181.2
   before Income Taxes
Provision (Benefit)  for Income Taxes                 (10.5)          (13.6)        181.1            34.7
                                          -----------------------------------------------------------------
Income (Loss) from Continuing Operations                5.9            (0.1)        440.4           146.5
Results  from Discontinued Operations,
   Net of Tax                                        (107.0)          (28.8)        (57.8)           26.5
                                          -----------------------------------------------------------------
NET INCOME (LOSS)                            $       (101.1)   $      (28.9)  $     382.6     $     173.0
- -----------------------------------------------------------------------------------------------------------




ASSETS                                                                        SEPTEMBER 30    DECEMBER 31
                                                                                      2004           2003
- -----------------------------------------------------------------------------------------------------------
PROPERTY & CASUALTY
Safeco Personal Insurance (SPI)
  Auto                                                                        $    4,153.8    $   3,683.0
  Property                                                                         2,222.1        2,199.8
  Specialty                                                                          217.8          189.0
                                                                           --------------------------------
     Total SPI                                                                     6,593.7        6,071.8
                                                                           --------------------------------
Safeco Business Insurance (SBI)
  SBI Regular                                                                      3,529.6        3,235.6
  SBI Special Accounts Facility                                                      859.0          722.1
                                                                           --------------------------------
     Total SBI                                                                     4,388.6        3,957.7
                                                                           --------------------------------
Surety                                                                               498.1          385.6
P&C Other                                                                          2,199.0        2,490.3
                                                                           --------------------------------
TOTAL PROPERTY & CASUALTY                                                         13,679.4       12,905.4
                                                                           --------------------------------
CORPORATE                                                                            986.3          693.1
DISCONTINUED OPERATIONS                                                                --        22,548.9
                                                                           --------------------------------
TOTAL ASSETS                                                                  $   14,665.7    $  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. On August 2, 2004, this transaction was completed.

In a separate  transaction,  on March 15,  2004,  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.  On July 1, 2004, this
transaction was completed.

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 with a gain of $3.8 after tax.

Proceeds from these sales totaled $1,510.0 including $64.3 in dividends, and the
after-tax loss on these  transactions was $134.8 in the third quarter and $131.0
for the nine months ended September 30, 2004.

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.

Results of Discontinued Operations (net of taxes) included:

                         

                                                       THREE MONTHS ENDED           NINE MONTHS ENDED
                                                          SEPTEMBER 30                SEPTEMBER 30
- -----------------------------------------------------------------------------------------------------------
                                                           2004            2003         2004         2003
                                                 ----------------------------------------------------------
Total Revenues                                      $     159.4    $     400.0     $ 1,140.5    $ 1,400.9
- -----------------------------------------------------------------------------------------------------------
Income (Loss) from Discontinued Operations          $      35.8    $     (64.4)    $    92.2    $    20.0
   before Income Taxes
Income Taxes                                                8.0          (35.6)         19.0         (6.5)
                                                 ----------------------------------------------------------
Income (Loss) from Discontinued Operations, Net
   of Taxes                                                27.8          (28.8)         73.2         26.5
Loss on Disposition, Net of Taxes                        (134.8)           --         (131.0)         --
- -----------------------------------------------------------------------------------------------------------
Results of Discontinued Operations, Net of Taxes    $    (107.0)   $     (28.8)    $   (57.8)   $    26.5
- -----------------------------------------------------------------------------------------------------------


Contributing  to the  loss  from the sale of L&I and  included  in  Discontinued
Operations in our Consolidated Statements of Income (Loss) is a curtailment gain
of $4.7 net of taxes  related  to the former  L&I  employees  who will no longer
accrue benefits under the OPRB plan.





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

     -    The 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 Property & Casualty (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 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, agent and
          broker commissions 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 terrorist
          attacks or war

     -    The  occurrence  of  bankruptcies  that result in losses on  insurance
          products or investments

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 to drivers,  homeowners,  and small- and medium-sized businesses;  and
surety bonds through a national network of independent  agents and brokers.  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.

On  August  2,  2004,  we  completed  the sale of our Life &  Investments  (L&I)
operation to an investment group led by White Mountains  Insurance Group,  Ltd.,
and  Berkshire  Hathaway  Inc.  We  completed  the  sales  of  Talbot  Financial
Corporation  on July 1, 2004 and Safeco  Trust  Company on April 19,  2004.  See
"Liquidity and Capital Resources" for discussion on the use of proceeds.

OUR STRATEGY AND LEADERSHIP STRUCTURE

On September 27, 2004, we announced a new  leadership  structure for our company
that aligns with our  strategy and how we do  business:  standardized  insurance
products  delivered  over  a  unified  platform  through  a  common  independent
distribution network. The cornerstone of the structure will be the newly created
"Office of the President," which will include the following three  organizations
with shared accountability and responsibility for our results:

     o    Product:  Our auto, home, small business and surety products serve the
          insurance   needs  of  a  broad  range  of   customers.   The  Product
          organization will bring together these product lines, underwriting and
          claims.

     o    Platform:  This organization  will include the people,  technology and
          processes  that  support  our  company -  including  Safeco  Now,  our
          internet-based  sales  platform where our  distributors  can quote and
          issue  most  of  our  insurance  products  in  minutes.  The  Platform
          organization will include finance,  information  technology,  service,
          human resources and operations.

     o    Distribution:  This organization will be responsible for acquiring new
          customers,  building  and  protecting  our  brand and  supporting  our
          independent  distributors.  The Distribution organization will include
          sales,  distribution,   marketing,   research,  brand  and  reputation
          management.

This new structure became effective November 3, 2004.



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 reclassified 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  reported  as  Discontinued
Operations.

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  operating   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  portion of the
policy  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  businesses.  That's  because  we  manage  the  investment
portfolio separately from our underwriting activities.

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  Loss  and  LAE  Reserves,  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          NINE MONTHS ENDED
                                                          SEPTEMBER 30               SEPTEMBER 30
- ----------------------------------------------------------------------------------------------------------
                                                            2004          2003         2004         2003
                                                   -------------------------------------------------------

REVENUES
Earned Premiums                                       $   1,400.7   $ 1,250.4     $ 4,092.6    $ 3,615.3
Net Investment Income                                       115.5       114.7         349.6        354.1
Net Realized Investment Gains                                50.5        12.8         178.2         36.7
Other Revenues                                                0.2         2.6           0.6          7.9
                                                   -------------------------------------------------------
Total Revenues                                            1,566.9     1,380.5       4,621.0      4,014.0
                                                   -------------------------------------------------------

EXPENSES
Losses and Loss Adjustment Expenses                       1,029.9     1,003.5       2,632.2      2,639.3
Other Underwriting and Operating Expenses                   162.8       148.8         475.7        471.3
Amortization of Deferred Acquisition Costs                  232.5       211.5         681.9        626.1
Loss on Debt Repurchases                                    121.0         --          121.0          --
Interest Expense                                             25.3        30.4          87.3         96.1
Restructuring Charges                                         --           --           1.4          --
                                                   -------------------------------------------------------
Total Expenses                                            1,571.5     1,394.2       3,999.5      3,832.8
                                                   -------------------------------------------------------

Income (Loss) from Continuing Operations before
   Income Taxes                                              (4.6)      (13.7)        621.5        181.2
Provision (Benefit) for Income Taxes                        (10.5)      (13.6)        181.1         34.7
                                                   -------------------------------------------------------
Income (Loss) from Continuing Operations                      5.9        (0.1)        440.4        146.5
Results from Discontinued Operations
   (Net of Taxes of $(52.3) and $(39.1) in 2004 and
   $(35.6) and $(6.5) in 2003)                             (107.0)      (28.8)        (57.8)        26.5
                                                   -------------------------------------------------------
Net Income (Loss)                                     $    (101.1)  $   (28.9)    $   382.6    $   173.0
- ----------------------------------------------------------------------------------------------------------




Net Income  (Loss) - Net loss for the three months ended  September 30, 2004 was
$101.1,  compared  with a net loss of $28.9 for the same period  last year.  Net
Income for the nine months ended  September  30, 2004 was $382.6  compared  with
$173.0  for the same  period  last year.  Excluding  results  from  Discontinued
Operations,  Income from Continuing  Operations was $5.9 in the third quarter of
2004 compared with a Loss from Continuing Operations of $0.1 for the same period
last year,  and Income from  Continuing  Operations  for the nine  months  ended
September  30,  2004 was  $440.4  and  $146.5 in 2003.  Income  from  Continuing
Operations was impacted by:

o    Growth: Our earned premiums increased by 12.0% in the third quarter of 2004
     and 13.2% in the first nine months of 2004  compared  with the same periods
     in 2003.

o    Catastrophe losses:  After-tax  catastrophe losses were $126.6 in the third
     quarter of 2004, compared with $13.7 in 2003. After-tax  catastrophe losses
     were $153.0 for the first nine months of 2004, compared with $86.8 in 2003.

o    Underwriting  Profit:  Excluding the catastrophes,  our underwriting profit
     margins exceeded our targets,  reflecting favorable loss trends and pricing
     above loss costs.

o    Reserve actions:  We experienced  favorable  reserve  development in SPI of
     $14.3  after tax during the third  quarter of 2004 and $31.2  after tax for
     the first nine  months of 2004.  We  reported  unfavorable  development  in
     workers  compensation  reserves of $133.3  after tax for the three and nine
     months ended September 30, 2003.

o    Loss on Debt  Repurchases:  We used $735.2 of the proceeds from the sale of
     L&I  to  repurchase   $618.4  in  principal  amount  of  debt  and  capital
     securities.  Including  transaction  costs, this resulted in a loss on debt
     repurchases of $78.7 after tax in the third quarter of 2004.

o    Net Realized  Investment  Gains  included $14.7 of pretax gains on sales of
     equity  securities  in the third quarter and $76.3 of pretax gains from the
     sales of equity  securities in the second quarter of 2004. These gains will
     largely offset the loss on the sale of L&I for tax purposes.

Revenues - The  increase in revenues  for the third  quarter and the nine months
ended  September 30, 2004 reflected  growth in earned  premiums and net realized
investment gains. Earned premium growth resulted from:

o    New business  growth  driven by our automated  sales and service  platform,
     Safeco Now, from our three major segments (Auto, Property and SBI Regular)

o    Growth in policies-in-force  (PIF),  reflecting the number of policies that
     we  renew  and the new  policies  that we  write,  for Auto of 9.7% and SBI
     Regular of 0.3% compared with a year ago

o    Stable  retention in Auto and  Property,  and improved  retention at policy
     renewal in our SBI Regular segment from 77.9% in 2003 to 79.8% in 2004

o    Premium rate increases across our major lines of business

The increase in Net Realized  Investment  Gains during the third quarter of 2004
was due to sales of equity  securities.  We sold equity  securities in the third
quarter  of 2004  realizing  investment  gains of  $14.7.  The  increase  in net
realized  investment  gains during the nine months ended September 30, 2004, was
primarily due to the sale of equity  securities in the third quarter and a $76.3
gain from the sales of equity  securities in the second quarter of 2004.  Strong
performance  in our equity  holdings  during  2004  increased  the weight of our
equity  securities  within the portfolio and we sold equity securities to reduce
our holdings to our target of 10% of total  investments.  Impairments of $9.1 in
2004 compared with $47.3 in 2003 also  contributed to the change in net realized
investment  gains for the nine months ended September 30, 2004. These gains will
largely offset the loss on sale of L&I for tax purposes.



Losses  and Loss  Adjustment  Expenses - The  increase  in losses and LAE in the
three months and nine months ended  September  30, 2004  reflects our growth and
higher  catastrophe  losses.   Catastrophe  losses,   primarily  from  the  four
hurricanes  that hit Florida and  surrounding  states in August and September of
2004, were $194.8 pretax in the three months ended September 30, 2004,  compared
with $21.0 in the same period of 2003.  Pretax  catastrophe  losses for the nine
months ended  September  30, 2004,  were $235.4,  compared  with $133.5 in 2003.
Losses  and  LAE in the  third  quarter  of 2004  included  $22.0  in  favorable
prior-year  reserve  development in SPI and for the nine months of 2004 included
$48.0 in favorable  prior-year reserve development in SPI. Losses and LAE in the
three and nine months ended  September 30, 2003 also  included  $205.0 pretax in
workers compensation reserve strengthening.

Other   Underwriting  and  Operating   Corporate  Expenses  -  The  increase  in
underwriting  and operating  expenses  primarily  resulted from costs associated
with business growth offset partially by our corporate expense reduction efforts
initiated in September 2003.

Amortization  of Deferred  Acquisition  Costs - The increases in amortization of
deferred acquisition costs reflect growth in our business during 2004.

Loss on Debt  Repurchases - In the third quarter of 2004, we repurchased  $618.4
in principal  amount of our debt.  Including  transaction  costs,  we reported a
pretax loss on debt  repurchases  of $121.0 in the  Consolidated  Statements  of
Income (Loss).

Interest Expense - The decrease in interest expense of $5.1 for the three months
and $8.8 for the nine months ended  September  30, 2004  compared  with the same
periods  in 2003 was due to a lower  average  balance of debt  outstanding  than
during  the  same  periods  in 2003  primarily  due to the  repurchases  of debt
described above.

Restructuring  Charges - The charges in the nine months ended September 30, 2004
represent termination benefits related to the corporate expense reduction effort
announced in September  2003. All announced  positions were  eliminated by March
31, 2004, and this effort was completed by September 30, 2004.

Results from  Discontinued  Operations - Results  from  Discontinued  Operations
include  the loss on the sale of our L&I  operations  of  $134.8  for the  three
months ended  September 30, 2004 and $131.0 for the nine months ended  September
30, 2004, partially offset by income from Discontinued  Operations.  Results for
the nine months ended September 30, 2004 included $46.7 in after-tax  impairment
charges related to all L&I securities with unrealized losses and our expectation
that these  securities  would not recover in value before the  completion of the
sale,  compared with $77.7 in after-tax  impairment charges in the third quarter
and first nine months of 2003.

Continuing Operations

Reconciling Segment Results

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

                         


                                                 THREE MONTHS ENDED            NINE MONTHS ENDED
                                                    SEPTEMBER 30                  SEPTEMBER 30
- --------------------------------------------------------------------------------------------------------
                                                       2004          2003          2004           2003
                                            ------------------------------------------------------------
P&C                                            $     130.3     $     13.5    $    810.1    $    254.9
Corporate                                           (134.9)         (27.2)       (188.6)        (73.7)
                                            ------------------------------------------------------------
Income (Loss) from Continuing Operations
   before Income Taxes                         $      (4.6)    $    (13.7)   $    621.5    $    181.2
- --------------------------------------------------------------------------------------------------------






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 three and nine  months
ended September 30, 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:

                         

                                                     THREE MONTHS ENDED          NINE MONTHS ENDED
 NET EARNED PREMIUMS                                    SEPTEMBER 30                SEPTEMBER 30
- ----------------------------------------------------------------------------------------------------
                                                       2004         2003         2004         2003
                                            --------------------------------------------------------
SPI
Auto                                           $     670.4     $    574.1   $  1,934.0   $  1,642.3
Property                                             232.1          229.9        687.8        688.0
Specialty                                             23.4           21.4         66.7         61.5
                                            --------------------------------------------------------
   Total SPI                                         925.9          825.4      2,688.5      2,391.8
                                            --------------------------------------------------------
SBI
SBI Regular                                          307.0          275.4        908.9        813.5
SBI Special Accounts Facility                        110.5          100.6        335.2        281.7
                                            --------------------------------------------------------
   Total SBI                                         417.5          376.0      1,244.1      1,095.2
                                            --------------------------------------------------------
Surety                                                53.7           40.0        146.7        110.6
P&C Other                                              3.6            9.0         13.3         17.7
                                            --------------------------------------------------------
Total P&C Earned Premiums                      $   1,400.7     $  1,250.4   $  4,092.6   $  3,615.3
- ----------------------------------------------------------------------------------------------------




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

                         

                                                 THREE MONTHS ENDED          NINE MONTHS ENDED
 UNDERWRITING PROFITS (LOSSES)                      SEPTEMBER 30                SEPTEMBER 30
- ----------------------------------------------------------------------------------------------------
                                                       2004         2003         2004         2003
                                            --------------------------------------------------------
SPI
Auto                                           $      51.0     $     32.2   $   135.1    $     24.7
Property                                              14.2           40.5       154.9          61.9
Specialty                                             (4.3)           6.7         8.8          22.2
                                            --------------------------------------------------------
   Total SPI                                          60.9           79.4       298.8         108.8
                                            --------------------------------------------------------
SBI
SBI Regular                                          (59.7)         (51.3)       (4.0)        (68.1)
SBI Special Accounts Facility                        (21.1)           5.8        14.9          11.6
                                            --------------------------------------------------------
   Total SBI                                         (80.8)         (45.5)       10.9         (56.5)
                                            --------------------------------------------------------
Surety                                                10.0            8.5        30.8          19.0
P&C Other                                            (12.6)        (149.8)      (29.9)       (170.0)
                                            --------------------------------------------------------
Total Underwriting Profit (Loss)                     (22.5)        (107.4)      310.6         (98.7)
Net Investment Income                                111.0          113.7       338.5         343.0
Restructuring Charges                                  --              --        (1.4)          --
Net Realized Investment Gains                         41.8            7.2       162.4          10.6
                                            --------------------------------------------------------
P&C Income from Continuing Operations
     before Income Taxes                       $     130.3     $     13.5   $    810.1   $    254.9
- ----------------------------------------------------------------------------------------------------







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


                         

                                                  THREE MONTHS ENDED          NINE MONTHS ENDED
 COMBINED RATIOS+                                    SEPTEMBER 30                SEPTEMBER 30
- ----------------------------------------------------------------------------------------------------
                                                       2004         2003         2004         2003
                                            --------------------------------------------------------

SPI
Auto                                                 92.4%         94.4%         93.0%      98.5%
Property                                             93.9          82.4          77.5       91.0
Specialty                                           118.3          68.6          86.7       63.9
                                            --------------------------------------------------------
   Total SPI                                         93.4          90.4          88.9       95.5
                                            --------------------------------------------------------
SBI
SBI Regular                                         119.5         118.6         100.4      108.4
SBI Special Accounts Facility                       119.1          94.3          95.5       95.9
                                            --------------------------------------------------------
   Total SBI                                        119.4         112.2          99.1      105.2
                                            --------------------------------------------------------
Surety                                               81.3          78.8          79.0       82.8
P&C Other                                             *             *             *          *
                                            --------------------------------------------------------
Total P&C Operations                                101.6%        108.6%         92.4%     102.7%
- ----------------------------------------------------------------------------------------------------


+    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          NINE MONTHS ENDED
                                                    SEPTEMBER 30               SEPTEMBER 30
- ----------------------------------------------------------------------------------------------------
                                                       2004         2003         2004         2003
                                            --------------------------------------------------------

Net Earned Premiums                            $    670.4      $  574.1     $ 1,934.0    $ 1,642.3
Underwriting Profit                                  51.0          32.2         135.1         24.7
Combined Ratio                                       92.4%         94.4%         93.0%        98.5%
- ----------------------------------------------------------------------------------------------------




NET EARNED PREMIUMS

Net  earned  premiums  increased  by $96.3 or 16.8% for the three  months  ended
September  30, 2004 and $291.7 or 17.8% for the nine months ended  September 30,
2004  compared  with the same  periods  in 2003.  The  increases  in net  earned
premiums were driven by:

o    Growth of PIF: PIF grew by 9.7% at September  30, 2004 compared with a year
     ago.  Retention  was stable in 2004 at 80.1%  compared  with 2003 while new
     business  growth  more than  offset the  policies  that did not renew.  New
     business  policies written grew 2.9% in the third quarter and 15.3% for the
     nine months  ended  September  30,  2004  compared  with 2003.  This growth
     reflects the effectiveness of our point-of-sale  (POS) technology in 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 annual rate increases in 2003
     and low-single digit annual rate increases in 2004.



UNDERWRITING RESULTS AND COMBINED RATIO

The  improved  underwriting  results  reflected  increased  earned  premiums  as
discussed above and improved loss ratios.  Our 15-tier segmented model continues
to provide more accurate  matching of prices for a wide range of risks. Our loss
and LAE ratio improved to 69.1% in the third quarter of 2004 compared with 72.2%
in the  third  quarter  of 2003,  and  70.1% in the  first  nine  months of 2004
compared  with 75.3% in the same period of 2003.  Our expense ratio was 23.3% in
the third quarter of 2004 compared with 22.2% in the third quarter of 2003,  and
22.9% in the first nine months of 2004,  compared  with 23.2% in the same period
of 2003.

These underwriting results and combined ratios were primarily driven by:

o    Improved profit margins: Rate increases exceeded loss cost increases in the
     third quarter and the first nine months of 2004.  Annual  increases in loss
     costs have  averaged  approximately  1%-2%  over the past two years,  while
     earned rate increases  have ranged in the mid-single  digits over that same
     period.

o    Favorable reserve  development:  Results in the third quarter 2004 included
     favorable  reserve  development of $10.0 related to prior  accident  years,
     primarily related to continuing  improvements in preferred and non-standard
     loss  development,  contributing 1.5 points to the improved combined ratio.
     Results  in the  first  nine  months  of 2004  included  favorable  reserve
     development of $19.0 occurring in prior periods,  contributing 1.0 point to
     the improved combined ratio.

o    Claims handling:  We've invested in training for our claims representatives
     which has led to more efficient and effective claims handling. We also have
     improved  our  claims  processes,  which  has  contributed  to  lower  loss
     adjustment expense ratios in the first nine months of 2004.

o    Catastrophe losses:  Higher catastrophe losses in the third quarter of 2004
     partially  offset the  improved  loss and LAE  ratios.  Pretax  catastrophe
     losses  were $8.2 in the third  quarter of 2004 (a 1.2 point  impact on the
     combined ratio), and there were no catastrophe losses in the same period of
     2003.  However,  catastrophe  losses  of $17.7 (a 0.9  point  impact on the
     combined ratio) were lower in the first nine months of 2004,  compared with
     $23.1 (a 1.4 point  impact  on the  combined  ratio) in the same  period of
     2003.

o    Expense  ratio:  The  increase in our  expense  ratio for the quarter was a
     result of increased  bonus  commissions  and accrued  employee  performance
     bonuses  due  to  our  improved  underwriting  results  offset  by  expense
     reduction  efforts.  The decline in the nine months 2004 compared with 2003
     is  the  result  of the  impact  of our  wide-ranging  expense  improvement
     efforts.

WHERE WE'RE HEADED

Our  commitment  to ease of doing  business  by lowering  our agents'  costs and
providing an easy to use sales platform  continues  through the launch of Safeco
Now. Our auto product is now  available on Safeco Now in all of the states where
we write business.  In May 2004, we started launching our policy change tool for
handling certain simple but frequent policy  endorsements.  Additional web-based
policy-change  transactions will be delivered in phases throughout the remainder
of 2004 and into 2005.

In Auto, we are experiencing a more  competitive  marketplace as our competitors
increase  advertising  and sales  incentives.  There  have been some  modest and
selective  rate  decreases by  competitors.  We remain  committed to disciplined
pricing using our segmented  product,  and our rate increases continue to exceed
our loss cost trends.

We believe  that the  combination  of our ongoing  product  development  through
segmentation,  improvement in our ease of doing business  through Safeco Now and
targeted  expansion  into  eastern  states  will allow us to  continue  to build
profitable growth in the face of increasing competition.



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             NINE MONTHS ENDED
                                                     SEPTEMBER 30                   SEPTEMBER 30
- -----------------------------------------------------------------------------------------------------------
                                                       2004           2003            2004           2003
                                            ---------------------------------------------------------------

Net Earned Premiums                            $     232.1     $    229.9     $    687.8      $    688.0
Underwriting Profit                                   14.2           40.5          154.9            61.9
Combined Ratio                                        93.9%          82.4%          77.5%           91.0%
- -----------------------------------------------------------------------------------------------------------


NET EARNED PREMIUMS

Net earned  premiums  were up slightly in the three months ended  September  30,
2004,  compared with the same period in 2003.  Net earned  premiums were flat in
the nine months  ended  September  30,  2004,  compared  with the same period in
2003.This primarily reflects new business and rate increases:

o    New business:  Our new business  increased during the third quarter of 2004
     over a year ago by 14.1% and during  the first  nine  months of 2004 over a
     year ago by 9.6%, as our nine-tier new  homeowners  product is available in
     43 of the 44 states where we write  business.  In  addition,  we lifted new
     business moratoriums throughout 2003 and into 2004, and as a result have no
     statewide new business moratoriums  remaining.  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 7.7% at September  30, 2004  compared
     with a year ago.

o    Rate increases:  We file rate changes on a state-by-state basis. Overall we
     implemented  average rate increases in the low to mid teens in 2003,  while
     rates were  relatively  flat in the first nine  months of 2004.  These rate
     changes  are earned in our  revenues  over the  twelve-month  policy  term.
     Additionally,  premiums  reflect  automatic  increases  in  the  amount  of
     insurance coverage to adjust for inflation.

UNDERWRITING RESULTS AND COMBINED RATIO

The decline in underwriting results in the third quarter of 2004 compared with a
year ago was  primarily due to the four  hurricanes  in Florida and  surrounding
states,  partially offset by lower non-catastrophe  weather-related  losses. The
underwriting  results for the first nine months of 2004 compared with a year ago
reflect our improved loss ratios as our nine-tier  segmented  model continues to
provide more accurate matching of prices for a wide range of risks. Our loss and
LAE ratio was 67.5% in the third  quarter  of 2004  compared  with  53.9% in the
third quarter of 2003,  and 50.4% in the first nine months of 2004 compared with
62.1% in the same  period  of 2003.  Our  expense  ratio  was 26.4% in the third
quarter of 2004 compared  with 28.5% in the third quarter of 2003,  and 27.1% in
the first nine months of 2004 compared with 28.9% in the same period of 2003.

The underwriting results and combined ratios were driven by:

o    Lower  losses:  Property  loss costs  excluding  catastrophes  continue  to
     decline, driven primarily by double digit declines in claims frequency. The
     rate of decrease in loss costs has been  declining  since the third quarter
     of 2003, but is still in the high single-digits.

o    Catastrophe  losses: Our pretax catastrophe losses were $71.3 (a 30.7 point
     impact on combined ratio) for the three months ended September 30, 2004 and
     $94.2 (a 13.7 point  impact on combined  ratio) for the nine  months  ended
     September  30,  2004  compared  with $12.1 (a 5.3 point  impact on combined
     ratio)  and $83.9 (a 12.2  point  impact on  combined  ratio)  for the same
     periods  in  2003.  Catastrophes  in 2004  were  primarily  from  the  four
     hurricanes  in  Florida  and  the  surrounding  states.  Property's  pretax
     catastrophe   losses  from  these   hurricanes  were  $66.3.  Our  National
     Catastrophe  Team remains in Florida,  helping  customers  rebuild from the
     hurricanes.  Our estimated losses from these events,  particularly the most
     recent  Hurricane  Jeanne,  are still  evolving and these  estimates may be
     revised in future quarters as labor and material costs are better known and
     losses  are paid.  Catastrophe  losses in 2003 were due to a  hailstorm  in
     Texas and severe  storms and tornadoes in Kansas,  Missouri,  Tennessee and
     Wyoming.


o    Claims handling:  We've invested in training for our claims representatives
     which has led to more efficient and effective claims handling.

o    Our segmented  homeowners  product:  Our nine-tier  segmented  underwriting
     model is  performing as expected and better  matches  prices to risk. It is
     now in place in all states where we write business except California.

o    Favorable  reserve  development:  Results in third  quarter  2004  included
     favorable  reserve  development  of  $9.0  which  positively  impacted  the
     combined  ratio by 3.9  points.  Results in the first  nine  months of 2004
     included favorable reserve  development of $26.0 contributing 3.8 points to
     the improved combined ratio. The favorable development was driven mainly by
     the changes in contract  terms,  and  decreased  frequency of claims beyond
     that previously expected.

WHERE WE'RE HEADED

In April 2004, we started  launching our  homeowners  product on Safeco Now, our
web-based  sales and service  platform,  which is now available in all of the 44
states  where we write  business.  As  expected,  this  has  contributed  to the
increase  in new  business  compared  with the prior year.  We will  continue to
evaluate our segmented product to ensure our growth is profitable. In the fourth
quarter of 2004, we will start  rolling out our segmented  dwelling fire product
on Safeco Now.

Specialty

                         

                                                  THREE MONTHS ENDED             NINE MONTHS ENDED
                                                     SEPTEMBER 30                   SEPTEMBER 30
- -----------------------------------------------------------------------------------------------------------
                                                       2004           2003            2004           2003
                                            ---------------------------------------------------------------

Net Earned Premiums                            $      23.4     $     21.4     $     66.7      $     61.5
Underwriting Profit (Loss)                            (4.3)           6.7            8.8            22.2
Combined Ratio                                       118.3%          68.6%          86.7%           63.9%
- -----------------------------------------------------------------------------------------------------------


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

Net earned premiums increased $2.0 or 9.3% for the third quarter 2004,  compared
with the same period in 2003 and $5.2 or 8.5% for the first nine months of 2004,
compared with the same period in 2003.  This increase was driven  primarily by a
20.4% increase in the sales of new umbrella  policies and a 6.8% increase in the
sale of new boat-owner policies.

UNDERWRITING RESULTS AND COMBINED RATIO

The lower underwriting  results in 2004, compared with the same periods in 2003,
reflect  higher  catastrophe  losses in 2004 from boat owners and  unusually low
umbrella  losses in the second quarter of 2003. Our loss and LAE ratio was 93.3%
in the third quarter of 2004,  compared with 43.4% in the third quarter of 2003,
and 61.6% in the first  nine  months of 2004,  compared  with  38.0% in the same
period of 2003. Pretax  catastrophe losses were $6.3 (a 26.9 point impact on the
combined ratio).  The catastrophes  were primarily due to the four hurricanes in
Florida  and  surrounding  states in the third  quarter and first nine months of
2004, and there were no catastrophe losses in 2003.


SBI Regular

                         

                                                  THREE MONTHS ENDED             NINE MONTHS ENDED
                                                     SEPTEMBER 30                   SEPTEMBER 30
- -----------------------------------------------------------------------------------------------------------
                                                       2004           2003            2004           2003
                                            ---------------------------------------------------------------

Net Earned Premiums                            $     307.0     $    275.4     $    908.9      $    813.5
Underwriting Loss                                    (59.7)         (51.3)          (4.0)          (68.1)
Combined Ratio                                       119.5%         118.6%         100.4%          108.4%
- -----------------------------------------------------------------------------------------------------------


Our SBI Regular segment provides insurance for small-to-medium-sized  businesses
(customers  who pay annual  written  premiums of $200,000 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 (CMP)
o   General liability
o   Workers compensation

NET EARNED PREMIUMS

Net earned  premiums  increased $31.6 or 11.5% in the third quarter and $95.4 or
11.7% in the first nine months of 2004  compared  with the same periods of 2003.
This reflects rate increases  averaging  10.0% in 2003 and mid-single  digits in
2004,  along with growth in new business  sales  reflecting our focus on ease of
doing business for our distributors. These efforts included:

o    Continued focus on our redesigned  business model: In the first nine months
     of 2004,  new sales  continued at a strong  pace,  as new business for BOP,
     commercial  auto and workers  compensation,  utilizing  Safeco Now,  was up
     20.6%.  However,  the rate of growth began to slow in the third  quarter as
     new business for products available on Safeco Now (BOP, commercial auto and
     workers  compensation) was up 4.8% compared with a year ago, reflecting the
     third  quarter  2003  rollout of BOP on Safeco Now.  New  business  for all
     products  was down  7.6%  compared  with a year ago,  reflecting  increased
     competition.  We remain  committed  to pricing our  products  approximately
     relative to our loss cost trends to achieve our profit margin targets.

o    Emphasis on retaining customers: Renewal retention of SBI Regular customers
     improved  to 79.8% in the third  quarter  2004 from 77.9% in third  quarter
     2003. This strong  improvement is attributed to our automated  underwriting
     platform, which has allowed us to improve our accuracy in pricing risks and
     has led to higher retention within our most favorable pricing tiers.

o    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. We experience  higher  retention of these  policyholders,
     benefiting both us and the agent. Since its inception in 2002, we have seen
     growth in the business  entering our Business Service Center,  and in third
     quarter 2004 we achieved a significant increase in premium volume, compared
     with the same period in 2003.  Currently  this business  represents a small
     percentage of premiums;  however,  we have aggressive  growth goals in this
     area.

o    Introduction of our field  specialization  model: We have created  separate
     underwriting units for our core small-business and mid-market business.  We
     believe that this new approach, the "field specialization model," increases
     efficiency and underwriting accuracy.



UNDERWRITING RESULTS AND COMBINED RATIO

The underwriting  results for the three and nine months ended September 30, 2004
were impacted by higher earned premium  discussed  above and higher  catastrophe
losses. In September 2003, we strengthened workers compensation loss reserves by
$57.6.  Our loss and LAE ratio was 86.6% in the third  quarter of 2004  compared
with 81.8% in the third  quarter of 2003,  and 67.0% in the first nine months of
2004 compared with 70.9% in the same period of 2003. Our expense ratio was 32.9%
in the third  quarter of 2004  compared with 36.8% in the third quarter of 2003,
and  33.4% in the first  nine  months of 2004  compared  with  37.5% in the same
period of 2003.  The decline in the  expense  ratio in 2004 is the result of the
impact of our wide-ranging expense improvement efforts.

These underwriting results and combined ratio were primarily driven by:

o    Catastrophe  losses: Our pretax catastrophe losses were $79.9 (a 26.0 point
     impact on combined  ratio) in the three  months ended  September  30, 2004,
     compared  with $5.2 (a 1.9  point  impact  on  combined  ratio) in the same
     period of 2003,  and $85.8 (a 9.4 point  impact on  combined  ratio) in the
     nine months  ended  September  30, 2004,  compared  with $18.8 (a 2.3 point
     impact  on  combined  ratio)  in  the  same  period  of  2003.  The  higher
     catastrophe losses were mainly due to hurricanes in Florida and surrounding
     states. Our CMP market share of voluntary premiums in Florida is 2.0%.

o    Prior year reserve development: Results for the three and nine months ended
     September  30, 2003  included  $57.6 pretax  workers  compensation  reserve
     strengthening for prior years.

WHERE WE'RE HEADED

In SBI Regular, we are experiencing  increased  competition in our middle market
business  (customers who pay annual written  premiums from $25,000 to $200,000).
Historically, this business is more price-competitive as industry profit margins
expand.  Some  carriers  are  lowering  rates  to  be  more   price-competitive,
particularly in the commercial  property line where rates appear to be adequate.
However,  inflation in building  materials  costs is increasing  and will impact
loss costs. We remain committed to disciplined  pricing of our business based on
loss cost trends and meeting our profit margin targets.  We will further compete
in this segment through our field  specialization  model.  In addition,  we have
implemented our automated underwriting platform for our in force business in CMP
which will provide more accurate pricing and segmentation. In the fourth quarter
of 2004, we will begin to launch our automated underwriting platform for new CMP
customers as well.

In July 2004,  after  reviewing the recent  reforms and closely  monitoring  the
market, we lifted a new business moratorium for California workers  compensation
market and will write policies for existing  small account  customers in just 50
classes of business for which we already write BOP,  automobile or CMP policies.
In addition,  we will be expanding our BOP product by adding additional  classes
of business in the fourth quarter of 2004 throughout the U.S.

SBI Special Accounts Facility

                         
                                                  THREE MONTHS ENDED             NINE MONTHS ENDED
                                                     SEPTEMBER 30                   SEPTEMBER 30
- -----------------------------------------------------------------------------------------------------------
                                                       2004           2003            2004           2003
                                            ---------------------------------------------------------------

Net Earned Premiums                            $     110.5     $    100.6     $    335.2      $    281.7
Underwriting Profit (Loss)                           (21.1)           5.8           14.9            11.6
Combined Ratio                                       119.1%          94.3%          95.5%           95.9%
- -----------------------------------------------------------------------------------------------------------



Our SBI Special  Accounts  Facility (SAF) segment  includes  insurance for large
commercial  accounts  (customers  who pay annual  written  premiums of more than
$200,000) 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.  Sixty 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   Property and liability insurance for mini-storage and warehouse properties
o   Non-profit social services organizations professional and general
    liability insurance

NET EARNED PREMIUMS

Net earned  premiums  increased  $9.9 or 9.8% in the third  quarter and $53.5 or
19.0% in the first  nine  months of 2004.  This was  driven by  continued  price
increases primarily in our program business.

Underwriting Results and Combined Ratio

Our underwriting results reflect our premium growth; however, higher catastrophe
claims in 2004 more than offset the underwriting  profit from that growth in the
third  quarter.  Our loss and LAE ratio was 80.1% in the third  quarter  of 2004
compared  with 60.3% in the third  quarter of 2003,  and 58.1% in the first nine
months of 2004, compared with 57.5% in the same period of 2003.

These underwriting results and combined ratio were primarily driven by:

o    Price increases:  The premium growth in the third quarter of $9.9 and $53.5
     in the first nine months of 2004 was due to price increases.

o    Catastrophe  losses:  The  underwriting  loss for the  three  months  ended
     September 30, 2004 included $29.1 in pretax  catastrophe losses (26.3 point
     impact on the combined ratio),  compared with $3.6 (3.6 point impact on the
     combined ratio) in 2003. The underwriting  profit for the nine months ended
     September 30, 2004 includes $31.4 in  catastrophe  losses (9.4 point impact
     on the  combined  ratio),  compared  with  $7.2  (2.6  point  impact on the
     combined ratio).

o    Prior year reserve development:  Results of the three and nine months ended
     September  30,  2003  included  $2.5 in prior  years  workers  compensation
     reserve strengthening.

Surety

                         
                                                       THREE MONTHS ENDED              NINE MONTHS ENDED
                                                          SEPTEMBER 30                   SEPTEMBER 30
- -----------------------------------------------------------------------------------------------------------
                                                       2004           2003            2004           2003
                                            ---------------------------------------------------------------

Net Earned Premiums                            $      53.7     $     40.0     $    146.7      $    110.6
Underwriting Profit                                   10.0            8.5           30.8            19.0
Combined Ratio                                        81.3%          78.8%          79.0%           82.8%
- -----------------------------------------------------------------------------------------------------------


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

NET EARNED PREMIUMS

Our net earned  premiums  increased  $13.7 or 34.3% for the three  months  ended
September  30, 2004 and $36.1 or 32.6% for the nine months ended  September  30,
2004 compared with the same periods in 2003.  This was due to rate  increases in
2003 and new business as a result of capitalizing on market  conditions and 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 improved by $1.5 in the third quarter and $11.8 in the
first nine months of 2004 compared with the same periods of 2003.  These results
reflect our continued disciplined underwriting.

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 allows our  distributors  to quote and issue  transactional  bonds
quickly and easily from our common  distribution  platform.  Surety  implemented
direct billing for these bonds in October 2004.

P&C Other

                         
                                                        THREE MONTHS ENDED             NINE MONTHS ENDED
                                                           SEPTEMBER 30                   SEPTEMBER 30
- -----------------------------------------------------------------------------------------------------------
                                                       2004           2003            2004           2003
                                            ---------------------------------------------------------------

Net Earned Premiums                            $        3.6    $       9.0    $       13.3    $      17.7
Underwriting Loss                                     (12.6)        (149.8)          (29.9)        (170.0)
- -----------------------------------------------------------------------------------------------------------


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

P&C Other's  underwriting  losses were due to prior year reserve  strengthening.
The  underwriting  loss in 2003 includes  $144.9  workers  compensation  reserve
strengthening for prior years.

Our Corporate Results

                         
                                                        THREE MONTHS ENDED             NINE MONTHS ENDED
                                                           SEPTEMBER 30                   SEPTEMBER 30
- -----------------------------------------------------------------------------------------------------------
                                                       2004           2003            2004           2003
                                            ---------------------------------------------------------------

Corporate Segment Loss                         $    (22.6)     $      (32.8)  $      (83.4)   $      (99.8)

Loss on Debt Repurchases                           (121.0)              --          (121.0)            --
Net Realized Investment Gains before Income
     Taxes                                            8.7               5.6           15.8            26.1
                                            ---------------------------------------------------------------
Corporate Loss from Continuing Operations
     before Income Taxes                      $    (134.9)     $      (27.2)  $     (188.6)   $      (73.7)
- -----------------------------------------------------------------------------------------------------------




In our Corporate segment, we include:

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

On August 13, 2004, we repurchased  $473.4 in principal amount of 8.072% capital
securities  for $562.7,  and on  September  1, 2004,  we  repurchased  $145.0 in
principal amount of 7.25% senior notes for $170.9.  Including transaction costs,
we  reported  pretax  loss on debt  repurchases  of $121.0  in the  Consolidated
Statements of Income (Loss).

Our interest expense on borrowings totaled $25.3 and $87.3 in the three and nine
months  ended  September  30, 2004 and $30.4 and $96.1 in the same  periods last
year.  The  decrease  in interest  expense  for the three and nine months  ended
September  30, 2004  compared  with the same  periods in 2003 was due to a lower
average  balance of debt  outstanding  than during the same periods in 2003. The
lower  average  balance  of debt  outstanding  was due to the  debt  repurchases
described above.


In  reporting  L&I as a  Discontinued  Operation,  indirect  corporate  overhead
expenses are no longer allocated to L&I.  Previously  allocated expenses of $2.3
for the third  quarter  and $12.8 for the first nine months of 2004 and $3.0 for
the  third  quarter  and  $9.0 for the  first  nine  months  of 2003  have  been
eliminated for the L&I Other segment and included in our Corporate segment.

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 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.

SOURCES OF OUR FUNDS

We generate cash flow 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 operating activities was:

o   $744.7 of cash flow generated in the first nine months of 2004
o   $261.9 of cash flow generated in the first nine months of 2003

The increase in 2004 was due to increased  premiums of $4,176.1 in 2004 compared
with  $3,781.7 in 2003 and decreased  insurance  claims paid of $2,414.7 in 2004
and $2,514.2 in 2003 reflecting our improved underwriting results. The estimated
losses of $194.8 from the hurricanes in Florida and the  surrounding  states are
expected to be paid over the next six to twelve  months.  Dividends and interest
received on our  investment  portfolio of $405.9 in 2004 compared with $350.5 in
2003 also contributed to the increase in cash flow.

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

HOW WE USE OUR FUNDS

We use funds to support  operations,  make  interest and  principal  payments on
debt,  pay  dividends  to our  shareholders,  repurchase  stock,  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.

Quarterly  Dividends  -- On October 25,  2004,  we paid a quarterly  dividend of
$0.22 per share.  This  represents an 18.9% increase per share over the previous
quarterly dividend of $0.185 per share.

Sale of L&I and Use of Proceeds -- On August 2, 2004,  we completed  the sale of
our L&I operations  resulting in $1,510.0 of aggregate sales proceeds.  Of these
proceeds,  $735.2  was used to  repurchase  $618.4 of debt,  $623.0  was used to
execute an  accelerated  stock buyback  (ASB)  program of  13,247,863  shares of
common stock and the balance was retained to provide  flexibility for the future
and pay transaction-related expenses.


Repurchases  of Debt -- On August 13, 2004, we  repurchased  $473.4 in principal
amount of 8.072% debentures for $562.7, and on September 1, 2004, we repurchased
$145.0  in  principal  amount  of  7.25%  senior  notes  for  $170.9.  Including
transaction  costs,  we reported a pretax loss on debt  repurchases of $121.0 in
the Consolidated Statements of Income (Loss).

ASB -- On August 2, 2004, we repurchased  13,247,863  shares,  or  approximately
9.5% of our  outstanding  common  stock  under an ASB  program.  The shares were
purchased  from a dealer at a price of $46.80  per  share,  for a total  cost of
$623.0. Through the ASB program, we returned excess capital from the L&I sale to
shareholders   and   immediately   reduced  the  number  of  our  common  shares
outstanding.  The dealer obtained the shares that we purchased by borrowing them
in the open market,  and then repurchases shares in the market over the next six
to nine months to repay the borrowed  shares.  $200.0 of the ASB is subject to a
collar,  a contract  that sets a minimum and maximum price for us for the shares
repurchased under the collar. At the end of the program,  we may receive,  or be
required to pay, a price  adjustment  based on volume weighted  average price of
our common stock during the period of the ASB repurchases.  This adjustment will
be recorded in shareholders' equity.

Our Bank Credit  Facility -- On August 2, 2004, in conjunction  with the sale of
L&I,  we amended  the bank  credit  facility  to lower the  available  amount to
$300.0.  We also  negotiated a lower minimum amount of  shareholders'  equity we
need to maintain to comply with the debt covenants of this  facility.  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 September 30, 2004 and December 31, 2003 we had no borrowings  under the bank
credit  facility  and we were in  compliance  with all the terms of this  credit
facility.

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.

Here are our current ratings:


                         
                                                        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.

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



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   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

This table summarizes our pretax net investment income by portfolio:



                         

                                                  THREE MONTHS ENDED             NINE MONTHS ENDED
                                                     SEPTEMBER 30                   SEPTEMBER 30
- -----------------------------------------------------------------------------------------------------------
                                                       2004           2003            2004           2003
                                            ---------------------------------------------------------------

Property & Casualty                            $     111.0     $      113.7   $      338.5    $      343.0
Corporate and Other                                    4.5              1.0           11.1            11.1
                                            ---------------------------------------------------------------
Total                                          $     115.5     $      114.7   $      349.6    $      354.1
- -----------------------------------------------------------------------------------------------------------


Our pretax investment income yield was 5.0% for the three months ended September
30, 2004,  compared with 5.9% for the same period in 2003. Our pretax investment
income yield was 5.2% for the nine months  ended  September  30, 2004,  compared
with 5.9% for the same period in 2003.  The  declines  in our pretax  investment
income yields in our portfolio  reflected the low interest rate  environment  on
reinvested  assets partially offset by a reduction in our equity  securities and
reinvestments in taxable bonds.


Our  after-tax  investment  income  yield  was 3.6% for the three  months  ended
September 30, 2004 compared with 4.3% for the same period in 2003. Our after-tax
investment  income yield was 3.8% for the nine months ended  September 30, 2004,
compared  with 4.4% for the same period in 2003.  The declines in our  after-tax
investment  income  yields  in our  portfolio  reflect  the  low  interest  rate
environment and a greater percentage of higher quality taxable bonds.

NET REALIZED INVESTMENT GAINS AND LOSSES

Pretax net  realized  investment  gains and losses for the three and nine months
ended September 30, 2004 and 2003 by portfolio were:

                         


                                                  THREE MONTHS ENDED             NINE MONTHS ENDED
                                                     SEPTEMBER 30                   SEPTEMBER 30
- -----------------------------------------------------------------------------------------------------------
                                                       2004           2003           2004            2003
                                            ---------------------------------------------------------------

Property & Casualty                            $      41.8   $         7.2  $       162.4  $        10.6
Corporate                                              8.7             5.6           15.8           26.1
                                            ---------------------------------------------------------------
Total                                          $      50.5   $        12.8  $       178.2  $        36.7
- -----------------------------------------------------------------------------------------------------------







Pretax net  realized  investment  gains and losses for the three and nine months
ended September 30, 2004 and 2003 by component were:


                         


                                                        THREE MONTHS ENDED             NINE MONTHS ENDED
                                                           SEPTEMBER 30                   SEPTEMBER 30
- -----------------------------------------------------------------------------------------------------------
                                                       2004           2003           2004            2003
                                            ---------------------------------------------------------------

Net Gains on Securities Transactions          $       53.8   $        16.8  $       187.3  $        56.1
Impairments on Fixed Maturities                       (3.3)           (5.8)          (8.8)         (31.1)
Impairments on Equity Securities                      (0.2)           (4.2)          (0.3)         (16.2)
Credit Default Swap Mark-to-Market                     --              2.8            --            22.1
Other                                                  0.2             3.2            --             5.8
                                            ---------------------------------------------------------------
Total                                         $       50.5   $        12.8  $       178.2  $        36.7
- -----------------------------------------------------------------------------------------------------------



Investment Sales Activity - Net realized  investment gains for the third quarter
of 2004 include gains of $14.7 on equity  securities  generated to offset losses
on the sale of L&I for tax purposes.  Net realized investment gains for the nine
months include the equity gains in the third quarter and also include $76.3 from
sales of equity  securities in the second  quarter.  Strong  performance  in our
equity  holdings  during the  current  year  increased  the weight of the equity
securities  within our portfolio and we sold equity securities during the second
quarter of 2004 to reduce our holdings in equity securities to our target of 10%
of the total investment portfolio.  Net gains on securities  transactions during
the third  quarter and nine  months of 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 (Loss) in the period of
the other than 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

Pretax investment  impairments for the three and nine months ended September 30,
2004 and 2003 by portfolio were:


                         


                                                        THREE MONTHS ENDED             NINE MONTHS ENDED
                                                           SEPTEMBER 30                   SEPTEMBER 30
- -----------------------------------------------------------------------------------------------------------
                                                       2004           2003           2004            2003
                                            ---------------------------------------------------------------

Property & Casualty                           $         3.5   $        10.0  $         9.1  $        46.4
Corporate                                               --               --              --           0.9
                                            ---------------------------------------------------------------
Total                                         $         3.5   $        10.0  $         9.1  $        47.3
- -----------------------------------------------------------------------------------------------------------






The impairments in the first nine months of 2003 primarily  resulted from credit
deterioration particularly in the airline and franchise sectors.

For the three and nine months ended  September 30, 2004, the fair value of fixed
maturities  and  equity  securities  that we sold at a loss was $48.5 and $221.2
compared  with $42.6 and  $151.0 in the same  period  last  year.  Our total net
realized investment loss on these sales for the quarter ended September 30, 2004
was $2.3 and for the quarter ended  September 30, 2003 was $10.9.  Our total net
realized  investment loss on these sales for the nine months ended September 30,
2004 was $16.7 and $27.8 for the same period in 2003.


Investment Portfolio

These tables  summarize  our  investment  portfolio  at  September  30, 2004 and
December 2003:

                         


SEPTEMBER 30, 2004                                                                COST OR        CARRYING
                                                                           AMORTIZED COST           VALUE
- -----------------------------------------------------------------------------------------------------------

P&C
    Fixed Maturities - Taxable                                           $         6,465.3   $    6,687.2
    Fixed Maturities - Non-taxable                                                 2,011.4        2,152.4
    Equity Securities                                                                550.8          933.6
Corporate
    Fixed Maturities - Taxable                                                       348.0          348.6
    Equity Securities                                                                 29.9           38.9
                                                                       ------------------------------------
Total Fixed Maturities and Equity Securities                                       9,405.4       10,160.7
Other Invested Assets                                                                  8.4            8.4
                                                                       ------------------------------------
Total Investment Portfolio                                               $         9,413.8   $   10,169.1
- -----------------------------------------------------------------------------------------------------------

                                                                                  COST OR        CARRYING
DECEMBER 31, 2003                                                          AMORTIZED COST           VALUE
- -----------------------------------------------------------------------------------------------------------

P&C
    Fixed Maturities - Taxable                                           $         5,534.3   $    5,828.2
    Fixed Maturities - Non-taxable                                                 2,007.5        2,156.5
    Equity Securities                                                                650.5        1,115.5
Corporate
    Fixed Maturities - Taxable                                                       175.4          174.5
    Equity Securities                                                                 34.3           50.7
                                                                       ------------------------------------
Total Fixed Maturities and Equity Securities                                       8,402.0        9,325.4
Other Invested Assets                                                                 18.8           18.8
                                                                       ------------------------------------
Total Investment Portfolio                                               $         8,420.8   $    9,344.2
- -----------------------------------------------------------------------------------------------------------



As of September 30, 2004, our fixed maturities carried at $9,188.2 included:

o   Gross unrealized gains of $381.2
o   Gross unrealized losses of $17.7

As of September 30, 2004, our equity securities carried at $972.5 included:

o   Gross unrealized gains of $396.4
o   Gross unrealized losses of $4.6





The following  table  summarizes  the length of time that fixed  maturities  and
equity  securities  have been in a  continual  unrealized  loss  position  as of
September 30, 2004:



                         

                                                          LENGTH OF TIME IN A                AMOUNT OF
                                                         CONTINUAL UNREALIZED       UNREALIZED LOSS AT
  TYPES OF SECURITIES                                           LOSS POSITION       SEPTEMBER 30, 2004
- ---------------------------------------------------------------------------------------------------------
Fixed Maturities                                       Less than 12 months       $                 13.6
                                                      12 Months or Greater                          4.1
                                                                             ----------------------------
                                                                     Total                         17.7
                                                                             ----------------------------

Equity Securities                                      Less than 12 months                          4.6
                                                      12 Months or Greater                          --
                                                                             ----------------------------
                                                                     Total       $                  4.6
- ---------------------------------------------------------------------------------------------------------


The unrealized losses of these investments represented approximately 0.2% of the
cost of our investment portfolio at September 30, 2004.

We reviewed all our investments with unrealized  losses at September 30, 2004 in
accordance  with our  impairment  policy.  Our  evaluation  concluded that these
declines in fair value were temporary after considering:

o    That the  majority  of such losses for  securities  in an  unrealized  loss
     position for less than 12 months were interest rate related

o    For  securities in an unrealized  loss position for 12 months or more,  the
     financial  condition and near-term prospects of the issuer of the security,
     including  any specific  events that may affect its  operations or earnings
     potential

o    Our intent and  ability to keep the  security  long  enough to recover  its
     value


DIVERSIFICATION

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

The following  tables show investment types and industries that exceed 3% of our
portfolio at September 30, 2004 and December 31, 2003:

                         

                                                                                 CARRYING         PERCENT
 SEPTEMBER 30, 2004                                                                 VALUE        OF TOTAL
- -----------------------------------------------------------------------------------------------------------
State and Political Subdivisions                                            $     2,498.9           25%
Mortgage-Backed Securities                                                        1,276.6           13
U.S. Government and Agencies                                                      1,164.4           11
Banks                                                                               992.7           10
Electric Utilities                                                                  440.2            4
Diversified Financial Services                                                      454.0            4
Other                                                                             3,333.9           33
                                                                         ----------------------------------
Total Fixed Maturities and Equity Securities                                     10,160.7          100
Other Invested Assets                                                                 8.4            --
                                                                         ----------------------------------
Total Investment Portfolio                                                  $    10,169.1          100%
- -----------------------------------------------------------------------------------------------------------

DECEMBER 31, 2003                                                                CARRYING         PERCENT
                                                                                    VALUE        OF TOTAL
- -----------------------------------------------------------------------------------------------------------

State and Political Subdivisions                                            $     2,381.1           26%
Mortgage-Backed Securities                                                        1,128.1           12
U.S. Government and Agencies                                                      1,034.6           11
Banks                                                                               778.1            8
Electric Utilities                                                                  473.9            5
Diversified Financial Services                                                      263.3            3
Other                                                                             3,266.3           35
                                                                         ----------------------------------
Total Fixed Maturities and Equity Securities                                      9,325.4          100
Other Invested Assets                                                                18.8            --
                                                                         ----------------------------------
Total Investment Portfolio                                                  $     9,344.2          100%
- -----------------------------------------------------------------------------------------------------------





INVESTMENT PORTFOLIO QUALITY

The quality ratings of our fixed maturities  portfolio at September 30, 2004 and
December 31, 2003 were:

                         

                                                                  PERCENT AT           PERCENT AT
RATING                                                     SEPTEMBER 30, 2004       DECEMBER 31, 2003
- -----------------------------------------------------------------------------------------------------------

AAA                                                                       43%                   42%
AA                                                                        11                    11
A                                                                         29                    23
BBB                                                                       14                    19
BB and lower                                                               2                     3
Not Rated                                                                  1                     2
                                                                -------------------------------------------
Total                                                                    100%                  100%
- -----------------------------------------------------------------------------------------------------------




BELOW INVESTMENT GRADE AND OTHER SECURITIES

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

o   $169.3 at September 30, 2004
o   $252.7 at December 31, 2003

At September 30, 2004, these  securities  represented 1.7% of our investments at
fair value. The related  amortized cost of the below investment grade securities
at September 30, 2004 was $155.0 compared with $233.7 at December 31, 2003.

Our below investment  grade  securities had a net unrealized  investment gain of
$14.3 at September 30, 2004. That gain was comprised of:

o   Gross unrealized investment gains of $14.8
o   Gross unrealized investment losses of $0.5

At September 30, 2004 our investment portfolio also included:

o   $103.8 of  non-publicly  traded fixed  maturities  and equity  securities -
    representing  1.0% of our total portfolio,  compared with $82.9 at year end
    2003

o   $89.7 of not-rated securities - representing 0.9% of our total portfolio,
    compared with $88.3 at year end 2003


MORTGAGE-BACKED SECURITIES

This table  summarizes our holdings of  mortgage-backed  securities at September
30, 2004:

                         


                                                                                         CARRYING VALUE
                                                                     COST OR       ------------------------
SEPTEMBER 30, 2004                                               AMORTIZED COST       AMOUNT      PERCENT
- ------------------------------------------------------------- ------------------ -- ------------ -----------

Residential
Planned and Targeted Amortization Class and Sequential Pay
    CMOs                                                         $        579.6      $ 582.6          46%
Accrual Coupon (Z-Tranche) CMOs                                            13.7         14.5           1

Floating Rate CMOs                                                        104.9        105.3           8
Residential Mortgage-Backed Pass-Throughs (Non-CMOs)                        7.5          8.0           1
                                                              ------------------ -- ------------ -----------
Total Residential                                                         705.7        710.4          56


Securitized Commercial Real Estate
Government/Agency-Backed                                                   46.9         49.1           4

CMOs and Pass-Throughs (Non-agency)                                       377.3        395.7          31
                                                              ------------------ -- ------------ -----------
Total Securitized Commercial Real Estate                                  424.2        444.8          35


Other CMOs                                                                119.2        121.4           9
                                                              ------------------ -- ------------ -----------
Total                                                            $      1,249.1   $  1,276.6         100%
- ------------------------------------------------------------- ------------------ -- ------------ -----------



Here are the quality ratings of our mortgage-backed securities portfolio:

                         

RATING                                                           SEPTEMBER 30, 2004
- --------------------------------------------------------- ----------------------------------
Government/Agency Backed                                                  44%
AAA                                                                       46
AA                                                                         5
A                                                                          3
BBB                                                                        1
BB or lower                                                                1
                                                          ----------------------------------
Total                                                                    100%
- --------------------------------------------------------- ----------------------------------


Quality of Our  Mortgage-Backed  Securities - At September 30, 2004,  90% of our
mortgage-backed  securities were either  government/agency-backed  or AAA rated.
We've  limited our  investment in riskier,  more  volatile  CMOs and  commercial
mortgage-backed  securities to $14.5.  That amount  represents 1.1% of our total
mortgage-backed securities.

OUR CONTRACTUAL OBLIGATONS

Our contractual obligations at September 30, 2004 were:

                         

                                                                    Payment by
                                       ---------------------------------------------------------------------
                                                      Less than         1-3           3-5        More than
                                           Total        1 Year          Years         Years        5 Years
- -------------------------------------- ------------ -------------- -------------- ------------- ------------
Long-Term Debt Including Interest        $ 2,612.7   $   83.9       $     367.9    $    327.7   $  1,833.2
Operating Leases                             285.2       44.6              85.1          74.5         81.0
Purchase Obligations                         349.4       99.1             162.5          45.0         42.8
Pension Obligations                          326.5       18.8              29.5          29.7        248.5
Loss and LAE Reserves (1)                  5,259.9    1,887.2           1,540.5         634.6      1,197.6
                                       ------------ -------------- -------------- ------------- ------------
Total Contractual Obligations            $ 8,833.7  $ 2,133.6       $   2,185.5    $  1,111.5   $  3,403.1
- -------------------------------------- ------------ -------------- -------------- ------------- ------------

     (1)  Loss and LAE  reserves  represent  our best  estimate  of losses  from
          claims  and  related  settlement  costs.  Because  of  the  nature  of
          insurance   policies,   there  is  typically  no  minimum  contractual
          commitment associated with covered claims. Both the amounts and timing
          of such  payments  are  estimates,  and the  inherent  variability  of
          resolving  claims and changes in market  conditions make the timing of
          cash outflows  uncertain.  The ultimate  amount and timing of Loss and
          LAE payments could differ from our estimates.




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  September  30, 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 third 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) or principals on surety
bonds 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 were sued in the U.S. District Court of Connecticut on January
14, 2003, by a plaintiff seeking back overtime pay for claims adjusters who they
claim should have been considered non-exempt employees under the labor laws. The
plaintiff made two attempts to obtain class status for this suit;  both attempts
were unsuccessful. The plaintiff appealed both decisions. One has been upheld on
appeal, and the other is pending before the same appellate panel. We continue to
deny any  suggestion of  wrongdoing,  and are actively  defending  against these
allegations.


ITEM 2 - CHANGES IN  SECURITIES,  USE OF PROCEEDS AND ISSUER  PURCHASE OF EQUITY
SECURITIES

                         

                                   Issuer Purchase of Equity Securities
- ------------------------------------------------------------------------------------------------------------

                                                        Total Number of Shares     Maximum Number of
                                                        Purchased As Part Of       Shares That May Yet Be
                   Total Number Of   Average Price      Publicly Announced Plans   Purchased Under The
 Period            Shares Purchased  Paid Per Share     Or Programs (1)            Plans or Programs
- ------------------ ----------------- ------------------ -------------------------- -------------------------
July 1-31                       -               -                           -             21,487,088
August 1-31            13,247,863          $46.80                  13,247,863              8,239,225
September 1-30                  -               -                           -              8,239,225
                   ----------------- ------------------ --------------------------
Total                  13,247,863          $46.80                  13,247,863
- ------------------ ----------------- ------------------ --------------------------


     (1)  On March 15,  2004,  we announced  our intent to  repurchase a limited
          amount of our common stock under an existing stock repurchase program.
          Under this program, we had previously  authorized the repurchase of up
          to 11  million  shares  of  common  stock,  and as of the  date of the
          announcement, approximately 2.4 million shares of that amount remained
          available for repurchase.


          On July 19, 2004, our Board of Directors approved a plan to repurchase
          up to 20,000,000  shares of common stock (in addition to the 1,487,088
          shares that remained  available for  repurchase  pursuant to the prior
          Board  authorization).  On August 2, 2004,  we publicly  announced the
          repurchase  of  13,247,863  shares  pursuant  to this  plan  under  an
          Accelerated Stock Buyback program.


          As of September  30, 2004,  8,239,225  shares  remained  available for
          repurchase  under the repurchase  plans  described  above,  neither of
          which is subject to an expiration date.



Safeco Corporation and Subsidiaries

ITEM 6 - EXHIBITS AND REPORTS ON FORM 8-K

(a)(3)   - EXHIBITS

          10.1 Safeco Leadership Performance Plan as amended.

          31.1 Certification of Chief Executive  Officer of Safeco  Corporation,
               dated November 5, 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 November 5, 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 November 5, 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 November 5, 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  September 30, 2004 and for the period up to the filing
          date of this Form 10-Q.

                         


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

         July 20, 2004         Item 12 (Results of        Earnings Release for Quarter ended June 30, 2004.
                                  Operations and
                                  Financial Condition)
         August 2, 2004        Item 5 (Other Events)      Safeco completes sale of Life & Investments
                                                            operation and use of proceeds.
                                                          Safeco increases dividends to shareholders.
                                                          Safeco initiates tender offers for 8.072% Capital
                                                            Securities due 2037 and 7.25% Senior Notes due
                                                            2012.
         August 10, 2004       Item 10                    Amendments to Code of Ethics.
         August 13, 2004       Item 5 (Other Events)      Safeco Completes Tender Offer for 8.072% Capital
                                                            Securities Due 2037.
         August 17, 2004       Items 2 & 7 (Disposition   Sale of Life and Investments.
                                  of Assets and Financial
                                  Statements)
         August 25, 2004       Items 8.01 & 9.01          Safeco announces estimate of losses from Hurricane
                                                            Charley.
         August 31, 2004       Items 8.01 & 9.01          Safeco completes Tender Offer for 7.25% Senior
                                                            Notes Due 2012.
         September 21, 2004    Items 8.01 & 9.01          Safeco estimates Losses from Hurricane Frances.
         September 28, 2004    Items 8.01 & 9.01          Safeco Announces New Leadership Structure to Drive
                                                            Future Profit and Growth.
         October 13, 2004      Items 8.01 & 9.01          Safeco estimates Third Quarter Catastrophe Losses.
         October 19, 2004      Items 2.02 & 9.01          Earnings Release for Quarter ended September 30,
                                                            2004.
         ------------------------------------------------------------------------------------------------------






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 November 5, 2004.

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

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