Exhibit 99.2

Assurant, Inc. (AIZ)

Financial Supplement as of June 30, 2007

ASSURANT, INC. AND SUBSIDIARIES

EARNINGS RELEASE SUPPLEMENT

AS OF JUNE 30, 2007

INDEX TO SUPPLEMENT

	Page:
REGULATION G – NON GAAP MEASURES	1
SUMMARY FINANCIAL HIGHLIGHTS (unaudited)	2
SEGMENTED CONDENSED BALANCE SHEETS (unaudited)	4
RECONCILIATION OF NET OPERATING INCOME TO NET INCOME (unaudited)	5
CONSOLIDATED CONDENSED STATEMENT OF OPERATIONS (unaudited)	6
CONDENSED SEGMENT STATEMENTS OF OPERATIONS (unaudited)	7
INVESTMENTS (unaudited)	15
INVESTMENT RESULTS BY ASSET CATEGORY & ANNUALIZED YIELDS (unaudited)	16
SUMMARY OF NET OPERATING INCOME DISCLOSED ITEMS (unaudited)	17

About Assurant:

Assurant is a premier provider of specialized insurance products and related services in North America and selected other international markets. The four key businesses – Assurant Solutions; Assurant Specialty Property; Assurant Health; and Assurant Employee Benefits – have partnered with clients who are leaders in their industries and have built leadership positions in a number of specialty insurance market segments in the U.S. and selected international markets. The Assurant business units provide debt protection administration; credit-related insurance; warranties and service contracts; pre-funded funeral insurance; creditor-placed homeowners insurance; manufactured housing homeowners insurance; individual health and small employer group health insurance; group dental insurance; group disability insurance; and group life insurance.

Assurant, a Fortune 500 company and a member of the S&P 500, is traded on the New York Stock Exchange under the symbol AIZ. Assurant has more than $25 billion in assets and $7 billion in annual revenue. Assurant has more than 13,000 employees and is headquartered in New York’s financial district. www.assurant.com.

Safe Harbor Statement:

Some of the statements included in this statistical supplement, particularly those anticipating future financial performance, business prospects, growth and operating strategies and similar matters, are forward-looking statements that involve a number of risks and uncertainties. For those statements, we claim the protection of the safe harbor for forward-looking statements contained in the Private Securities Litigation Reform Act of 1995. For a discussion of the factors that could affect our actual results please refer to the risk factors identified from time to time in our SEC reports, including, but not limited to our 10-K, as filed with the SEC.

Regulation G – Non GAAP Measures

Assurant uses the following non-GAAP financial measures to analyze the company’s operating performance for the periods presented in the press release. Because Assurant’s calculation of these measures may differ from similar measures used by other companies, investors should be careful when comparing Assurant’s non-GAAP financial measures to those of other companies.

(1) Assurant uses net operating income as an important measure of the company’s operating performance. Net operating income equals net income, excluding net realized gains (losses) on investments and unusual and/or infrequent items. The company believes net operating income provides investors a valuable measure of the performance of the company’s ongoing business, because it excludes both the effect of realized gains (losses) on investments that tend to be highly variable from period to period, and those events that are unusual and/or unlikely to recur.

Page 1

Assurant, Inc. and Subsidiaries

Summary Financial Highlights

(Unaudited)

	For the Three Months Ended June 30,					For the Six Months Ended June 30,
($ in thousands, except shares and per share amounts)	2007			2006		2007		2006
Net operating income (1)	$	168,286		$	149,659	$	344,122	$	313,478
Net realized (losses) gains on investments		(2,006	)		1,477		1,615		(1,417	)
Net income before cumulative effect of change in accounting principle		166,280			151,136		345,737		312,061
Cumulative effect of change in accounting principle		—			—		—		1,547
Net income	$	166,280		$	151,136	$	345,737	$	313,608
Total revenues	$	2,064,727		$	1,949,090	$	4,121,990	$	3,878,872
PER SHARE AND SHARE DATA:
Basic earnings per share
Net operating income	$	1.39		$	1.16	$	2.83	$	2.43
Net income before cumulative effect of change in accounting principle	$	1.38		$	1.18	$	2.85	$	2.42
Net income	$	1.38		$	1.18	$	2.85	$	2.43
Weighted average of common shares outstanding - basic		120,657,052			128,488,126		121,399,339		129,239,104
Diluted earnings per share
Net operating income	$	1.37		$	1.15	$	2.79	$	2.39
Net income before cumulative effect of change in accounting principle	$	1.36		$	1.16	$	2.80	$	2.38
Net income	$	1.36		$	1.16	$	2.80	$	2.39
Weighted average of common shares outstanding - diluted		122,492,504			130,327,634		123,334,227		131,197,145

Page 2

Assurant, Inc. and Subsidiaries

Summary Financial Highlights (continued)

(Unaudited)

	As of June 30,			As of December 31,
($ in thousands, except shares and per share amounts)	2007			2006
Total assets	$	25,772,955		$	25,165,148
Total stockholders’ equity	$	3,814,392		$	3,832,597
Total stockholders’ equity (excluding AOCI)	$	3,862,608		$	3,744,533
Basic book value per share	$	31.82		$	31.26
Basic book value per share (excluding AOCI) (2)	$	32.22		$	30.54
Shares outstanding for basic book value per share calculation		119,883,278			122,618,317
Diluted book value per share	$	31.41		$	30.68
Diluted book value per share (excluding AOCI) (2)	$	31.81		$	29.97
Shares outstanding for diluted book value per share calculation		121,443,537			124,926,639
Debt to total capital ratio (excluding AOCI)		20.5	%		21.0	%

Page 3

Assurant, Inc. and Subsidiaries

Segmented Condensed Balance Sheets

At June 30, 2007 and December 31, 2006

(Unaudited)

	At June 30, 2007
	Solutions		Specialty Property		Health		Employee Benefits		Corporate & Other(1)			Consolidated
	($ in thousands)
Assets
Investments and cash and cash equivalents	$	7,254,138	$	1,864,820	$	1,133,736	$	2,614,366	$	993,741		$	13,860,801
Reinsurance recoverables		683,135		255,992		4,320		17,918		2,904,082			3,865,447
Deferred acquisition costs		2,410,781		155,724		42,767		25,225		—			2,634,497
Goodwill		—		—		—		—		791,195			791,195
Assets held in separate accounts		261,973		—		—		—		3,053,909			3,315,882
Other assets		524,707		295,342		120,207		209,222		155,655			1,305,133
Total assets		11,134,734		2,571,878		1,301,030		2,866,731		7,898,582			25,772,955
Liabilities
Policyholder benefits and claims payable		4,293,002		290,818		543,312		1,922,684		3,171,972			10,221,788
Unearned premiums		3,780,690		893,820		127,265		13,543		44,758			4,860,076
Debt		—		—		—		—		971,818			971,818
Mandatorily redeemable preferred stock		—		—		—		—		22,160			22,160
Liabilities related to separate accounts		261,973		—		—		—		3,053,909			3,315,882
Accounts payable and other liabilities		1,252,363		455,271		222,459		290,253		346,493			2,566,839
Total liabilities		9,588,028		1,639,909		893,036		2,226,480		7,611,110			21,958,563
Stockholders’ equity
Equity, excluding accumulated other comprehensive loss		1,546,706		931,969		407,994		640,251		335,688			3,862,608
Accumulated other comprehensive loss		—		—		—		—		(48,216	)		(48,216	)
Total stockholders’ equity		1,546,706		931,969		407,994		640,251		287,472			3,814,392
Total liabilities and stockholders’ equity	$	11,134,734	$	2,571,878	$	1,301,030	$	2,866,731	$	7,898,582		$	25,772,955

	At December 31, 2006
	Solutions		Specialty Property		Health		Employee Benefits		Corporate & Other(1)		Consolidated
	($ in thousands)
Assets
Investments and cash and cash equivalents	$	6,875,585	$	1,473,357	$	1,150,679	$	2,569,710	$	1,347,486	$	13,416,817
Reinsurance recoverables		721,134		290,653		5,239		22,872		2,875,074		3,914,972
Deferred acquisition costs		2,168,708		148,635		53,059		27,504		—		2,397,906
Goodwill		—		—		—		—		790,519		790,519
Assets held in separate accounts		255,784		—		—		—		3,042,759		3,298,543
Other assets		615,941		277,028		69,131		186,251		198,040		1,346,391
Total assets		10,637,152		2,189,673		1,278,108		2,806,337		8,253,878		25,165,148
Liabilities
Policyholder benefits and claims payable		4,253,205		278,664		556,726		1,936,662		3,153,252		10,178,509
Unearned premiums		3,431,658		820,533		119,934		12,694		45,074		4,429,893
Debt		—		—		—		—		971,774		971,774
Mandatorily redeemable preferred stock		—		—		—		—		22,160		22,160
Liabilities related to separate accounts		255,784		—		—		—		3,042,759		3,298,543
Accounts payable and other liabilities		1,131,710		337,563		184,683		241,369		536,347		2,431,672
Total liabilities		9,072,357		1,436,760		861,343		2,190,725		7,771,366		21,332,551
Stockholders’ equity
Equity, excluding accumulated other comprehensive income		1,564,795		752,913		416,765		615,612		394,448		3,744,533
Accumulated other comprehensive income		—		—		—		—		88,064		88,064
Total stockholders’ equity		1,564,795		752,913		416,765		615,612		482,512		3,832,597
Total liabilities and stockholders’ equity	$	10,637,152	$	2,189,673	$	1,278,108	$	2,806,337	$	8,253,878	$	25,165,148

(1) Corporate and Other segment includes Accumulated Other Comprehensive Income (Loss), Reinsurance Recoverables related to the disposal of FFG and LTC businesses, goodwill, separate accounts related to the disposal of FFG business and all of Assurant, Inc.’s debt.

Page 4

Assurant, Inc. and Subsidiaries

Reconciliation of Net Operating Income to Net Income

(Unaudited)

	For the Three Months Ended																		For the Six Months Ended
($ in thousands, net of tax)	June 30, 2007			March 31, 2007			December 31, 2006			September 30, 2006			June 30, 2006			March 31, 2006			June 30, 2007			June 30, 2006
Assurant Solutions	$	30,210		$	44,069		$	39,810		$	41,707		$	37,148		$	39,747		$	74,279		$	76,895
Assurant Specialty Property		90,207			74,434			63,956			53,445			59,276			64,444			164,641			123,720
Assurant Health		33,838			40,524			36,960			44,847			41,016			45,096			74,362			86,112
Assurant Employee Benefits		21,475			28,957			19,428			24,400			20,590			19,185			50,432			39,775
Corporate and other		(2,862	)		(7,632	)		(19,908	)		(7,535	)		(4,930	)		(439	)		(10,494	)		(5,369	)
Amortization of deferred gains on disposal of businesses		5,360			5,427			5,861			6,128			6,514			5,741			10,787			12,255
Interest expense		(9,942	)		(9,943	)		(9,949	)		(9,950	)		(9,955	)		(9,955	)		(19,885	)		(19,910	)
Net operating income		168,286			175,836			136,158			153,042			149,659			163,819			344,122			313,478
Adjustments:
Net realized (losses) gains on investments		(2,006	)		3,621			75,868			(1,739	)		1,477			(2,894	)		1,615			(1,417	)
Assurant Solutions legal settlement		—			—			40,481			—			—			—			—			—
Net income before cumulative effect of change in
accounting principle		166,280			179,457			252,507			151,303			151,136			160,925			345,737			312,061
Cumulative effect of change in accounting principle		—			—			—			—			—			1,547			—			1,547
Net income	$	166,280		$	179,457		$	252,507		$	151,303		$	151,136		$	162,472		$	345,737		$	313,608

Page 5

Assurant, Inc. and Subsidiaries

Consolidated Condensed Statements of Operations

(Unaudited)

	For the Three Months Ended																		For the Six Months Ended
($ in thousands)	June 30, 2007			March 31, 2007			December 31, 2006			September 30, 2006			June 30, 2006			March 31, 2006			June 30, 2007			June 30, 2006
Revenues:
Net earned premiums and other considerations	$	1,798,687		$	1,759,509		$	1,768,160		$	1,717,640		$	1,685,322		$	1,672,653		$	3,558,196		$	3,357,975
Net investment income		190,302			216,896			183,014			180,672			180,438			192,562			407,198			373,000
Net realized (losses) gains on investments		(3,086	)		5,570			116,720			(2,675	)		2,272			(4,452	)		2,484			(2,180	)
Amortization of deferred gains on disposal of businesses		8,246			8,349			9,017			9,428			10,022			8,833			16,595			18,855
Fees and other income*		70,578			66,939			130,722			79,014			71,036			60,186			137,517			131,222
		2,064,727			2,057,263			2,207,633			1,984,079			1,949,090			1,929,782			4,121,990			3,878,872
Benefits, losses and expenses:
Policyholder benefits		903,081			890,449			886,747			888,317			874,204			889,679			1,793,530			1,763,883
Selling, underwriting, general and administrative expenses		893,876			873,999			915,398			849,414			827,408			782,432			1,767,875			1,609,840
Interest expense		15,296			15,297			15,306			15,307			15,315			15,315			30,593			30,630
		1,812,253			1,779,745			1,817,451			1,753,038			1,716,927			1,687,426			3,591,998			3,404,353
Income before income taxes and cumulative effect of change in accounting principle		252,474			277,518			390,182			231,041			232,163			242,356			529,992			474,519
Income taxes		86,194			98,061			137,675			79,738			81,027			81,431			184,255			162,458
Net income before cumulative effect of change in accounting principle		166,280			179,457			252,507			151,303			151,136			160,925			345,737			312,061
Cumulative effect of change in accounting principle		—			—			—			—			—			1,547			—			1,547
Net income	$	166,280		$	179,457		$	252,507		$	151,303		$	151,136		$	162,472		$	345,737		$	313,608
Share repurchase program:
Shares repurchased		1,984,400			1,421,833			1,826,416			3,081,000			2,140,000			1,416,800			3,406,233			3,556,800
Average repurchase price per share	$	58.56		$	54.48		$	54.45		$	50.34		$	48.43		$	45.17		$	56.86		$	47.13
Repurchase price	$	116,216		$	77,460		$	99,444		$	155,109		$	103,630		$	64,001		$	193,676		$	167,631
AIZ Closing stock price (NYSE)	$	58.92		$	53.63		$	55.25		$	53.41		$	48.40		$	49.25		$	58.92		$	48.40
Investment yield (1)		5.69	%		5.66	%		5.73	%		5.66	%		5.83	%		5.75	%		5.68	%		5.77	%
Real estate investment income (1)	$	2,972		$	33,540		$	614		$	3,229		$	—		$	14,735		$	36,512		$	14,735

(1) Investment yield excludes investment income from real estate partnerships.

* The three months ended December 31, 2006 includes $62,278 related to a legal settlement in Assurant Solutions. See page 7.

Page 6

Assurant Solutions

Condensed Statements of Operations

(Unaudited)

	For the Three Months Ended												For the Six Months Ended
($ in thousands)	June 30, 2007		March 31, 2007		December 31, 2006		September 30, 2006		June 30, 2006		March 31, 2006		June 30, 2007		June 30, 2006
Revenues:
Net earned premiums and other considerations	$	618,675	$	583,011	$	617,798	$	591,237	$	592,182	$	570,388	$	1,201,686	$	1,162,570
Net investment income		100,784		112,017		99,852		96,625		98,951		97,082		212,801		196,033
Fees and other income*		40,957		38,051		38,516		47,262		39,525		34,170		79,008		73,695
		760,416		733,079		756,166		735,124		730,658		701,640		1,493,495		1,432,298
Benefits, losses and expenses:
Policyholder benefits		258,527		243,344		252,296		250,886		247,208		248,380		501,871		495,588
Selling, underwriting, general and administrative expenses		455,140		427,645		446,185		424,284		424,429		394,878		882,785		819,307
		713,667		670,989		698,481		675,170		671,637		643,258		1,384,656		1,314,895
Income before income taxes		46,749		62,090		57,685		59,954		59,021		58,382		108,839		117,403
Income taxes*		16,539		18,021		17,875		18,247		21,873		18,635		34,560		40,508
Net operating income*	$	30,210	$	44,069	$	39,810	$	41,707	$	37,148	$	39,747	$	74,279	$	76,895
Net earned premiums and other considerations:
Domestic:
Credit	$	76,109	$	80,921	$	86,185	$	88,470	$	98,206	$	95,851	$	157,030	$	194,057
Service contracts		280,274		261,863		278,691		255,962		256,135		249,982		542,137		506,117
Other		15,517		16,689		19,791		18,034		19,759		23,699		32,206		43,458
Total Domestic		371,900		359,473		384,667		362,466		374,100		369,532		731,373		743,632
International:
Credit		92,413		96,877		104,288		104,372		97,612		88,210		189,290		185,822
Service contracts		62,543		42,717		41,449		18,868		24,416		14,761		105,260		39,177
Other		10,260		8,979		15,158		24,327		13,311		13,933		19,239		27,244
Total International		165,216		148,573		160,895		147,567		135,339		116,904		313,789		252,243
Preneed		81,559		74,965		72,236		81,204		82,743		83,952		156,524		166,695
Total	$	618,675	$	583,011	$	617,798	$	591,237	$	592,182	$	570,388	$	1,201,686	$	1,162,570
Fee income:
Domestic:
Debt protection	$	7,469	$	8,750	$	13,523	$	13,698	$	13,750	$	13,082	$	16,219	$	26,832
Service contracts		17,190		16,877		15,872		23,556		14,432		12,567		34,067		26,999
Other		5,205		6,493		4,092		4,884		4,796		4,022		11,698		8,818
Total Domestic		29,864		32,120		33,487		42,138		32,978		29,671		61,984		62,649
International		4,384		4,492		4,433		4,069		4,165		4,276		8,876		8,441
Preneed		6,709		1,439		596		1,055		2,382		223		8,148		2,605
Total	$	40,957	$	38,051	$	38,516	$	47,262	$	39,525	$	34,170	$	79,008	$	73,695

* For supplemental purposes, segment net operating income for the three months ended December 31, 2006 excludes $62,278 of fees and other income and related tax expense of $21,797 resulting from a third-party legal settlement. These amounts are included in the Consolidated Statements of Operations for the three months and year ended December 31, 2006 in this disclosure (see Page 5). In compliance with GAAP standards and SEC reporting requirements, the impact of this legal settlement is included in the Assurant Solutions segment statements of operations in Assurant, Inc.’s annual report on Form 10-K for the fiscal year ended December 31, 2006 filed with the SEC.

Page 7

Assurant Solutions (continued)

Condensed Statements of Operations

(Unaudited)

	For the Three Months Ended																		For the Six Months Ended
($ in thousands)	June 30, 2007			March 31, 2007			December 31, 2006			September 30, 2006			June 30, 2006			March 31, 2006			June 30, 2007			June 30, 2006
Gross written premiums:
Domestic:
Credit	$	167,738		$	161,843		$	179,255		$	184,120		$	182,489		$	168,927		$	329,581		$	351,416
Service contracts		448,143			454,404			468,820			398,170			378,636			354,962			902,547			733,598
Other		22,014			20,865			26,905			25,851			24,335			31,478			42,879			55,813
Total Domestic		637,895			637,112			674,980			608,141			585,460			555,367			1,275,007			1,140,827
International:
Credit		201,353			191,415			184,448			175,417			159,208			161,024			392,768			320,232
Service contracts		86,948			79,582			112,893			91,407			71,330			66,256			166,530			137,586
Other		13,933			10,422			10,048			11,353			11,817			11,437			24,355			23,254
Total International		302,234			281,419			307,389			278,177			242,355			238,717			583,653			481,072
Total	$	940,129		$	918,531		$	982,369		$	886,318		$	827,815		$	794,084		$	1,858,660		$	1,621,899
Preneed (face sales)	$	102,360		$	86,058		$	84,246		$	105,031		$	120,545		$	123,688		$	188,418		$	244,233
Combined ratios (a):
Domestic		100.8	%		100.9	%		100.1	%		98.4	%		99.1	%		100.0	%		100.9	%		99.5	%
International		109.7	%		102.1	%		99.3	%		101.7	%		100.0	%		95.2	%		106.1	%		97.8	%
Preneed yield (1)		6.27	%		6.29	%		6.36	%		6.21	%		6.35	%		6.32	%		6.25	%		6.32	%
Preneed average invested assets	$	3,650,784		$	3,600,420		$	3,600,069		$	3,644,564		$	3,565,666		$	3,468,298		$	3,610,906		$	3,529,311
Investment yield (1)		5.83	%		5.80	%		5.93	%		5.67	%		5.94	%		5.77	%		5.82	%		5.87	%
Real estate investment income (1)	$	1,045		$	14,448		$	276		$	1,453		$	—		$	2,506		$	15,493		$	2,506

(a) The combined ratio is equal to total benefits, losses and expenses divided by net earned premiums and other considerations and fees and other income excluding the preneed business.

(1) Investment yield excludes investment income from real estate partnerships.

Page 8

Assurant Specialty Property

Condensed Statements of Operations

(Unaudited)

	For the Three Months Ended																		For the Six Months Ended
($ in thousands)	June 30, 2007			March 31, 2007			December 31, 2006			September 30, 2006			June 30, 2006			March 31, 2006			June 30, 2007			June 30, 2006
Revenues:
Net earned premiums and other considerations	$	393,614		$	367,041		$	350,946		$	313,644		$	290,972		$	252,749		$	760,655		$	543,721
Net investment income		23,667			21,869			20,204			19,584			17,923			16,790			45,536			34,713
Fees and other income		12,654			12,596			13,050			13,329			13,587			9,458			25,250			23,045
		429,935			401,506			384,200			346,557			322,482			278,997			831,441			601,479
Benefits, losses and expenses:
Policyholder benefits		130,866			116,787			112,409			115,379			110,474			70,459			247,653			180,933
Selling, underwriting, general and administrative expenses		159,292			170,799			173,454			148,540			122,369			109,089			330,091			231,458
		290,158			287,586			285,863			263,919			232,843			179,548			577,744			412,391
Income before income taxes		139,777			113,920			98,337			82,638			89,639			99,449			253,697			189,088
Income taxes		49,570			39,486			34,381			29,193			30,363			35,005			89,056			65,368
Net operating income	$	90,207		$	74,434		$	63,956		$	53,445		$	59,276		$	64,444		$	164,641		$	123,720
Net Earned Premiums for selected product groupings:
Homeowners (Creditor Placed & Voluntary)	$	276,663		$	250,889		$	233,181		$	198,733		$	178,363		$	142,892		$	527,552		$	321,255
Manufactured Housing (Creditor Placed & Voluntary)		50,452			50,670			51,774			52,535			54,184			55,968			101,122			110,152
Other		66,499			65,482			65,991			62,376			58,425			53,889			131,981			112,314
Total	$	393,614		$	367,041		$	350,946		$	313,644		$	290,972		$	252,749		$	760,655		$	543,721
Gross Written Premiums for selected product groupings:
Homeowners (Creditor Placed & Voluntary)	$	380,099		$	319,053		$	330,882		$	271,632		$	247,538		$	184,096		$	699,152		$	431,634
Manufactured Housing (Creditor Placed & Voluntary)		77,042			67,785			73,590			82,401			80,981			69,610			144,827			150,591
Other		150,435			112,322			121,711			130,820			127,555			101,386			262,757			228,941
Total	$	607,576		$	499,160		$	526,183		$	484,853		$	456,074		$	355,092		$	1,106,736		$	811,166
Ratios:
Loss ratio (a)		33.2	%		31.8	%		32.0	%		36.8	%		38.0	%		27.9	%		32.6	%		33.3	%
Expense ratio (b)		39.2	%		45.0	%		47.7	%		45.4	%		40.2	%		41.6	%		42.0	%		40.8	%
Combined ratio (c)		71.4	%		75.8	%		78.5	%		80.7	%		76.5	%		68.5	%		73.5	%		72.8	%
Investment yield (1)		5.28	%		5.51	%		5.54	%		5.62	%		5.70	%		5.82	%		5.39	%		5.70	%
Real estate investment income (1)	$	297		$	159		$	—		$	—		$	—		$	—		$	456		$	—

(a) The loss ratio is equal to policyholder benefits divided by net earned premiums and other considerations.

(b) The expense ratio is equal to selling, underwriting and general expenses divided by net earned premiums and other considerations and fees and other income.

(c) The combined ratio is equal to total benefits, losses and expenses divided by net earned premiums and other considerations and fees and other income.

(1) Investment yield excludes investment income from real estate partnerships.

Page 9

Assurant Health

Condensed Statements of Operations

(Unaudited)

	For the Three Months Ended												For the Six Months Ended
($ in thousands)	June 30, 2007		March 31, 2007		December 31, 2006		September 30, 2006		June 30, 2006		March 31, 2006		June 30, 2007		June 30, 2006
Revenues:
Net earned premiums and other considerations	$	513,936	$	512,784	$	519,438	$	521,527	$	519,587	$	523,405	$	1,026,720	$	1,042,992
Net investment income		16,290		19,270		16,415		17,689		17,110		24,001		35,560		41,111
Fees and other income		10,445		9,688		10,549		11,035		10,250		9,726		20,133		19,976
		540,671		541,742		546,402		550,251		546,947		557,132		1,082,413		1,104,079
Benefits, losses and expenses:
Policyholder benefits		329,327		317,784		328,769		325,325		321,322		325,401		647,111		646,723
Selling, underwriting, general and administrative expenses		159,088		161,410		160,411		155,186		163,019		162,712		320,498		325,731
		488,415		479,194		489,180		480,511		484,341		488,113		967,609		972,454
Income before income taxes		52,256		62,548		57,222		69,740		62,606		69,019		114,804		131,625
Income taxes		18,418		22,024		20,262		24,893		21,590		23,923		40,442		45,513
Net operating income	$	33,838	$	40,524	$	36,960	$	44,847	$	41,016	$	45,096	$	74,362	$	86,112
Net earned premiums and other considerations:
Individual:
Individual medical	$	320,442	$	314,662	$	310,826	$	305,246	$	300,267	$	297,338	$	635,104	$	597,605
Short-term medical		23,499		22,561		24,125		26,839		25,489		25,001		46,060		50,490
Subtotal		343,941		337,223		334,951		332,085		325,756		322,339		681,164		648,095
Small employer group		169,995		175,561		184,487		189,442		193,831		201,066		345,556		394,897
Total	$	513,936	$	512,784	$	519,438	$	521,527	$	519,587	$	523,405	$	1,026,720	$	1,042,992

Page 10

Assurant Health (continued)

Condensed Statements of Operations

(Unaudited)

	For the Three Months Ended																		For the Six Months Ended
($ in thousands)	June 30, 2007			March 31, 2007			December 31, 2006			September 30, 2006			June 30, 2006			March 31, 2006			June 30, 2007			June 30, 2006
Sales (Annualized issued premiums):
Individual:
Individual medical	$	100,468		$	99,614		$	88,154		$	90,271		$	76,616		$	76,192		$	200,082		$	152,808
Short-term medical		33,606			31,939			29,078			34,841			33,612			35,014			65,545			68,626
Subtotal		134,074			131,553			117,232			125,112			110,228			111,206			265,627			221,434
Small employer group		28,307			29,520			28,652			33,336			32,527			34,573			57,827			67,100
Total	$	162,381		$	161,073		$	145,884		$	158,448		$	142,755		$	145,779		$	323,454		$	288,534
Membership by product line:
Individual:
Individual medical		650			641			641			639			632			636			650			632
Short-term medical		99			85			87			99			105			100			99			105
Subtotal		749			726			728			738			737			736			749			737
Small employer group		181			191			207			216			226			239			181			226
Total		930			917			935			954			963			975			930			963
Ratios:
Loss ratio (a)		64.1	%		62.0	%		63.3	%		62.4	%		61.8	%		62.2	%		63.0	%		62.0	%
Expense ratio (b)		30.3	%		30.9	%		30.3	%		29.1	%		30.8	%		30.5	%		30.6	%		30.6	%
Combined ratio (c)		93.1	%		91.7	%		92.3	%		90.2	%		91.4	%		91.6	%		92.4	%		91.5	%
Investment yield (1)		5.84	%		5.70	%		5.69	%		5.76	%		5.83	%		5.70	%		5.80	%		5.76	%
Real estate investment income (1)	$	590		$	3,535		$	123		$	646		$	—		$	7,372		$	4,125		$	7,372

(a) The loss ratio is equal to policyholder benefits divided by net earned premiums and other considerations.

(b) The expense ratio is equal to selling, underwriting and general expenses divided by net earned premiums and other considerations and fees and other income.

(c) The combined ratio is equal to total benefits, losses and expenses divided by net earned premiums and other considerations and fees and other income.

(1) Investment yield excludes investment income from real estate partnerships.

Page 11

Assurant Employee Benefits

Condensed Statements of Operations

(Unaudited)

	For the Three Months Ended												For the Six Months Ended
($ in thousands)	June 30, 2007		March 31, 2007		December 31, 2006		September 30, 2006		June 30, 2006		March 31, 2006		June 30, 2007		June 30, 2006
Revenues:
Net earned premiums and other considerations	$	272,462	$	296,673	$	279,978	$	291,232	$	282,581	$	326,111	$	569,135	$	608,692
Net investment income		39,408		51,887		39,049		39,893		38,744		40,839		91,295		79,583
Fees and other income		6,379		6,277		6,477		6,685		7,547		6,832		12,656		14,379
		318,249		354,837		325,504		337,810		328,872		373,782		673,086		702,654
Benefits, losses and expenses:
Policyholder benefits		184,361		212,534		193,273		196,727		195,195		245,439		396,895		440,634
Selling, underwriting, general and administrative expenses		101,062		98,026		102,353		103,726		101,827		99,114		199,088		200,941
		285,423		310,560		295,626		300,453		297,022		344,553		595,983		641,575
Income before income taxes		32,826		44,277		29,878		37,357		31,850		29,229		77,103		61,079
Income taxes		11,351		15,320		10,450		12,957		11,260		10,044		26,671		21,304
Net operating income	$	21,475	$	28,957	$	19,428	$	24,400	$	20,590	$	19,185	$	50,432	$	39,775
Net earned premiums and other considerations by:
Major product grouping:
Group dental	$	102,567	$	101,535	$	104,448	$	104,367	$	108,010	$	111,393	$	204,102	$	219,403
Group disability single premiums for closed blocks		—		22,847		—		12,393		—		33,920		22,847		33,920
All other group disability		115,539		118,189		119,812		119,679		119,847		121,586		233,728		241,433
Group life		54,356		54,102		55,718		54,793		54,724		59,212		108,458		113,936
Total	$	272,462	$	296,673	$	279,978	$	291,232	$	282,581	$	326,111	$	569,135	$	608,692

Page 12

Assurant Employee Benefits (continued)

Condensed Statements of Operations

(Unaudited)

	For the Three Months Ended																		For the Six Months Ended
($ in thousands)	June 30, 2007			March 31, 2007			December 31, 2006			September 30, 2006			June 30, 2006			March 31, 2006			June 30, 2007			June 30, 2006
Sales:
Group dental	$	19,747		$	42,212		$	17,119		$	20,678		$	12,843		$	26,979		$	61,959		$	39,822
Group disability		14,121			20,394			11,126			12,362			10,022			13,633			34,515			23,655
Group life		7,051			11,875			5,859			6,954			5,344			6,681			18,926			12,025
Total	$	40,919		$	74,481		$	34,104		$	39,994		$	28,209		$	47,293		$	115,400		$	75,502
Ratios:
Loss ratio (a)		67.7	%		71.6	%		69.0	%		67.5	%		69.1	%		75.3	%		69.7	%		72.4	%
Expense ratio (b)		36.2	%		32.4	%		35.7	%		34.8	%		35.1	%		29.8	%		34.2	%		32.3	%
Investment yield (1)		6.21	%		6.09	%		6.32	%		6.25	%		6.17	%		6.47	%		6.17	%		6.32	%
Real estate investment income (1)	$	1,040		$	14,164		$	215		$	1,130		$	—		$	—		$	15,204		$	—

(a) The loss ratio is equal to policyholder benefits divided by net earned premiums and other considerations.

(b) The expense ratio is equal to selling, underwriting and general expenses divided by net earned premiums and other considerations and fees and other income.

(1) Investment yield excludes investment income from real estate partnerships.

Page 13

Assurant Corporate and Other

Condensed Statements of Operations

(Unaudited)

	For the Three Months Ended																		For the Six Months Ended
($ in thousands)	June 30, 2007			March 31, 2007			December 31, 2006			September 30, 2006			June 30, 2006			March 31, 2006			June 30, 2007			June 30, 2006
Revenues:
Net earned premiums and other considerations	$	—		$	—		$	—		$	—		$	—		$	—		$	—		$	—
Net investment income		10,153			11,853			7,494			6,881			7,710			13,850			22,006			21,560
Net realized (losses) gains on investments		(3,086	)		5,570			116,720			(2,675	)		2,272			(4,452	)		2,484			(2,180	)
Amortization of deferred gains on disposal of businesses		8,246			8,349			9,017			9,428			10,022			8,833			16,595			18,855
Fees and other income		143			327			(148	)		703			127			—			470			127
		15,456			26,099			133,083			14,337			20,131			18,231			41,555			38,362
Benefits, losses and expenses:
Policyholder benefits		—			—			—			—			5			—			—			5
Selling, underwriting, general and administrative expenses		19,294			16,119			32,995			17,678			15,764			16,639			35,413			32,403
Interest expense		15,296			15,297			15,306			15,307			15,315			15,315			30,593			30,630
		34,590			31,416			48,301			32,985			31,084			31,954			66,006			63,038
Loss before income taxes and cumulative effect of change in accounting principle		(19,134	)		(5,317	)		84,782			(18,648	)		(10,953	)		(13,723	)		(24,451	)		(24,676	)
Income taxes		(9,684	)		3,210			32,910			(5,552	)		(4,059	)		(6,176	)		(6,474	)		(10,235	)
Net operating (loss) income before cumulative effect of change in accounting principle		(9,450	)		(8,527	)		51,872			(13,096	)		(6,894	)		(7,547	)		(17,977	)		(14,441	)
Cumulative effect of change in accounting principle					—			—			—			—			1,547			—			1,547
Net operating (loss) income	$	(9,450	)	$	(8,527	)	$	51,872		$	(13,096	)	$	(6,894	)	$	(6,000	)	$	(17,977	)	$	(12,894	)
Real estate investment income	$	—		$	1,234		$	—		$	—		$	—		$	4,857		$	1,234		$	4,857
Corporate and Other Reconciliation
Assurant Corporate and Other Segment Net Operating Income	$	(9,450	)	$	(8,527	)	$	51,872		$	(13,096	)	$	(6,894	)	$	(6,000	)	$	(17,977	)	$	(12,894	)
Adjustments, net of tax:
Amortization of deferred gains on disposal of businesses		(5,360	)		(5,427	)		(5,861	)		(6,128	)		(6,514	)		(5,741	)		(10,787	)		(12,255	)
Interest expense		9,942			9,943			9,949			9,950			9,955			9,955			19,885			19,910
Net realized losses (gains) on investments		2,006			(3,621	)		(75,868	)		1,739			(1,477	)		2,894			(1,615	)		1,417
Cumulative effect of change in accounting principle		—			—			—			—			—			(1,547	)		—			(1,547	)
Corporate and Other per Reconciliation of Net Operating Income to Net Income (page 5)	$	(2,862	)	$	(7,632	)	$	(19,908	)	$	(7,535	)	$	(4,930	)	$	(439	)	$	(10,494	)	$	(5,369	)

Page 14

Assurant, Inc. and Subsidiaries

Investments

(Unaudited)

($ in thousands)	As of June 30, 2007				As of December 31, 2006
Investments by Type
Fixed maturities: available-for-sale, at fair value	$	9,267,665			$	9,118,049
Equity Securities: available-for-sale, at fair value
Preferred stocks		726,382				740,603
Common stocks		788				1,036
Commercial mortgage loans on real estate, at amortized cost		1,356,957				1,266,158
Policy loans		57,872				58,733
Cash and short-term investments		1,274,016				1,301,786
Collateral held under securities lending		629,263				365,958
Other investments		547,858				564,494
Total	$	13,860,801			$	13,416,817
Fixed Maturity Securities by Credit Quality (Fair Value)
Aaa / Aa / A	$	6,302,482	68	%	$	6,127,830	67	%
Baa		2,373,027	26	%		2,386,317	26	%
Ba		470,234	5	%		479,037	5	%
B and lower		121,922	1	%		124,865	2	%
Total	$	9,267,665	100	%	$	9,118,049	100	%
Fixed Maturity Securities by Issuer Type (Fair Value)
U.S government and government agencies and authorities	$	309,686	3	%	$	327,463	3	%
State, municipalities and political subdivisions		540,583	6	%		236,429	3	%
Foreign government		745,476	8	%		652,662	7	%
Public utilities		1,059,369	12	%		1,104,167	12	%
Mortgage backed securities		1,043,707	11	%		1,206,597	14	%
All other corporate bonds		5,568,844	60	%		5,590,731	61	%
Total	$	9,267,665	100	%	$	9,118,049	100	%

Page 15

Assurant, Inc. and Subsidiaries

Investment Results by Asset Category and Annualized Yields

(Unaudited)

	For the Three Months Ended June 30, 2007								For the Three Months Ended June 30, 2006								For the Six Months Ended June 30, 2007								For the Six Months Ended June 30, 2006
($ in thousands)	Yield		Investment Income			Investment Gain (Loss)			Yield		Investment Income			Investment Gain (Loss)			Yield		Investment Income			Investment Gain (Loss)			Yield		Investment Income			Investment Gain (Loss)
Fixed maturities: available for sale, at fair value	5.94	%	$	137,417		$	(5,042	)	5.76	%	$	127,725		$	(258	)	5.94	%	$	271,671		$	(1,566	)	5.78	%	$	254,566		$	(2,875	)
Equity Securities: available for sale, at fair value	6.42	%		11,898			(1,077	)	7.11	%		13,519			37		6.50	%		24,038			(1,424	)	6.81	%		25,302			(1,617	)
Commercial mortgage loans on real estate, at amortized cost	6.83	%		22,573			—		7.21	%		22,409			(84	)	6.77	%		44,133			—		7.43	%		45,762			(209	)
Policy loans	8.41	%		1,222			—		9.78	%		1,457			—		7.19	%		2,095			—		7.75	%		2,330			—
Cash and short-term investments	4.59	%		14,152			9		4.59	%		10,417			7		4.62	%		29,015			26		3.75	%		20,473			148
Other investments	6.72	%		9,346			3,024		8.10	%		11,119			2,570		17.48	%		48,863			5,448		13.59	%		37,084			2,373
Total				196,608		$	(3,086	)				186,646		$	2,272					419,815		$	2,484					385,517		$	(2,180	)
Investment expenses				(6,306	)							(6,208	)							(12,617	)							(12,517	)
Net investment income			$	190,302							$	180,438							$	407,198							$	373,000
Gross investment gain						$	11,846							$	10,682							$	21,187							$	16,808
Gross investment loss							(14,932	)							(8,410	)							(18,703	)							(18,988	)
Write-downs on available for sale securities							—								—								—								—
Net investment gain						$	(3,086	)						$	2,272							$	2,484							$	(2,180	)

Page 16

Assurant, Inc. and Subsidiaries

Summary of Net Operating Income Disclosed Items—(Note 1)

Income / (Expense) Items

(unaudited)

	For the Three Months Ended
($ in millions, after-tax)	June 30, 2007					March 31, 2007					December 31, 2006					September 30, 2006			June 30, 2006					March 31, 2006
	$			Diluted EPS		$			Diluted EPS		$			Diluted EPS		$		Diluted EPS	$			Diluted EPS		$			Diluted EPS
Assurant Solutions:
Closed block of extended service contracts(a)	$	—		—		$	—		—		$	—		—		$	5.4	0.04	$	—		—		$	—		—
Fees/(Expenses) from sale of US pre-need independent franchise(a)(c)	$	3.5		0.03		$	—		—		$	—		—		$	—	—	$	(0.7	)	(0.01	)	$	(1.3	)	(0.01	)
Loss from restructured international product(b)(c)	$	(4.4	)	(0.04	)	$	—		—		$	—		—		$	—	—	$	—		—		$	—		—
Reconciliation of commissions payable accounts(c)	$	4.5		0.04		$	—		—		$	—		—		$	—	—	$	—		—		$	—		—
Assurant Specialty Property:
Reconciliation of commissions payable accounts(c)(b)	$	5.5		0.04		$	—		—		$	—		—		$	—	—	$	—		—		$	—		—
Processing fees for the National Flood Insurance Program(b)	$	—		—		$	—		—		$	—		—		$	0.3	0.00	$	1.3		0.01		$	5.2		0.04
Catastrophe losses, net of reinsurance(b)	$	—		—		$	—		—		$	—		—		$	—	—	$	(4.5	)	(0.03	)	$	—		—
Client related settlements	$	—		—		$	—		—		$	5.5		0.04		$	—	—	$	—		—		$	—		—
Assurant Health:
Legal related settlements(c)	$	—		—		$	—		—		$	—		—		$	2.6	0.02	$	—		—		$	—		—
Assurant Corporate and Other:
Assurant Foundation funding(c)	$	—		—		$	—		—		$	(3.3	)	(0.03	)	$	—	—	$	—		—		$	—		—
Change in certain tax liabilities(d)	$	2.9		0.02		$	(5.8	)	(0.05	)	$	(6.2	)	(0.05	)	$	—	—	$	—		—		$	—		—

Statement of Operations line impact:

(a) Fees and other income

(b) Policyholder benefits

(c) Selling, underwriting, general and administrative expenses

(d) Income taxes

Page 17