EX-99.2 4 exhibit992.htm EXHIBIT Exhibit 99.2


Cincinnati Financial Corporation
Supplemental Financial Data
for the period ending September 30, 2013

6200 South Gilmore Road
Fairfield, Ohio 45014-5141
www.cinfin.com

Investor Contact:
Media Contact:
Shareholder Contact:
Dennis E. McDaniel
Joan O. Shevchik
Molly A. Grimm
(513) 870-2768
(513) 603-5323
(513) 870-2697

 
A.M. Best
Fitch
Moody's
Standard &
 Poor's
Cincinnati Financial Corporation
 
 
 
 
Corporate Debt
a-
BBB+
A3
BBB
 
 
 
 
 
The Cincinnati Insurance Companies
 
 
 
 
Insurer Financial Strength
 
 
 
 
 
 
 
 
 
Property Casualty Group
 
 
 
 
      Standard Market Subsidiaries:
A+
A1
A
             The Cincinnati Insurance Company
A+
A+
A1
A
             The Cincinnati Indemnity Company
A+
A+
A1
A
             The Cincinnati Casualty Company
A+
A+
A1
A
      Surplus Lines Subsidiary:
 
 
 
 
             The Cincinnati Specialty Underwriters Insurance Company
A
 
 
 
 
 
The Cincinnati Life Insurance Company
A
A+
A

Ratings are as of October 24, 2013, under continuous review and subject to change and/or affirmation. For the current ratings, select Financial Strength on cinfin.com.
The consolidated financial statements and financial exhibits that follow are unaudited. These consolidated financial statements and exhibits should be read in conjunction with the consolidated financial statements and notes included with our periodic filings with the U.S. Securities and Exchange Commission. The results of operations for interim periods may not be indicative of results to be expected for the full year.

CINF Third-Quarter 2013 Supplemental Financial Data
1



 
Cincinnati Financial Corporation
 
Supplemental Financial Data
 
for the period ending September 30, 2013
 
 
 
 
 
Page
 
Definitions of Non-GAAP Information and Reconciliation to Comparable GAAP Measures
3
 
 
 
Consolidated
 
 
Quick Reference
4
 
CFC and Subsidiaries Consolidation – Nine Months Ended September 30, 2013
5
 
CFC and Subsidiaries Consolidation – Three Months Ended September 30, 2013
6
 
CFC Insurance Subsidiaries – Selected Balance Sheet Data
7
 
 
 
Consolidated Property Casualty Insurance Operations
 
 
Statutory Statements of Income
8
 
Consolidated Cincinnati Insurance Companies – Losses Incurred Detail
9
 
Consolidated Cincinnati Insurance Companies – Loss Ratio Detail
10
 
Consolidated Cincinnati Insurance Companies – Loss Claim Count Detail
11
 
Direct Written Premiums by Line of Business and State
12
 
Quarterly Property Casualty Data – Commercial Lines
13
 
Quarterly Property Casualty Data – Personal Lines and Excess & Surplus Lines
14
 
Loss and Loss Expense Analysis – Nine Months Ended September 30, 2013
15
 
Loss and Loss Expense Analysis – Three Months Ended September 30, 2013
16
 
 
 
Reconciliation Data
 
 
Quarterly Property Casualty Data – Consolidated
17
 
Quarterly Property Casualty Data – Commercial Lines
18
 
Quarterly Property Casualty Data – Personal Lines
19
 
Quarterly Property Casualty Data – Excess & Surplus Lines
20
 
 
 
Life Insurance Operations
 
 
Statutory Statements of Income
21



CINF Third-Quarter 2013 Supplemental Financial Data
2



Definitions of Non-GAAP Information and
Reconciliation to Comparable GAAP Measures
Cincinnati Financial Corporation prepares its public financial statements in conformity with accounting principles generally accepted in the United States of America (GAAP). Statutory data is prepared in accordance with statutory accounting rules as defined by the National Association of Insurance Commissioners' (NAIC) Accounting Practices and Procedures Manual, and therefore is not reconciled to GAAP data.
Management uses certain non-GAAP and non-statutory financial measures to evaluate its primary business areas - property casualty insurance, life insurance and investments. Management uses these measures when analyzing both GAAP and non-GAAP measures to improve its understanding of trends in the underlying business and to help avoid incorrect or misleading assumptions and conclusions about the success or failure of company strategies. Management adjustments to GAAP measures generally: apply to non-recurring events that are unrelated to business performance and distort short-term results; involve values that fluctuate based on events outside of management's control; or relate to accounting refinements that affect comparability between periods, creating a need to analyze data on the same basis.
Operating income: Operating income is calculated by excluding net realized investment gains and losses (defined as realized investment gains and losses after applicable federal and state income taxes) from net income. Management evaluates operating income to measure the success of pricing, rate and underwriting strategies. While realized investment gains (or losses) are integral to the company's insurance operations over the long term, the determination to realize investment gains or losses in any period may be subject to management's discretion and is independent of the insurance underwriting process. Also, under applicable GAAP accounting requirements, gains and losses can be recognized from certain changes in market values of securities without actual realization. Management believes that the level of realized investment gains or losses for any particular period, while it may be material, may not fully indicate the performance of ongoing underlying business operations in that period.
For these reasons, many investors and shareholders consider operating income to be one of the more meaningful measures for evaluating insurance company performance. Equity analysts who report on the insurance industry and the company generally focus on this metric in their analyses. The company presents operating income so that all investors have what management believes to be a useful supplement to GAAP information.
Value creation ratio: This is a measure of shareholder value creation that management believes captures the contribution of the company's insurance operations, the success of its investment strategy and the importance placed on paying cash dividends to shareholders. The value creation ratio measure is made up of two primary components: (1) rate of growth in book value per share plus (2) the ratio of dividends declared per share to beginning book value per share. Management believes this non-GAAP measure is a useful supplement to GAAP information, providing a meaningful measure of long-term progress in creating shareholder value. It is intended to be all-inclusive regarding changes in book value per share, and uses originally reported book value per share in cases where book value per share has been adjusted, such as adoption of Accounting Standards Updates with a cumulative effect of a change in accounting.
Statutory accounting rules: For public reporting, insurance companies prepare financial statements in accordance with GAAP. However, insurers also must calculate certain data according to statutory accounting rules as defined in the NAIC's Accounting Practices and Procedures Manual, which may be, and has been, modified by various state insurance departments. Statutory data is publicly available, and various organizations use it to calculate aggregate industry data, study industry trends and compare insurance companies.
Written premium: Under statutory accounting rules, property casualty written premium is the amount recorded for policies issued and recognized on an annualized basis at the effective date of the policy. Management analyzes trends in written premium to assess business efforts. Earned premium, used in both statutory and GAAP accounting, is calculated ratably over the policy term. The difference between written and earned premium is unearned premium.



CINF Third-Quarter 2013 Supplemental Financial Data
3



Cincinnati Financial Corporation
Quick Reference
 
Third Quarter 2013
(all data shown is for the three months ended or as of September 30, 2013)
 
 
 
 
 
 
 
 
 
 
 
 
 
9/30/2013
 
Year over year change %
 
 
 
9/30/2013
 
Year over year change %
Revenues:
 
 
 
 
 
Benefits and expenses:
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
Commercial lines net written premiums
$
719

 
16

 
Commercial lines loss and loss expenses
$
421

 
20

Personal lines net written premiums
 
278

 
10

 
Personal lines loss and loss expenses
 
155

 
2

Excess & surplus lines net written premiums
 
34

 
26

 
Excess & surplus lines loss and loss expenses
 
17

 
(19
)
   Property casualty net written premiums
 
1,031

 
15

 
Life and health contract holders' benefits incurred
 
49

 
7

Life and accident and health net written premiums
 
49

 
5

 
Underwriting, acquisition and insurance expenses
 
312

 
5

Annuity net written premiums
 
8

 
(33
)
 
Interest expenses
 
13

 
(7
)
   Life, annuity and accident and health net written premiums
 
57

 
(3
)
 
Other operating expenses
 
3

 
50

Commercial lines net earned premiums
 
680

 
12

 
Total benefits & expenses
 
970

 
10

Personal lines net earned premiums
 
244

 
11

 
Income before income taxes
 
182

 
20

Excess & surplus lines net earned premiums
 
30

 
20

 
Total income tax
 
51

 
24

Property casualty net earned premiums
 
954

 
12

 
 
 
 
 
 
Fee revenue
 
2

 
100

 
Balance Sheet:
 
 
 
 
Life and accident and health net earned premiums
 
38

 
0

 
 
 
 
 
 
Investment income
 
133

 
1

 
Fixed maturity investments
$
9,038

 
 
Realized gains on investments
 
22

 
120

 
Equity securities
 
3,984

 
 
Other revenue
 
3

 
0

 
Other invested assets
 
68

 
 
Total revenues
 
1,152

 
11

 
  Total invested assets
$
13,090

 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
Equity in net assets of subsidiaries
$
5,213

 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
Loss and loss expense reserves
$
4,307

 
 
 
 
 
 
 
 
Life policy and investment contract reserves
 
2,373

 
 
Income:
 
 
 
 
 
Long-term debt and capital lease obligations
 
832

 
 
 
 
 
 
 
 
Shareholders' equity
 
5,816

 
 
Operating income
$
116

 
10

 
 
 
 
 
 
Net realized investment gains and losses
 
15

 
150

 
Key ratios:
 
 
 
 
Net income
 
131

 
18

 
 
 
 
 
 
 
 
 
 
 
 
Commercial lines GAAP combined ratio
 
93.7

%
 
 
 
 
 
 
 
Personal lines GAAP combined ratio
 
94.5

 
 
 
 
 
 
 
 
Excess & surplus lines GAAP combined ratio
 
86.7

 
 
 
 
 
 
 
 
Property casualty GAAP combined ratio
 
93.7

 
 
Per share (diluted):
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
Commercial lines STAT combined ratio
 
92.7

%
 
Operating income
$
0.70

 
9

 
Personal lines STAT combined ratio
 
92.1

 
 
Net realized investment gains and losses
 
0.09

 
125

 
Excess & surplus lines STAT combined ratio
 
86.9

 
 
Net income
 
0.79

 
16

 
Property casualty STAT combined ratio
 
92.3

 
 
Book value
 
35.51

 
8

 
 
 
 
 
 
Weighted average shares outstanding, in thousands
 
165,601

 
1

 
Value creation ratio
 
3.2

%
 

CINF Third-Quarter 2013 Supplemental Financial Data
4



Cincinnati Financial Corporation and Subsidiaries
Consolidated Statements of Income for the Nine Months Ended September 30, 2013
 
 
 
 
 
 
 
 
 
 
 
 
 
(In millions)
CFC
CONSOL P&C
CLIC
CFC-I
ELIM
Total
Revenues
 
 
 
 
 
 
 
 
 
 
 
 
  Premiums earned:
 
 
 
 
 
 
 
 
 
 
 
 
    Property casualty
$

$
2,903

$

$

$

$
2,903

    Life
 

 

 
161

 

 

 
161

    Accident health
 

 

 
5

 

 

 
5

    Premiums ceded
 

 
(150
)
 
(42
)
 

 

 
(192
)
      Total earned premium
 

 
2,753

 
124

 

 

 
2,877

  Investment income
 
28

 
260

 
104

 

 

 
392

  Realized gain on investments
 
20

 
53

 
4

 

 

 
77

  Fee revenue
 

 
3

 
3

 

 

 
6

  Other revenue
 
11

 
2

 

 
5

 
(11
)
 
7

Total revenues
$
59

$
3,071

$
235

$
5

$
(11
)
$
3,359

 
 
 
 
 
 
 
 
 
 
 
 
 
Benefits & expenses
 
 
 
 
 
 
 
 
 
 
 
 
  Losses & policy benefits
$

$
1,734

$
190

$

$
(1
)
$
1,923

  Reinsurance recoveries
 

 
(34
)
 
(49
)
 

 
1

 
(82
)
  Underwriting, acquisition and insurance expenses
 

 
883

 
36

 

 

 
919

  Other operating expenses
 
22

 

 

 
2

 
(12
)
 
12

  Interest expense
 
40

 

 

 

 

 
40

Total expenses
$
62

$
2,583

$
177

$
2

$
(12
)
$
2,812

 
 
 
 
 
 
 
 
 
 
 
 
 
Income (loss) before income taxes
$
(3
)
$
488

$
58

$
3

$
1

$
547

 
 
 
 
 
 
 
 
 
 
 
 
 
Provision (benefit) for income taxes
 
 
 
 
 
 
 
 
 
 
 
 
  Current operating income
$
(9
)
$
122

$
(4
)
$
1

$
1

$
111

  Capital gains/losses
 
6

 
20

 
1

 

 
(1
)
 
26

  Deferred
 
(5
)
 
(3
)
 
23

 

 

 
15

Total provision (benefit) for income taxes
$
(8
)
$
139

$
20

$
1

$

$
152

 
 
 
 
 
 
 
 
 
 
 
 
 
Operating income (loss)
$
(9
)
$
316

$
35

$
2

$

$
344

 
 
 
 
 
 
 
 
 
 
 
 
 
Net income - current year
$
5

$
349

$
38

$
2

$
1

$
395

 
 
 
 
 
 
 
 
 
 
 
 
 
Net income - prior year
$
3

$
195

$
29

$
2

$

$
229

Dollar amounts shown are rounded to millions; certain amounts may not add due to rounding.

 
 
 
 
 


CINF Third-Quarter 2013 Supplemental Financial Data
5



Cincinnati Financial Corporation and Subsidiaries
Consolidated Statements of Income for the Three Months Ended September 30, 2013
 
 
 
 
 
 
 
 
 
 
 
 
 
(In millions)
CFC
CONSOL P&C
CLIC
CFC-I
ELIM
Total
Revenues
 
 
 
 
 
 
 
 
 
 
 
 
  Premiums earned:
 
 
 
 
 
 
 
 
 
 
 
 
    Property casualty
$

$
1,005

$

$

$

$
1,005

    Life
 

 

 
50

 

 

 
50

    Accident health
 

 

 
2

 

 

 
2

    Premiums ceded
 

 
(51
)
 
(14
)
 

 

 
(65
)
      Total earned premium
 

 
954

 
38

 

 

 
992

  Investment income
 
10

 
88

 
35

 

 

 
133

  Realized gain on investments
 
4

 
16

 
2

 

 

 
22

  Fee revenue
 

 
1

 
1

 

 

 
2

  Other revenue
 
4

 
1

 

 
2

 
(4
)
 
3

Total revenues
$
18

$
1,060

$
76

$
2

$
(4
)
$
1,152

 
 
 
 
 
 
 
 
 
 
 
 
 
Benefits & expenses
 
 
 
 
 
 
 
 
 
 
 
 
  Losses & policy benefits
$

$
599

$
64

$

$
(1
)
$
662

  Reinsurance recoveries
 

 
(6
)
 
(15
)
 

 
1

 
(20
)
  Underwriting, acquisition and insurance expenses
 

 
301

 
11

 

 

 
312

  Interest expenses
 
6

 

 

 
1

 
(4
)
 
3

  Other operating expenses
 
13

 

 

 

 

 
13

Total expenses
$
19

$
894

$
60

$
1

$
(4
)
$
970

 
 
 
 
 
 
 
 
 
 
 
 
 
Income before income taxes
$
(1
)
$
166

$
16

$
1

$

$
182

 
 
 
 
 
 
 
 
 
 
 
 
 
Provision (benefit) for income taxes
 
 
 
 
 
 
 
 
 
 
 
 
  Current operating income
$
(2
)
$
44

$
(4
)
$

$
1

$
39

  Capital gains/losses
 
1

 
7

 

 

 
(1
)
 
7

  Deferred
 
(2
)
 
(2
)
 
9

 

 

 
5

Total provision (benefit) for income taxes
$
(3
)
$
49

$
5

$

$

$
51

 
 
 
 
 
 
 
 
 
 
 
 
 
Operating income
$
(1
)
$
108

$
9

$
1

$
(1
)
$
116

 
 
 
 
 
 
 
 
 
 
 
 
 
Net income - current year
$
2

$
117

$
11

$
1

$

$
131

 
 
 
 
 
 
 
 
 
 
 
 
 
Net income (loss) - prior year
$
(2
)
$
100

$
13

$
(1
)
$
1

$
111

Dollar amounts shown are rounded to millions; certain amounts may not add due to rounding.

 
 
 
 
 


CINF Third-Quarter 2013 Supplemental Financial Data
6



Cincinnati Financial Corporation Insurance Subsidiaries
Selected Balance Sheet Data
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
(In millions)
 
 
12/31/2013
9/30/2013
6/30/2013
3/31/2013
12/31/2012
9/30/2012
6/30/2012
3/31/2012
Cincinnati Insurance Consolidated
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
   Fixed maturities (fair value)
 
 
$
6,039

$
5,994

$
6,083

$
6,030

$
6,082

$
6,067

$
6,004

   Equities (fair value)
 
 
 
2,710

 
2,658

 
2,645

 
2,393

 
2,355

 
2,246

 
2,264

   Fixed maturities - pretax net unrealized gain
 
 
 
344

 
359

 
532

 
551

 
566

 
502

 
482

   Equities - pretax net unrealized gain
 
 
 
1,086

 
1,040

 
1,019

 
756

 
769

 
669

 
731

   Loss and loss expense reserves - STAT
 
 
 
3,919

 
3,888

 
3,826

 
3,815

 
3,938

 
4,006

 
3,938

   Equity - GAAP
 
 
 
5,188

 
5,143

 
5,288

 
5,056

 
4,965

 
4,794

 
4,864

   Surplus - STAT
 
 
 
4,173

 
4,142

 
4,131

 
3,914

 
3,815

 
3,722

 
3,835

 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
The Cincinnati Life Insurance Company
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
   Fixed maturities (fair value)
 
 
$
2,906

$
2,900

$
2,979

$
2,953

$
2,911

$
2,821

$
2,736

   Equities (fair value)
 
 
 
13

 
13

 
18

 
17

 
17

 
17

 
17

   Fixed maturities - pretax net unrealized gain
 
 
 
169

 
181

 
285

 
291

 
289

 
242

 
223

   Equities - pretax net unrealized gain
 
 
 
6

 
6

 
8

 
8

 
7

 
7

 
7

   Equity - GAAP
 
 
 
835

 
828

 
869

 
857

 
850

 
811

 
792

   Surplus - STAT
 
 
 
256

 
272

 
268

 
276

 
277

 
281

 
281

 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 


CINF Third-Quarter 2013 Supplemental Financial Data
7



Consolidated Cincinnati Insurance Companies
Statutory Statements of Income
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
For the Three Months Ended September 30,
For the Nine Months Ended September 30,
(Dollars in millions)
2013
2012
Change
% Change
2013
2012
Change
% Change
Underwriting income
 
 
 
 
 
 
 
 
 
 
 
 
 
 
Net premiums written
$
1,031

$
898

$
133

15

$
2,985

$
2,645

$
340

13

Unearned premiums increase
 
77

 
47

 
30

62

 
232

 
170

 
62

37

Earned premiums
$
954

$
851

$
103

12

$
2,753

$
2,475

$
278

11

 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
Losses incurred
$
493

$
450

$
43

10

$
1,441

$
1,446

$
(5
)

Allocated loss expenses incurred
 
42

 
31

 
11

34

 
86

 
113

 
(27
)
(24
)
Unallocated loss expenses incurred
 
58

 
44

 
14

33

 
173

 
145

 
28

19

Other underwriting expenses incurred
 
307

 
281

 
26

9

 
891

 
811

 
80

10

Workers compensation dividend incurred
 
4

 
5

 
(1
)
(14
)
 
12

 
11

 
1


 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
     Total underwriting deductions
$
904

$
811

$
93

12

$
2,603

$
2,526

$
77

3

Net underwriting profit (loss)
$
50

$
40

$
10

24

$
150

$
(51
)
$
201

nm

 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
Investment income
 
 
 
 
 
 
 
 
 
 
 
 
 
 
Gross investment income earned
$
91

$
90

$
1

1

$
268

$
270

$
(2
)
(1
)
Net investment income earned
 
89

 
89

 

nm

 
263

 
266

 
(3
)
(1
)
Net realized capital gains
 
12

 
6

 
6

96

 
40

 
6

 
34

501

     Net investment gains (net of tax)
$
101

$
95

$
6

7

$
303

$
272

$
31

11

 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
     Other income
$
1

$
1

$

nm

$
4

$
4

$

nm

 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
Net income before federal income taxes
$
152

$
136

$
16

12

$
457

$
225

$
232

103

Federal and foreign income taxes incurred
$
43

$
35

$
8

25

$
124

$
57

$
67

118

     Net income (statutory)
$
109

$
101

$
8

8

$
333

$
168

$
165

98


Dollar amounts shown are rounded to millions; certain amounts may not add due to rounding.
nm - Not meaningful
Statutory data prepared in accordance with statutory accounting rules as defined by the National Association of Insurance Commissioners and filed with the appropriate regulatory bodies.


CINF Third-Quarter 2013 Supplemental Financial Data
8



Consolidated Cincinnati Insurance Companies
Losses Incurred Detail
(In millions)
Three months ended
Six months ended
Nine months ended
Twelve months ended
 
12/31/13
9/30/13
6/30/13
3/31/13
12/31/12
9/30/12
6/30/12
3/31/12
6/30/13
6/30/12
9/30/13
9/30/12
12/31/13
12/31/12
Consolidated
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
New losses greater than $4,000,000
 
 
$
16

$
13

$
34

$
32

$
21

$
4

$
10

$
47

$
15

$
63

$
36

 
 
$
68

New losses $1,000,000-$4,000,000
 
 
 
46

 
33

 
35

 
44

 
39

 
47

 
31

 
68

 
78

 
114

 
117

 
 
 
161

New losses $250,000-$1,000,000
 
 
 
52

 
48

 
56

 
53

 
50

 
58

 
43

 
104

 
102

 
156

 
152

 
 
 
205

Case reserve development above $250,000
 
 
 
60

 
75

 
48

 
68

 
60

 
55

 
67

 
123

 
122

 
183

 
182

 
 
 
250

   Large losses subtotal
 
 
$
174

$
169

$
173

$
197

$
170

$
164

$
151

$
342

$
317

$
516

$
487

 
 
$
684

IBNR incurred
 
 
 
21

 
23

 
28

 
(22
)
 
(25
)
 
7

 
19

 
51

 
26

 
73

 
2

 
 
 
(20
)
Catastrophe losses incurred
 
 
 
53

 
74

 
10

 
26

 
62

 
146

 
89

 
84

 
233

 
137

 
295

 
 
 
321

Remaining incurred
 
 
 
245

 
247

 
224

 
152

 
242

 
234

 
187

 
471

 
421

 
715

 
662

 
 
 
814

   Total losses incurred
 
 
$
493

$
513

$
435

$
353

$
449

$
551

$
446

$
948

$
997

$
1,441

$
1,446

 
 
$
1,799

Commercial Lines
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
New losses greater than $4,000,000
 
 
$
16

$
13

$
34

$
32

$
21

$
4

$
10

$
47

$
15

$
63

$
36

 
 
$
68

New losses $1,000,000-$4,000,000
 
 
 
31

 
29

 
30

 
36

 
30

 
33

 
24

 
59

 
56

 
90

 
86

 
 
 
122

New losses $250,000-$1,000,000
 
 
 
36

 
33

 
41

 
37

 
33

 
36

 
31

 
74

 
68

 
110

 
101

 
 
 
138

Case reserve development above $250,000
 
 
 
52

 
71

 
42

 
63

 
56

 
51

 
64

 
113

 
115

 
165

 
171

 
 
 
234

   Large losses subtotal
 
 
$
135

$
146

$
147

$
168

$
140

$
124

$
129

$
293

$
254

$
428

$
394

 
 
$
562

IBNR incurred
 
 
 
40

 
28

 
23

 
1

 
(21
)
 
6

 

 
51

 
6

 
92

 
(14
)
 
 
 
(13
)
Catastrophe losses incurred
 
 
 
36

 
44

 
2

 
17

 
43

 
89

 
39

 
46

 
127

 
82

 
170

 
 
 
187

Remaining incurred
 
 
 
137

 
136

 
127

 
65

 
138

 
132

 
105

 
263

 
237

 
399

 
374

 
 
 
439

   Total losses incurred
 
 
$
348

$
354

$
299

$
251

$
300

$
351

$
273

$
653

$
624

$
1,001

$
924

 
 
$
1,175

Personal Lines
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
New losses greater than $4,000,000
 
 
$

$

$

$

$

$

$

$

$

$

$

 
 
$

New losses $1,000,000-$4,000,000
 
 
 
14

 
2

 
4

 
8

 
9

 
13

 
5

 
6

 
18

 
20

 
27

 
 
 
35

New losses $250,000-$1,000,000
 
 
 
14

 
9

 
12

 
13

 
14

 
18

 
8

 
21

 
26

 
35

 
40

 
 
 
53

Case reserve development above $250,000
 
 
 
6

 
4

 
6

 
4

 
1

 
3

 
2

 
10

 
5

 
16

 
6

 
 
 
10

   Large losses subtotal
 
 
$
34

$
15

$
22

$
25

$
24

$
34

$
15

$
37

$
49

$
71

$
73

 
 
$
98

IBNR incurred
 
 
 
(27
)
 
(5
)
 

 
(24
)
 
(10
)
 
(4
)
 
14

 
(5
)
 
11

 
(32
)
 

 
 
 
(24
)
Catastrophe losses incurred
 
 
 
17

 
29

 
8

 
9

 
18

 
56

 
49

 
37

 
105

 
54

 
123

 
 
 
132

Remaining incurred
 
 
 
108

 
105

 
94

 
87

 
101

 
100

 
81

 
199

 
181

 
307

 
283

 
 
 
370

   Total losses incurred
 
 
$
132

$
144

$
124

$
97

$
133

$
186

$
159

$
268

$
346

$
400

$
479

 
 
$
576

Excess & Surplus Lines
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
New losses greater than $4,000,000
 
 
$

$

$

$

$

$

$

$

$

$

$

 
 
$

New losses $1,000,000-$4,000,000
 
 
 
1

 
2

 
1

 

 
1

 
1

 
2

 
3

 
3

 
4

 
4

 
 
 
4

New losses $250,000-$1,000,000
 
 
 
2

 
6

 
3

 
3

 
3

 
4

 
4

 
9

 
8

 
11

 
11

 
 
 
14

Case reserve development above $250,000
 
 
 
2

 

 

 
1

 
2

 
1

 
1

 

 
3

 
2

 
5

 
 
 
6

   Large losses subtotal
 
 
$
5

$
8

$
4

$
4

$
6

$
6

$
7

$
12

$
14

$
17

$
20

 
 
$
24

IBNR incurred
 
 
 
8

 

 
5

 
1

 
6

 
5

 
5

 
5

 
9

 
13

 
16

 
 
 
17

Catastrophe losses incurred
 
 
 

 
1

 

 

 

 
1

 
1

 
1

 
2

 
1

 
2

 
 
 
2

Remaining incurred
 
 
 

 
6

 
3

 

 
3

 
2

 
1

 
9

 
3

 
9

 
5

 
 
 
5

   Total losses incurred
 
 
$
13

$
15

$
12

$
5

$
15

$
14

$
14

$
27

$
28

$
40

$
43

 
 
$
48

 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
Dollar amounts shown are rounded to millions; certain amounts may not add due to rounding. The sum of quarterly amounts may not equal the full year as each is computed independently.


CINF Third-Quarter 2013 Supplemental Financial Data
9



Consolidated Cincinnati Insurance Companies
Loss Ratio Detail
 
Three months ended
Six months ended
Nine months ended
Twelve months ended
 
12/31/13
9/30/13
6/30/13
3/31/13
12/31/12
9/30/12
6/30/12
3/31/12
6/30/13
6/30/12
9/30/13
9/30/12
12/31/13
12/31/12
Consolidated
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
New losses greater than $4,000,000
 
 
1.7

%
1.4

%
3.8

%
3.7

%
2.5

%
0.5

%
1.3

%
2.6

%
0.9

%
2.3

%
1.4

%
 
 
2.0

%
New losses $1,000,000-$4,000,000
 
 
4.9

 
3.7

 
3.9

 
5.0

 
4.6

 
5.7

 
3.9

 
3.8

 
4.8

 
4.1

 
4.7

 
 
 
4.8

 
New losses $250,000-$1,000,000
 
 
5.4

 
5.3

 
6.3

 
6.1

 
5.9

 
7.1

 
5.5

 
5.8

 
6.2

 
5.6

 
6.2

 
 
 
6.1

 
Case reserve development above $250,000
 
 
6.3

 
8.2

 
5.4

 
7.8

 
7.0

 
6.7

 
8.3

 
6.8

 
7.5

 
6.7

 
7.4

 
 
 
7.5

 
   Large losses subtotal
 
 
18.3

%
18.6

%
19.4

%
22.6

%
20.0

%
20.0

%
19.0

%
19.0

%
19.4

%
18.7

%
19.7

%
 
 
20.4

%
IBNR incurred
 
 
2.3

 
2.5

 
3.2

 
(2.4
)
 
(2.9
)
 
0.9

 
2.3

 
2.8

 
1.6

 
2.6

 
0.1

 
 
 
(0.6
)
 
Total catastrophe losses incurred
 
 
5.5

 
8.2

 
1.1

 
2.9

 
7.3

 
17.6

 
11.1

 
4.7

 
14.5

 
5.0

 
11.9

 
 
 
9.6

 
Remaining incurred
 
 
25.6

 
27.0

 
25.2

 
17.5

 
28.4

 
28.2

 
23.5

 
26.2

 
25.9

 
26.0

 
26.7

 
 
 
24.4

 
   Total loss ratio
 
 
51.7

%
56.3

%
48.9

%
40.6

%
52.8

%
66.7

%
55.9

%
52.7

%
61.4

%
52.3

%
58.4

%
 
 
53.8

%
Commercial Lines
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
New losses greater than $4,000,000
 
 
2.4

%
1.9

%
5.4

%
5.3

%
3.4

%
0.7

%
1.9

%
3.7

%
1.3

%
3.2

%
2.0

%
 
 
2.9

%
New losses $1,000,000-$4,000,000
 
 
4.7

 
4.5

 
4.7

 
5.7

 
4.9

 
5.5

 
4.2

 
4.6

 
4.9

 
4.6

 
4.9

 
 
 
5.1

 
New losses $250,000-$1,000,000
 
 
5.2

 
5.2

 
6.5

 
5.9

 
5.5

 
6.2

 
5.5

 
5.8

 
5.9

 
5.6

 
5.8

 
 
 
5.8

 
Case reserve development above $250,000
 
 
7.5

 
11.1

 
6.7

 
10.1

 
9.3

 
8.7

 
11.2

 
8.9

 
9.9

 
8.4

 
9.7

 
 
 
9.8

 
   Large losses subtotal
 
 
19.8

%
22.7

%
23.3

%
27.0

%
23.1

%
21.1

%
22.8

%
23.0

%
22.0

%
21.8

%
22.4

%
 
 
23.6

%
IBNR incurred
 
 
6.0

 
4.3

 
3.7

 
0.3

 
(3.4
)
 
1.1

 

 
4.0

 
0.5

 
4.7

 
(0.8
)
 
 
 
(0.5
)
 
Total catastrophe losses incurred
 
 
5.2

 
6.9

 
0.3

 
2.7

 
7.1

 
15.1

 
6.8

 
3.6

 
11.0

 
4.2

 
9.6

 
 
 
7.8

 
Remaining incurred
 
 
20.2

 
21.0

 
20.0

 
10.5

 
22.7

 
22.3

 
18.4

 
20.6

 
20.5

 
20.4

 
21.2

 
 
 
18.4

 
   Total loss ratio
 
 
51.2

%
54.9

%
47.3

%
40.5

%
49.5

%
59.6

%
48.0

%
51.2

%
54.0

%
51.1

%
52.4

%
 
 
49.3

%
Personal Lines
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
New losses greater than $4,000,000
 
 

%

%

%

%

%

%

%

%

%

%

%
 
 

%
New losses $1,000,000-$4,000,000
 
 
5.6

 
0.9

 
1.6

 
3.8

 
3.7

 
6.4

 
2.3

 
1.2

 
4.4

 
2.7

 
4.1

 
 
 
4.1

 
New losses $250,000-$1,000,000
 
 
5.5

 
3.8

 
5.4

 
5.9

 
6.1

 
8.4

 
4.0

 
4.6

 
6.2

 
4.9

 
6.2

 
 
 
6.1

 
Case reserve development above $250,000
 
 
3.0

 
1.6

 
2.4

 
2.1

 
0.5

 
1.2

 
0.9

 
2.0

 
1.1

 
2.3

 
0.9

 
 
 
1.2

 
   Large losses subtotal
 
 
14.1

%
6.3

%
9.4

%
11.8

%
10.3

%
16.0

%
7.2

%
7.8

%
11.7

%
9.9

%
11.2

%
 
 
11.4

%
IBNR incurred
 
 
(11.1
)
 
(2.2
)
 
0.2

 
(10.8
)
 
(4.6
)
 
(1.6
)
 
6.6

 
(1.1
)
 
2.5

 
(4.5
)
 
0.1

 
 
 
(2.8
)
 
Total catastrophe losses incurred
 
 
6.7

 
12.4

 
3.3

 
3.5

 
8.8

 
26.2

 
23.3

 
7.9

 
24.8

 
7.5

 
19.3

 
 
 
15.2

 
Remaining incurred
 
 
44.3

 
44.1

 
40.7

 
38.8

 
46.2

 
46.6

 
39.1

 
42.6

 
42.8

 
43.1

 
44.0

 
 
 
42.6

 
   Total loss ratio
 
 
54.0

%
60.6

%
53.6

%
43.3

%
60.7

%
87.2

%
76.2

%
57.2

%
81.8

%
56.0

%
74.6

%
 
 
66.4

%
Excess & Surplus Lines
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
New losses greater than $4,000,000
 
 

%

%

%

%

%

%

%

%

%

%

%
 
 

%
New losses $1,000,000-$4,000,000
 
 
3.6

 
7.8

 
4.2

 

 
4.3

 
4.4

 
11.1

 
6.1

 
7.7

 
5.2

 
6.5

 
 
 
4.7

 
New losses $250,000-$1,000,000
 
 
7.3

 
19.7

 
11.1

 
11.1

 
15.0

 
16.5

 
17.7

 
15.5

 
17.1

 
12.6

 
16.3

 
 
 
14.9

 
Case reserve development above $250,000
 
 
4.5

 
1.0

 
1.0

 
2.7

 
8.8

 
6.4

 
5.6

 
1.0

 
6.0

 
2.2

 
7.0

 
 
 
5.9

 
   Large losses subtotal
 
 
15.4

%
28.5

%
16.3

%
13.8

%
28.1

%
27.3

%
34.4

%
22.6

%
30.8

%
20.0

%
29.8

%
 
 
25.5

%
IBNR incurred
 
 
26.9

 
1.1

 
17.0

 
6.0

 
25.9

 
21.0

 
22.2

 
8.9

 
21.6

 
15.3

 
23.2

 
 
 
18.5

 
Total catastrophe losses incurred
 
 
2.4

 
1.9

 
0.4

 
1.2

 
0.5

 
3.4

 
3.7

 
1.1

 
3.5

 
1.6

 
2.4

 
 
 
2.1

 
Remaining incurred
 
 
(1.2
)
 
20.6

 
13.5

 
(1.5
)
 
10.0

 
8.1

 
5.4

 
17.1

 
6.8

 
10.6

 
7.9

 
 
 
5.4

 
   Total loss ratio
 
 
43.5

%
52.1

%
47.2

%
19.5

%
64.5

%
59.8

%
65.7

%
49.7

%
62.7

%
47.5

%
63.3

%
 
 
51.5

%
Certain amounts may not add due to rounding. Ratios are calculated based on whole dollar amounts.


CINF Third-Quarter 2013 Supplemental Financial Data
10



Consolidated Cincinnati Insurance Companies
Loss Claim Count Detail
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
Three months ended
Six months ended
Nine months ended
Twelve months ended
 
12/31/13
9/30/13
6/30/13
3/31/13
12/31/12
9/30/12
6/30/12
3/31/12
6/30/13
6/30/12
9/30/13
9/30/12
12/31/13
12/31/12
Consolidated
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
New losses greater than $4,000,000
 
 
3

 
2

 
5

 
6

 
4

 
1

 
2

 
7

 
3

 
10

 
7

 
 
 
13

 
New losses $1,000,000-$4,000,000
 
 
28

 
21

 
21

 
28

 
27

 
29

 
19

 
42

 
48

 
70

 
75

 
 
 
103

 
New losses $250,000-$1,000,000
 
 
125

 
107

 
116

 
118

 
116

 
130

 
101

 
223

 
231

 
348

 
347

 
 
 
465

 
Case reserve development above $250,000
 
 
95

 
92

 
69

 
99

 
86

 
78

 
86

 
161

 
164

 
256

 
250

 
 
 
349

 
   Large losses total
 
 
251

 
222

 
211

 
251

 
233

 
238

 
208

 
433

 
446

 
684

 
679

 
 
 
930

 
Commercial Lines
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
New losses greater than $4,000,000
 
 
3

 
2

 
5

 
6

 
4

 
1

 
2

 
7

 
3

 
10

 
7

 
 
 
13

 
New losses $1,000,000-$4,000,000
 
 
18

 
17

 
17

 
22

 
21

 
18

 
15

 
34

 
33

 
52

 
54

 
 
 
76

 
New losses $250,000-$1,000,000
 
 
85

 
74

 
86

 
82

 
78

 
77

 
70

 
160

 
147

 
245

 
225

 
 
 
307

 
Case reserve development above $250,000
 
 
77

 
83

 
56

 
86

 
79

 
64

 
81

 
139

 
145

 
216

 
224

 
 
 
310

 
   Large losses total
 
 
183

 
176

 
164

 
196

 
182

 
160

 
168

 
340

 
328

 
523

 
510

 
 
 
706

 
Personal Lines
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
New losses greater than $4,000,000
 
 

 

 

 

 

 

 

 

 

 

 

 
 
 

 
New losses $1,000,000-$4,000,000
 
 
9

 
2

 
3

 
6

 
5

 
10

 
2

 
5

 
12

 
14

 
17

 
 
 
23

 
New losses $250,000-$1,000,000
 
 
34

 
19

 
24

 
29

 
31

 
44

 
21

 
43

 
65

 
77

 
96

 
 
 
125

 
Case reserve development above $250,000
 
 
15

 
8

 
12

 
11

 
3

 
8

 
4

 
20

 
12

 
35

 
15

 
 
 
26

 
   Large losses total
 
 
58

 
29

 
39

 
46

 
39

 
62

 
27

 
68

 
89

 
126

 
128

 
 
 
174

 
Excess & Surplus Lines
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
New losses greater than $4,000,000
 
 

 

 

 

 

 

 

 

 

 

 

 
 
 

 
New losses $1,000,000-$4,000,000
 
 
1

 
2

 
1

 

 
1

 
1

 
2

 
3

 
3

 
4

 
4

 
 
 
4

 
New losses $250,000-$1,000,000
 
 
6

 
14

 
6

 
7

 
7

 
9

 
10

 
20

 
19

 
26

 
26

 
 
 
33

 
Case reserve development above $250,000
 
 
3

 
1

 
1

 
2

 
4

 
6

 
1

 
2

 
7

 
5

 
11

 
 
 
13

 
   Large losses total
 
 
10

 
17

 
8

 
9

 
12

 
16

 
13

 
25

 
29

 
35

 
41

 
 
 
50

 
The sum of quarterly amounts may not equal the full year as each is computed independently.


CINF Third-Quarter 2013 Supplemental Financial Data
11



 Consolidated Cincinnati Insurance Companies
Agency Direct Written Premiums by Agency State by Line of Business for the Nine Months Ended September 30, 2013
 
 Commercial Lines
 
 Personal Lines
 
E & S
 
Consolidated
Comm'l
Change
%
Personal
Change
%
E & S
Change
%
Consol
Change
%
 Risk
State
Comm
Casualty
Comm
Property
Comm
Auto
Workers'
Comp
Spec
Packages
Surety & Exec Risk
Mach. &
Equipment
Personal
Auto
Home Owner
Other
Personal
All
Lines
2013
2012
Total
Total
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 OH
$
117.1

$
94.0

$
56.9

$

$
11.4

$
18.4

$
5.2

$
99.6

$
84.3

$
27.2

$
9.1

$
523.4

$
485.9

 
9.7

 
4.4

 
11.7

 
7.7

 IL
 
47.3

 
36.8

 
22.2

 
42.1

 
10.5

 
6.4

 
2.8

 
25.4

 
22.1

 
6.7

 
6.0

 
228.2

 
214.1

 
6.6

 
6.4

 
8.2

 
6.6

 IN
 
40.2

 
35.1

 
21.0

 
24.9

 
5.4

 
5.3

 
2.8

 
26.7

 
27.7

 
6.8

 
8.5

 
204.1

 
186.9

 
11.0

 
5.7

 
20.7

 
9.2

 PA
 
42.0

 
31.1

 
28.5

 
39.6

 
6.3

 
5.6

 
2.1

 
9.0

 
7.0

 
3.0

 
4.0

 
178.1

 
162.4

 
8.7

 
15.6

 
24.3

 
9.7

 GA
 
25.1

 
23.4

 
18.6

 
10.1

 
6.7

 
4.9

 
1.3

 
28.3

 
29.1

 
8.2

 
6.7

 
162.3

 
144.5

 
16.2

 
7.3

 
13.6

 
12.3

 MI
 
30.9

 
21.5

 
15.2

 
15.8

 
7.6

 
5.0

 
1.9

 
24.5

 
19.0

 
3.6

 
4.6

 
149.6

 
126.5

 
14.5

 
26.4

 
24.7

 
18.3

 NC
 
28.5

 
27.6

 
15.7

 
14.4

 
10.3

 
6.9

 
1.8

 
19.9

 
15.2

 
5.2

 
3.8

 
149.5

 
134.6

 
7.2

 
20.8

 
33.6

 
11.1

TN
 
24.0

 
23.0

 
15.2

 
9.8

 
8.0

 
4.1

 
1.6

 
12.3

 
13.9

 
4.1

 
2.2

 
118.2

 
100.0

 
17.9

 
19.1

 
17.1

 
18.2

KY
 
18.9

 
22.2

 
13.7

 
2.7

 
4.8

 
2.7

 
1.3

 
20.6

 
18.5

 
4.6

 
3.8

 
113.7

 
102.4

 
12.4

 
7.8

 
29.6

 
11.0

 VA
 
24.5

 
20.4

 
15.5

 
14.7

 
3.9

 
5.3

 
1.3

 
8.0

 
7.2

 
2.4

 
3.3

 
106.5

 
99.5

 
8.5

 
(0.4
)
 
11.9

 
7.0

WI
 
23.0

 
17.5

 
11.1

 
27.4

 
3.1

 
2.7

 
1.6

 
7.1

 
7.1

 
2.9

 
2.3

 
105.7

 
95.3

 
12.7

 
3.1

 
(0.3
)
 
10.7

 AL
 
17.0

 
18.7

 
8.0

 
1.0

 
7.2

 
2.5

 
1.0

 
14.7

 
23.9

 
5.3

 
4.1

 
103.4

 
93.2

 
13.7

 
5.7

 
36.8

 
10.9

MN
 
21.0

 
15.8

 
8.3

 
8.3

 
2.7

 
2.0

 
1.1

 
12.0

 
11.4

 
4.0

 
2.7

 
89.3

 
75.2

 
15.2

 
27.5

 
13.3

 
18.7

MO
 
20.2

 
19.3

 
11.6

 
11.3

 
5.7

 
2.1

 
1.4

 
4.6

 
6.4

 
1.4

 
4.0

 
87.9

 
76.7

 
14.9

 
12.9

 
14.9

 
14.6

 TX
 
30.0

 
20.3

 
18.6

 
1.7

 
0.8

 
1.7

 
1.5

 

 

 

 
8.3

 
83.0

 
62.8

 
32.4

 
24.7

 
31.5

 
32.3

 IA
 
15.9

 
14.1

 
7.0

 
16.3

 
2.9

 
3.0

 
1.2

 
3.8

 
4.2

 
1.4

 
1.4

 
71.4

 
65.2

 
10.5

 
3.6

 
2.6

 
9.3

MD
 
14.1

 
8.5

 
10.7

 
9.6

 
1.2

 
2.2

 
0.6

 
3.3

 
3.0

 
0.9

 
1.5

 
55.5

 
46.2

 
17.4

 
43.7

 
10.5

 
20.0

FL
 
15.4

 
12.3

 
5.5

 
1.1

 
0.4

 
1.4

 
0.5

 
6.1

 
8.6

 
1.5

 
2.5

 
55.3

 
59.5

 
(9.8
)
 
(2.0
)
 
0.4

 
(7.2
)
 NY
 
25.0

 
10.4

 
9.5

 
2.0

 
0.9

 
2.3

 
0.8

 
1.3

 
0.5

 
0.1

 
1.5

 
54.3

 
49.4

 
6.1

 
nm

 
63.3

 
11.1

AR
 
7.4

 
11.5

 
5.4

 
2.2

 
4.6

 
1.0

 
0.8

 
5.4

 
5.9

 
1.5

 
1.7

 
47.4

 
41.3

 
9.2

 
32.5

 
4.1

 
14.4

KS
 
8.0

 
9.3

 
4.5

 
5.7

 
2.7

 
1.4

 
0.6

 
4.0

 
5.5

 
1.2

 
0.9

 
43.8

 
38.9

 
15.2

 
5.9

 
(0.3
)
 
12.4

SC
 
9.1

 
7.6

 
6.0

 
3.1

 
2.2

 
1.8

 
0.4

 
4.6

 
3.1

 
0.9

 
1.3

 
40.1

 
32.1

 
15.6

 
61.2

 
66.8

 
24.4

AZ
 
11.2

 
6.4

 
8.8

 
3.7

 
0.7

 
1.1

 
0.5

 
2.7

 
2.0

 
0.7

 
1.1

 
38.9

 
31.8

 
23.3

 
25.5

 
(5.2
)
 
22.6

 UT
 
11.2

 
6.1

 
7.7

 
0.3

 
0.9

 
1.7

 
0.3

 
5.6

 
2.7

 
0.6

 
1.5

 
38.6

 
32.6

 
19.3

 
13.2

 
41.0

 
18.5

MT
 
10.8

 
6.2

 
5.8

 
0.1

 
0.8

 
0.5

 
0.5

 
1.9

 
1.9

 
0.5

 
0.5

 
29.4

 
25.3

 
14.6

 
17.9

 
96.4

 
15.9

NE
 
6.6

 
6.7

 
3.4

 
6.3

 
1.2

 
1.0

 
0.4

 
0.6

 
0.8

 
0.2

 
1.0

 
28.2

 
24.0

 
19.4

 
1.6

 
(3.9
)
 
17.3

CO
 
9.5

 
6.5

 
6.0

 
0.5

 
0.1

 
1.0

 
0.5

 

 
0.2

 

 
1.8

 
26.0

 
17.1

 
48.6

 
(4.0
)
 
125.6

 
51.5

ID
 
7.9

 
5.2

 
4.9

 
0.3

 
0.7

 
0.8

 
0.4

 
2.1

 
1.3

 
0.4

 
0.9

 
24.9

 
22.7

 
6.1

 
24.6

 
49.4

 
9.7

WV
 
6.9

 
5.6

 
5.3

 
1.5

 
2.1

 
0.5

 
0.4

 

 
0.4

 
0.1

 
1.9

 
24.7

 
21.7

 
14.2

 
(4.2
)
 
14.8

 
13.8

VT
 
3.5

 
3.3

 
2.2

 
5.7

 
0.7

 
1.0

 
0.2

 
1.1

 
1.1

 
0.3

 
0.7

 
19.8

 
17.7

 
12.9

 
6.4

 
5.9

 
11.8

ND
 
6.2

 
4.5

 
3.5

 

 
1.0

 
0.6

 
0.3

 
0.6

 
0.6

 
0.2

 
0.3

 
17.8

 
14.6

 
23.1

 
11.0

 
8.2

 
21.8

NH
 
2.7

 
2.4

 
1.3

 
2.1

 
0.6

 
0.4

 
0.2

 
1.4

 
1.4

 
0.4

 
0.7

 
13.6

 
10.9

 
28.0

 
8.8

 
69.0

 
24.5

OR
 
3.8

 
2.5

 
2.6

 
0.1

 

 
0.6

 
0.3

 
0.4

 
0.2

 
0.1

 
2.0

 
12.6

 
6.7

 
84.6

 
nm

 
52.5

 
88.7

WA
 
4.5

 
2.7

 
3.1

 

 

 
0.9

 
0.3

 

 

 

 
1.2

 
12.6

 
9.4

 
33.5

 
1.4

 
36.7

 
33.7

SD
 
2.5

 
2.2

 
1.4

 
2.3

 
0.5

 
0.4

 
0.2

 

 

 

 
0.4

 
9.9

 
9.0

 
9.8

 
13.9

 
18.8

 
10.2

NM
 
3.4

 
1.7

 
2.0

 
0.5

 
0.1

 
1.3

 

 

 

 

 
0.5

 
9.5

 
8.3

 
13.4

 
(59.4
)
 
36.5

 
14.5

 DE
 
2.7

 
2.0

 
1.8

 
2.0

 
0.3

 
0.2

 
0.2

 

 

 

 
0.2

 
9.4

 
8.9

 
3.7

 
0.1

 
150.3

 
4.8

 CT
 
1.8

 
1.6

 
0.9

 
0.4

 
0.1

 
0.1

 
0.1

 

 

 

 
0.2

 
5.3

 
3.2

 
78.2

 
(86.9
)
 
30.5

 
74.7

 WY
 
1.3

 
1.2

 
0.6

 

 

 
0.3

 

 

 

 

 
0.4

 
3.8

 
3.2

 
16.6

 
(7.9
)
 
10.5

 
15.9

 All Other
 
3.3

 
2.4

 
2.3

 
3.7

 
0.5

 
1.6

 

 

 

 

 
0.6

 
14.9

 
12.6

 
21.9

 
27.8

 
(11.9
)
 
19.5

 Total
$
704.4

$
569.6

$
392.3

$
293.3

$
119.6

$
102.7

$
38.4

$
357.6

$
336.2

$
96.4

$
100.1

$
3,110.6

$
2,772.3

 
12.6

 
10.2

 
20.3

 
12.2

 Other Direct
 

 
1.0

 
3.1

 
3.3

 

 

 

 
6.2

 
0.2

 

 

 
13.8

 
3.6

 
116.2

 
nm

 
nm

 
287.4

 Total Direct
$
704.4

$
570.6

$
395.4

$
296.6

$
119.6

$
102.7

$
38.4

$
363.8

$
336.4

$
96.4

$
100.1

$
3,124.4

$
2,775.9

 
12.8

 
11.1

 
20.3

 
12.6

Dollar amounts shown are rounded to the nearest hundred thousand; certain amounts may not add due to rounding. Percentage changes are calculated based on whole dollar amounts.
*nm - Not meaningful

CINF Third-Quarter 2013 Supplemental Financial Data
12



Quarterly Property Casualty Data - Commercial Lines
(Dollars in millions)
Three months ended
Six months ended
Nine months ended
Twelve months ended
 
12/31/13
9/30/13
6/30/13
3/31/13
12/31/12
9/30/12
6/30/12
3/31/12
6/30/13
6/30/12
9/30/13
9/30/12
12/31/13
12/31/12
Commercial casualty:
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
Written premiums
 
 
 
$
232

 
$
222

 
$
237

 
$
189

 
$
200

 
$
202

 
$
202

 
$
459

 
$
404

 
$
691

 
$
604

 
 
 
 
$
793

 
Earned premiums
 
 
 
 
221

 
 
211

 
 
204

 
 
198

 
 
197

 
 
191

 
 
181

 
 
415

 
 
372

 
 
636

 
 
569

 
 
 
 
 
767

 
Current accident year before catastrophe losses
 
 
 
 
53.5

%
 
55.7

%
 
60.8

%
 
67.5

%
 
52.1

%
 
67.2

%
 
70.2

%
 
58.2

%
 
68.7

%
 
56.6

%
 
63.0

%
 
 
 
 
64.1

%
Current accident year catastrophe losses
 
 
 
 

 
 

 
 

 
 

 
 

 
 

 
 

 
 

 
 

 
 

 
 

 
 
 
 
 

 
Prior accident years before catastrophe losses
 
 
 
 
(8.4
)
 
 
(15.1
)
 
 
(11.5
)
 
 
(24.0
)
 
 
(12.9
)
 
 
(29.2
)
 
 
(26.7
)
 
 
(13.3
)
 
 
(28.0
)
 
 
(11.6
)
 
 
(22.8
)
 
 
 
 
 
(23.1
)
 
Prior accident years catastrophe losses
 
 
 
 

 
 

 
 

 
 

 
 

 
 

 
 

 
 

 
 

 
 

 
 

 
 
 
 
 

 
   Total loss and loss expense ratio
 
 
 
 
45.1

%
 
40.6

%
 
49.3

%
 
43.5

%
 
39.2

%
 
38.0

%
 
43.5

%
 
44.9

%
 
40.7

%
 
45.0

%
 
40.2

%
 
 
 
 
41.0

%
Commercial property:
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
Written premiums
 
 
 
$
186

 
$
164

 
$
166

 
$
136

 
$
150

 
$
146

 
$
141

 
$
330

 
$
287

 
$
516

 
$
437

 
 
 
 
$
573

 
Earned premiums
 
 
 
 
161

 
 
152

 
 
147

 
 
142

 
 
138

 
 
134

 
 
131

 
 
299

 
 
265

 
 
460

 
 
403

 
 
 
 
 
545

 
Current accident year before catastrophe losses
 
 
 
 
49.6

%
 
52.9

%
 
48.9

%
 
28.0

%
 
45.3

%
 
55.3

%
 
57.2

%
 
50.9

%
 
56.2

%
 
50.5

%
 
52.5

%
 
 
 
 
46.1

%
Current accident year catastrophe losses
 
 
 
 
19.1

 
 
28.4

 
 
2.8

 
 
10.4

 
 
29.6

 
 
56.7

 
 
31.4

 
 
15.8

 
 
44.3

 
 
17.0

 
 
39.2

 
 
 
 
 
31.7

 
Prior accident years before catastrophe losses
 
 
 
 
1.4

 
 
(6.0
)
 
 
2.0

 
 
(2.3
)
 
 
(2.1
)
 
 
(3.4
)
 
 
(4.4
)
 
 
(2.0
)
 
 
(4.0
)
 
 
(0.9
)
 
 
(3.3
)
 
 
 
 
 
(3.1
)
 
Prior accident years catastrophe losses
 
 
 
 
(2.0
)
 
 
(3.2
)
 
 
(1.9
)
 
 
(2.1
)
 
 
(0.7
)
 
 
1.3

 
 
(5.8
)
 
 
(2.6
)
 
 
(2.2
)
 
 
(2.4
)
 
 
(1.7
)
 
 
 
 
 
(1.8
)
 
   Total loss and loss expense ratio
 
 
 
 
68.1

%
 
72.1

%
 
51.8

%
 
34.0

%
 
72.1

%
 
109.9
%
 
78.4

%
 
62.1

%
 
94.3

%
 
64.2

%
 
86.7

%
 
 
 
 
72.9

%
Commercial auto:
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
Written premiums
 
 
 
$
128

 
$
127

 
$
135

 
$
106

 
$
109

 
$
115

 
$
114

 
$
262

 
$
229

 
$
390

 
$
338

 
 
 
 
$
444

 
Earned premiums
 
 
 
 
124

 
 
117

 
 
114

 
 
111

 
 
108

 
 
106

 
 
101

 
 
231

 
 
207

 
 
355

 
 
315

 
 
 
 
 
426

 
Current accident year before catastrophe losses
 
 
 
 
64.3

%
 
76.3

%
 
59.6

%
 
66.2

%
 
71.1

%
 
71.8

%
 
73.9

%
 
68.1

%
 
72.8

%
 
66.7

%
 
72.2

%
 
 
 
 
70.7

%
Current accident year catastrophe losses
 
 
 
 
0.9

 
 
1.5

 
 
0.4

 
 
(0.2
)
 
 
0.8

 
 
3.2

 
 
1.4

 
 
1.0

 
 
2.4

 
 
0.9

 
 
1.8

 
 
 
 
 
1.3

 
Prior accident years before catastrophe losses
 
 
 
 
(0.4
)
 
 
(3.2
)
 
 
2.1

 
 
7.3

 
 
4.9

 
 
(1.8
)
 
 
(11.9
)
 
 
(0.7
)
 
 
(6.8
)
 
 
(0.5
)
 
 
(2.7
)
 
 
 
 
 
(0.1
)
 
Prior accident years catastrophe losses
 
 
 
 
(0.2
)
 
 
(0.3
)
 
 
(0.2
)
 
 

 
 
(0.2
)
 
 
(0.3
)
 
 
(0.5
)
 
 
(0.2
)
 
 
(0.4
)
 
 
(0.2
)
 
 
(0.3
)
 
 
 
 
 
(0.2
)
 
   Total loss and loss expense ratio
 
 
 
 
64.6

%
 
74.3

%
 
61.9

%
 
73.3

%
 
76.6

%
 
72.9

%
 
62.9

%
 
68.2

%
 
68.0

%
 
66.9

%
 
71.0

%
 
 
 
 
71.7

%
Workers' compensation:
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
Written premiums
 
 
 
$
90

 
$
85

 
$
113

 
$
84

 
$
78

 
$
86

 
$
93

 
$
198

 
$
179

 
$
288

 
$
257

 
 
 
 
$
341

 
Earned premiums
 
 
 
 
95

 
 
87

 
 
88

 
 
89

 
 
89

 
 
85

 
 
81

 
 
175

 
 
166

 
 
270

 
 
255

 
 
 
 
 
344

 
Current accident year before catastrophe losses
 
 
 
 
78.6

%
 
84.8

%
 
71.8

%
 
87.6

%
 
80.8

%
 
80.8

%
 
82.7

%
 
78.3

%
 
81.7

%
 
78.4

%
 
81.5

%
 
 
 
 
83.0

%
Current accident year catastrophe losses
 
 
 
 

 
 

 
 

 
 

 
 

 
 

 
 

 
 

 
 

 
 

 
 

 
 
 
 
 

 
Prior accident years before catastrophe losses
 
 
 
 
9.3

 
 
(17.8
)
 
 
(8.0
)
 
 
(26.2
)
 
 
(25.7
)
 
 
(14.3
)
 
 
(19.0
)
 
 
(12.9
)
 
 
(16.6
)
 
 
(5.1
)
 
 
(19.8
)
 
 
 
 
 
(21.5
)
 
Prior accident years catastrophe losses
 
 
 
 

 
 

 
 

 
 

 
 

 
 

 
 

 
 

 
 

 
 

 
 

 
 
 
 
 

 
   Total loss and loss expense ratio
 
 
 
 
87.9

%
 
67.0

%
 
63.8

%
 
61.4

%
 
55.1

%
 
66.5

%
 
63.7

%
 
65.4

%
 
65.1

%
 
73.3

%
 
61.7

%
 
 
 
 
61.5

%
Specialty package:
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
Written premiums
 
 
 
$
36

 
$
36

 
$
40

 
$
36

 
$
39

 
$
38

 
$
40

 
$
76

 
$
78

 
$
112

 
$
117

 
 
 
 
$
153

 
Earned premiums
 
 
 
 
38

 
 
37

 
 
39

 
 
39

 
 
37

 
 
37

 
 
38

 
 
76

 
 
75

 
 
114

 
 
112

 
 
 
 
 
151

 
Current accident year before catastrophe losses
 
 
 
 
56.2

%
 
80.0

%
 
73.5

%
 
57.5

%
 
56.7

%
 
72.8

%
 
66.4

%
 
76.7

%
 
69.6

%
 
69.9

%
 
65.3

%
 
 
 
 
63.4

%
Current accident year catastrophe losses
 
 
 
 
22.9

 
 
16.1

 
 
6.4

 
 
10.1

 
 
29.3

 
 
23.9

 
 
24.8

 
 
11.2

 
 
24.4

 
 
15.1

 
 
26.0

 
 
 
 
 
22.0

 
Prior accident years before catastrophe losses
 
 
 
 
9.0

 
 
(3.3
)
 
 
(2.5
)
 
 
(8.7
)
 
 
9.1

 
 
(3.0
)
 
 
(14.0
)
 
 
(2.8
)
 
 
(8.5
)
 
 
1.1

 
 
(2.7
)
 
 
 
 
 
(4.2
)
 
Prior accident years catastrophe losses
 
 
 
 
(0.1
)
 
 
(0.6
)
 
 
(3.4
)
 
 
9.3

 
 
(14.8
)
 
 
(0.2
)
 
 
(12.6
)
 
 
(2.0
)
 
 
(6.5
)
 
 
(1.4
)
 
 
(9.2
)
 
 
 
 
 
(4.5
)
 
   Total loss and loss expense ratio
 
 
 
 
88.0

%
 
92.2

%
 
74.0

%
 
68.2

%
 
80.3

%
 
93.5

%
 
64.6

%
 
83.1

%
 
79.0

%
 
84.7

%
 
79.4

%
 
 
 
 
76.7

%
Surety and executive risk:
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
Written premiums
 
 
 
$
34

 
$
33

 
$
26

 
$
27

 
$
31

 
$
29

 
$
27

 
$
59

 
$
56

 
$
93

 
$
87

 
 
 
 
$
114

 
Earned premiums
 
 
 
 
30

 
 
30

 
 
29

 
 
29

 
 
28

 
 
27

 
 
27

 
 
59

 
 
54

 
 
89

 
 
82

 
 
 
 
 
111

 
Current accident year before catastrophe losses
 
 
 
 
57.1

%
 
60.1

%
 
44.5

%
 
57.7

%
 
60.4

%
 
72.1

%
 
49.2

%
 
52.4

%
 
60.9

%
 
54.0

%
 
60.7

%
 
 
 
 
59.9

%
Current accident year catastrophe losses
 
 
 
 

 
 

 
 

 
 

 
 

 
 

 
 

 
 

 
 

 
 

 
 

 
 
 
 
 

 
Prior accident years before catastrophe losses
 
 
 
 
(16.3
)
 
 
4.8

 
 
60.8

 
 
(23.9
)
 
 
(17.2
)
 
 
10.3

 
 
34.8

 
 
32.4

 
 
22.3

 
 
15.9

 
 
8.9

 
 
 
 
 
0.4

 
Prior accident years catastrophe losses
 
 
 
 

 
 

 
 

 
 

 
 

 
 

 
 

 
 

 
 

 
 

 
 

 
 
 
 
 

 
   Total loss and loss expense ratio
 
 
 
 
40.8

%
 
64.9

%
 
105.3
%
 
33.8

%
 
43.2

%
 
82.4

%
 
84.0

%
 
84.8

%
 
83.2

%
 
69.9

%
 
69.6

%
 
 
 
 
60.3

%
Machinery and equipment:
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
Written premiums
 
 
 
$
13

 
$
11

 
$
11

 
$
10

 
$
12

 
$
10

 
$
9

 
$
22

 
$
19

 
$
35

 
$
31

 
 
 
 
$
41

 
Earned premiums
 
 
 
 
11

 
 
11

 
 
10

 
 
10

 
 
10

 
 
10

 
 
9

 
 
21

 
 
19

 
 
32

 
 
29

 
 
 
 
 
39

 
Current accident year before catastrophe losses
 
 
 
 
26.7

%
 
45.8

%
 
15.0

%
 
11.5

%
 
19.9

%
 
23.8

%
 
36.0

%
 
30.5

%
 
29.8

%
 
29.2

%
 
26.4

%
 
 
 
 
22.5

%
Current accident year catastrophe losses
 
 
 
 

 
 

 
 

 
 

 
 

 
 

 
 

 
 

 
 

 
 

 
 

 
 
 
 
 

 
Prior accident years before catastrophe losses
 
 
 
 
(1.1
)
 
 
(4.9
)
 
 
8.0

 
 
(4.1
)
 
 
(3.9
)
 
 
(2.5
)
 
 
3.2

 
 
1.5

 
 
0.4

 
 
0.6

 
 
(1.1
)
 
 
 
 
 
(1.9
)
 
Prior accident years catastrophe losses
 
 
 
 

 
 

 
 

 
 

 
 

 
 

 
 

 
 

 
 

 
 

 
 

 
 
 
 
 

 
   Total loss and loss expense ratio
 
 
 
 
25.6

%
 
40.9

%
 
23.0

%
 
7.4

%
 
16.0

%
 
21.3

%
 
39.2

%
 
32.0

%
 
30.2

%
 
29.8

%
 
25.3

%
 
 
 
 
20.6

%
Dollar amounts shown are rounded to millions; certain amounts may not add due to rounding. Ratios are calculated based on whole dollar amounts. The sum of quarterly amounts may not equal the full year as each is computed independently.

CINF Third-Quarter 2013 Supplemental Financial Data
13



Quarterly Property Casualty Data - Personal Lines
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
(Dollars in millions)
Three months ended
Six months ended
Nine months ended
Twelve months ended
 
12/31/13
9/30/13
6/30/13
3/31/13
12/31/12
9/30/12
6/30/12
3/31/12
6/30/13
6/30/12
9/30/13
9/30/12
12/31/13
12/31/12
Personal auto:
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
Written premiums
 
 
 
$
128

 
$
125

 
$
100

 
$
102

 
$
117

 
$
115

 
$
91

 
$
225

 
 $
206

 
$
353

 
$
323

 
 
 
 
$
425

 
Earned premiums
 
 
 
 
112

 
 
109

 
 
107

 
 
105

 
 
101

 
 
100

 
 
98

 
 
216

 
 
198

 
 
328

 
 
299

 
 
 
 
 
404

 
Current accident year before catastrophe losses
 
 
 
 
71.7

%
 
85.4

%
 
66.9

%
 
71.6

%
 
68.2

%
 
78.0

%
 
73.5

%
 
76.3

%
 
75.8

%
 
74.7

%
 
73.2

%
 
 
 
 
72.8

%
Current accident year catastrophe losses
 
 
 
 
1.3

 
 
1.4

 
 
1.4

 
 
(0.3
)
 
 
(3.1
)
 
 
9.7

 
 
5.1

 
 
1.4

 
 
7.4

 
 
1.4

 
 
3.9

 
 
 
 
 
2.8

 
Prior accident years before catastrophe losses
 
 
 
 
(0.4
)
 
 
(10.2
)
 
 
7.9

 
 
1.4

 
 
(5.2
)
 
 
(4.7
)
 
 
(8.1
)
 
 
(1.2
)
 
 
(6.4
)
 
 
(0.9
)
 
 
(6.0
)
 
 
 
 
 
(4.1
)
 
Prior accident years catastrophe losses
 
 
 
 
(0.4
)
 
 
(0.4
)
 
 
(0.3
)
 
 
(0.1
)
 
 
(0.3
)
 
 
(0.7
)
 
 
(0.8
)
 
 
(0.4
)
 
 
(0.8
)
 
 
(0.4
)
 
 
(0.6
)
 
 
 
 
 
(0.5
)
 
   Total loss and loss expense ratio
 
 
 
 
72.2

%
 
76.2

%
 
75.9

%
 
72.6

%
 
59.6

%
 
82.3

%
 
69.7

%
 
76.1

%
 
76.0

%
 
74.8

%
 
70.5

%
 
 
 
 
71.0

%
Homeowner:
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
Written premiums
 
 
 
$
118

 
$
116

 
$
89

 
$
93

 
$
105

 
$
103

 
$
77

 
$
205

 
 $
180

 
$
323

 
$
285

 
 
 
 
$
378

 
Earned premiums
 
 
 
 
103

 
 
99

 
 
96

 
 
92

 
 
90

 
 
87

 
 
84

 
 
195

 
 
171

 
 
298

 
 
261

 
 
 
 
 
353

 
Current accident year before catastrophe losses
 
 
 
 
55.2

%
 
50.5

%
 
40.6

%
 
52.1

%
 
80.7

%
 
74.0

%
 
63.0

%
 
45.6

%
 
68.6

%
 
48.9

%
 
72.8

%
 
 
 
 
67.4

%
Current accident year catastrophe losses
 
 
 
 
18.7

 
 
30.1

 
 
9.4

 
 
10.4

 
 
28.1

 
 
59.2

 
 
60.4

 
 
19.9

 
 
59.8

 
 
19.5

 
 
48.9

 
 
 
 
 
38.8

 
Prior accident years before catastrophe losses
 
 
 
 
(3.2
)
 
 
(7.4
)
 
 
(0.7
)
 
 
(17.3
)
 
 
(11.9
)
 
 
(6.0
)
 
 
(2.9
)
 
 
(4.1
)
 
 
(4.5
)
 
 
(3.8
)
 
 
(7.1
)
 
 
 
 
 
(9.7
)
 
Prior accident years catastrophe losses
 
 
 
 
(4.2
)
 
 
(2.0
)
 
 
(2.4
)
 
 
(0.4
)
 
 
(4.9
)
 
 
(5.7
)
 
 
(9.8
)
 
 
(2.2
)
 
 
(7.7
)
 
 
(2.9
)
 
 
(6.8
)
 
 
 
 
 
(5.1
)
 
   Total loss and loss expense ratio
 
 
 
 
66.5

%
 
71.2

%
 
46.9

%
 
44.8

%
 
92.0

%
 
121.5
%
 
110.7
%
 
59.2

%
 
116.2
%
 
61.7

%
 
107.8
%
 
 
 
 
91.4

%
Other personal:
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
Written premiums
 
 
 
$
32

 
$
32

 
$
26

 
$
27

 
$
31

 
$
32

 
$
25

 
$
58

 
 $
57

 
$
90

 
$
88

 
 
 
 
$
115

 
Earned premiums
 
 
 
 
29

 
 
29

 
 
28

 
 
29

 
 
28

 
 
27

 
 
27

 
 
57

 
 
54

 
 
86

 
 
82

 
 
 
 
 
111

 
Current accident year before catastrophe losses
 
 
 
 
56.3

%
 
52.5

%
 
56.7

%
 
38.6

%
 
46.2

%
 
68.6

%
 
63.1

%
 
54.5

%
 
65.9

%
 
55.2

%
 
59.2

%
 
 
 
 
53.8

%
Current accident year catastrophe losses
 
 
 
 
5.5

 
 
4.3

 
 
1.5

 
 
4.5

 
 
18.4

 
 
6.0

 
 
11.7

 
 
2.9

 
 
8.8

 
 
3.8

 
 
12.1

 
 
 
 
 
10.1

 
Prior accident years before catastrophe losses
 
 
 
 
(39.8
)
 
 
(17.8
)
 
 
(1.5
)
 
 
(46.1
)
 
 
(30.4
)
 
 
6.2

 
 
(22.1
)
 
 
(9.5
)
 
 
(7.8
)
 
 
(19.9
)
 
 
(15.5
)
 
 
 
 
 
(23.5
)
 
Prior accident years catastrophe losses
 
 
 
 
(1.6
)
 
 
(0.9
)
 
 
(1.2
)
 
 
(0.2
)
 
 
(1.2
)
 
 
(1.2
)
 
 
(3.1
)
 
 
(1.1
)
 
 
(2.1
)
 
 
(1.3
)
 
 
(1.8
)
 
 
 
 
 
(1.4
)
 
   Total loss and loss expense ratio
 
 
 
 
20.4

%
 
38.1

%
 
55.5

%
 
(3.2
)
%
 
33.0

%
 
79.6

%
 
49.6

%
 
46.8

%
 
64.8

%
 
37.8

%
 
54.0

%
 
 
 
 
39.0

%
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
Quarterly Property Casualty Data - Excess & Surplus Lines
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
(Dollars in millions)
Three months ended
Six months ended
Nine months ended
Twelve months ended
 
12/31/13
9/30/13
6/30/13
3/31/13
12/31/12
9/30/12
6/30/12
3/31/12
6/30/13
6/30/12
9/30/13
9/30/12
12/31/13
12/31/12
Excess & Surplus:
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
Written premiums
 
 
 
$
34

 
$
33

 
$
27

 
$
27

 
$
27

 
$
27

 
$
24

 
$
60

 
$
51

 
$
94

 
$
78

 
 
 
 
$
105

 
Earned premiums
 
 
 
 
30

 
 
28

 
 
27

 
 
25

 
 
25

 
 
22

 
 
21

 
 
55

 
 
43

 
 
85

 
 
68

 
 
 
 
 
93

 
Current accident year before catastrophe losses
 
 
 
 
67.2

%
 
65.7

%
 
73.6

%
 
52.3

%
 
87.5

%
 
74.6

%
 
78.3

%
 
69.6

%
 
76.4

%
 
68.7

%
 
80.4

%
 
 
 
 
72.8

%
Current accident year catastrophe losses
 
 
 
 
3.4

 
 
0.9

 
 
0.1

 
 
1.4

 
 
1.4

 
 
3.2

 
 
2.4

 
 
0.6

 
 
2.8

 
 
1.6

 
 
2.3

 
 
 
 
 
2.1

 
Prior accident years before catastrophe losses
 
 
 
 
(13.7
)
 
 
(0.7
)
 
 
(8.8
)
 
 
(15.3
)
 
 
(6.0
)
 
 
0.7

 
 
(0.4
)
 
 
(4.7
)
 
 
0.2

 
 
(7.9
)
 
 
(2.0
)
 
 
 
 
 
(5.6
)
 
Prior accident years catastrophe losses
 
 
 
 
(0.9
)
 
 
1.0

 
 
0.3

 
 
(0.2
)
 
 
(0.7
)
 
 
0.3

 
 
1.3

 
 
0.6

 
 
0.7

 
 
0.1

 
 
0.2

 
 
 
 
 
0.1

 
   Total loss and loss expense ratio
 
 
 
 
56.0

%
 
66.9

%
 
65.2

%
 
38.2

%
 
82.2

%
 
78.8

%
 
81.6

%
 
66.1

%
 
80.1

%
 
62.5

%
 
80.9

%
 
 
 
 
69.4

%
Dollar amounts shown are rounded to millions; certain amounts may not add due to rounding. Ratios are calculated based on whole dollar amounts. The sum of quarterly amounts may not equal the full year as each is computed independently


CINF Third-Quarter 2013 Supplemental Financial Data
14



Cincinnati Insurance Companies Consolidated
Loss and Loss Expense Analysis
(In millions)
 
 
 
 
 
 
 
Change in
 
Change in
 
Change in
 
Total
 
 
 
 
 
Loss
 
 
 
Paid
 
Paid loss
 
Total
 
case
 
IBNR
 
loss expense
 
change in
 
Case
 
IBNR
 
expense
 
Total
 
losses
 
expense
 
paid
 
reserves
 
reserves
 
reserves
 
reserves
 
incurred
 
incurred
 
incurred
 
incurred
Gross loss and loss expense incurred for the nine months ended September 30, 2013
 
 
 
 
 
 
 
 
 
 
 
 
 
 
  Commercial casualty
$
185

$
98

$
283

$

$
22

$
(11
)
$
11

$
185

$
22

$
87

$
294

  Commercial property
 
260

 
23

 
283

 
9

 
1

 

 
10

 
269

 
1

 
23

 
293

  Commercial auto
 
194

 
32

 
226

 
7

 
4

 
2

 
13

 
201

 
4

 
34

 
239

  Workers' compensation
 
153

 
32

 
185

 
(20
)
 
44

 
(6
)
 
18

 
133

 
44

 
26

 
203

  Specialty packages
 
113

 
14

 
127

 
(37
)
 
4

 
(2
)
 
(35
)
 
76

 
4

 
12

 
92

  Surety and executive risk
 
35

 
12

 
47

 
17

 
5

 
(4
)
 
18

 
52

 
5

 
8

 
65

  Machinery and equipment
 
9

 

 
9

 

 

 

 

 
9

 

 

 
9

    Total commercial lines
 
949

 
211

 
1,160

 
(24
)
 
80

 
(21
)
 
35

 
925

 
80

 
190

 
1,195

 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
  Personal auto
 
197

 
35

 
232

 
32

 

 
6

 
38

 
229

 

 
41

 
270

  Homeowners
 
189

 
20

 
209

 
3

 
(27
)
 
(2
)
 
(26
)
 
192

 
(27
)
 
18

 
183

  Other personal
 
35

 
3

 
38

 
8

 
(14
)
 

 
(6
)
 
43

 
(14
)
 
3

 
32

    Total personal lines
 
421

 
58

 
479

 
43

 
(41
)
 
4

 
6

 
464

 
(41
)
 
62

 
485

 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
  Commercial casualty & property
 
17

 
8

 
25

 
10

 
13

 
5

 
28

 
27

 
13

 
13

 
53

    Total excess & surplus lines
 
17

 
8

 
25

 
10

 
13

 
5

 
28

 
27

 
13

 
13

 
53

      Total property casualty
$
1,387

$
277

$
1,664

$
29

$
52

$
(12
)
$
69

$
1,416

$
52

$
265

$
1,733

 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
Ceded loss and loss expense incurred for the nine months ended September 30, 2013
 
 
 
 
 
 
 
 
 
 
 
 
 
 
  Commercial casualty
$
9

$
4

$
13

$
(5
)
$
1

$

$
(4
)
$
4

$
1

$
4

$
9

  Commercial property
 
9

 
1

 
10

 
(9
)
 
(4
)
 

 
(13
)
 

 
(4
)
 
1

 
(3
)
  Commercial auto
 

 

 

 
2

 

 

 
2

 
2

 

 

 
2

  Workers' compensation
 
8

 

 
8

 
(5
)
 

 

 
(5
)
 
3

 

 

 
3

  Specialty packages
 
28

 
1

 
29

 
(32
)
 
(1
)
 

 
(33
)
 
(4
)
 
(1
)
 
1

 
(4
)
  Surety and executive risk
 
4

 

 
4

 
(1
)
 

 

 
(1
)
 
3

 

 

 
3

  Machinery and equipment
 

 

 

 

 

 

 

 

 

 

 

    Total commercial lines
 
58

 
6

 
64

 
(50
)
 
(4
)
 

 
(54
)
 
8

 
(4
)
 
6

 
10

 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
  Personal auto
 
1

 

 
1

 
23

 

 

 
23

 
24

 

 

 
24

  Homeowners
 
1

 

 
1

 
3

 
(5
)
 

 
(2
)
 
4

 
(5
)
 

 
(1
)
  Other personal
 

 

 

 

 

 

 

 

 

 

 

    Total personal lines
 
2

 

 
2

 
26

 
(5
)
 

 
21

 
28

 
(5
)
 

 
23

 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
  Commercial casualty & property
 
2

 

 
2

 
(1
)
 
(1
)
 

 
(2
)
 
1

 
(1
)
 

 

    Total excess & surplus lines
 
2

 

 
2

 
(1
)
 
(1
)
 

 
(2
)
 
1

 
(1
)
 

 

      Total property casualty
$
62

$
6

$
68

$
(25
)
$
(10
)
$

$
(35
)
$
37

$
(10
)
$
6

$
33

 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
Net loss and loss expense incurred for the nine months ended September 30, 2013
 
 
 
 
 
 
 
 
 
 
 
 
 
 
  Commercial casualty
$
176

$
94

$
270

$
5

$
21

$
(11
)
$
15

$
181

$
21

$
83

$
285

  Commercial property
 
251

 
22

 
273

 
18

 
5

 

 
23

 
269

 
5

 
22

 
296

  Commercial auto
 
194

 
32

 
226

 
5

 
4

 
2

 
11

 
199

 
4

 
34

 
237

  Workers' compensation
 
145

 
32

 
177

 
(15
)
 
44

 
(6
)
 
23

 
130

 
44

 
26

 
200

  Specialty packages
 
85

 
13

 
98

 
(5
)
 
5

 
(2
)
 
(2
)
 
80

 
5

 
11

 
96

  Surety and executive risk
 
31

 
12

 
43

 
18

 
5

 
(4
)
 
19

 
49

 
5

 
8

 
62

  Machinery and equipment
 
9

 

 
9

 

 

 

 

 
9

 

 

 
9

    Total commercial lines
 
891

 
205

 
1,096

 
26

 
84

 
(21
)
 
89

 
917

 
84

 
184

 
1,185

 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
  Personal auto
 
196

 
35

 
231

 
9

 

 
6

 
15

 
205

 

 
41

 
246

  Homeowners
 
188

 
20

 
208

 

 
(22
)
 
(2
)
 
(24
)
 
188

 
(22
)
 
18

 
184

  Other personal
 
35

 
3

 
38

 
8

 
(14
)
 

 
(6
)
 
43

 
(14
)
 
3

 
32

    Total personal lines
 
419

 
58

 
477

 
17

 
(36
)
 
4

 
(15
)
 
436

 
(36
)
 
62

 
462

 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
  Commercial casualty & property
 
15

 
8

 
23

 
11

 
14

 
5

 
30

 
26

 
14

 
13

 
53

    Total excess & surplus lines
 
15

 
8

 
23

 
11

 
14

 
5

 
30

 
26

 
14

 
13

 
53

      Total property casualty
$
1,325

$
271

$
1,596

$
54

$
62

$
(12
)
$
104

$
1,379

$
62

$
259

$
1,700

 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 

CINF Third-Quarter 2013 Supplemental Financial Data
15



Cincinnati Insurance Companies Consolidated
Loss and Loss Expense Analysis
(In millions)
 
 
 
Paid
 
 
 
Change in
 
Change in
 
Change in
 
Total
 
 
 
 
 
Loss
 
 
 
Paid
 
loss
 
Total
 
case
 
IBNR
 
loss expense
 
change in
 
Case
 
IBNR
 
expense
 
Total
 
losses
 
expense
 
paid
 
reserves
 
reserves
 
reserves
 
reserves
 
incurred
 
incurred
 
incurred
 
incurred
Gross loss and loss expense incurred for the three months ended September 30, 2013
 
 
 
 
 
 
 
 
 
 
 
 
 
 
  Commercial casualty
$
57

$
33

$
90

$
(4
)
$
8

$
5

$
9

$
53

$
8

$
38

$
99

  Commercial property
 
94

 
8

 
102

 
8

 
(5
)
 
1

 
4

 
102

 
(5
)
 
9

 
106

  Commercial auto
 
68

 
11

 
79

 
5

 
(4
)
 
2

 
3

 
73

 
(4
)
 
13

 
82

  Workers' compensation
 
51

 
9

 
60

 
1

 
25

 

 
26

 
52

 
25

 
9

 
86

  Specialty packages
 
41

 
5

 
46

 
(21
)
 
3

 
(1
)
 
(19
)
 
20

 
3

 
4

 
27

  Surety and executive risk
 
10

 
4

 
14

 
3

 

 
(3
)
 

 
13

 

 
1

 
14

  Machinery and equipment
 
2

 

 
2

 

 

 

 

 
2

 

 

 
2

    Total commercial lines
 
323

 
70

 
393

 
(8
)
 
27

 
4

 
23

 
315

 
27

 
74

 
416

 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
  Personal auto
 
67

 
11

 
78

 
17

 
(6
)
 
3

 
14

 
84

 
(6
)
 
14

 
92

  Homeowners
 
78

 
7

 
85

 
1

 
(19
)
 
1

 
(17
)
 
79

 
(19
)
 
8

 
68

  Other personal
 
12

 
1

 
13

 
5

 
(13
)
 

 
(8
)
 
17

 
(13
)
 
1

 
5

    Total personal lines
 
157

 
19

 
176

 
23

 
(38
)
 
4

 
(11
)
 
180

 
(38
)
 
23

 
165

 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
  Commercial casualty & property
 
7

 
3

 
10

 
(2
)
 
8

 
1

 
7

 
5

 
8

 
4

 
17

    Total excess & surplus lines
 
7

 
3

 
10

 
(2
)
 
8

 
1

 
7

 
5

 
8

 
4

 
17

      Total property casualty
$
487

$
92

$
579

$
13

$
(3
)
$
9

$
19

$
500

$
(3
)
$
101

$
598

 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
Ceded loss and loss expense incurred for the three months ended September 30, 2013
 
 
 
 
 
 
 
 
 
 
 
 
 
 
  Commercial casualty
$
9

$
4

$
13

$
(5
)
$
1

$

$
(4
)
$
4

$
1

$
4

$
9

  Commercial property
 
2

 

 
2

 
(4
)
 
(2
)
 

 
(6
)
 
(2
)
 
(2
)
 

 
(4
)
  Commercial auto
 

 

 

 

 

 

 

 

 

 

 

  Workers' compensation
 
3

 

 
3

 

 
(1
)
 

 
(1
)
 
3

 
(1
)
 

 
2

  Specialty packages
 
8

 

 
8

 
(13
)
 

 

 
(13
)
 
(5
)
 

 

 
(5
)
  Surety and executive risk
 
2

 
(1
)
 
1

 

 

 

 

 
2

 

 
(1
)
 
1

  Machinery and equipment
 

 

 

 

 

 

 

 

 

 

 

    Total commercial lines
 
17

 

 
17

 
(19
)
 
(3
)
 

 
(22
)
 
(2
)
 
(3
)
 

 
(5
)
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
  Personal auto
 

 

 

 
10

 

 

 
10

 
10

 

 

 
10

  Homeowners
 
(1
)
 

 
(1
)
 
3

 
(2
)
 

 
1

 
2

 
(2
)
 

 

  Other personal
 

 

 

 

 

 

 

 

 

 

 

    Total personal lines
 
(1
)
 

 
(1
)
 
13

 
(2
)
 

 
11

 
12

 
(2
)
 

 
10

 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
  Commercial casualty & property
 
1

 

 
1

 
(1
)
 

 

 
(1
)
 

 

 

 

    Total excess & surplus lines
 
1

 

 
1

 
(1
)
 

 

 
(1
)
 

 

 

 

      Total property casualty
$
17

$

$
17

$
(7
)
$
(5
)
$

$
(12
)
$
10

$
(5
)
$

$
5

 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
Net loss and loss expense incurred for the three months ended September 30, 2013
 
 
 
 
 
 
 
 
 
 
 
 
 
 
  Commercial casualty
$
55

$
32

$
87

$
(2
)
$
8

$
5

$
11

$
53

$
8

$
37

$
98

  Commercial property
 
92

 
8

 
100

 
12

 
(3
)
 
1

 
10

 
104

 
(3
)
 
9

 
110

  Commercial auto
 
68

 
11

 
79

 
5

 
(4
)
 
2

 
3

 
73

 
(4
)
 
13

 
82

  Workers' compensation
 
48

 
9

 
57

 
1

 
26

 

 
27

 
49

 
26

 
9

 
84

  Specialty packages
 
33

 
5

 
38

 
(8
)
 
3

 
(1
)
 
(6
)
 
25

 
3

 
4

 
32

  Surety and executive risk
 
8

 
5

 
13

 
3

 

 
(3
)
 

 
11

 

 
2

 
13

  Machinery and equipment
 
2

 

 
2

 

 

 

 

 
2

 

 

 
2

    Total commercial lines
 
306

 
70

 
376

 
11

 
30

 
4

 
45

 
317

 
30

 
74

 
421

 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
  Personal auto
 
67

 
11

 
78

 
7

 
(6
)
 
3

 
4

 
74

 
(6
)
 
14

 
82

  Homeowners
 
79

 
7

 
86

 
(2
)
 
(17
)
 
1

 
(18
)
 
77

 
(17
)
 
8

 
68

  Other personal
 
12

 
1

 
13

 
5

 
(13
)
 

 
(8
)
 
17

 
(13
)
 
1

 
5

    Total personal lines
 
158

 
19

 
177

 
10

 
(36
)
 
4

 
(22
)
 
168

 
(36
)
 
23

 
155

 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
  Commercial casualty & property
 
6

 
3

 
9

 
(1
)
 
8

 
1

 
8

 
5

 
8

 
4

 
17

    Total excess & surplus lines
 
6

 
3

 
9

 
(1
)
 
8

 
1

 
8

 
5

 
8

 
4

 
17

      Total property casualty
$
470

$
92

$
562

$
20

$
2

$
9

$
31

$
490

$
2

$
101

$
593

 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 

CINF Third-Quarter 2013 Supplemental Financial Data
16



Consolidated Cincinnati Insurance Companies
Quarterly Property Casualty Data - Consolidated
 
(Dollars in millions)
Three months ended
Six months ended
Nine months ended
Twelve months ended
 
12/31/13
9/30/13
6/30/13
3/31/13
12/31/12
9/30/12
6/30/12
3/31/12
6/30/13
6/30/12
9/30/13
9/30/12
12/31/13
12/31/12
Premiums
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
   Agency renewal written premiums
 
 
 
$
915

 
$
879

 
$
845

 
$
771

 
$
807

 
$
798

 
$
762

 
$
1,724

 
$
1,560

 
$
2,639

 
$
2,367

 
 
 
 
$
3,138

 
   Agency new business written premiums
 
 
 
 
141

 
 
139

 
 
135

 
 
132

 
 
130

 
 
131

 
 
108

 
 
274

 
 
239

 
 
415

 
 
369

 
 
 
 
 
501

 
   Other written premiums
 
 
 
 
(25
)
 
 
(34
)
 
 
(10
)
 
 
(66
)
 
 
(38
)
 
 
(26
)
 
 
(27
)
 
 
(44
)
 
 
(53
)
 
 
(69
)
 
 
(91
)
 
 
 
 
 
(157
)
 
   Reported written premiums – statutory*
 
 
 
$
1,031

 
$
984

 
$
970

 
$
837

 
$
899

 
$
903

 
$
843

 
$
1,954

 
$
1,746

 
$
2,985

 
$
2,645

 
 
 
 
$
3,482

 
   Unearned premium change
 
 
 
 
(77
)
 
 
(74
)
 
 
(81
)
 
 
32

 
 
(48
)
 
 
(77
)
 
 
(45
)
 
 
(155
)
 
 
(122
)
 
 
(232
)
 
 
(170
)
 
 
 
 
 
(138
)
 
   Earned premiums
 
 
 
$
954

 
$
910

 
$
889

 
$
869

 
$
851

 
$
826

 
$
798

 
$
1,799

 
$
1,624

 
$
2,753

 
$
2,475

 
 
 
 
$
3,344

 
Year over year change %
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
   Agency renewal written premiums
 
 
 
 
13

%
 
10

%
 
11

%
 
8

%
 
11

%
 
11

%
 
8

%
 
11

%
 
9

%
 
11

%
 
10

%
 
 
 
 
9

%
   Agency new business written premiums
 
 
 
 
8

 
 
6

 
 
25

 
 
28

 
 
13

 
 
12

 
 
6

 
 
15

 
 
9

 
 
12

 
 
10

 
 
 
 
 
15

 
   Other written premiums
 
 
 
 
34

 
 
(31
)
 
 
63

 
 
(20
)
 
 
30

 
 
61

 
 
13

 
 
17

 
 
45

 
 
24

 
 
40

 
 
 
 
 
24

 
   Reported written premiums – statutory*
 
 
 
 
15

 
 
9

 
 
15

 
 
10

 
 
14

 
 
18

 
 
8

 
 
12

 
 
13

 
 
13

 
 
13

 
 
 
 
 
12

 
Paid losses and loss expenses
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
   Losses paid
 
 
 
$
470

 
$
431

 
$
424

 
$
459

 
$
507

 
$
475

 
$
415

 
$
855

 
$
890

 
$
1,325

 
$
1,399

 
 
 
 
$
1,858

 
   Loss expenses paid
 
 
 
 
92

 
 
90

 
 
89

 
 
96

 
 
88

 
 
97

 
 
90

 
 
179

 
 
189

 
 
271

 
 
275

 
 
 
 
 
371

 
   Loss and loss expenses paid
 
 
 
$
562

 
$
521

 
$
513

 
$
555

 
$
595

 
$
572

 
$
505

 
$
1,034

 
$
1,079

 
$
1,596

 
$
1,674

 
 
 
 
$
2,229

 
Statutory combined ratio
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
   Loss ratio
 
 
 
 
51.7

%
 
56.3

%
 
48.9

%
 
40.6

%
 
52.8

%
 
66.7

%
 
55.9

%
 
52.7

%
 
61.4

%
 
52.3

%
 
58.4

%
 
 
 
 
53.8

%
   Allocated loss expense ratio
 
 
 
 
4.4

 
 
1.1

 
 
3.9

 
 
3.4

 
 
3.7

 
 
4.5

 
 
5.5

 
 
2.4

 
 
5.0

 
 
3.1

 
 
4.6

 
 
 
 
 
4.3

 
   Unallocated loss expense ratio
 
 
 
 
6.1

 
 
6.6

 
 
6.2

 
 
5.9

 
 
5.2

 
 
6.3

 
 
6.1

 
 
6.4

 
 
6.3

 
 
6.3

 
 
5.9

 
 
 
 
 
5.8

 
   Net underwriting expense ratio
 
 
 
 
30.1

 
 
30.6

 
 
29.9

 
 
33.0

 
 
31.8

 
 
30.2

 
 
31.3

 
 
30.3

 
 
30.7

 
 
30.3

 
 
31.1

 
 
 
 
 
31.5

 
   Statutory combined ratio
 
 
 
 
92.3

%
 
94.6

%
 
88.9

%
 
82.9

%
 
93.5

%
 
107.7
%
 
98.8

%
 
91.8

%
 
103.4

%
 
92.0

%
 
100.0

%
 
 
 
 
95.4

%
   Contribution from catastrophe losses
 
 
 
 
5.7

 
 
8.3

 
 
1.2

 
 
3.4

 
 
8.0

 
 
17.8

 
 
11.1

 
 
4.8

 
 
14.6

 
 
5.1

 
 
12.3

 
 
 
 
 
10.0

 
   Statutory combined ratio excl. catastrophe losses
 
 
 
 
86.6

%
 
86.3

%
 
87.7

%
 
79.5

%
 
85.5

%
 
89.9

%
 
87.7

%
 
87.0

%
 
88.8

%
 
86.9

%
 
87.7

%
 
 
 
 
85.4

%
   Commission expense ratio
 
 
 
 
18.5

%
 
18.5

%
 
17.9

%
 
20.4

%
 
18.4

%
 
18.1

%
 
18.9

%
 
18.2

%
 
18.5

%
 
18.3

%
 
18.5

%
 
 
 
 
18.9

%
   Other expense ratio
 
 
 
 
11.6

 
 
12.1

 
 
12.0

 
 
12.6

 
 
13.4

 
 
12.1

 
 
12.4

 
 
12.1

 
 
12.2

 
 
12.0

 
 
12.6

 
 
 
 
 
12.6

 
   Statutory expense ratio
 
 
 
 
30.1

%
 
30.6

%
 
29.9

%
 
33.0

%
 
31.8

%
 
30.2

%
 
31.3

%
 
30.3

%
 
30.7

%
 
30.3

%
 
31.1

%
 
 
 
 
31.5

%
GAAP combined ratio
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
   GAAP combined ratio
 
 
 
 
93.7

%
 
96.4

%
 
91.2

%
 
81.9

%
 
94.8

%
 
109.5

%
 
99.1

%
 
93.9

%
 
104.4

%
 
93.8

%
 
101.1

%
 
 
 
 
96.1

%
   Contribution from catastrophe losses
 
 
 
 
5.7

 
 
8.3

 
 
1.2

 
 
3.4

 
 
8.0

 
 
17.8

 
 
11.1

 
 
4.8

 
 
14.6

 
 
5.1

 
 
12.3

 
 
 
 
 
10.0

 
   GAAP combined ratio excl. catastrophe losses
 
 
 
 
88.0

%
 
88.1

%
 
90.0

%
 
78.5

%
 
86.8

%
 
91.7

%
 
88.0

%
 
89.1

%
 
89.8

%
 
88.7

%
 
88.8

%
 
 
 
 
86.1

%
Dollar amounts shown are rounded to millions; certain amounts may not add due to rounding. Ratios are calculated based on whole dollar amounts. The sum of quarterly amounts may not equal the full year as each is computed independently.
nm - Not meaningful
Statutory data prepared in accordance with statutory accounting rules as defined by the National Association of Insurance Commissioners and filed with the appropriate regulatory bodies.


CINF Third-Quarter 2013 Supplemental Financial Data
17



Consolidated Cincinnati Insurance Companies
Quarterly Property Casualty Data - Commercial Lines
 
(Dollars in millions)
Three months ended
Six months ended
Nine months ended
Twelve months ended
 
12/31/13
9/30/13
6/30/13
3/31/13
12/31/12
9/30/12
6/30/12
3/31/12
6/30/13
6/30/12
9/30/13
9/30/12
12/31/13
12/31/12
Premiums
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
   Agency renewal written premiums
 
 
 
$
632

 
$
602

 
$
631

 
$
549

 
$
557

 
$
552

 
$
571

 
$
1,233

 
$
1,123

 
$
1,865

 
$
1,680

 
 
 
 
$
2,229

 
   Agency new business written premiums
 
 
 
 
102

 
 
100

 
 
97

 
 
96

 
 
90

 
 
91

 
 
75

 
 
197

 
 
166

 
 
299

 
 
256

 
 
 
 
 
352

 
   Other written premiums
 
 
 
 
(15
)
 
 
(24
)
 
 

 
 
(57
)
 
 
(28
)
 
 
(17
)
 
 
(20
)
 
 
(24
)
 
 
(37
)
 
 
(39
)
 
 
(65
)
 
 
 
 
 
(122
)
 
   Reported written premiums – statutory*
 
 
 
$
719

 
$
678

 
$
728

 
$
588

 
$
619

 
$
626

 
$
626

 
$
1,406

 
$
1,252

 
$
2,125

 
$
1,871

 
 
 
 
$
2,459

 
   Unearned premium change
 
 
 
 
(39
)
 
 
(33
)
 
 
(97
)
 
 
30

 
 
(12
)
 
 
(36
)
 
 
(58
)
 
 
(130
)
 
 
(94
)
 
 
(169
)
 
 
(106
)
 
 
 
 
 
(76
)
 
   Earned premiums
 
 
 
$
680

 
$
645

 
$
631

 
$
618

 
$
607

 
$
590

 
$
568

 
$
1,276

 
$
1,158

 
$
1,956

 
$
1,765

 
 
 
 
$
2,383

 
Year over year change %
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
   Agency renewal written premiums
 
 
 
 
13

%
 
9

%
 
11

%
 
7

%
 
10

%
 
10

%
 
5

%
 
10

%
 
8

%
 
11

%
 
8

%
 
 
 
 
8

%
   Agency new business written premiums
 
 
 
 
13

 
 
10

 
 
29

 
 
30

 
 
11

 
 
12

 
 
6

 
 
19

 
 
9

 
 
17

 
 
10

 
 
 
 
 
15

 
   Other written premiums
 
 
 
 
46

 
 
(41
)
 
 
100

 
 
(36
)
 
 
32

 
 
61

 
 
20

 
 
35

 
 
46

 
 
40

 
 
41

 
 
 
 
 
20

 
   Reported written premiums – statutory*
 
 
 
 
16

 
 
8

 
 
16

 
 
8

 
 
13

 
 
17

 
 
6

 
 
12

 
 
11

 
 
14

 
 
12

 
 
 
 
 
11

 
Paid losses and loss expenses
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
   Losses paid
 
 
 
$
306

 
$
286

 
$
297

 
$
321

 
$
331

 
$
320

 
$
282

 
$
585

 
$
602

 
$
891

 
$
937

 
 
 
 
$
1,258

 
   Loss expenses paid
 
 
 
 
70

 
 
68

 
 
68

 
 
72

 
 
67

 
 
74

 
 
74

 
 
135

 
 
149

 
 
205

 
 
216

 
 
 
 
 
288

 
   Loss and loss expenses paid
 
 
 
$
376

 
$
354

 
$
365

 
$
393

 
$
398

 
$
394

 
$
356

 
$
720

 
$
751

 
$
1,096

 
$
1,153

 
 
 
 
$
1,546

 
Statutory combined ratio
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
   Loss ratio
 
 
 
 
51.1

%
 
54.9

%
 
47.3

%
 
40.5

%
 
49.5

%
 
59.6

%
 
48.0

%
 
51.2

%
 
54.0

%
 
51.2

%
 
52.4

%
 
 
 
 
49.3

%
   Allocated loss expense ratio
 
 
 
 
5.1

 
 
0.6

 
 
4.3

 
 
3.6

 
 
4.0

 
 
5.0

 
 
6.8

 
 
2.5

 
 
5.8

 
 
3.4

 
 
5.2

 
 
 
 
 
4.7

 
   Unallocated loss expense ratio
 
 
 
 
5.7

 
 
6.4

 
 
6.2

 
 
5.6

 
 
4.5

 
 
5.5

 
 
6.3

 
 
6.2

 
 
5.9

 
 
6.0

 
 
5.4

 
 
 
 
 
5.5

 
   Net underwriting expense ratio
 
 
 
 
30.8

 
 
31.5

 
 
29.0

 
 
34.4

 
 
33.1

 
 
31.7

 
 
31.3

 
 
30.2

 
 
31.5

 
 
30.4

 
 
32.0

 
 
 
 
 
32.6

 
   Statutory combined ratio
 
 
 
 
92.7

%
 
93.4

%
 
86.8

%
 
84.1

%
 
91.1

%
 
101.8
%
 
92.4

%
 
90.1

%
 
97.2

%
 
91.0

%
 
95.0

%
 
 
 
 
92.1

%
   Contribution from catastrophe losses
 
 
 
 
5.4

 
 
7.1

 
 
0.4

 
 
3.1

 
 
7.5

 
 
15.2

 
 
6.8

 
 
3.8

 
 
11.2

 
 
4.4

 
 
9.9

 
 
 
 
 
8.2

 
   Statutory combined ratio excl. catastrophe losses
 
 
 
 
87.3

%
 
86.3

%
 
86.4

%
 
81.0

%
 
83.6

%
 
86.6

%
 
85.6

%
 
86.3

%
 
86.0

%
 
86.6

%
 
85.1

%
 
 
 
 
83.9

%
   Commission expense ratio
 
 
 
 
18.0

%
 
17.9

%
 
16.5

%
 
20.2

%
 
18.3

%
 
17.8

%
 
17.9

%
 
17.2

%
 
17.8

%
 
17.4

%
 
18.0

%
 
 
 
 
18.5

%
   Other expense ratio
 
 
 
 
12.8

 
 
13.6

 
 
12.5

 
 
14.2

 
 
14.8

 
 
13.9

 
 
13.4

 
 
13.0

 
 
13.7

 
 
13.0

 
 
14.0

 
 
 
 
 
14.1

 
   Statutory expense ratio
 
 
 
 
30.8

%
 
31.5

%
 
29.0

%
 
34.4

%
 
33.1

%
 
31.7

%
 
31.3

%
 
30.2

%
 
31.5

%
 
30.4

%
 
32.0

%
 
 
 
 
32.6

%
GAAP combined ratio
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
   GAAP combined ratio
 
 
 
 
93.7

%
 
94.9

%
 
90.8

%
 
82.9

%
 
90.2

%
 
103.5

%
 
94.2

%
 
92.9

%
 
98.9

%
 
93.2

%
 
95.9

%
 
 
 
 
92.5

%
   Contribution from catastrophe losses
 
 
 
 
5.4

 
 
7.1

 
 
0.4

 
 
3.1

 
 
7.5

 
 
15.2

 
 
6.8

 
 
3.8

 
 
11.2

 
 
4.4

 
 
9.9

 
 
 
 
 
8.2

 
   GAAP combined ratio excl. catastrophe losses
 
 
 
 
88.3

%
 
87.8

%
 
90.4

%
 
79.8

%
 
82.7

%
 
88.3

%
 
87.4

%
 
89.1

%
 
87.7

%
 
88.8

%
 
86.0

%
 
 
 
 
84.3

%
Dollar amounts shown are rounded to millions; certain amounts may not add due to rounding. Ratios are calculated based on whole dollar amounts. The sum of quarterly amounts may not equal the full year as each is computed independently.
nm - Not meaningful
Statutory data prepared in accordance with statutory accounting rules as defined by the National Association of Insurance Commissioners and filed with the appropriate regulatory bodies.


CINF Third-Quarter 2013 Supplemental Financial Data
18



Consolidated Cincinnati Insurance Companies
Quarterly Property Casualty Data - Personal Lines
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
(Dollars in millions)
Three months ended
Six months ended
Nine months ended
 
Twelve months ended
 
12/31/13
9/30/13
6/30/13
3/31/13
12/31/12
9/30/12
6/30/12
3/31/12
6/30/13
6/30/12
9/30/13
9/30/12
12/31/13
12/31/12
Premiums
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
   Agency renewal written premiums
 
 
 
$
258

 
$
251

 
$
195

 
$
203

 
$
231

 
$
227

 
$
175

 
$
446

 
$
402

 
$
704

 
$
633

 
 
 
 
$
836

 
   Agency new business written premiums
 
 
 
 
28

 
 
30

 
 
28

 
 
27

 
 
31

 
 
29

 
 
24

 
 
58

 
 
53

 
 
86

 
 
84

 
 
 
 
 
111

 
   Other written premiums
 
 
 
 
(8
)
 
 
(8
)
 
 
(8
)
 
 
(8
)
 
 
(9
)
 
 
(6
)
 
 
(6
)
 
 
(16
)
 
 
(12
)
 
 
(24
)
 
 
(21
)
 
 
 
 
 
(29
)
 
   Reported written premiums – statutory*
 
 
 
$
278

 
$
273

 
$
215

 
$
222

 
$
253

 
$
250

 
$
193

 
$
488

 
$
443

 
$
766

 
$
696

 
 
 
 
$
918

 
   Unearned premium change
 
 
 
 
(34
)
 
 
(36
)
 
 
16

 
 
4

 
 
(34
)
 
 
(36
)
 
 
16

 
 
(20
)
 
 
(20
)
 
 
(54
)
 
 
(54
)
 
 
 
 
 
(50
)
 
   Earned premiums
 
 
 
$
244

 
$
237

 
$
231

 
$
226

 
$
219

 
$
214

 
$
209

 
$
468

 
$
423

 
$
712

 
$
642

 
 
 
 
$
868

 
Year over year change %
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
   Agency renewal written premiums
 
 
 
 
12

%
 
11

%
 
11

%
 
10

%
 
11

%
 
11

%
 
12

%
 
11

%
 
11

%
 
11

%
 
11

%
 
 
 
 
11

%
    Agency new business written premiums
 
 
 
 
(10
)
 
 
3

 
 
17

 
 
23

 
 
24

 
 
12

 
 
9

 
 
9

 
 
10

 
 
2

 
 
15

 
 
 
 
 
17

 
   Other written premiums
 
 
 
 
11

 
 
(33
)
 
 
(33
)
 
 
27

 
 
25

 
 
71

 
 
(20
)
 
 
(33
)
 
 
54

 
 
(14
)
 
 
45

 
 
 
 
 
41

 
   Reported written premiums – statutory*
 
 
 
 
10

 
 
9

 
 
11

 
 
13

 
 
14

 
 
19

 
 
12

 
 
10

 
 
16

 
 
10

 
 
15

 
 
 
 
 
15

 
Paid losses and loss expenses
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
   Losses paid
 
 
 
$
158

 
$
141

 
$
122

 
$
133

 
$
169

 
$
151

 
$
130

 
$
261

 
$
280

 
$
419

 
$
450

 
 
 
 
$
583

 
   Loss expenses paid
 
 
 
 
19

 
 
19

 
 
19

 
 
22

 
 
19

 
 
21

 
 
15

 
 
39

 
 
37

 
 
58

 
 
54

 
 
 
 
 
76

 
   Loss and loss expenses paid
 
 
 
$
177

 
$
160

 
$
141

 
$
155

 
$
188

 
$
172

 
$
145

 
$
300

 
$
317

 
$
477

 
$
504

 
 
 
 
$
659

 
Statutory combined ratio
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
   Loss ratio
 
 
 
 
54.1

%
 
60.6

%
 
53.6

%
 
43.3

%
 
60.7

%
 
87.2

%
 
76.2

%
 
57.2

%
 
81.8

%
 
56.0

%
 
74.6

%
 
 
 
 
66.4

%
   Allocated loss expense ratio
 
 
 
 
2.1

 
 
1.5

 
 
1.4

 
 
1.7

 
 
1.9

 
 
1.9

 
 
1.8

 
 
1.5

 
 
1.8

 
 
1.7

 
 
1.8

 
 
 
 
 
1.8

 
   Unallocated loss expense ratio
 
 
 
 
7.5

 
 
7.4

 
 
6.3

 
 
6.5

 
 
6.9

 
 
8.8

 
 
5.6

 
 
6.8

 
 
7.2

 
 
7.1

 
 
7.2

 
 
 
 
 
7.0

 
   Net underwriting expense ratio
 
 
 
 
28.4

 
 
28.5

 
 
32.8

 
 
29.2

 
 
28.8

 
 
26.5

 
 
31.2

 
 
30.4

 
 
28.6

 
 
29.7

 
 
28.6

 
 
 
 
 
28.8

 
   Statutory combined ratio
 
 
 
 
92.1

%
 
98.0

%
 
94.1

%
 
80.7

%
 
98.3

%
 
124.4
%
 
114.8
%
 
95.9

%
 
119.4

%
 
94.5

%
 
112.2

%
 
 
 
 
104.0

%
   Contribution from catastrophe losses
 
 
 
 
7.0

 
 
12.6

 
 
3.5

 
 
4.4

 
 
10.2

 
 
26.6

 
 
23.5

 
 
8.1

 
 
25.0

 
 
7.7

 
 
19.9

 
 
 
 
 
15.9

 
   Statutory combined ratio excl. catastrophe losses
 
 
 
 
85.1

%
 
85.4

%
 
90.6

%
 
76.3

%
 
88.1

%
 
97.8

%
 
91.3

%
 
87.8

%
 
94.4

%
 
86.8

%
 
92.3

%
 
 
 
 
88.1

%
   Commission expense ratio
 
 
 
 
19.0

%
 
19.0

%
 
21.7

%
 
20.4

%
 
17.9

%
 
18.2

%
 
21.3

%
 
20.2

%
 
19.6

%
 
19.7

%
 
18.9

%
 
 
 
 
19.3

%
   Other expense ratio
 
 
 
 
9.4

 
 
9.5

 
 
11.1

 
 
8.8

 
 
10.9

 
 
8.3

 
 
9.9

 
 
10.2

 
 
9.0

 
 
10.0

 
 
9.7

 
 
 
 
 
9.5

 
   Statutory expense ratio
 
 
 
 
28.4

%
 
28.5

%
 
32.8

%
 
29.2

%
 
28.8

%
 
26.5

%
 
31.2

%
 
30.4

%
 
28.6

%
 
29.7

%
 
28.6

%
 
 
 
 
28.8

%
GAAP combined ratio
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
   GAAP combined ratio
 
 
 
 
94.5

%
 
100.4
%
 
91.6

%
 
80.0

%
 
105.7
%
 
126.1
%
 
110.9
%
 
96.1

%
 
118.6

%
 
95.5

%
 
114.2

%
 
 
 
 
105.3

%
   Contribution from catastrophe losses
 
 
 
 
7.0

 
 
12.6

 
 
3.5

 
 
4.4

 
 
10.2

 
 
26.6

 
 
23.5

 
 
8.1

 
 
25.0

 
 
7.7

 
 
19.9

 
 
 
 
 
15.9

 
   GAAP combined ratio excl. catastrophe losses
 
 
 
 
87.5

%
 
87.8

%
 
88.1

%
 
75.6

%
 
95.5

%
 
99.5

%
 
87.4

%
 
88.0

%
 
93.6

%
 
87.8

%
 
94.3

%
 
 
 
 
89.4

%
Dollar amounts shown are rounded to millions; certain amounts may not add due to rounding. Ratios are calculated based on whole dollar amounts. The sum of quarterly amounts may not equal the full year as each is computed independently.
nm - Not meaningful
Statutory data prepared in accordance with statutory accounting rules as defined by the National Association of Insurance Commissioners and filed with the appropriate regulatory bodies.


CINF Third-Quarter 2013 Supplemental Financial Data
19



Consolidated Cincinnati Insurance Companies
 
 
 
 
Quarterly Property Casualty Data - Excess & Surplus Lines
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
(Dollars in millions)
Three months ended
Six months ended
Nine months ended
Twelve months ended
 
12/31/13
9/30/13
6/30/13
3/31/13
12/31/12
9/30/12
6/30/12
3/31/12
6/30/13
6/30/12
9/30/13
9/30/12
12/31/13
12/31/12
Premiums
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
   Agency renewal written premiums
 
 
 
$
25

 
$
26

 
$
19

 
$
19

 
$
19

 
$
19

 
$
16

 
$
45

 
$
35

 
$
70

 
$
54

 
 
 
 
$
73

 
   Agency new business written premiums
 
 
 
 
11

 
 
9

 
 
10

 
 
9

 
 
9

 
 
11

 
 
9

 
 
19

 
 
20

 
 
30

 
 
29

 
 
 
 
 
38

 
   Other written premiums
 
 
 
 
(2
)
 
 
(2
)
 
 
(2
)
 
 
(1
)
 
 
(1
)
 
 
(3
)
 
 
(1
)
 
 
(4
)
 
 
(4
)
 
 
(6
)
 
 
(5
)
 
 
 
 
 
(6
)
 
   Reported written premiums – statutory*
 
 
 
$
34

 
$
33

 
$
27

 
$
27

 
$
27

 
$
27

 
$
24

 
$
60

 
$
51

 
$
94

 
$
78

 
 
 
 
$
105

 
   Unearned premium change
 
 
 
 
(4
)
 
 
(5
)
 
 

 
 
(2
)
 
 
(2
)
 
 
(5
)
 
 
(3
)
 
 
(5
)
 
 
(8
)
 
 
(9
)
 
 
(10
)
 
 
 
 
 
(12
)
 
   Earned premiums
 
 
 
$
30

 
$
28

 
$
27

 
$
25

 
$
25

 
$
22

 
$
21

 
$
55

 
$
43

 
$
85

 
$
68

 
 
 
 
$
93

 
Year over year change %
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
   Agency renewal written premiums
 
 
 
 
32

%
 
37

%
 
19

%
 
46

%
 
36

%
 
58

%
 
60

%
 
29

%
 
59

%
 
30

%
 
50

%
 
 
 
 
49

%
    Agency new business written premiums
 
 
 
 
22

 
 
(18
)
 
 
11

 
 
29

 
 
0

 
 
10

 
 
0

 
 
(5
)
 
 
5

 
 
3

 
 
4

 
 
 
 
 
9

 
   Other written premiums
 
 
 
 
(100
)
 
 
33

 
 
(100
)
 
 
50

 
 
0

 
 
(200
)
 
 
0

 
 
0

 
 
(100
)
 
 
(20
)
 
 
(67
)
 
 
 
 
 
(20
)
 
   Reported written premiums – statutory*
 
 
 
 
26

 
 
22

 
 
13

 
 
50

 
 
23

 
 
29

 
 
33

 
 
18

 
 
31

 
 
21

 
 
28

 
 
 
 
 
33

 
Paid losses and loss expenses
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
   Losses paid
 
 
 
$
6

 
$
4

 
$
5

 
$
5

 
$
5

 
$
4

 
$
3

 
$
9

 
$
7

 
$
15

 
$
12

 
 
 
 
$
17

 
   Loss expenses paid
 
 
 
 
3

 
 
3

 
 
2

 
 
2

 
 
2

 
 
2

 
 
1

 
 
5

 
 
3

 
 
8

 
 
5

 
 
 
 
 
7

 
   Loss and loss expenses paid
 
 
 
$
9

 
$
7

 
$
7

 
$
7

 
$
7

 
$
6

 
$
4

 
$
14

 
$
10

 
$
23

 
$
17

 
 
 
 
$
24

 
Statutory combined ratio
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
   Loss ratio
 
 
 
 
43.5

%
 
52.1

%
 
47.2

%
 
19.5

%
 
64.5

%
 
59.8

%
 
65.7

%
 
49.7

%
 
62.7

%
 
47.4

%
 
63.3

%
 
 
 
 
51.5

%
   Allocated loss expense ratio
 
 
 
 
7.0

 
 
9.3

 
 
11.9

 
 
14.0

 
 
11.9

 
 
15.1

 
 
10.6

 
 
10.6

 
 
12.8

 
 
9.4

 
 
12.6

 
 
 
 
 
13.0

 
   Unallocated loss expense ratio
 
 
 
 
5.5

 
 
5.5

 
 
6.1

 
 
4.7

 
 
5.8

 
 
3.9

 
 
5.3

 
 
5.8

 
 
4.6

 
 
5.7

 
 
5.0

 
 
 
 
 
4.9

 
   Net underwriting expense ratio
 
 
 
 
30.9

 
 
30.9

 
 
33.3

 
 
32.3

 
 
30.9

 
 
30.6

 
 
31.9

 
 
32.0

 
 
31.2

 
 
31.6

 
 
31.1

 
 
 
 
 
31.4

 
   Statutory combined ratio
 
 
 
 
86.9

%
 
97.8

%
 
98.5

%
 
70.5

%
 
113.1
%
 
109.4
%
 
113.5
%
 
98.1

%
 
111.3

%
 
94.1

%
 
112.0

%
 
 
 
 
100.8

%
   Contribution from catastrophe losses
 
 
 
 
2.5

 
 
1.9

 
 
0.4

 
 
1.2

 
 
0.7

 
 
3.5

 
 
3.7

 
 
1.2

 
 
3.5

 
 
1.7

 
 
2.5

 
 
 
 
 
2.2

 
   Statutory combined ratio excl. catastrophe losses
 
 
 
 
84.4

%
 
95.9

%
 
98.1

%
 
69.3

%
 
112.4
%
 
105.9
%
 
109.8
%
 
96.9

%
 
107.8

%
 
92.4

%
 
109.5

%
 
 
 
 
98.6

%
   Commission expense ratio
 
 
 
 
26.3

%
 
26.3

%
 
26.9

%
 
26.4

%
 
25.4

%
 
25.3

%
 
26.5

%
 
26.6

%
 
25.8

%
 
26.5

%
 
25.7

%
 
 
 
 
25.9

%
   Other expense ratio
 
 
 
 
4.6

 
 
4.6

 
 
6.4

 
 
5.9

 
 
5.5

 
 
5.3

 
 
5.4

 
 
5.4

 
 
5.4

 
 
5.1

 
 
5.4

 
 
 
 
 
5.5

 
   Statutory expense ratio
 
 
 
 
30.9

%
 
30.9

%
 
33.3

%
 
32.3

%
 
30.9

%
 
30.6

%
 
31.9

%
 
32.0

%
 
31.2

%
 
31.6

%
 
31.1

%
 
 
 
 
31.4

%
GAAP combined ratio
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
   GAAP combined ratio
 
 
 
 
86.7

%
 
98.7

%
 
98.0

%
 
71.5

%
 
111.5
%
 
110.7
%
 
113.6
%
 
98.4

%
 
112.1

%
 
94.2

%
 
111.9

%
 
 
 
 
101.0

%
   Contribution from catastrophe losses
 
 
 
 
2.5

 
 
1.9

 
 
0.4

 
 
1.2

 
 
0.7

 
 
3.5

 
 
3.7

 
 
1.2

 
 
3.5

 
 
1.7

 
 
2.5

 
 
 
 
 
2.2

 
   GAAP combined ratio excl. catastrophe losses
 
 
 
 
84.2

%
 
96.8

%
 
97.6

%
 
70.3

%
 
110.8
%
 
107.2
%
 
109.9
%
 
97.2

%
 
108.6

%
 
92.5

%
 
109.4

%
 
 
 
 
98.8

%
Dollar amounts shown are rounded to millions; certain amounts may not add due to rounding. Ratios are calculated based on whole dollar amounts. The sum of quarterly amounts may not equal the full year as each is computed independently.
nm - Not meaningful
Statutory data prepared in accordance with statutory accounting rules as defined by the National Association of Insurance Commissioners and filed with the appropriate regulatory bodies.


CINF Third-Quarter 2013 Supplemental Financial Data
20



The Cincinnati Life Insurance Company
Statutory Statements of Income
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
For the Three Months Ended September 30,
For the Nine Months Ended September 30,
(Dollars in millions)
2013
2012
Change
% Change
2013
2012
Change
% Change
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
Net premiums written
$
56

$
58

$
(2
)
(2
)
$
176

$
184

$
(8
)
(4
)
Net investment income
 
36

 
36

 

nm

 
107

 
105

 
2

1

Amortization of interest maintenance reserve
 
1

 
1

 

nm

 
1

 
1

 

nm

Commissions and expense allowances on reinsurance ceded
 
1

 
1

 

nm

 
4

 
5

 
(1
)
(5
)
Income from fees associated with Separate Accounts
 
1

 

 
1

227

 
3

 
1

 
2

272

Total revenues
$
95

$
96

$
(1
)
(1
)
$
291

$
296

$
(5
)
(2
)
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
Death benefits and matured endowments
$
19

$
19

$

nm

$
55

$
54

$
1

2

Annuity benefits
 
12

 
9

 
3

30

 
37

 
36

 
1

3

Disability benefits and benefits under accident and health contracts
 
1

 
1

 

nm

 
1

 
1

 

nm

Surrender benefits and group conversions
 
6

 
5

 
1

22

 
18

 
17

 
1

9

Interest and adjustments on deposit-type contract funds
 
3

 
3

 

nm

 
8

 
9

 
(1
)
(11
)
Increase in aggregate reserves for life and accident and health contracts
 
55

 
38

 
17

45

 
138

 
121

 
17

14

Payments on supplementary contracts with life contingencies
 

 

 

nm

 

 

 

nm

Total benefit expenses
$
96

$
75

$
21

27

$
257

$
238

$
19

8

 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
Commissions
$
9

$
9

$

nm

$
29

$
29

$

nm

General insurance expenses and taxes
 
10

 
10

 

nm

 
32

 
31

 
1

5

Increase in loading on deferred and uncollected premiums
 

 
(1
)
 
1

56

 
(5
)
 
(3
)
 
(2
)
(68
)
Net transfers from Separate Accounts
 

 

 

nm

 

 

 

nm

Other deductions
 

 

 

nm

 

 

 

nm

Total operating expenses
$
19

$
18

$
1

6

$
56

$
57

$
(1
)
(1
)
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
Federal and foreign income tax (benefit)
 
(5
)
 

 
(5
)
nm

 
(4
)
 
(1
)
 
(3
)
(283
)
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
Net loss from operations before realized capital gains
$
(15
)
$
3

$
(18
)
nm

$
(18
)
$
2

$
(20
)
nm

 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
Net realized gains net of capital gains tax
 

 
1

 
(1
)
nm

 
1

 
1

 

nm

 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
Net income (loss) (statutory)
$
(15
)
$
4

$
(19
)
nm

$
(17
)
$
3

$
(20
)
nm


Dollar amounts shown are rounded to millions; certain amounts may not add due to rounding.
nm - Not meaningful
Statutory data prepared in accordance with statutory accounting rules as defined by the National Association of Insurance Commissioners and filed with the appropriate regulatory bodies.

CINF Third-Quarter 2013 Supplemental Financial Data
21