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

                                    Form 10-Q


(X) Quarterly Report Pursuant to Section 13 or 15(d) of the Securities Exchange
    Act of 1934.

For the quarterly period ended                    March 31, 2002
                               -------------------------------------------------

( ) Transition report Pursuant to Section 13 or 15(d) of the Securities Exchange
Act of 1934.

For the Transition period from _____________________ to _______________________

                        State Auto Financial Corporation
- --------------------------------------------------------------------------------
             (Exact name of registrant as specified in its charter)


                    Ohio                               31-1324304
- ----------------------------------------- --------------------------------------
(State or other                           (I.R.S. Employer Identification No.)
jurisdiction of incorporation)

518 East Broad Street, Columbus, Ohio                 43215-3976
- --------------------------------------------------------------------------------
(Address of principal executive offices)              (zip code)

                                 (614) 464-5000
- --------------------------------------------------------------------------------
               Registrant's telephone number, including area code

    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 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.
                                      [X] Yes                 [ ] No

   Indicate the number of shares outstanding of each of the issuer's classes of
common stock, as of the latest practicable date:

Common shares, without par value                              43,118,782
- ---------------------------------                     ------------------------
           (CLASS)                                    (OUTSTANDING ON 05/06/02)



                                      INDEX

                STATE AUTO FINANCIAL CORPORATION AND SUBSIDIARIES

PART I. FINANCIAL INFORMATION

   Item 1.   Financial Statements (Unaudited)

             Condensed consolidated balance sheets - March 31, 2002 and
                  December 31, 2001

             Condensed consolidated statements of income - Three months
                  ended March 31, 2002 and 2001

             Condensed consolidated statements of cash flows - Three
                  months ended March 31, 2002 and 2001

             Notes to condensed consolidated financial statements -
                  March 31, 2002

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

   Item 3.   Quantitative and Qualitative Disclosure of Market Risk

PART II.  OTHER INFORMATION

   Item 1.   Legal Proceedings

   Item 2.   Changes in Securities and Use of Proceeds

   Item 3.   Defaults upon Senior Securities

   Item 4.   Submission of Matters to a Vote of Security Holders

   Item 5.   Other Information

   Item 6.   Exhibits and Reports on Form 8-K

SIGNATURES




PART I.  FINANCIAL INFORMATION
  ITEM 1.  FINANCIAL STATEMENTS (UNAUDITED)

             STATE AUTO FINANCIAL CORPORATION AND SUBSIDIARIES
                   CONDENSED CONSOLIDATED BALANCE SHEETS
                 (dollars in thousands, except share data)



                                                                          March 31      December 31
ASSETS                                                                      2002             2001
                                                                        -----------      -----------
                                                                        (unaudited)     (see note 1)

                                                                                            
Fixed maturities:
   Held to maturity, at amortized cost
        (fair value $27,058 and $28,672 respectively)                   $    25,847      $    27,406
   Available for sale, at fair value
        (amortized cost $1,068,246 and $1,042,539, respectively)          1,071,633        1,051,405
Equity securities, available for sale at fair value
       (cost $55,289 and $50,361 respectively)                               66,077           59,845
Other invested assets                                                         1,549                -
          Total investments                                               1,165,106        1,138,656
                                                                        -----------      -----------

Cash and cash equivalents                                                    21,092           30,016
Deferred policy acquisition costs                                            69,686           67,087
Accrued investment income and other assets                                   42,493           38,908
Due from affiliate                                                           18,770                -
Net prepaid pension expense                                                  45,087           43,344
Reinsurance recoverable on losses and loss expenses payable                   7,995           13,919
Prepaid reinsurance premiums                                                  6,072            4,955
Current federal income taxes                                                      -            1,549
Deferred federal income taxes                                                17,581           13,800
Property and equipment                                                       13,116           13,250
Goodwill                                                                      2,012            2,012

                                                                        -----------      -----------
          Total assets                                                  $ 1,409,010      $ 1,367,496
                                                                        ===========      ===========
LIABILITIES AND STOCKHOLDERS' EQUITY

Losses and loss expenses payable                                        $   537,572      $   523,860
Unearned premiums                                                           340,132          329,495
Note payable to affiliate                                                    45,500           45,500
Postretirement benefit liabilities                                           63,154           57,237
Current federal income taxes                                                  4,685                -
Other liabilities                                                             7,543            5,059
Due to affiliates                                                                 -            6,152
                                                                        -----------      -----------
          Total liabilities                                                 998,586          967,303
                                                                        -----------      -----------

STOCKHOLDERS' EQUITY
   Common stock, without par value.  Authorized 100,000,000 shares;
      43,103,582 and 43,045,320 shares issued, respectively, at
     stated value of $2.50 per share                                        107,759          107,613
Less 4,123,327 and 4,108,230 treasury shares, respectively, at cost         (47,867)         (47,613)
Additional paid-in capital                                                   47,424           47,106
Accumulated other comprehensive income                                        9,299           12,030
Retained earnings                                                           293,809          281,057
                                                                        -----------      -----------
          Total stockholders' equity                                        410,424          400,193

                                                                        -----------      -----------
          Total liabilities and stockholders' equity                    $ 1,409,010      $ 1,367,496
                                                                        ===========      ===========



See accompanying notes to condensed consolidated financial statements.


                STATE AUTO FINANCIAL CORPORATION AND SUBSIDIARIES
                   CONDENSED CONSOLIDATED STATEMENTS OF INCOME
               For the Three Months Ended March 31, 2002 and 2001
                (dollars in thousands, except per share amounts)
                                   (unaudited)

                                                   2002         2001
                                                 --------     --------

Earned premiums                                  $212,836     $101,561
Net investment income                              14,611       10,304
Management services income from affiliates            588        4,920
Net realized gains on investments                   1,310          401
Other income (includes $134 and $414,
  respectively, from affiliates)                      614          815

                                                 --------     --------
          Total revenues                          229,959      118,001
                                                 --------     --------

Losses and loss expenses                          147,240       65,783
Acquisition and operating expenses                 62,437       30,599
Interest expense                                      540          569
Other expense, net                                  2,441        1,851

                                                 --------     --------
          Total expenses                          212,658       98,802
                                                 --------     --------

          Income before federal income taxes       17,301       19,199

Federal income tax expense                          4,136        4,659

                                                 --------     --------
          Net income                             $ 13,165     $ 14,540
                                                 ========     ========

Earnings per share:
     - basic                                     $   0.34     $   0.37
                                                 ========     ========
     - diluted                                   $   0.33     $   0.36
                                                 ========     ========

Dividends paid per common share                  $  0.033     $  0.030
                                                 ========     ========

See accompanying notes to condensed consolidated financial statements.




                 STATE AUTO FINANCIAL CORPORATION AND SUBSIDIARIES
                  CONDENSED CONSOLIDATED STATEMENTS OF CASH FLOWS
                For the Three Months Ended March 31, 2002 and 2001
                                  (in thousands)
                                   (unaudited)



                                                                               2002           2001
                                                                             ---------      ---------

                                                                                      
Cash flows from operating activities:
   Net income                                                                $  13,164      $  14,540

   Adjustments to reconcile net income to net cash provided by operating
     activities:
      Depreciation and amortization, net                                         1,258            687
      Net realized gains on investments                                         (1,310)          (401)
     Changes in operating assets and liabilities:
        Deferred policy acquisition costs                                       (2,598)          (767)
        Accrued investment income and other assets                              (3,680)        (2,609)
        Net prepaid pension expense                                               (534)        (1,250)
        Postretirement health care benefits                                      1,077           (334)
        Other liabilities and due to/from affiliate, net                       (22,438)         2,049
        Reinsurance receivable and prepaid reinsurance premiums                  4,806           (263)
        Losses and loss expenses payable                                        13,712         (5,390)
        Unearned premiums                                                       10,637          3,896
        Federal income taxes                                                     4,136          2,158
        Other, net                                                                (103)            (8)
                                                                             ---------      ---------
                                                                                18,127         12,308

     Transfer of MIGI employee related net liabilities, effective 1/1/02         3,631              -

                                                                             ---------      ---------
          Net cash provided by operating activities                             21,758         12,308
                                                                             ---------      ---------

Cash flows from investing activities:
   Purchase of fixed maturities - available for sale                          (104,303)       (74,206)
   Purchase of equity securities                                                (9,291)        (5,034)
   Purchase of other invested assets                                            (1,549)             -
   Maturities, calls and principal reductions of fixed maturities -
       held to maturity                                                          1,528          5,317
   Maturities, calls and principal reductions of fixed maturities -
      available for sale                                                         6,777         10,939
   Sale of fixed maturities - available for sale                                72,185         42,007
   Sale of equity securities                                                     4,305          2,029
   Net additions of property and equipment                                           -            (61)

                                                                             ---------      ---------
          Net cash used in investing activities                                (30,348)       (19,009)
                                                                             ---------      ---------

Cash flows from financing activities:
   Net proceeds from the sale of common stock                                       79            630
   Payment of dividends                                                           (413)          (372)

                                                                             ---------      ---------
          Net cash provided by (used in) financing activities                     (334)           258
                                                                             ---------      ---------

          Net decrease in cash and cash equivalents                             (8,924)        (6,443)

Cash and cash equivalents at beginning of period                                30,016         21,305
                                                                             ---------      ---------

Cash and cash equivalents at end of period                                   $  21,092      $  14,862
                                                                             =========      =========

Supplemental disclosures:
   Federal income taxes paid                                                         -      $   2,500
                                                                             =========      =========


See accompanying notes to condensed consolidated financial statements.


                STATE AUTO FINANCIAL CORPORATION AND SUBSIDIARIES

              Notes to Condensed Consolidated Financial Statements
                                 March 31, 2002
                    (in thousands, except per share amounts)
                                   (unaudited)

1. BASIS OF PRESENTATION

The accompanying unaudited condensed consolidated financial statements have been
prepared in accordance with Form 10-Q and Article 10 of Regulation S-X.
Accordingly, they do not include all of the information and footnotes required
by accounting principles generally accepted in the U.S. for complete financial
statements. In the opinion of management, all adjustments (consisting of normal
recurring accruals) considered necessary for a fair presentation have been
included. Operating results for the three-month period ending March 31, 2002 are
not necessarily indicative of the results that may be expected for the year
ended December 31, 2002. The balance sheet at December 31, 2001 has been derived
from the audited financial statements at that date but does not include all of
the information and footnotes required by accounting principles generally
accepted in the United States for complete financial statements.

For further information, refer to the consolidated financial statements and
footnotes thereto included in the Registrant Company and Subsidiaries' annual
report on Form 10-K for the year ended December 31, 2001.

In June 2001, the Financial Accounting Standards Board issued Statements of
Financial Accounting Standards No. 141, Business Combinations, and No. 142,
Goodwill and Other Intangible Assets, effective for fiscal years beginning after
December 15, 2001. Under the new rules, goodwill is no longer amortized but is
subject to impairment tests in accordance with the statements. Other intangible
assets continue to be amortized over their useful lives. Effective January 1,
2002, the Company implemented the new rules in accordance with the statements
and their initial adoption did not impact the Company's financial position or
results of operations.

Effective January 1, 2002, employees of the Meridian Insurance Group, Inc., a
subsidiary of the former Meridian Mutual, became employees of State Auto P&C. In
conjunction with this transaction approximately $3.6 million in net plan benefit
liabilities was transferred from MIGI to the Company.

2. COMPREHENSIVE INCOME

The components of comprehensive income, net of related tax, are as follows:

                                                         Three months ended
                                                             March 31
                                                             --------
                                                        2002          2001
                                                      --------      --------
    Net income                                        $ 13,165      $ 14,540
    Unrealized holding gains (losses), net of tax       (2,730)          285
                                                      --------      --------
    Comprehensive income                              $ 10,435      $ 14,825
                                                      ========      ========

The components of accumulated other comprehensive income, net of related tax,
included in stockholders' equity at March 31, 2002 and 2001 and December 31,
2001 include only unrealized holding gains (losses), net of tax.


                STATE AUTO FINANCIAL CORPORATION AND SUBSIDIARIES

        Notes to Condensed Consolidated Financial Statements - continued
                                 March 31, 2002
                    (in thousands, except per share amounts)
                                   (unaudited)

3. EARNINGS PER COMMON SHARE

The following table sets forth the computation of basic and diluted earnings per
common share:

                                                     Three months ended
                                                          March 31
                                                          --------
                                                       2002        2001
                                                    -------     -------
         Numerator:

             Net income for basic and diluted
                 Earnings per share                 $13,165     $14,540
                                                    -------     -------

         Denominator:

             Weighted average shares for
                 Basic earnings per share            38,966      38,619

             Effect of dilutive stock options           802         989

             Adjusted weighted average shares
                 For diluted earnings per share      39,768      39,608
                                                    -------     -------

         Basic earnings per share                   $  0.34     $  0.37
                                                    -------     -------
         Diluted earnings per share                 $  0.33     $  0.36
                                                    -------     -------

4. REINSURANCE

The following provides the income statement transactions for ceded reinsurance
information for transactions with other insurers and reinsurers as well as the
ceded reinsurance transaction for the Pooling Arrangement between the Company's
Pooled Subsidiaries and Mutual:

                                                     Three months ended
                                                          March 31
                                                          --------
                                                       2002         2001
                                                   --------     --------
       Premiums earned:
               Other insurers and reinsurers       $  4,358     $  2,935
               Ceded under Pooling Arrangement
                  and Stop Loss                     115,571      102,151

       Losses and loss expenses incurred:
               Other insurers and reinsurers       $  2,461     $    912
               Ceded under Pooling Arrangement       77,007       60,621






                STATE AUTO FINANCIAL CORPORATION AND SUBSIDIARIES

        Notes to Condensed Consolidated Financial Statements - continued
                                 March 31, 2002
                    (in thousands, except per share amounts)
                                   (unaudited)

5.  SEGMENT INFORMATION

    Effective October 1, 2001, the management agreement between State Auto P&C
    and certain affiliate companies, including Mutual, was amended to eliminate
    the management and operations service fee charged by State Auto P&C. As a
    result of the loss of the management and operations services income under
    this management agreement, substantially all of State Auto P&C's services
    income has been eliminated. Consequently, beginning with the first quarter
    2002, the management and operations services segment will be included in the
    other category for segment reporting as the results of this segment no
    longer meet the quantitative thresholds for separate presentation as a
    reporting segment. The segment disclosures for the first quarter of 2001
    have been restated to reflect this change.

     Interim financial data by segment is as follows:

                                                      Three months ended
                                                           March 31
                                                           --------
                                                        2002             2001
                                                 -----------      -----------
      Revenues from external customers:
         State Auto standard insurance           $   168,767      $   103,851
         State Auto nonstandard insurance             13,179            7,866
         Meridian standard insurance                  42,132                -
         Meridian nonstandard insurance                3,276                -
         Investment management services                  672              825
         All other                                       619            5,046
                                                 -----------      -----------
      Total revenues from external customers     $   228,645      $   117,588
                                                 ===========      ===========

      Intersegment revenues:
         State Auto standard insurance           $        23      $        41
         Investment management services                1,180              784
         All other                                       584            1,614
                                                 -----------      -----------
      Total intersegment revenues                $     1,787      $     2,439
                                                 ===========      ===========
      Segment profit (loss):
         State Auto standard insurance           $    14,513      $    12,121
         State Auto nonstandard insurance                645              590
         Meridian standard insurance                    (367)               -
         Meridian nonstandard insurance                  (96)               -
         Investment management services                1,603            1,360
         All other                                       370            5,354
                                                 -----------      -----------
      Total segment profit                            16,668           19,425

      Reconciling items:
         Corporate expenses                             (677)            (627)
         Net realized gains                            1,310              401
                                                 -----------      -----------
      Total consolidated income before
      federal income taxes                       $    17,301      $    19,199
                                                 ===========      ===========

      Segment assets:
         Pooled subsidiaries                     $ 1,279,012      $   866,746
         State Auto nonstandard insurance             74,838           53,638
         Investment management services                9,776            6,006
         All other                                    15,993           15,626
                                                 -----------      -----------
      Total segment assets                       $ 1,379,619      $   942,016
                                                 ===========      ===========


                STATE AUTO FINANCIAL CORPORATION AND SUBSIDIARIES

        Notes to Condensed Consolidated Financial Statements - continued
                                 March 31, 2002
                    (in thousands, except per share amounts)
                                   (unaudited)

6.  RECLASSIFICATIONS

Certain items in the 2001 condensed consolidated financial statements have been
reclassified to conform to the 2001 presentation.







                STATE AUTO FINANCIAL CORPORATION AND SUBSIDIARIES

       ITEM 2. MANAGEMENT'S DISCUSSION AND ANALYSIS OF FINANCIAL CONDITION
                            AND RESULTS OF OPERATIONS


For information regarding the Company's significant accounting policies as well
as discussion regarding its critical accounting policies, refer to the
Management's Discussion and Analysis of Financial Condition and Results of
Operations as well as the consolidated financial statements and footnotes
thereto included in the Company and Subsidiaries annual report on Form 10-K for
the year ended December 31, 2001.

Results of Operations
- ---------------------

This discussion pertains to the following companies: State Auto Financial
Corporation (the "Company") and its wholly owned insurance subsidiaries State
Auto Property & Casualty Insurance Company ("State Auto P&C"), Milbank Insurance
Company ("Milbank"), Farmers Casualty Insurance Company ("Farmers Casualty") and
State Auto Insurance Company ("SAIC"); which engage in the State Auto standard
insurance segment of the Company's operations, as well as, beginning July 1,
2001, the Meridian standard and nonstandard insurance segments (defined below).
The Company's State Auto nonstandard segment of operations is conducted through
State Auto National Insurance Company ("State Auto National"), a wholly owned
subsidiary of the Company and Mid-Plains Insurance Company ("Mid-Plains") a
wholly owned subsidiary of Farmers Casualty. State Auto P&C, Milbank, Farmers
Casualty and SAIC are collectively referred to below as the "Pooled
Subsidiaries", while the Pooled Subsidiaries, State Automobile Mutual Insurance
Company ("Mutual") and its wholly owned subsidiary, Midwest Security Insurance
Company are collectively referred to below as the "Pooled Companies" or the
"State Auto Pool".

As more fully described in the Company's December 31, 2001 Form 10-K, following
is a summary of several transactions that occurred in the second half of 2001
that will assist in the discussion of the Company's current period financial
results:

         -        Effective June 1, 2001, Mutual entered into an agreement with
                  Meridian Mutual Insurance Company ("Meridian Mutual"),
                  pursuant to which Meridian Mutual would be merged with and
                  into Mutual, with Mutual continuing as the surviving
                  corporation. With the merging of Meridian Mutual into Mutual,
                  all insurance business that had been written by Meridian
                  Mutual became, legally, Mutual business. Effective July 1,
                  2001, the insurance business of the former Meridian Mutual
                  became part of the Pooling Arrangement and the Pooled
                  Subsidiaries assumed 53% of the Meridian Mutual business on
                  this same date. Concurrent with this transaction, the Pooled
                  Subsidiaries received cash of $6.4 million and fixed
                  maturities totaling $109.7 million, which related to the
                  additional net insurance liabilities assumed by the Pooled
                  Subsidiaries on July 1, 2001. This former Meridian Mutual
                  business assumed by the Pooled Subsidiaries comprises the
                  Company's "Meridian standard" and "Meridian nonstandard"
                  segments.

         -        On October 24, 2001, the board of directors of the Company and
                  Mutual and special independent committees thereof approved a
                  resolution of the disagreement between the Company and the
                  Ohio Department of Insurance ("ODI") regarding the service fee
                  paid by Mutual to State Auto P&C under the Mutual Management
                  Agreement (as defined in the Form 10-K). The disagreement with
                  ODI was resolved and ODI expressly did not take issue with
                  Mutual's payment of the service fee for the first three
                  quarters of 2001, nor with Mutual's accounting for the service
                  fee in each of those quarters. The ODI also approved
                  regulatory filings, effective October 1, 2001, which
                  implemented a revised Mutual Management Agreement, changed the
                  Pooled Subsidiaries pooling participation percentage and
                  implemented an inter-company stop loss reinsurance
                  arrangement. The following describes these changes, effective
                  October 1, 2001:

                  -        The Mutual Management Agreement was amended to
                           eliminate the management and operations services fee
                           charged by State Auto P&C to participants to the
                           agreement, including Mutual. As a result of the loss
                           of the management and



                           operations services income under the Mutual
                           Management Agreement, substantially all of State Auto
                           P&C's services income has been eliminated, effective
                           October 1, 2001.

                  -        The Pooling Arrangement (as defined in the Form 10K)
                           was amended such that the Pooled Subsidiaries
                           aggregate participation was increased from 53% to
                           80%. In conjunction with this change in pool
                           participation, the Pooled Subsidiaries received cash
                           of $2.2 million and fixed maturities totaling $236.3
                           million from Mutual, which related to the additional
                           net insurance liabilities assumed by the Pooled
                           Subsidiaries on October 1, 2001.

                  -        For the period October 1, 2001 through December 31,
                           2003, Mutual entered into a stop loss reinsurance
                           arrangement (the "Stop Loss") with the Pooled
                           Subsidiaries. Under the Stop Loss, Mutual has agreed
                           to participate in the Pooling Arrangement's quarterly
                           underwriting losses and gains in the manner
                           described. If the Pooling Arrangement's quarterly
                           statutory loss and loss adjustment expense ratio (the
                           "Pool loss and LAE ratio") is between 70.75% and
                           80.00% (after the application of all available
                           reinsurance), Mutual will reinsure the Pooled
                           Subsidiaries 27% of the Pooling Arrangement's losses
                           in excess of a Pool loss and LAE ratio of 70.75% up
                           to 80.00%. The Pooled Subsidiaries would be
                           responsible for their share of the Pooling
                           Arrangement's losses over the 80.00% threshold. Also,
                           Mutual will have the right to participate in the
                           profits of the Pooling Arrangement. Mutual will
                           assume 27% of the Pooling Arrangement's underwriting
                           profits attributable to Pool loss and LAE ratios less
                           than 69.25%, but more than 59.99%.

Effective January 1, 2002, employees of the Meridian Insurance Group, Inc., a
subsidiary of the former Meridian Mutual, became employees of State Auto P&C. In
conjunction with this transaction approximately $3.6 million in net plan benefit
liabilities was transferred from MIGI to the Company.

Income before federal income taxes decreased $1.9 million to $17.3 million for
the quarter ended March 31, 2002. Largely contributing to this decline were the
loss results on the former Meridian Mutual business, assumed by the Pooled
Subsidiaries beginning in July 2001.

Consolidated earned premiums increased for the three-month period ended March
31, 2002, by 109.6%, from the same 2001 time period. This increase was
principally the result of the addition of the former Meridian Mutual business to
the Pooling Arrangement, effective July 1, 2001, and a change in the Pooled
Subsidiaries' aggregate pooling participation percentage from 53% to 80%,
effective October 1, 2001. These actions increased consolidated earned premiums
92.8% from the same 2001 time period. Reducing consolidated earned premiums in
the current quarter by $425,000 (0.4%) was a cession to Mutual under the Stop
Loss (see discussion below). The internal growth of the Company's State Auto
standard segment's earned premiums increased consolidated earned premiums 15.5%.
While this segment continued to experience an increase in production levels in
its commercial lines of business, beginning in late 2001, this segment began
experiencing increased sales in its personal lines of business, largely due to
changes in the market place and to the expansion of the new personal lines sales
specialist position. Production levels within the Company's State Auto
nonstandard segment, due to a combination of rate changes as well as increased
policy counts, continued to increase. This segment's earned premiums increased
consolidated earned premiums 5.2%.

The internal growth of the Meridian standard and nonstandard segments decreased
consolidated earned premiums 2.7% and 0.8%, respectively. These decreases are
not unexpected, given the corrective actions taken in both these segments. One
of the more significant actions within Meridian's standard segment was with the
Group Advantage(R) Program. Group Advantage(R) was a program where Meridian made
its personal lines products available to Sam's Club members through Sam's Club
retail outlets. While this program generated significant growth, it consistently
failed to meet profitability objectives. As a result, in late 2000, the former
Meridian Mutual stopped writing new Group Advantage(R) business and began to
terminate existing business as permitted by law. At the end of 2000, there were
approximately 15,000 Group Advantage(R) policies in force. At the end of 2001,
there were approximately 800 such policies in force. At the end of March 31,
2002, there are approximately 130 such policies in force. Regarding the Meridian
nonstandard segment, there is currently an integration plan in place to write
all new nonstandard auto business produced by the former Meridian agents through
the State Auto



nonstandard segment, specifically through National on the National system
platform. Most notably, the National system utilizes credit scoring and
"point-of-sale" underwriting tools. The order of integration has been
prioritized such that the states with most need for profit improvement are
migrating to National first. Additionally, as discussed below, within both
Meridian segments, management is continuing to take appropriate rate increases
in almost every line of business.

Net investment income during the quarter ended March 31, 2002 increased $4.3
million (41.8%) to $14.6 million from the same 2001 period. Contributing to the
increase over the previous 2001 time period was an increase in investable assets
due to the transfer of cash and fixed maturity securities from Mutual totaling
$354.6 million to the Pooled Subsidiaries in conjunction with the Pooled
Subsidiaries assuming 53% of the former Meridian Mutual business on July 1, 2001
and the change in the Pooled Subsidiaries aggregate pooling participation,
effective October 1, 2001, from 53% to 80%. The investment yield, based on fixed
maturity and equity securities at cost, decreased to 5.0% for the three month
period from 5.5% for the same 2001 comparable period.

The management services income, including investment management fees, decreased
$4.3 million to $0.6 million for the three months ended March 31, 2002. This
decrease, as discussed above, is largely the result of the resolution of the
disagreement between the Company and ODI regarding the service fee paid by
Mutual to State Auto P&C. The service fee under the 2000 Mutual Management
Agreement paid by Mutual for the three-month period ending March 31, 2001 was
approximately $4.2 million.

Losses and loss expenses, as a percentage of earned premiums (the "loss and LAE
ratio"), were 69.2% and 64.8% for the three months ended March 31, 2002 and
2001, respectively. During the first quarter of 2002, the Pooled Companies
produced a statutory loss and LAE ratio under the Stop Loss (described above)
that was less than 69.25%, but more than 59.99%, thereby ceding to Mutual, under
the Stop Loss, $425,000 in earned premiums. Absent the impact of the Stop Loss,
the loss and LAE ratio for the current three-month period was 69.0%. For
discussion purposes, the following table provides comparative statutory loss and
loss adjustment expense ratios (the "Statutory Loss and LAE Ratio"), net of the
Stop Loss, for the Company's insurance operating segments for the three months
ended March 31, 2002 and 2001, respectively:

- -------------------------------------------- ------- --------
                                             2002    2001
                                             ----    ----
- -------------------------------------------- ------- --------
State Auto standard segment                  65.9    64.5
- -------------------------------------------- ------- --------
State Auto nonstandard segment               81.2    71.2
- -------------------------------------------- ------- --------
Meridian standard segment                    77.5       -
- -------------------------------------------- ------- --------
Meridian nonstandard segment                 86.3       -
                                             ----    ----
- -------------------------------------------- ------- --------
Total Statutory Loss and LAE Ratio           69.3    65.0
                                             ====    ====
- -------------------------------------------- ------- --------

The Company's State Auto standard segment reflected an increase of 1.4 points in
its Statutory Loss and LAE Ratio in 2002 compared to the same time period in
2001. 0.6 points of this increase is due to an increase in the level of
catastrophe losses over the same 2001 time period. Also contributing to the
current period increase, was an increase in the loss and LAE ratio on this
segment's largest line of business, automobile, which was partially offset by an
improvement in its second largest line of business, homeowners. Management
recognizes the significance of private passenger auto insurance to the
profitability of the Company and it is vigilant in its efforts to preserve this.
It regularly performs underwriting audits, monitors rate adequacy, and endeavors
to exploit all available underwriting tools. The Company's State Auto
nonstandard segment's Statutory Loss and LAE Ratio reflected an increase of 10.0
points in its Statutory Loss and LAE Ratio in 2002 from the same time period in
2001. Given the nature of the risks written through this segment, this segment
tends to be more volatile on a quarterly basis than those risks written through
the standard segment. Contributing largely to this Statutory Loss and LAE Ratio
increase were several unusually large losses experienced by this segment in the
current quarter as compared to the same time period in 2001.

While the former Meridian Mutual ("Meridian") business continues to produce
worse loss results than the State Auto book, the first quarter of 2002 produced
tangible evidence of the impact of management's integration efforts, not only
through an improvement in the Statutory Loss and LAE Ratios from third and
fourth quarter of 2001, but also a strong improvement in the Meridian rate per
exposure. The Company continues to seek adequate cost-based rates on the
Meridian book and is re-underwriting much of it to be certain risks written fall
within State Auto guidelines.



Acquisition and operating expenses, as a percentage of earned premiums (the
"expense ratio"), were 29.3% and 30.1% for the three months ended March 31, 2002
and 2001, respectively. The decrease in the expense ratio in the current quarter
is impacted by fixed costs, such as salaries, depreciation, utilities, which
comprise a lesser portion of earned premiums in 2002 than 2001 as a result of
the Company's growth in premium writings that began in early 2001.

Interest expense relates to the line of credit agreement the Company entered
into with Mutual during 1999 to assist in the funding of its stock repurchase
program. Based on terms of the agreement, the interest rate adjusts annually. In
2002, the interest rate is 4.75% compared to 5.0% in 2001.

The effective Federal tax rate was 23.9% and 24.3% for the three month ending
March 31, 2002 and 2001, respectively.

Liquidity and Capital Resources
- -------------------------------

Net cash provided by operating activities increased to $21.8 million from $12.3
million in 2001. The increase in cash flow from operations in 2002 is largely
attributable to an increase in the Company's pool participation percentage, as
described above, as well as an increase in net investment income over the same
2001 time period. Overall, net cash used in investing activities increased to
$30.3 million from $19.0 million in 2001. This increase is due to the Company
investing unallocated cash in 2002 to long-term investments.

On March 1, 2002, the Board of Directors of State Auto Financial approved a plan
to repurchase up to 1.0 million shares of its common stock from the public over
a period extending to and through December 31, 2003. Through April 10, 2002, no
shares have been repurchased under this plan.

As of March 31, 2002, funds consisting of cash and cash equivalents were $21.1
million versus $14.9 million at March 31, 2001.

New Accounting Standards
- ------------------------

In June 2001, the Financial Accounting Standards Board issued statements of
Financial Accounting Standards No. 141, Business Combinations, and No. 142,
Goodwill and Other Intangible Assets, effective for fiscal years beginning after
December 15, 2001. Under the new rules, goodwill will no longer be amortized but
will be subject to annual impairment tests in accordance with the Statements.
Other intangible assets will continue to be amortized over their useful lives.
Effective January 1, 2002, the Company implemented the new rules in accordance
with the statements and their initial adoption did not impact the Company's
financial position or results of operations.

Market Risk
- -----------

With respect to Market Risk, see the discussion regarding this subject in the
Company's December 31, 2001 Management's Discussion and Analysis of Financial
Condition and Results of Operations, included in the December 31, 2001 Form
10-K. There have been no material changes from the information reported
regarding Market Risk in the 2001 Form 10-K.

FORWARD-LOOKING STATEMENTS; CERTAIN FACTORS AFFECTING FUTURE RESULTS

Statements contained in this Form 10-Q or any other reports or documents
prepared by the Company or made by management may be "forward-looking" within
the meaning of the Private Securities Litigation Reform Act of 1995. Such
forward-looking statements are subject to certain risks and uncertainties that
could cause the Company's actual results to differ materially from those
projected. Forward-looking statements may be identified, preceded by, followed
by, or otherwise include, without limitation, words such as "plans," "believes,"
"expects," "anticipates," "intends," "estimates," or similar expressions. The
following factors, among others, in some cases have affected and in the future
could affect the Company's actual financial performance.

In addition to the acquisition of the Meridian Insurers and Mutual's merger with
Meridian Mutual as discussed above, during the past several years, Mutual and
the Company have acquired other insurance



companies, such as Milbank, Farmers Casualty, and Midwest Security, and it is
anticipated that Mutual and the Company will continue to pursue acquisitions of
other insurance companies in the future. Acquisitions involve numerous risks and
uncertainties, including the following: obtaining necessary regulatory approvals
of the acquisition may prove to be more difficult than anticipated; integrating
the acquired business may prove to be more costly or difficult than anticipated;
integrating the acquired business without material disruption to existing
operations may prove to be more difficult than anticipated; anticipated cost
savings may not be fully realized (or not realized within the anticipated time
frame) or additional or unexpected costs may be incurred; loss results of the
Company acquired may be worse than expected; and retaining key employees of the
acquired business may prove to be more difficult than anticipated. In addition,
other companies in the insurance industry have similar acquisition strategies.
There can be no assurance that any future acquisitions will be successfully
integrated into the Company's operations, that competition for acquisitions will
not intensify or that the Company will be able to complete such acquisitions on
acceptable terms and conditions. In addition, the costs of unsuccessful
acquisition efforts may adversely affect the Company's financial performance.

Other risk factors include, without limitation, the following:

         -        The Company's financial results are subject to the occurrence
                  of weather-related and other types of catastrophic events,
                  none of which are within the Company's control.

         -        The Company's operations are subject to changes occurring in
                  the legislative, regulatory and judicial environment. Risks
                  and uncertainties related to the legislative, regulatory, and
                  judicial environment include, but are not limited to,
                  legislative changes at both the state and federal level, state
                  and federal regulatory rulemaking promulgations and
                  adjudications that may affect the Company specifically, its
                  affiliates or the industry generally, class action and other
                  litigation involving the Company, its affiliates, or the
                  insurance industry generally and judicial decisions affecting
                  claims, policy coverages and the general costs of doing
                  business. Many of these changes are beyond the Company's
                  control.

         -        The laws of the various states establish insurance departments
                  with broad regulatory powers relative to approving
                  intercompany arrangements, such as management, pooling, and
                  investment management agreements, granting and revoking
                  licenses to transact business, regulating trade practices,
                  licensing agents, approving policy forms, setting reserve
                  requirements, determining the form and content of required
                  statutory financial statements, prescribing the types and
                  amount of investments permitted and requiring minimum levels
                  of statutory capital and surplus. In addition, although
                  premium rate regulation varies among states and lines of
                  insurance, such regulations generally require approval of the
                  regulatory authority prior to any changes in rates.
                  Furthermore, all of the states in which the State Auto Group
                  transacts business have enacted laws which restrict these
                  companies' underwriting discretion. Examples of these laws
                  include restrictions on agency terminations and laws requiring
                  companies to accept any applicant for automobile insurance and
                  laws regulating underwriting "tools". These laws may adversely
                  affect the ability of the insurers in the State Auto Group to
                  earn a profit on their underwriting operations.

         -        The property and casualty insurance industry is highly
                  competitive. While prices have generally increased in some
                  lines, price competition continues to be intense. The Company
                  competes with numerous insurance companies, many of which are
                  substantially larger and have considerably greater financial
                  resources. In addition, because the Company's products are
                  marketed exclusively through independent insurance agencies,
                  most of which represent more than one company, the Company
                  faces competition within each agency. The Company competes
                  through underwriting criteria, appropriate pricing, and
                  quality service to the policyholder and the agent and through
                  a fully developed agency relations program. See "Marketing" in
                  the "Narrative Description of Business" in Item 1 of the
                  Company's December 31, 2001 Form 10-K.

         -        The Company is subject to numerous other factors which affect
                  its operations, including, without limitation, the development
                  of new insurance products, geographic spread of risk,




                  fluctuations of securities markets, economic conditions,
                  technological difficulties and advancements, availability of
                  labor and materials in storm hit areas, late reported claims,
                  previously undisclosed damage, utilities and financial
                  institution disruptions, and shortages of technical and
                  professional employees.

ITEM 3. QUANTITATIVE AND QUALITATIVE DISCLOSURE OF MARKET RISK
- --------------------------------------------------------------

The information called for by this item is provided under the caption "Market
Risk" under Item 2 - Management's Discussion and Analysis of Financial
Condition.













                STATE AUTO FINANCIAL CORPORATION AND SUBSIDIARIES

                           PART II. OTHER INFORMATION


Item 1.  Legal Proceedings - None

Item 2.  Changes in Securities and Use of Proceeds - None

Item 3.  Defaults Upon Senior Securities - None

Item 4.  Submission of Matters to a Vote of Security Holders - None

Item 5.  Other Information - None


                                INDEX TO EXHIBITS

Item 6.  a.       Exhibits


              Exhibit No.                           Description of Exhibits
              -----------                           -----------------------

                10(LL)         Amendment No. 3 to the Management and
                               Operations Agreement effective January  1, 2002


         b.       Reports on Form 8-K: A Form 8-K dated January 28, 2002, was
                  filed, providing information regarding State Auto Financial
                  Corporation's fourth quarter 2001 loss reserve adjustments on
                  the former Meridian Mutual business assumed through the State
                  Auto Pooling Arrangement.

                                    SIGNATURE

         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 hereunto duly authorized.


                                          STATE AUTO FINANCIAL CORPORATION

Date:  MAY 10, 2002                       /s/ Steven J. Johnston
       ------------                       -------------------------------------
                                          Steven J. Johnston
                                          Treasurer and Chief Financial Officer
                                          (Duly Authorized Officer and
                                          Principal Financial Officer)