EXHIBIT 99
NEWS
(PROGRESSIVE LOGO) RELEASE
- --------------------------------------------------------------------------------
The Progressive Corporation COMPANY CONTACT:
6300 Wilson Mills Road Thomas A. King
Mayfield Village, Ohio 44143 (440) 395-2260
http://www.progressive.com
- --------------------------------------------------------------------------------
FOR IMMEDIATE RELEASE
MAYFIELD VILLAGE, OHIO -- June 10, 2004 -- The Progressive Corporation today
reported the following results for May 2004:
May May
($ in millions, except per share amounts) 2004 2003 Change
---- ---- ------
Net premiums written $1,054.4 $910.9 16%
Net premiums earned 998.2 853.9 17%
Net income 109.0 95.2 14%
Per share .50 .43 15%
Combined ratio 86.6 88.3 1.7 pts.
See the "Income Statement" for further information.
Progressive's Personal Lines business units write insurance for private
passenger automobiles and recreation vehicles. Progressive's Commercial Auto
business unit writes primary liability, physical damage and other auto-related
insurance for automobiles and trucks owned by small businesses. The Company's
other businesses principally include writing directors' and officers' liability
insurance and managing the wind-down of the Company's lender's collateral
protection program. See "Supplemental Information" for the month and
year-to-date results.
- 1 -
THE PROGRESSIVE CORPORATION AND SUBSIDIARIES
INCOME STATEMENT
MAY 2004
(millions - except per share amounts)
(unaudited)
Current
Month Comments on Monthly Results(1)
----- ------------------------------
Direct premiums written $1,080.4 Due to the Company's use of a fiscal calendar, premiums written
======== were favorably affected in May 2004, since the Memorial Day
holiday will be reflected in fiscal June 2004 results but was
Net premiums written $1,054.4 included in fiscal May results for 2003.
========
Revenues:
Net premiums earned $ 998.2
Investment income 38.6
Net realized losses on securities (4.9)
Service revenues 3.6
--------
Total revenues 1,035.5
--------
Expenses:
Losses and loss adjustment expenses 658.3 Includes $10.1 million, 1.0 loss ratio point, of catastrophic,
weather-related losses.
Policy acquisition costs 107.4
Other underwriting expenses 98.8
Investment expenses .8
Service expenses 2.0
Interest expense 6.5
--------
Total expenses 873.8
--------
Income before income taxes 161.7
Provision for income taxes 52.7
--------
Net income $ 109.0
========
COMPUTATION OF EARNINGS PER SHARE
Basic:
Average shares outstanding 216.3
========
Per share $ .50
========
Diluted:
Average shares outstanding 216.3
Net effect of dilutive stock-based
compensation 3.5
--------
Total equivalent shares 219.8
========
Per share $ .50
========
(1)See the Monthly Commentary at the end of this release for additional
discussion. Also see the Company's 2003 Annual Report at
progressive.com/annualreport for a complete description of its reporting and
accounting policies.
The following table sets forth the total return for the month:
Fully taxable equivalent total return:
Fixed income securities (.1)%
Common stocks 1.4%
Total portfolio .2%
- 2 -
THE PROGRESSIVE CORPORATION AND SUBSIDIARIES
INCOME STATEMENTS
MAY 2004
(millions - except per share amounts)
(unaudited)
Year-to-Date
------------------------
2004 2003 % Change
---- ---- --------
Direct premiums written $5,789.3 $5,097.8 14
======== ========
Net premiums written $5,647.4 $4,981.2 13
======== ========
Revenues:
Net premiums earned $5,322.1 $4,497.9 18
Investment income 193.4 187.5 3
Net realized gains on securities 59.2 17.0 248
Service revenues 20.9 16.0 31
-------- --------
Total revenues 5,595.6 4,718.4 19
-------- --------
Expenses:
Losses and loss adjustment expenses 3,392.6 3,041.6 12
Policy acquisition costs 574.0 498.2 15
Other underwriting expenses 504.3 390.8 29
Investment expenses 5.1 4.7 9
Service expenses 10.0 10.6 (6)
Interest expense 33.5 40.2 (17)
-------- --------
Total expenses 4,519.5 3,986.1 13
-------- --------
Income before income taxes 1,076.1 732.3 47
Provision for income taxes 350.0 240.2 46
-------- --------
Net income $ 726.1 $ 492.1 48
======== ========
COMPUTATION OF EARNINGS PER SHARE
Basic:
Average shares outstanding 216.4 217.8 (1)
======== ========
Per share $ 3.36 $ 2.26 49
======== ========
Diluted:
Average shares outstanding 216.4 217.8 (1)
Net effect of dilutive stock-based
compensation 3.6 3.6 --
-------- --------
Total equivalent shares 220.0 221.4 (1)
======== ========
Per share $ 3.30 $ 2.22 48
======== ========
The following table sets forth the total return for the year-to-date period:
2004 2003
---- ----
Fully taxable equivalent total return:
Fixed income securities .4% 4.0%
Common stocks 1.4% 10.4%
Total portfolio .6% 4.9%
- 3 -
THE PROGRESSIVE CORPORATION AND SUBSIDIARIES
SUPPLEMENTAL INFORMATION
MAY 2004
($ in millions)
(unaudited)
CURRENT MONTH
----------------------------------------------------------------------------------------
PERSONAL LINES COMMERCIAL
------------------------------------ AUTO OTHER COMPANYWIDE
AGENCY DIRECT TOTAL BUSINESS BUSINESSES TOTAL
------ ------ ----- -------- ---------- -----
Net Premiums Written $629.1 $290.9 $920.0 $132.2 $2.2 $1,054.4
% Growth in NPW 13% 21% 15% 22% (63)% 16%
Net Premiums Earned $600.5 $280.9 $881.4 $114.4 $2.4 $ 998.2
% Growth in NPE 15% 21% 16% 26% (61)% 17%
GAAP Ratios
- -----------
Loss/LAE Ratio 67.0 66.2 66.7 60.4 42.8 65.9
Expense Ratio 20.5 21.4 20.8 19.3 46.3 20.7
------ ------ ------ ------ ---- --------
Combined Ratio 87.5 87.6 87.5 79.7 89.1 86.6
====== ====== ====== ====== ==== ========
Actuarial Adjustments(1)
- ------------------------
Reserve Decrease/(Increase)
Prior accident years $ 2.5
Current accident year (2.1)
--------
Calendar year actuarial adjustment $ (.3) $ (.3) $ (.6) $ 1.4 $(.4) $.4
========
Prior Accident Years Development
- --------------------------------
Favorable/(Unfavorable)
Actuarial adjustment $ 2.5
All other development 7.6
--------
Total development $10.1
========
Calendar year loss/LAE Ratio 65.9
========
Accident year loss/LAE Ratio 66.9
========
Statutory Ratios
- ----------------
Loss/LAE Ratio 66.1
Expense Ratio 19.9
--------
Combined Ratio 86.0
========
(1) Represents adjustments solely based on the Company's corporate
actuarial review.
- 4 -
THE PROGRESSIVE CORPORATION AND SUBSIDIARIES
SUPPLEMENTAL INFORMATION
MAY 2004
($ in millions)
(unaudited)
YEAR-TO-DATE
-----------------------------------------------------------------------------------------
PERSONAL LINES COMMERCIAL
-------------------------------------- AUTO OTHER COMPANYWIDE
AGENCY DIRECT TOTAL BUSINESS BUSINESSES TOTAL
------ ------ ----- -------- ---------- -----
Net Premiums Written $3,370.1 $1,592.4 $4,962.5 $674.9 $ 10.0 $5,647.4
% Growth in NPW 11% 18% 13% 18% (69)% 13%
Net Premiums Earned $3,214.1 $1,492.5 $4,706.6 $600.7 $ 14.8 $5,322.1
% Growth in NPE 16% 22% 18% 27% (52)% 18%
GAAP Ratios
- -----------
Loss/LAE Ratio 64.7 63.7 64.4 58.4 64.8 63.7
Expense Ratio 20.2 20.9 20.4 18.9 35.3 20.3
-------- -------- -------- ------ ------ --------
Combined Ratio 84.9 84.6 84.8 77.3 100.1 84.0
======== ======== ======== ====== ====== ========
Actuarial Adjustments(1)
- ------------------------
Reserve Decrease/(Increase)
Prior accident years $ 22.3
Current accident year (6.9)
--------
Calendar year actuarial adjustment $ 8.9 $ 4.5 $ 13.4 $ 2.8 $ (.8) $ 15.4
========
Prior Accident Years Development
- --------------------------------
Favorable/(Unfavorable)
Actuarial adjustment $ 22.3
All other development (25.6)
--------
Total development $ (3.3)
========
Calendar year loss/LAE Ratio 63.7
========
Accident year loss/LAE Ratio 63.6
========
Statutory Ratios
- ----------------
Loss/LAE Ratio 63.8
Expense Ratio 19.5
--------
Combined Ratio 83.3
========
Statutory Surplus $5,211.5
May May
Policies in Force 2004 2003 Change
---- ---- ------
(in thousands)
Agency - Auto 4,176 3,749 11%
Direct - Auto 1,984 1,708 16%
Other Personal Lines(2) 2,199 1,831 20%
----- -----
Total Personal Lines 8,359 7,288 15%
===== =====
Commercial Auto Business 400 326 23%
===== =====
(1) Represents adjustments solely based on the Company's corporate
actuarial review.
(2) Includes insurance for motorcycles, recreation vehicles, mobile homes,
watercraft, snowmobiles, homeowners and similar items.
- 5 -
THE PROGRESSIVE CORPORATION AND SUBSIDIARIES
BALANCE SHEET AND OTHER INFORMATION
(millions - except per share amounts)
(unaudited)
MAY
2004
----
CONDENSED GAAP BALANCE SHEET:(1)
Investments -
Available-for-sale:
Fixed maturities, at market (amortized cost: $9,121.8) $ 9,150.7
Equity securities, at market:
Preferred stocks (cost: $811.6) 815.7
Common equities (cost: $1,597.1) 1,987.2
Short-term investments, at amortized cost (market: $1,914.4) 1,914.4
---------
Total investments(2) 13,868.0
Net premiums receivable 2,333.0
Deferred acquisition costs 450.3
Other assets 1,243.1
---------
Total assets $17,894.4
=========
Unearned premiums $ 4,231.1
Loss and loss adjustment expense reserves 4,852.2
Other liabilities(2) 1,929.2
Debt 1,290.0
Shareholders' equity 5,591.9
---------
Total liabilities and shareholders' equity $17,894.4
=========
Common Shares outstanding 217.3
Shares repurchased - May .2
Average cost per share $ 83.84
Book value per share $ 25.73
Return on average shareholders' equity 29.1%
Net unrealized pre-tax gains on investments $ 423.1
Debt to total capital ratio 18.7%
(1) Pursuant to SFAS 113, "Accounting and Reporting for Reinsurance of
Short-Duration and Long-Duration Contracts," loss and loss adjustment
expense reserves are stated gross of reinsurance recoverables on unpaid
losses of $246.8 million.
(2) Amounts include net unsettled security acquisitions of $552.4 million.
- 6 -
MONTHLY COMMENTARY
------------------
- - As previously mentioned, the 16% net premiums written growth rate was
favorably impacted by the timing of the Memorial Day holiday in 2004,
as compared to 2003. If in 2004 the holiday had fallen in fiscal May as
it did in 2003, the growth rate for the month would likely have been in
the range of 10%-12%.
- - The Company continued to experience strong profitability. Only three
markets in which the Company writes Personal Lines business were
unprofitable for the month (primarily due to the settlement of a
lawsuit in one state, a catastrophe loss in another state and higher
severity in the third state); for the year-to-date period, all Personal
Lines markets were profitable.
- - During May, the Company experienced catastrophe losses, which partially
contributed to a higher loss/LAE ratio for the period. Overall,
frequency and severity for the month are in line with year-to-date
results.
- - Policies in force growth remained strong, supported by strong renewals.
In Personal Lines, 14 markets have year-to-date net premiums written
growth of 20% or greater; these markets represent 24% of the total
Personal Lines premiums. Thirteen states (36% of total Personal Lines)
grew less than 10%.
- - In general, the Company saw modest increases in retention measures for
the month in most of the Agency and Direct auto tiers.
- - At May month-end, the net unrealized gains in the investment portfolio
were $423.1 million, a decrease of $220.3 million from year-end 2003.
The pretax recurring investment book yield of the portfolio was 3.6%
for the month and 3.8% year-to-date. In the fixed-income portfolio, the
duration was 2.9 years and the weighted average credit quality was AA.
The Progressive group of insurance companies ranks third in the nation for auto
insurance based on premiums written, offering its products by phone at
1-800-PROGRESSIVE, online at progressive.com and through more than 30,000
independent agencies and insurance brokers. The Common Shares of The Progressive
Corporation, the holding company, are publicly traded at NYSE:PGR.
SAFE HARBOR STATEMENT UNDER THE PRIVATE SECURITIES LITIGATION REFORM ACT OF
1995: STATEMENTS IN THIS RELEASE THAT ARE NOT HISTORICAL FACT ARE
FORWARD-LOOKING STATEMENTS THAT ARE SUBJECT TO CERTAIN RISKS AND UNCERTAINTIES
THAT COULD CAUSE ACTUAL EVENTS AND RESULTS TO DIFFER MATERIALLY FROM THOSE
DISCUSSED HEREIN. THESE RISKS AND UNCERTAINTIES INCLUDE, WITHOUT LIMITATION,
UNCERTAINTIES RELATED TO ESTIMATES, ASSUMPTIONS AND PROJECTIONS GENERALLY;
INFLATION AND CHANGES IN ECONOMIC CONDITIONS (INCLUDING CHANGES IN INTEREST
RATES AND FINANCIAL MARKETS); THE ACCURACY AND ADEQUACY OF THE COMPANY'S PRICING
AND LOSS RESERVING METHODOLOGIES; PRICING COMPETITION AND OTHER INITIATIVES BY
COMPETITORS; THE COMPANY'S ABILITY TO OBTAIN REGULATORY APPROVAL FOR REQUESTED
RATE CHANGES AND THE TIMING THEREOF; THE EFFECTIVENESS OF THE COMPANY'S
ADVERTISING CAMPAIGNS; LEGISLATIVE AND REGULATORY DEVELOPMENTS; THE OUTCOME OF
LITIGATION PENDING OR THAT MAY BE FILED AGAINST THE COMPANY; WEATHER CONDITIONS
(INCLUDING THE SEVERITY AND FREQUENCY OF STORMS, HURRICANES, SNOWFALLS, HAIL AND
WINTER CONDITIONS); CHANGES IN DRIVING PATTERNS AND LOSS TRENDS; ACTS OF WAR AND
TERRORIST ACTIVITIES; COURT DECISIONS AND TRENDS IN LITIGATION AND HEALTH CARE
AND AUTO REPAIR COSTS; AND OTHER MATTERS DESCRIBED FROM TIME TO TIME BY THE
COMPANY IN RELEASES AND PUBLICATIONS, AND IN PERIODIC REPORTS AND OTHER
DOCUMENTS FILED WITH THE UNITED STATES SECURITIES AND EXCHANGE COMMISSION. IN
ADDITION, INVESTORS SHOULD BE AWARE THAT GENERALLY ACCEPTED ACCOUNTING
PRINCIPLES PRESCRIBE WHEN A COMPANY MAY RESERVE FOR PARTICULAR RISKS, INCLUDING
LITIGATION EXPOSURES. ACCORDINGLY, RESULTS FOR A GIVEN REPORTING PERIOD COULD BE
SIGNIFICANTLY AFFECTED IF AND WHEN A RESERVE IS ESTABLISHED FOR A MAJOR
CONTINGENCY. REPORTED RESULTS, THEREFORE, MAY APPEAR TO BE VOLATILE IN CERTAIN
ACCOUNTING PERIODS.
- 7 -