EX-99.2 3 exhibit9922q14.htm EXHIBIT Exhibit 99.2 2Q14


Cincinnati Financial Corporation
Supplemental Financial Data
for the period ending June 30, 2014

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

Investor Contact:
Media Contact:
Shareholder Contact:
Dennis E. McDaniel
Betsy E. Ertel
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 July 28, 2014, 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 Second-Quarter 2014 Supplemental Financial Data
1



 
Cincinnati Financial Corporation
 
Supplemental Financial Data
 
for the period ending June 30, 2014
 
 
 
 
 
Page
 
Definitions of Non-GAAP Information and Reconciliation to Comparable GAAP Measures
3
 
 
 
Consolidated
 
 
Quick Reference
4
 
CFC and Subsidiaries Consolidation – Six Months Ended June 30, 2014
5
 
CFC and Subsidiaries Consolidation – Three Months Ended June 30, 2014
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 – Six Months Ended June 30, 2014
15
 
Loss and Loss Expense Analysis – Three Months Ended June 30, 2014
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 Second-Quarter 2014 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 Second-Quarter 2014 Supplemental Financial Data
3



Cincinnati Financial Corporation
Quick Reference
 
Second Quarter 2014
(all data shown is for the three months ended or as of June 30, 2014)
 
 
 
 
 
 
 
 
 
 
6/30/2014
 
Year over year change %
 
 
6/30/2014
 
Year over year change %
Revenues:
 
 
 
 
Benefits and expenses:
 
 
 
 
 
 
 
 
 
 
 
 
Commercial lines net written premiums
$
748

 
10

 
Commercial lines loss and loss expenses
$
461

 
16

Personal lines net written premiums
294

 
8

 
Personal lines loss and loss expenses
227

 
37

Excess & surplus lines net written premiums
40

 
21

 
Excess & surplus lines loss and loss expenses
19

 
6

   Property casualty net written premiums
1,082

 
10

 
Life and health contract holders' benefits incurred
56

 
17

Life and accident and health net written premiums
54

 
4

 
Underwriting, acquisition and insurance expenses
328

 
7

Annuity net written premiums
12

 
17

 
Interest expenses
13

 
(7
)
   Life, annuity and accident and health net written premiums
66

 
6

 
Other operating expenses
3

 
(25
)
Commercial lines net earned premiums
714

 
11

 
Total benefits & expenses
1,107

 
16

Personal lines net earned premiums
258

 
9

 
Income before income taxes
107

 
(28
)
Excess & surplus lines net earned premiums
34

 
21

 
Total income tax
23

 
(39
)
Property casualty net earned premiums
1,006

 
11

 
 
 
 
 
Fee revenue
3

 
0

 
Balance Sheet:
 
 
 
Life and accident and health net earned premiums
53

 
20

 
 
 
 
 
Investment income
136

 
4

 
Fixed maturity investments
$
9,383

 
 
Realized gains on investments
14

 
0

 
Equity securities
4,605

 
 
Other revenue
2

 
0

 
Other invested assets
72

 
 
Total revenues
1,214

 
10

 
  Total invested assets
$
14,060

 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
Loss and loss expense reserves
$
4,444

 
 
 
 
 
 
 
Life policy and investment contract reserves
2,454

 
 
Income:
 
 
 
 
Long-term debt and capital lease obligations
831

 
 
 
 
 
 
 
Shareholders' equity
6,343

 
 
Operating income
$
75

 
(25
)
 
 
 
 
 
Net realized investment gains and losses
9

 
(10
)
 
Key ratios:
 
 
 
Net income
84

 
(24
)
 
 
 
 
 
 
 
 
 
 
Commercial lines GAAP combined ratio
96.3
%
 
 
 
 
 
 
 
Personal lines GAAP combined ratio
115.8

 
 
 
 
 
 
 
Excess & surplus lines GAAP combined ratio
85.0

 
 
 
 
 
 
 
Property casualty GAAP combined ratio
100.9

 
 
Per share (diluted):
 
 
 
 
 
 
 
 
 
 
 
 
 
Commercial lines STAT combined ratio
95.0
%
 
 
Operating income
$
0.46

 
(25
)
 
Personal lines STAT combined ratio
114.3

 
 
Net realized investment gains and losses
0.05

 
0

 
Excess & surplus lines STAT combined ratio
86.1

 
 
Net income
0.51

 
(23
)
 
Property casualty STAT combined ratio
99.6

 
 
Book value
38.77

 
11

 
 
 
 
 
Weighted average shares outstanding, in millions
165.1

 
0

 
Value creation ratio
3.9
%
 
 

CINF Second-Quarter 2014 Supplemental Financial Data
4



Cincinnati Financial Corporation and Subsidiaries
Consolidated Statements of Income for the Six Months Ended June 30, 2014
 
 
 
 
 
 
 
(In millions)
CFC
CONSOL P&C
CLIC
CFC-I
ELIM
Total
Revenues
 
 
 
 
 
 
  Premiums earned:
 
 
 
 
 
 
    Property casualty
$

$
2,072

$

$

$

$
2,072

    Life


127



127

    Accident health


3



3

    Premiums ceded

(87
)
(29
)


(116
)
      Total earned premium

1,985

101



2,086

  Investment income
21

178

72



271

  Realized gain on investments
10

22

4



36

  Fee revenue

3

3



6

  Other revenue
7

1


3

(7
)
4

Total revenues
$
38

$
2,189

$
180

$
3

$
(7
)
$
2,403

 
 
 
 
 
 
 
Benefits & expenses
 
 
 
 
 
 
  Losses & policy benefits
$

$
1,397

$
148

$

$

$
1,545

  Reinsurance recoveries

(14
)
(36
)


(50
)
  Underwriting, acquisition and insurance expenses

614

34



648

  Interest expense
27





27

  Other operating expenses
14



1

(8
)
7

Total expenses
$
41

$
1,997

$
146

$
1

$
(8
)
$
2,177

 
 
 
 
 
 
 
Income (loss) before income taxes
$
(3
)
$
192

$
34

$
2

$
1

$
226

 
 
 
 
 
 
 
Provision (benefit) for income taxes
 
 
 
 
 
 
  Current operating income
$
(6
)
$
34

$
(4
)
$
1

$

$
25

  Capital gains/losses
4

8

1



13

  Deferred
(4
)
2

15



13

Total provision (benefit) for income taxes
$
(6
)
$
44

$
12

$
1

$

$
51

 
 
 
 
 
 
 
Operating income (loss)
$
(3
)
$
134

$
19

$
1

$
1

$
152

 
 
 
 
 
 
 
Net income - current year
$
3

$
148

$
22

$
1

$
1

$
175

 
 
 
 
 
 
 
Net income - prior year
$
3

$
232

$
27

$
1

$
1

$
264

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


CINF Second-Quarter 2014 Supplemental Financial Data
5



Cincinnati Financial Corporation and Subsidiaries
Consolidated Statements of Income for the Three Months Ended June 30, 2014
 
 
 
 
 
 
 
(In millions)
CFC
CONSOL P&C
CLIC
CFC-I
ELIM
Total
Revenues
 
 
 
 
 
 
  Premiums earned:
 
 
 
 
 
 
    Property casualty
$

$
1,050

$

$

$

$
1,050

    Life


66



66

    Accident health


2



2

    Premiums ceded

(44
)
(15
)


(59
)
      Total earned premium

1,006

53



1,059

  Investment income
10

89

37



136

  Realized gain (loss) on investments
(3
)
14

3



14

  Fee revenue

2

1



3

  Other revenue
3

1


1

(3
)
2

Total revenues
$
10

$
1,112

$
94

$
1

$
(3
)
$
1,214

 
 
 
 
 
 
 
Benefits & expenses
 
 
 
 
 
 
  Losses & policy benefits
$

$
718

$
68

$

$

$
786

  Reinsurance recoveries

(11
)
(12
)


(23
)
  Underwriting, acquisition and insurance expenses

309

19



328

  Interest expense
13





13

  Other operating expenses
6




(3
)
3

Total expenses
$
19

$
1,016

$
75

$

$
(3
)
$
1,107

 
 
 
 
 
 
 
Income (loss) before income taxes
$
(9
)
$
96

$
19

$
1

$

$
107

 
 
 
 
 
 
 
Provision (benefit) for income taxes
 
 
 
 
 
 
  Current operating income
$
(2
)
$
16

$
(2
)
$
1

$

$
13

  Capital gains/losses
(1
)
5

1



5

  Deferred
(3
)
1

7



5

Total provision (benefit) for income taxes
$
(6
)
$
22

$
6

$
1

$

$
23

 
 
 
 
 
 
 
Operating income (loss)
$
(1
)
$
65

$
11

$

$

$
75

 
 
 
 
 
 
 
Net income (loss) - current year
$
(3
)
$
74

$
13

$

$

$
84

 
 
 
 
 
 
 
Net income (loss) - prior year
$
1

$
97

$
13

$

$
(1
)
$
110

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


CINF Second-Quarter 2014 Supplemental Financial Data
6



Cincinnati Financial Corporation Insurance Subsidiaries
Selected Balance Sheet Data
 
 
 
 
 
 
 
 
 
(In millions)
 
 
12/31/2014
9/30/2014
6/30/2014
3/31/2014
12/31/2013
9/30/2013
6/30/2013
3/31/2013
Cincinnati Insurance Consolidated
 
 
 
 
 
 
 
 
   Fixed maturities (fair value)


$
6,215

$
6,111

$
6,094

$
6,039

$
5,994

$
6,083

   Equities (fair value)


3,094

3,022

2,990

2,710

2,658

2,645

   Fixed maturities - pretax net unrealized gain


414

361

312

344

359

532

   Equities - pretax net unrealized gain


1,434

1,349

1,318

1,086

1,040

1,019

   Loss and loss expense reserves - STAT


4,129

4,037

3,945

3,919

3,888

3,826

   Equity - GAAP


5,481

5,384

5,324

5,188

5,143

5,288

   Surplus - STAT


4,332

4,308

4,325

4,173

4,142

4,131

 
 
 
 
 
 
 
 
 
The Cincinnati Life Insurance Company
 
 
 
 
 
 
 
 
   Fixed maturities (fair value)


$
3,091

$
2,989

$
2,946

$
2,906

$
2,900

$
2,979

   Equities (fair value)


8

14

13

13

13

18

   Fixed maturities - pretax net unrealized gain


225

186

148

169

181

285

   Equities - pretax net unrealized gain


3

6

6

6

6

8

   Equity - GAAP


901

867

833

835

828

869

   Surplus - STAT


224

232

247

256

272

268

 
 
 
 
 
 
 
 
 


CINF Second-Quarter 2014 Supplemental Financial Data
7



Consolidated Cincinnati Insurance Companies
Statutory Statements of Income
 
 
 
 
 
 
 
 
 
 
For the Three Months Ended June 30,
For the Six Months Ended June 30,
(Dollars in millions)
2014
2013
Change
% Change
2014
2013
Change
% Change
Underwriting income
 
 
 
 
 
 
 
 
Net premiums written
$
1,082

$
984

$
98

10

$
2,119

$
1,954

$
165

8

Unearned premiums increase
76

74

2

3

134

155

(21
)
(14
)
Earned premiums
$
1,006

$
910

$
96

11

$
1,985

$
1,799

$
186

10

 
 
 
 
 
 
 
 
 
Losses incurred
$
612

$
513

$
99

19

$
1,178

$
948

$
230

24

Allocated loss expenses incurred
39

10

29

nm

90

44

46

nm

Unallocated loss expenses incurred
56

60

(4
)
(7
)
115

115



Other underwriting expenses incurred
314

297

17

6

611

584

27

5

Workers compensation dividend incurred
4

4



8

8



 
 
 
 
 
 
 
 
 
     Total underwriting deductions
$
1,025

$
884

$
141

16

$
2,002

$
1,699

$
303

18

Net underwriting profit (loss)
$
(19
)
$
26

$
(45
)
nm

$
(17
)
$
100

$
(117
)
nm

 
 
 
 
 
 
 
 
 
Investment income
 
 
 
 
 
 
 
 
Gross investment income earned
$
93

$
90

$
3

3

$
184

$
177

$
7

4

Net investment income earned
91

88

3

3

181

174

7

4

Net realized capital gains
22

9

13

nm

28

28


nm

     Net investment gains (net of tax)
$
113

$
97

$
16

16

$
209

$
202

$
7

3

 
 
 
 
 
 
 
 
 
     Other income
$
1

$
3

$
(2
)
(67
)
$
3

$
3

$


 
 
 
 
 
 
 
 
 
Net income before federal income taxes
$
95

$
126

$
(31
)
(25
)
$
195

$
305

$
(110
)
(36
)
Federal and foreign income taxes incurred
$
23

$
39

$
(16
)
(41
)
$
40

$
81

$
(41
)
(51
)
     Net income (statutory)
$
72

$
87

$
(15
)
(17
)
$
155

$
224

$
(69
)
(31
)
*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 Second-Quarter 2014 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
 
12/31/14
9/30/14
6/30/14
3/31/14
12/31/13
9/30/13
6/30/13
3/31/13
6/30/14
6/30/13
9/30/14
9/30/13
12/31/14
12/31/13
Consolidated
 
 
 
 
 
 
 
 
 
 
 
 
 
 
Current accident year losses greater than $5,000,000


$
11

$

$
7

$
5

$
11

$

$
12

$
11


$
16


$
23

Current accident year losses $1,000,000-$5,000,000


52

23

58

48

31

31

74

62


110


167

Large loss prior accident year reserve development


17

10

(8
)
3

24

23

27

47


52


44

   Total large losses incurred


$
80

$
33

$
57

$
56

$
66

$
54

$
113

$
120


$
178


$
234

Losses incurred but not reported


(17
)
21

50

22

23

27

5

50


72


123

Other losses excluding catastrophe losses


436

427

358

362

349

344

863

694


1,054


1,412

Catastrophe losses


112

86

29

53

75

10

197

84


137


166

   Total losses incurred


$
611

$
567

$
494

$
493

$
513

$
435

$
1,178

$
948


$
1,441


$
1,935

Commercial Lines
 
 
 
 
 
 
 
 
 
 
 
 
 
 
Current accident year losses greater than $5,000,000


$
11

$

$
7

$
5

$
11

$

$
12

$
11


$
16


$
23

Current accident year losses $1,000,000-$5,000,000


47

18

43

35

28

27

64

55


89


132

Large loss prior accident year reserve development


15

10

(5
)
4

14

23

25

37


41


36

   Total large losses incurred


$
73

$
28

$
45

$
44

$
53

$
50

$
101

$
103


$
146


$
191

Losses incurred but not reported


(35
)
22

35

41

28

22

(12
)
50


91


125

Other losses excluding catastrophe losses


292

282

241

227

228

225

574

454


682


923

Catastrophe losses


59

58

10

36

45

2

116

46


82


93

   Total losses incurred


$
389

$
390

$
331

$
348

$
354

$
299

$
779

$
653


$
1,001


$
1,332

Personal Lines
 
 
 
 
 
 
 
 
 
 
 
 
 
 
Current accident year losses greater than $5,000,000


$

$

$

$

$

$

$

$


$


$

Current accident year losses $1,000,000-$5,000,000


4

4

14

12

3

3

8

6


19


32

Large loss prior accident year reserve development


2


(3
)

8


2

8


10


7

   Total large losses incurred


$
6

$
4

$
11

$
12

$
11

$
3

$
10

$
14


$
29


$
39

Losses incurred but not reported


9

(5
)
9

(27
)
(5
)

4

(5
)

(32
)

(22
)
Other losses excluding catastrophe losses


138

138

116

131

109

113

276

222


349


466

Catastrophe losses


52

27

19

16

29

8

79

37


54


72

   Total losses incurred


$
205

$
164

$
155

$
132

$
144

$
124

$
369

$
268


$
400


$
555

Excess & Surplus Lines
 
 
 
 
 
 
 
 
 
 
 
 
 
 
Current accident year losses greater than $5,000,000


$

$

$

$

$

$

$

$


$


$

Current accident year losses $1,000,000-$5,000,000


1

1

1

1


1

2

1


2


3

Large loss prior accident year reserve development





(1
)
2



2


1


1

   Total large losses incurred


$
1

$
1

$
1

$

$
2

$
1

$
2

$
3


$
3


$
4

Losses incurred but not reported


9

4

6

8


5

13

5


13


20

Other losses excluding catastrophe losses


6

7

1

4

12

6

13

18


23


23

Catastrophe losses


1

1


1

1


2

1


1


1

   Total losses incurred


$
17

$
13

$
8

$
13

$
15

$
12

$
30

$
27


$
40


$
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 Second-Quarter 2014 Supplemental Financial Data
9



Consolidated Cincinnati Insurance Companies
Loss Ratio Detail
 
Three months ended
Six months ended
Nine months ended
Twelve months ended
 
12/31/14
9/30/14
6/30/14
3/31/14
12/31/13
9/30/13
6/30/13
3/31/13
6/30/14
6/30/13
9/30/14
9/30/13
12/31/14
12/31/13
Consolidated
 
 
 
 
 
 
 
 
 
 
 
 
 
 
Current accident year losses greater than $5,000,000


1.1
 %
 %
0.7
 %
0.6
 %
1.2
 %
%
0.6
 %
0.6
 %

0.6
 %
 
0.6
 %
Current accident year losses $1,000,000-$5,000,000


5.0

2.3

6.0

5.0

3.5

3.4

3.8

3.4


4.0

 
4.5

Large loss prior accident year reserve development


1.7

1.1

(0.8
)
0.2

2.6

2.7

1.4

2.7


1.8

 
1.2

   Total large losses incurred


7.8
 %
3.4
 %
5.9
 %
5.8
 %
7.3
 %
6.1
%
5.8
 %
6.7
 %

6.4
 %
 
6.3
 %
Losses incurred but not reported


(1.6
)
2.2

5.3

2.2

2.5

3.1

0.2

2.8


2.6

 
3.3

Other losses excluding catastrophe losses


43.4

43.6

37.4

38.2

38.3

38.6

43.5

38.5


38.3

 
38.0

Catastrophe losses


11.1

8.7

3.0

5.5

8.2

1.1

9.9

4.7


5.0

 
4.5

   Total losses incurred


60.7
 %
57.9
 %
51.6
 %
51.7
 %
56.3
 %
48.9
%
59.4
 %
52.7
 %

52.3
 %
 
52.1
 %
Commercial Lines
 
 
 
 
 
 
 
 
 
 
 
 
 
 
Current accident year losses greater than $5,000,000


1.6
 %
 %
1.0
 %
0.8
 %
1.7
 %
%
0.8
 %
0.9
 %

0.8
 %
 
0.9
 %
Current accident year losses $1,000,000-$5,000,000


6.5

2.6

6.2

5.1

4.4

4.2

4.6

4.3


4.5

 
5.0

Large loss prior accident year reserve development


2.1

1.4

(0.7
)
0.5

2.2

3.7

1.8

2.8


2.2

 
1.4

   Total large losses incurred


10.2
 %
4.0
 %
6.5
 %
6.4
 %
8.3
 %
7.9
%
7.2
 %
8.0
 %

7.5
 %
 
7.3
 %
Losses incurred but not reported


(4.8
)
3.2

5.1

6.0

4.3

3.5

(0.9
)
3.9


4.6

 
4.8

Other losses excluding catastrophe losses


41.0

40.6

35.6

33.6

35.4

35.6

40.8

35.7


34.8

 
35.0

Catastrophe losses


8.3

8.3

1.6

5.2

6.9

0.3

8.3

3.6


4.2

 
3.5

   Total losses incurred


54.7
 %
56.1
 %
48.8
 %
51.2
 %
54.9
 %
47.3
%
55.4
 %
51.2
 %

51.1
 %
 
50.6
 %
Personal Lines
 
 
 
 
 
 
 
 
 
 
 
 
 
 
Current accident year losses greater than $5,000,000


 %
 %
 %
 %
 %
%
 %
 %

 %
 
 %
Current accident year losses $1,000,000-$5,000,000


1.7

1.4

5.7

5.0

1.3

1.3

1.5

1.3


2.6

 
3.4

Large loss prior accident year reserve development


0.6

0.3

(1.2
)
(0.2
)
3.3


0.5

1.7


1.3

 
0.7

   Total large losses incurred


2.3
 %
1.7
 %
4.5
 %
4.8
 %
4.6
 %
1.3
%
2.0
 %
3.0
 %

3.9
 %
 
4.1
 %
Losses incurred but not reported


3.5

(2.0
)
3.9

(11.1
)
(2.2
)
0.1

0.8

(1.1
)

(4.5
)
 
(2.3
)
Other losses excluding catastrophe losses


53.6

54.5

46.6

53.6

45.8

48.9

54.0

47.4


49.1

 
48.5

Catastrophe losses


20.0

10.6

7.6

6.7

12.4

3.3

15.4

7.9


7.5

 
7.5

   Total losses incurred


79.4
 %
64.8
 %
62.6
 %
54.0
 %
60.6
 %
53.6
%
72.2
 %
57.2
 %

56.0
 %
 
57.8
 %
Excess & Surplus Lines
 
 
 
 
 
 
 
 
 
 
 
 
 
 
Current accident year losses greater than $5,000,000


 %
 %
 %
 %
 %
%
 %
 %

 %
 
 %
Current accident year losses $1,000,000-$5,000,000


3.1

3.2

3.3

3.6


4.2

3.1

2.0


2.6

 
2.7

Large loss prior accident year reserve development



(0.3
)
(0.1
)
(4.3
)
7.8


(0.1
)
4.0


1.0

 
0.8

   Total large losses incurred


3.1
 %
2.9
 %
3.2
 %
(0.7
)%
7.8
 %
4.2
%
3.0
 %
6.0
 %

3.6
 %
 
3.5
 %
Losses incurred but not reported


25.7

13.1

19.7

25.9

1.0

19.6

19.6

10.1


15.7

 
16.8

Other losses excluding catastrophe losses


15.1

21.6

3.5

15.9

41.4

22.9

18.3

32.5


26.6

 
20.3

Catastrophe losses


2.7

3.0

(1.7
)
2.4

1.9

0.4

2.8

1.1


1.6

 
0.7

   Total losses incurred


46.6
 %
40.6
 %
24.7
 %
43.5
 %
52.1
 %
47.1
%
43.7
 %
49.7
 %

47.5
 %
 
41.3
 %
*Certain amounts may not add due to rounding. Ratios are calculated based on whole dollar amounts.


CINF Second-Quarter 2014 Supplemental Financial Data
10



Consolidated Cincinnati Insurance Companies
Loss Claim Count Detail
 
Three months ended
Six months ended
Nine months ended
Twelve months ended
 
12/31/14
9/30/14
6/30/14
3/31/14
12/31/13
9/30/13
6/30/13
3/31/13
6/30/14
6/30/13
9/30/14
9/30/13
12/31/14
12/31/13
Consolidated
 
 
 
 
 
 
 
 
 
 
 
 
 
 
Current accident year reported claim count greater
   than $5,000,000


2


1

1

2


2

2


3

 
4

Current accident year reported claim count
   $1,000,000 - $5,000,000


34

15

31

29

21

18

52

41


72

 
108

Prior accident year reported claim count on
   large losses


10

8

10

5

14

20

18

35


41

 
47

   Non-Catastrophe reported claim count on
      large losses subtotal


46

23

42

35

37

38

72

78


116

 
159

Commercial Lines
 
 
 
 
 
 
 
 
 
 
 
 
 
 
Current accident year reported claim count greater
than $5,000,000


2


1

1

2


2

2


3

 
4

Current accident year reported claim count
$1,000,000 - $5,000,000


30

11

20

21

18

14

43

34


56

 
80

Prior accident year reported claim count on
large losses


9

7

10

4

12

17

17

30


35

 
42

   Non-Catastrophe reported claim count on
large losses subtotal


41

18

31

26

32

31

62

66


94

 
126

Personal Lines
 
 
 
 
 
 
 
 
 
 
 
 
 
 
Current accident year reported claim count greater
than $5,000,000












 

Current accident year reported claim count
$1,000,000 - $5,000,000


3

3

10

7

3

3

7

6


14

 
25

Prior accident year reported claim count on
large losses


1

1


1


3

1

3


5

 
4

   Non-Catastrophe reported claim count on
large losses subtotal


4

4

10

8

3

6

8

9


19

 
29

Excess & Surplus Lines
 
 
 
 
 
 
 
 
 
 
 
 
 
 
Current accident year reported claim count greater
than $5,000,000












 

Current accident year reported claim count
$1,000,000 - $5,000,000


1

1

1

1


1

2

1


2

 
3

Prior accident year reported claim count on
large losses






2



2


1

 
1

   Non-Catastrophe reported claim count on
large losses subtotal


1

1

1

1

2

1

2

3


3

 
4

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


CINF Second-Quarter 2014 Supplemental Financial Data
11



 Consolidated Cincinnati Insurance Companies
Agency Direct Written Premiums by Agency State by Line of Business for the Six Months Ended June 30, 2014
 
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
Mgmt Liab & Surety
Mach &
Equipment
 
Personal
Auto
Home Owner
Other
Personal
 
All
Lines
 
2014
2013
 
 
 
Total
Total
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 OH
$
79.7

$
65.2

$
40.8

$

$
5.1

$
12.0

$
3.8

 
$
63.1

$
56.4

$
17.8

 
$
7.1

 
$
351.0

$
345.5

1.3

2.3

14.2

1.9

 IL
34.0

27.7

16.0

29.8

3.7

3.6

1.8

 
16.2

15.0

4.3

 
5.7

 
157.8

150.7

4.1

2.9

34.3

4.7

 IN
28.2

25.4

15.7

16.8

2.1

3.2

1.7

 
16.6

18.5

4.3

 
5.3

 
137.8

133.2

3.1

2.4

(0.5
)
2.7

 PA
31.6

22.2

21.0

28.6

3.0

3.5

1.4

 
6.5

4.9

2.0

 
3.0

 
127.7

121.0

4.9

8.9

12.5

5.5

 GA
18.9

18.4

13.6

7.2

3.0

3.4

1.0

 
19.3

20.3

5.3

 
4.6

 
115.0

105.6

11.7

5.1

8.8

8.9

 MI
22.1

17.4

11.5

11.3

2.9

3.6

1.4

 
19.5

14.4

2.5

 
3.3

 
109.9

98.2

9.2

18.7

4.8

12.0

 NC
21.2

21.6

11.6

10.4

4.6

4.0

1.3

 
14.4

11.2

3.7

 
3.3

 
107.3

96.2

9.2

15.5

36.2

11.5

 TN
18.6

17.2

11.6

6.3

3.8

2.8

1.1

 
8.7

10.4

2.8

 
2.0

 
85.3

77.8

7.3

12.8

64.7

9.6

 AL
13.8

16.7

6.3

0.6

3.4

2.0

0.9

 
9.9

16.3

3.4

 
3.7

 
77.0

66.3

22.0

5.3

58.3

16.2

 KY
13.3

15.7

10.0

2.0

2.1

1.4

0.8

 
13.6

12.6

3.1

 
2.3

 
76.9

73.8

4.0

5.7

(6.7
)
4.3

 VA
17.9

14.7

11.5

10.3

1.4

3.6

0.8

 
5.4

4.8

1.6

 
2.8

 
74.8

70.5

5.0

6.8

31.4

6.1

 WI
16.8

12.4

8.5

17.8

1.4

1.7

1.1

 
4.3

4.7

1.8

 
1.9

 
72.4

72.2

0.3

(1.0
)
13.7

0.4

 MN
16.2

11.6

6.0

5.1

1.1

1.5

0.7

 
8.4

8.5

1.8

 
1.9

 
62.8

58.3

6.7

9.0

22.2

7.8

 TX
22.4

14.9

14.8

0.7

0.4

1.1

1.1

 



 
6.9

 
62.3

55.1

10.6

(11.2
)
37.6

13.1

 MO
14.7

15.0

8.1

6.9

2.4

1.3

1.0

 
3.1

4.4

1.0

 
3.2

 
61.1

57.8

4.1

7.1

31.1

5.7

 IA
10.1

9.2

4.5

9.8

1.0

1.8

0.6

 
2.4

2.8

0.9

 
1.1

 
44.2

45.8

(4.8
)
1.3

12.2

(3.7
)
 MD
10.3

5.7

7.8

6.0

0.7

1.1

0.4

 
2.9

2.3

0.7

 
1.3

 
39.2

35.6

6.2

33.8

33.2

10.4

 FL
12.9

9.0

4.1

0.5

0.2

0.9

0.3

 
3.6

4.7

0.9

 
2.2

 
39.3

35.5

20.8

(16.3
)
44.0

10.4

 NY
16.5

7.7

6.1

1.7

0.3

1.6

0.6

 
1.7

0.7

0.2

 
1.4

 
38.5

38.1

(4.0
)
nm

37.4

0.8

 AR
5.4

8.6

3.8

1.4

2.2

0.8

0.5

 
4.2

4.9

1.1

 
1.3

 
34.2

30.6

8.3

22.1

17.9

12.5

 KS
5.9

6.9

3.4

3.8

0.9

1.0

0.4

 
2.7

3.6

0.7

 
0.5

 
29.8

27.8

8.3

3.7

8.5

7.2

 AZ
7.9

5.2

6.3

3.2

0.4

0.7

0.1

 
2.3

1.6

0.6

 
1.3

 
29.6

24.3

18.7

29.0

52.3

21.4

 UT
8.6

3.9

5.9

0.3

0.5

1.1

0.2

 
3.8

1.8

0.4

 
0.9

 
27.4

24.2

17.2

7.9

2.0

14.4

 SC
5.7

5.1

4.1

2.0

1.3

0.9

0.2

 
3.9

2.5

0.7

 
1.1

 
27.5

24.5

5.8

29.7

38.5

12.3

 CO
8.4

4.9

5.4

0.2

0.1

0.6

0.4

 

0.1


 
2.3

 
22.4

16.0

35.4

25.0

82.9

39.0

 MT
7.9

4.3

4.4

0.1

0.4

0.3

0.3

 
1.3

1.3

0.3

 
0.4

 
21.0

18.8

11.9

11.0

8.8

11.7

 NE
4.4

4.8

2.4

4.0

0.6

0.8

0.3

 
0.4

0.6

0.1

 
1.1

 
19.5

18.8

1.1

3.6

57.8

3.3

 ID
6.6

3.8

4.1

0.1

0.4

0.5

0.3

 
1.5

1.0

0.3

 
0.7

 
19.3

17.1

11.9

17.5

20.9

13.0

 WV
5.3

4.5

3.8

1.7

0.6

0.3

0.3

 

0.3

0.1

 
1.4

 
18.3

16.4

10.5

2.9

24.3

11.3

 OR
3.9

2.7

3.0

0.1


0.7

0.3

 
0.6

0.3

0.1

 
1.8

 
13.5

7.6

79.6

nm

46.0

78.1

 VT
2.2

2.1

1.6

3.6

0.5

0.7

0.1

 
0.7

0.7

0.2

 
0.5

 
12.9

13.1

(2.7
)
3.7

17.2

(1.3
)
 ND
4.7

3.0

2.6


0.4

0.4

0.2

 
0.4

0.4

0.1

 
0.2

 
12.4

12.2

0.5

10.8

32.4

1.6

 WA
3.5

2.3

2.4



0.6

0.2

 



 
0.7

 
9.7

7.4

32.1

7.9

22.2

31.3

 NH
2.0

1.5

1.0

1.9

0.3

0.3

0.1

 
0.9

0.8

0.3

 
0.3

 
9.4

8.8

10.0

(2.1
)
1.1

6.8

 NM
3.1

1.6

2.0

0.6

0.1

0.8


 



 
0.4

 
8.6

6.5

32.0

nm

53.3

33.0

 SD
1.7

2.0

1.0

1.7

0.3

0.3

0.1

 



 
0.3

 
7.4

6.8

7.1

(98.0
)
3.9

6.8

 DE
2.0

1.4

1.2

1.1

0.2

0.2

0.1

 



 
0.2

 
6.4

5.4

17.0

20.8

51.0

17.7

 CT
1.8

1.5

0.6

0.6


0.1

0.1

 
0.1

0.1


 
0.2

 
5.1

2.9

71.2

nm

0.0

72.3

 WY
1.2

1.1

0.6



0.1


 



 
0.2

 
3.2

2.3

38.5

12.8

63.7

40.1

 All Other
2.7

1.2

1.6

3.0

(0.1
)
1.0

0.3

 
0.1

0.3

(0.2
)
 
0.9

 
10.8

9.0

19.5

(2.1
)
(18.2
)
16.8

 Total
$
514.1

$
420.1

$
290.7

$
201.2

$
51.7

$
66.3

$
26.3

 
$
242.5

$
233.2

$
62.9

 
$
79.7

 
$
2,188.7

$
2,037.7

6.9

6.8

24.0

7.4

 Other Direct

1.1

2.4

2.7




 
5.0

0.1


 

 
11.3

9.0

31.1

22.9

nm

26.7

 Total Direct
$
514.1

$
421.2

$
293.1

$
203.9

$
51.7

$
66.3

$
26.3

 
$247.5
$
233.3

$
62.9

 
$
79.7

 
$
2,200.0

$
2,046.7

7.0

6.9

24.0

7.5

*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 Second-Quarter 2014 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
 
12/31/14
9/30/14
6/30/14
3/31/14
12/31/13
9/30/13
6/30/13
3/31/13
6/30/14
6/30/13
9/30/14
9/30/13
12/31/14
12/31/13
Commercial casualty:
 
 
 
 
 
 
 
 
 
 
 
 
 
 
Written premiums


$
249

$
258

$
206

$
232

$
222

$
237

$
507

$
459


$
691


$
897

Earned premiums


234

224

220

221

211

204

458

415


636


856

Current accident year before catastrophe losses


61.7
 %
56.3
 %
54.2
 %
53.5
 %
55.7
 %
60.8
 %
59.1
 %
58.2
 %

56.6
 %

56.0
 %
Current accident year catastrophe losses














Prior accident years before catastrophe losses


(10.5
)
3.6

1.9

(8.4
)
(15.1
)
(11.5
)
(3.6
)
(13.3
)

(11.6
)

(8.2
)
Prior accident years catastrophe losses














   Total loss and loss expense ratio


51.2
 %
59.9
 %
56.1
 %
45.1
 %
40.6
 %
49.3
 %
55.5
 %
44.9
 %

45.0
 %

47.8
 %
Commercial property:
 
 
 
 
 
 
 
 
 
 
 
 
 
 
Written premiums


$
197

$
193

$
157

$
186

$
164

$
166

$
390

$
330


$
516


$
673

Earned premiums


180

171

163

161

152

147

351

299


460


623

Current accident year before catastrophe losses


50.8
 %
53.4
 %
51.3
 %
49.6
 %
52.9
 %
48.9
 %
52.1
 %
50.9
 %

50.5
 %

50.7
 %
Current accident year catastrophe losses


25.8

27.7

9.0

19.1

28.4

2.8

26.7

15.8


17.0


14.9

Prior accident years before catastrophe losses


(9.8
)
(0.6
)
(2.5
)
1.4

(6.0
)
2.0

(5.3
)
(2.0
)

(0.9
)

(1.3
)
Prior accident years catastrophe losses


(2.3
)
(0.9
)
(1.9
)
(2.0
)
(3.2
)
(1.9
)
(1.6
)
(2.6
)

(2.4
)

(2.3
)
   Total loss and loss expense ratio


64.5
 %
79.6
 %
55.9
 %
68.1
 %
72.1
 %
51.8
 %
71.9
 %
62.1
 %

64.2
 %

62.0
 %
Commercial auto:
 
 
 
 
 
 
 
 
 
 
 
 
 
 
Written premiums


$
144

$
145

$
117

$
128

$
127

$
135

$
289

$
262


$
390


$
507

Earned premiums


132

126

124

124

117

114

258

231


355


479

Current accident year before catastrophe losses


72.1
 %
68.0
 %
70.6
 %
64.3
 %
76.3
 %
59.6
 %
70.0
 %
68.1
 %

66.7
 %

67.8
 %
Current accident year catastrophe losses


4.1


(0.1
)
0.9

1.5

0.4

2.1

1.0


0.9


0.7

Prior accident years before catastrophe losses


9.0

(0.2
)
3.1

(0.4
)
(3.2
)
2.1

4.5

(0.7
)

(0.5
)

0.4

Prior accident years catastrophe losses



(0.2
)

(0.2
)
(0.3
)
(0.2
)
(0.1
)
(0.2
)

(0.2
)

(0.2
)
   Total loss and loss expense ratio


85.2
 %
67.6
 %
73.6
 %
64.6
 %
74.3
 %
61.9
 %
76.5
 %
68.2
 %

66.9
 %

68.7
 %
Workers' compensation:
 
 
 
 
 
 
 
 
 
 
 
 
 
 
Written premiums


$
92

$
106

$
86

$
90

$
85

$
113

$
198

$
198


$
288


$
374

Earned premiums


95

92

95

95

87

88

187

175


270


365

Current accident year before catastrophe losses


83.2
 %
76.8
 %
76.9
 %
78.6
 %
84.8
 %
71.8
 %
80.0
 %
78.3
 %

78.4
 %

78.0
 %
Current accident year catastrophe losses














Prior accident years before catastrophe losses


(21.2
)
(10.3
)
(0.5
)
9.3

(17.8
)
(8.0
)
(15.8
)
(12.9
)

(5.1
)

(3.9
)
Prior accident years catastrophe losses














   Total loss and loss expense ratio


62.0
 %
66.5
 %
76.4
 %
87.9
 %
67.0
 %
63.8
 %
64.2
 %
65.4
 %

73.3
 %

74.1
 %
Specialty package:
 
 
 
 
 
 
 
 
 
 
 
 
 
 
Written premiums


$
21

$
27

$
30

$
36

$
36

$
40

$
48

$
76


$
112


$
142

Earned premiums


30

36

36

38

37

39

66

76


114


150

Current accident year before catastrophe losses


76.0
 %
63.9
 %
45.0
 %
56.2
 %
80.0
 %
73.5
 %
69.5
 %
76.7
 %

69.9
 %

63.9
 %
Current accident year catastrophe losses


42.2

39.9

2.8

22.9

16.1

6.4

40.9

11.2


15.1


12.1

Prior accident years before catastrophe losses


(13.0
)
(6.0
)
5.2

9.0

(3.3
)
(2.5
)
(9.2
)
(2.8
)

1.1


2.1

Prior accident years catastrophe losses


1.9

(3.0
)
(2.4
)
(0.1
)
(0.6
)
(3.4
)
(0.7
)
(2.0
)

(1.4
)

(1.6
)
   Total loss and loss expense ratio


107.1
 %
94.8
 %
50.6
 %
88.0
 %
92.2
 %
74.0
 %
100.5
 %
83.1
 %

84.7
 %

76.5
 %
Management liability and surety:
 
 
 
 
 
 
 
 
 
 
 
 
 
 
Written premiums


$
32

$
30

$
28

$
34

$
33

$
26

$
62

$
59


$
93


$
121

Earned premiums


31

31

30

30

30

29

62

59


89


119

Current accident year before catastrophe losses


58.0
 %
37.4
 %
54.4
 %
57.1
 %
60.1
 %
44.5
 %
47.7
 %
52.4
 %

54.0
 %

54.1
 %
Current accident year catastrophe losses














Prior accident years before catastrophe losses


5.8

19.8

(20.8
)
(16.3
)
4.8

60.8

12.8

32.4


15.9


6.6

Prior accident years catastrophe losses














   Total loss and loss expense ratio


63.8
 %
57.2
 %
33.6
 %
40.8
 %
64.9
 %
105.3
 %
60.5
 %
84.8
 %

69.9
 %

60.7
 %
Machinery and equipment:
 
 
 
 
 
 
 
 
 
 
 
 
 
 
Written premiums


$
13

$
12

$
12

$
13

$
11

$
11

$
25

$
22


$
35


$
47

Earned premiums


12

12

12

11

11

10

24

21


32


44

Current accident year before catastrophe losses


18.2
 %
20.9
 %
29.6
 %
26.7
 %
45.8
 %
15.0
 %
19.6
 %
30.5
 %

29.2
 %

29.3
 %
Current accident year catastrophe losses














Prior accident years before catastrophe losses


(7.0
)
(11.0
)
1.1

(1.1
)
(4.9
)
8.0

(9.0
)
1.5


0.6


0.7

Prior accident years catastrophe losses














   Total loss and loss expense ratio


11.2
 %
9.9
 %
30.7
 %
25.6
 %
40.9
 %
23.0
 %
10.6
 %
32.0
 %

29.8
 %

30.0
 %
*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 Second-Quarter 2014 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
 
12/31/14
9/30/14
6/30/14
3/31/14
12/31/13
9/30/13
6/30/13
3/31/13
6/30/14
6/30/13
9/30/14
9/30/13
12/31/14
12/31/13
Personal auto:
 
 
 
 
 
 
 
 
 
 
 
 
 
 
Written premiums


$
133

$
107

$
107

$
128

$
125

$
100

$
240

$
225


$
353


$
460

Earned premiums


117

116

115

112

109

107

233

216


328


443

Current accident year before catastrophe losses


80.5
 %
79.5
 %
73.2
 %
71.7
 %
85.4
 %
66.9
 %
80.1
 %
76.3
 %

74.7
 %

74.3
 %
Current accident year catastrophe losses


4.9

0.5

0.4

1.3

1.4

1.4

2.7

1.4


1.4


1.1

Prior accident years before catastrophe losses


(1.7
)
(3.4
)
2.7

(0.4
)
(10.2
)
7.9

(2.6
)
(1.2
)

(0.9
)


Prior accident years catastrophe losses


(0.2
)
(0.4
)

(0.4
)
(0.4
)
(0.3
)
(0.3
)
(0.4
)

(0.4
)

(0.3
)
   Total loss and loss expense ratio


83.5
 %
76.2
 %
76.3
 %
72.2
 %
76.2
 %
75.9
 %
79.9
 %
76.1
 %

74.8
 %

75.1
 %
Homeowner:
 
 
 
 
 
 
 
 
 
 
 
 
 
 
Written premiums


$
128

$
98

$
105

$
118

$
116

$
89

$
226

$
205


$
323


$
428

Earned premiums


111

109

105

103

99

96

220

195


298


403

Current accident year before catastrophe losses


59.5
 %
61.3
 %
52.5
 %
55.2
 %
50.5
 %
40.6
 %
60.4
 %
45.6
 %

48.9
 %

49.9
 %
Current accident year catastrophe losses


41.5

28.3

16.1

18.7

30.1

9.4

35.0

19.9


19.5


18.6

Prior accident years before catastrophe losses


3.6

(6.5
)
0.2

(3.2
)
(7.4
)
(0.7
)
(1.4
)
(4.1
)

(3.8
)

(2.8
)
Prior accident years catastrophe losses


(0.9
)
(5.4
)
0.6

(4.2
)
(2.0
)
(2.4
)
(3.2
)
(2.2
)

(2.9
)

(2.0
)
   Total loss and loss expense ratio


103.7
 %
77.7
 %
69.4
 %
66.5
 %
71.2
 %
46.9
 %
90.8
 %
59.2
 %

61.7
 %

63.7
 %
Other personal:
 
 
 
 
 
 
 
 
 
 
 
 
 
 
Written premiums


$
33

$
26

$
27

$
32

$
32

$
26

$
59

$
58


$
90


$
117

Earned premiums


30

29

29

29

29

28

59

57


86


115

Current accident year before catastrophe losses


42.3
 %
46.5
 %
57.2
 %
56.3
 %
52.5
 %
56.7
 %
44.3
 %
54.5
 %

55.2
 %

55.7
 %
Current accident year catastrophe losses


7.9

7.8

3.1

5.5

4.3

1.5

7.8

2.9


3.8


3.6

Prior accident years before catastrophe losses


(5.4
)
(1.9
)
(2.1
)
(39.8
)
(17.8
)
(1.5
)
(3.6
)
(9.5
)

(19.9
)

(15.4
)
Prior accident years catastrophe losses


(0.5
)
0.2

0.2

(1.6
)
(0.9
)
(1.2
)
(0.1
)
(1.1
)

(1.3
)

(0.9
)
   Total loss and loss expense ratio


44.3
 %
52.6
 %
58.4
 %
20.4
 %
38.1
 %
55.5
 %
48.4
 %
46.8
 %

37.8
 %

43.0
 %
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
Quarterly Property Casualty Data - Excess & Surplus Lines
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
(Dollars in millions)
Three months ended
Six months ended
Nine months ended
Twelve months ended
 
12/31/14
9/30/14
6/30/14
3/31/14
12/31/13
9/30/13
6/30/13
3/31/13
6/30/14
6/30/13
9/30/14
9/30/13
12/31/14
12/31/13
Excess & Surplus:
 
 
 
 
 
 
 
 
 
 
 
 
 
 
Written premiums


$
40

$
35

$
34

$
34

$
33

$
27

$
75

$
60


$
94


$
128

Earned premiums


34

33

31

30

28

27

67

55


85


116

Current accident year before catastrophe losses


75.4
 %
80.6
 %
62.6
 %
67.2
 %
65.7
 %
73.6
 %
77.9
 %
69.6
 %

68.7
 %

67.1
 %
Current accident year catastrophe losses


2.3

3.0

(1.9
)
3.4

0.9

0.1

2.6

0.6


1.6


0.7

Prior accident years before catastrophe losses


(21.3
)
(27.1
)
(19.9
)
(13.7
)
(0.7
)
(8.8
)
(24.1
)
(4.7
)

(7.9
)

(11.2
)
Prior accident years catastrophe losses


0.6

0.1

0.2

(0.9
)
1.0

0.3

0.4

0.6


0.1


0.1

   Total loss and loss expense ratio


57.0
 %
56.6
 %
41.0
 %
56.0
 %
66.9
 %
65.2
 %
56.8
 %
66.1
 %

62.5
 %

56.7
 %
*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 Second-Quarter 2014 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 six months ended June 30, 2014
 
 
 
 
 
 
 
 
 
 
 
 
 
 
  Commercial casualty
 
$
158

 
$
72

 
$
230

 
$
32

 
$
(3
)
 
$
(1
)
 
$
28

 
$
190

 
$
(3
)
 
$
71

 
$
258

  Commercial property
 
207

 
19

 
226

 
53

 
(27
)
 

 
26

 
260

 
(27
)
 
19

 
252

  Commercial auto
 
141

 
25

 
166

 
13

 
16

 
3

 
32

 
154

 
16

 
28

 
198

  Workers' compensation
 
105

 
20

 
125

 
(12
)
 
23

 
(5
)
 
6

 
93

 
23

 
15

 
131

  Specialty packages
 
48

 
9

 
57

 
19

 
(7
)
 
(2
)
 
10

 
67

 
(7
)
 
7

 
67

  Management liability and surety
 
38

 
8

 
46

 
(21
)
 
8

 
3

 
(10
)
 
17

 
8

 
11

 
36

  Machinery and equipment
 
4

 

 
4

 
2

 
(4
)
 

 
(2
)
 
6

 
(4
)
 

 
2

    Total commercial lines
 
701

 
153

 
854

 
86

 
6

 
(2
)
 
90

 
787

 
6

 
151

 
944

 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
  Personal auto
 
147

 
25

 
172

 
6

 
7

 
2

 
15

 
153

 
7

 
27

 
187

  Homeowners
 
151

 
14

 
165

 
27

 
6

 
2

 
35

 
178

 
6

 
16

 
200

  Other personal
 
23

 
2

 
25

 
2

 
1

 

 
3

 
25

 
1

 
2

 
28

    Total personal lines
 
321

 
41

 
362

 
35

 
14

 
4

 
53

 
356

 
14

 
45

 
415

 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
  Commercial casualty & property
 
8

 
6

 
14

 
8

 
13

 
3

 
24

 
16

 
13

 
9

 
38

    Total excess & surplus lines
 
8

 
6

 
14

 
8

 
13

 
3

 
24

 
16

 
13

 
9

 
38

      Total property casualty
 
$
1,030

 
$
200

 
$
1,230

 
$
129

 
$
33

 
$
5

 
$
167

 
$
1,159

 
$
33

 
$
205

 
$
1,397

 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
Ceded loss and loss expense incurred for the six months ended June 30, 2014
 
 
 
 
 
 
 
 
 
 
 
 
 
 
  Commercial casualty
 
$
15

 
$

 
$
15

 
$
(12
)
 
$
3

 
$
(2
)
 
$
(11
)
 
$
3

 
$
3

 
$
(2
)
 
$
4

  Commercial property
 
1

 

 
1

 
(1
)
 
(1
)
 

 
(2
)
 

 
(1
)
 

 
(1
)
  Commercial auto
 
1

 

 
1

 

 

 

 

 
1

 

 

 
1

  Workers' compensation
 
9

 

 
9

 
1

 
1

 

 
2

 
10

 
1

 

 
11

  Specialty packages
 
1

 

 
1

 

 

 

 

 
1

 

 

 
1

  Management liability and surety
 
2

 

 
2

 
(4
)
 

 

 
(4
)
 
(2
)
 

 

 
(2
)
  Machinery and equipment
 

 

 

 

 

 

 

 

 

 

 

    Total commercial lines
 
29

 

 
29

 
(16
)
 
3

 
(2
)
 
(15
)
 
13

 
3

 
(2
)
 
14

 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
  Personal auto
 
1

 

 
1

 

 

 

 

 
1

 

 

 
1

  Homeowners
 
1

 

 
1

 
(1
)
 
(1
)
 

 
(2
)
 

 
(1
)
 

 
(1
)
  Other personal
 

 

 

 

 

 

 

 

 

 

 

    Total personal lines
 
2

 

 
2

 
(1
)
 
(1
)
 

 
(2
)
 
1

 
(1
)
 

 

 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
  Commercial casualty & property
 

 

 

 

 

 

 

 

 

 

 

    Total excess & surplus lines
 

 

 

 

 

 

 

 

 

 

 

      Total property casualty
 
$
31

 
$

 
$
31

 
$
(17
)
 
$
2

 
$
(2
)
 
$
(17
)
 
$
14

 
$
2

 
$
(2
)
 
$
14

 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
Net loss and loss expense incurred for the six months ended June 30, 2014
 
 
 
 
 
 
 
 
 
 
 
 
 
 
  Commercial casualty
 
$
143

 
$
72

 
$
215

 
$
44

 
$
(6
)
 
$
1

 
$
39

 
$
187

 
$
(6
)
 
$
73

 
$
254

  Commercial property
 
206

 
19

 
225

 
54

 
(26
)
 

 
28

 
260

 
(26
)
 
19

 
253

  Commercial auto
 
140

 
25

 
165

 
13

 
16

 
3

 
32

 
153

 
16

 
28

 
197

  Workers' compensation
 
96

 
20

 
116

 
(13
)
 
22

 
(5
)
 
4

 
83

 
22

 
15

 
120

  Specialty packages
 
47

 
9

 
56

 
19

 
(7
)
 
(2
)
 
10

 
66

 
(7
)
 
7

 
66

  Management liability and surety
 
36

 
8

 
44

 
(17
)
 
8

 
3

 
(6
)
 
19

 
8

 
11

 
38

  Machinery and equipment
 
4

 

 
4

 
2

 
(4
)
 

 
(2
)
 
6

 
(4
)
 

 
2

    Total commercial lines
 
672

 
153

 
825

 
102

 
3

 

 
105

 
774

 
3

 
153

 
930

 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
  Personal auto
 
146

 
25

 
171

 
6

 
7

 
2

 
15

 
152

 
7

 
27

 
186

  Homeowners
 
150

 
14

 
164

 
28

 
7

 
2

 
37

 
178

 
7

 
16

 
201

  Other personal
 
23

 
2

 
25

 
2

 
1

 

 
3

 
25

 
1

 
2

 
28

    Total personal lines
 
319

 
41

 
360

 
36

 
15

 
4

 
55

 
355

 
15

 
45

 
415

 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
  Commercial casualty & property
 
8

 
6

 
14

 
8

 
13

 
3

 
24

 
16

 
13

 
9

 
38

    Total excess & surplus lines
 
8

 
6

 
14

 
8

 
13

 
3

 
24

 
16

 
13

 
9

 
38

      Total property casualty
 
$
999

 
$
200

 
$
1,199

 
$
146

 
$
31

 
$
7

 
$
184

 
$
1,145

 
$
31

 
$
207

 
$
1,383

 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 

CINF Second-Quarter 2014 Supplemental Financial Data
15



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 three months ended June 30, 2014
 
 
 
 
 
 
 
 
 
 
 
 
 
 
  Commercial casualty
 
$
89

 
$
36

 
$
125

 
$
33

 
$
(34
)
 
$
1

 
$

 
$
122

 
$
(34
)
 
$
37

 
$
125

  Commercial property
 
108

 
10

 
118

 
9

 
(8
)
 
(4
)
 
(3
)
 
117

 
(8
)
 
6

 
115

  Commercial auto
 
71

 
13

 
84

 
15

 
13

 
1

 
29

 
86

 
13

 
14

 
113

  Workers' compensation
 
52

 
10

 
62

 
(6
)
 
13

 
(3
)
 
4

 
46

 
13

 
7

 
66

  Specialty packages
 
26

 
4

 
30

 
7

 
(3
)
 
(1
)
 
3

 
33

 
(3
)
 
3

 
33

  Management liability and surety

 
14

 
4

 
18

 
(4
)
 
4

 
1

 
1

 
10

 
4

 
5

 
19

  Machinery and equipment
 
2

 

 
2

 

 
(1
)
 

 
(1
)
 
2

 
(1
)
 

 
1

    Total commercial lines
 
362

 
77

 
439

 
54

 
(16
)
 
(5
)
 
33

 
416

 
(16
)
 
72

 
472

 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
  Personal auto
 
73

 
12

 
85

 
5

 
7

 
1

 
13

 
78

 
7

 
13

 
98

  Homeowners
 
84

 
7

 
91

 
7

 
17

 
1

 
25

 
91

 
17

 
8

 
116

  Other personal
 
11

 
1

 
12

 
3

 
(2
)
 

 
1

 
14

 
(2
)
 
1

 
13

    Total personal lines
 
168

 
20

 
188

 
15

 
22

 
2

 
39

 
183

 
22

 
22

 
227

 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
  Commercial casualty & property
 
3

 
3

 
6

 
4

 
9

 

 
13

 
7

 
9

 
3

 
19

    Total excess & surplus lines
 
3

 
3

 
6

 
4

 
9

 

 
13

 
7

 
9

 
3

 
19

      Total property casualty
 
$
533

 
$
100

 
$
633

 
$
73

 
$
15

 
$
(3
)
 
$
85

 
$
606

 
$
15

 
$
97

 
$
718

 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
Ceded loss and loss expense incurred for the three months ended June 30, 2014
 
 
 
 
 
 
 
 
 
 
 
 
 
 
  Commercial casualty
 
$
7

 
$

 
$
7

 
$
(3
)
 
$

 
$

 
$
(3
)
 
$
4

 
$

 
$

 
$
4

  Commercial property
 

 

 

 

 
(1
)
 

 
(1
)
 

 
(1
)
 

 
(1
)
  Commercial auto
 
1

 

 
1

 

 

 

 

 
1

 

 

 
1

  Workers' compensation
 
6

 

 
6

 

 
1

 

 
1

 
6

 
1

 

 
7

  Specialty packages
 
1

 

 
1

 

 

 

 

 
1

 

 

 
1

  Management liability and surety

 
2

 

 
2

 
(3
)
 

 

 
(3
)
 
(1
)
 

 

 
(1
)
  Machinery and equipment
 

 

 

 

 

 

 

 

 

 

 

    Total commercial lines
 
17

 

 
17

 
(6
)
 

 

 
(6
)
 
11

 

 

 
11

 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
  Personal auto
 
1

 

 
1

 

 

 

 

 
1

 

 

 
1

  Homeowners
 

 

 

 

 
(1
)
 

 
(1
)
 

 
(1
)
 

 
(1
)
  Other personal
 

 

 

 

 

 

 

 

 

 

 

    Total personal lines
 
1

 

 
1

 

 
(1
)
 

 
(1
)
 
1

 
(1
)
 

 

 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
  Commercial casualty & property
 

 

 

 

 

 

 

 

 

 

 

    Total excess & surplus lines
 

 

 

 

 

 

 

 

 

 

 

      Total property casualty
 
$
18

 
$

 
$
18

 
$
(6
)
 
$
(1
)
 
$

 
$
(7
)
 
$
12

 
$
(1
)
 
$

 
$
11

 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
Net loss and loss expense incurred for the three months ended June 30, 2014
 
 
 
 
 
 
 
 
 
 
 
 
 
 
  Commercial casualty
 
$
82

 
$
36

 
$
118

 
$
36

 
$
(34
)
 
$
1

 
$
3

 
$
118

 
$
(34
)
 
$
37

 
$
121

  Commercial property
 
108

 
10

 
118

 
9

 
(7
)
 
(4
)
 
(2
)
 
117

 
(7
)
 
6

 
116

  Commercial auto
 
70

 
13

 
83

 
15

 
13

 
1

 
29

 
85

 
13

 
14

 
112

  Workers' compensation
 
46

 
10

 
56

 
(6
)
 
12

 
(3
)
 
3

 
40

 
12

 
7

 
59

  Specialty packages
 
25

 
4

 
29

 
7

 
(3
)
 
(1
)
 
3

 
32

 
(3
)
 
3

 
32

  Management liability and surety

 
12

 
4

 
16

 
(1
)
 
4

 
1

 
4

 
11

 
4

 
5

 
20

  Machinery and equipment
 
2

 

 
2

 

 
(1
)
 

 
(1
)
 
2

 
(1
)
 

 
1

    Total commercial lines
 
345

 
77

 
422

 
60

 
(16
)
 
(5
)
 
39

 
405

 
(16
)
 
72

 
461

 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
  Personal auto
 
72

 
12

 
84

 
5

 
7

 
1

 
13

 
77

 
7

 
13

 
97

  Homeowners
 
84

 
7

 
91

 
7

 
18

 
1

 
26

 
91

 
18

 
8

 
117

  Other personal
 
11

 
1

 
12

 
3

 
(2
)
 

 
1

 
14

 
(2
)
 
1

 
13

    Total personal lines
 
167

 
20

 
187

 
15

 
23

 
2

 
40

 
182

 
23

 
22

 
227

 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
  Commercial casualty & property
 
3

 
3

 
6

 
4

 
9

 

 
13

 
7

 
9

 
3

 
19

    Total excess & surplus lines
 
3

 
3

 
6

 
4

 
9

 

 
13

 
7

 
9

 
3

 
19

      Total property casualty
 
$
515

 
$
100

 
$
615

 
$
79

 
$
16

 
$
(3
)
 
$
92

 
$
594

 
$
16

 
$
97

 
$
707

 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 

CINF Second-Quarter 2014 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
 
12/31/14
9/30/14
6/30/14
3/31/14
12/31/13
9/30/13
6/30/13
3/31/13
6/30/14
6/30/13
9/30/14
9/30/13
12/31/14
12/31/13
Premiums
 
 
 
 
 
 
 
 
 
 
 
 
 
 
   Agency renewal written premiums
 

$
974

$
956

$
854

$
915

$
879

$
845

$
1,930

$
1,724


$
2,639

 
$
3,493

   Agency new business written premiums
 

133

123

128

141

139

135

256

274


415

 
543

   Other written premiums
 

(25
)
(42
)
(74
)
(25
)
(34
)
(10
)
(67
)
(44
)

(69
)
 
(143
)
   Reported written premiums – statutory*
 

$
1,082

$
1,037

$
908

$
1,031

$
984

$
970

$
2,119

$
1,954


$
2,985

 
$
3,893

   Unearned premium change
 

(76
)
(58
)
52

(77
)
(74
)
(81
)
(134
)
(155
)

(232
)
 
(180
)
   Earned premiums
 

$
1,006

$
979

$
960

$
954

$
910

$
889

$
1,985

$
1,799


$
2,753

 
$
3,713

Year over year change %
 
 
 
 
 
 
 
 
 
 
 
 
 
 
   Agency renewal written premiums
 

11
 %
13
 %
11
 %
13
%
10
 %
11
%
12
 %
11
%

11
%
 
11
%
   Agency new business written premiums
 

(4
)
(9
)
(3
)
8

6

25

(7
)
15


12

 
8

   Other written premiums
 

26

(320
)
(12
)
34

(31
)
63

(52
)
17


24

 
9

   Reported written premiums – statutory*
 

10

7

8

15

9

15

8

12


13

 
12

Paid losses and loss expenses
 
 
 
 
 
 
 
 
 
 
 
 
 
 
   Losses paid
 

$
517

$
484

$
477

$
470

$
431

$
424

$
1,001

$
855


$
1,325

 
$
1,802

   Loss expenses paid
 

98

100

98

92

90

89

198

179


271

 
369

   Loss and loss expenses paid
 

$
615

$
584

$
575

$
562

$
521

$
513

$
1,199

$
1,034


$
1,596

 
$
2,171

Statutory combined ratio
 
 
 
 
 
 
 
 
 
 
 
 
 
 
   Loss ratio
 

60.7
 %
57.9
 %
51.6
 %
51.7
%
56.3
 %
48.9
%
59.4
 %
52.7
%

52.3
%
 
52.1
%
   DCC expense ratio
 

3.9

5.2

4.7

4.4

1.1

3.9

4.5

2.4


3.1

 
3.5

   AO expense ratio
 

5.6

6.0

6.3

6.1

6.6

6.2

5.8

6.4


6.3

 
6.3

   Net underwriting expense ratio
 

29.4

29.0

32.8

30.1

30.6

29.9

29.2

30.3


30.3

 
30.8

   Statutory combined ratio
 

99.6
 %
98.1
 %
95.4
 %
92.3
%
94.6
 %
88.9
%
98.9
 %
91.8
%

92.0
%
 
92.7
%
   Contribution from catastrophe losses
 

11.4

8.9

3.2

5.7

8.3

1.2

10.2

4.8


5.1

 
4.6

   Statutory combined ratio excl. catastrophe losses
 

88.2
 %
89.2
 %
92.2
 %
86.6
%
86.3
 %
87.7
%
88.7
 %
87.0
%

86.9
%
 
88.1
%
   Commission expense ratio
 

17.9
 %
17.7
 %
19.5
 %
18.5
%
18.5
 %
17.9
%
17.8
 %
18.2
%

18.3
%
 
18.6
%
   Other expense ratio
 

11.5

11.3

13.3

11.6

12.1

12.0

11.4

12.1


12.0

 
12.2

   Statutory expense ratio
 

29.4
 %
29.0
 %
32.8
 %
30.1
%
30.6
 %
29.9
%
29.2
 %
30.3
%

30.3
%
 
30.8
%
GAAP combined ratio
 
 
 
 
 
 
 
 
 
 
 
 
 
 
   GAAP combined ratio
 

100.9
 %
100.3
 %
93.9
 %
93.7
%
96.4
 %
91.2
%
100.6
 %
93.9
%

93.8
%
 
93.8
%
   Contribution from catastrophe losses
 

11.4

8.9

3.2

5.7

8.3

1.2

10.2

4.8


5.1

 
4.6

   GAAP combined ratio excl. catastrophe losses
 

89.5
 %
91.4
 %
90.7
 %
88.0
%
88.1
 %
90.0
%
90.4
 %
89.1
%

88.7
%
 
89.2
%
*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 Second-Quarter 2014 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
 
12/31/14
9/30/14
6/30/14
3/31/14
12/31/13
9/30/13
6/30/13
3/31/13
6/30/14
6/30/13
9/30/14
9/30/13
12/31/14
12/31/13
Premiums
 
 
 
 
 
 
 
 
 
 
 
 
 
 
   Agency renewal written premiums
 

$
669

$
713

$
606

$
632

$
602

$
631

$
1,382

$
1,233


$
1,865

 
$
2,471

   Agency new business written premiums
 

95

90

92

102

100

97

185

197


299

 
391

   Other written premiums
 

(16
)
(32
)
(63
)
(15
)
(24
)

(48
)
(24
)

(39
)
 
(102
)
   Reported written premiums – statutory*
 

$
748

$
771

$
635

$
719

$
678

$
728

$
1,519

$
1,406


$
2,125

 
$
2,760

   Unearned premium change
 

(34
)
(79
)
45

(39
)
(33
)
(97
)
(113
)
(130
)

(169
)
 
(124
)
   Earned premiums
 

$
714

$
692

$
680

$
680

$
645

$
631

$
1,406

$
1,276


$
1,956

 
$
2,636

Year over year change %
 
 
 
 
 
 
 
 
 
 
 
 
 
 
   Agency renewal written premiums
 

11
 %
13
 %
10
 %
13
%
9
 %
11
%
12
 %
10
%

11
%
 
11
%
   Agency new business written premiums
 

(4
)
(7
)
(4
)
13

10

29

(6
)
19


17

 
11

   Other written premiums
 

33

nm

(11
)
46

(41
)
100

(100
)
35


40

 
16

   Reported written premiums – statutory*
 

10

6

8

16

8

16

8

12


14

 
12

Paid losses and loss expenses
 
 
 
 
 
 
 
 
 
 
 
 
 
 
   Losses paid
 

$
347

$
327

$
327

$
306

$
286

$
297

$
674

$
585


$
891

 
$
1,218

   Loss expenses paid
 

75

76

75

70

68

68

151

135


205

 
280

   Loss and loss expenses paid
 

$
422

$
403

$
402

$
376

$
354

$
365

$
825

$
720


$
1,096

 
$
1,498

Statutory combined ratio
 
 
 
 
 
 
 
 
 
 
 
 
 
 
   Loss ratio
 

54.7
 %
56.1
 %
48.8
 %
51.1
%
54.9
 %
47.3
%
55.4
 %
51.2
%

51.2
%
 
50.6
%
   DCC expense ratio
 

4.6

6.4

5.3

5.1

0.6

4.3

5.5

2.5


3.4

 
3.9

   AO expense ratio
 

5.2

5.4

6.3

5.7

6.4

6.2

5.3

6.2


6.0

 
6.1

   Net underwriting expense ratio
 

30.5

28.5

34.0

30.8

31.5

29.0

29.5

30.2


30.4

 
31.2

   Statutory combined ratio
 

95.0
 %
96.4
 %
94.4
 %
92.7
%
93.4
 %
86.8
%
95.7
 %
90.1
%

91.0
%
 
91.8
%
   Contribution from catastrophe losses
 

8.6

8.5

1.7

5.4

7.1

0.4

8.5

3.8


4.4

 
3.7

   Statutory combined ratio excl. catastrophe losses
 

86.4
 %
87.9
 %
92.7
 %
87.3
%
86.3
 %
86.4
%
87.2
 %
86.3
%

86.6
%
 
88.1
%
   Commission expense ratio
 

17.7
 %
16.4
 %
19.1
 %
18.0
%
17.9
 %
16.5
%
17.0
 %
17.2
%

17.4
%
 
17.8
%
   Other expense ratio
 

12.8

12.1

14.9

12.8

13.6

12.5

12.5

13.0


13.0

 
13.5

   Statutory expense ratio
 

30.5
 %
28.5
 %
34.0
 %
30.8
%
31.5
 %
29.0
%
29.5
 %
30.2
%

30.4
%
 
31.3
%
GAAP combined ratio
 
 
 
 
 
 
 
 
 
 
 
 
 
 
   GAAP combined ratio
 

96.3
 %
99.9
 %
92.7
 %
93.7
%
94.9
 %
90.8
%
98.1
 %
92.9
%

93.2
%
 
93.0
%
   Contribution from catastrophe losses
 

8.6

8.5

1.7

5.4

7.1

0.4

8.5

3.8


4.4

 
3.7

   GAAP combined ratio excl. catastrophe losses
 

87.7
 %
91.4
 %
91.0
 %
88.3
%
87.8
 %
90.4
%
89.6
 %
89.1
%

88.8
%
 
89.3
%
*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 Second-Quarter 2014 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
 
12/31/14
9/30/14
6/30/14
3/31/14
12/31/13
9/30/13
6/30/13
3/31/13
6/30/14
6/30/13
9/30/14
9/30/13
12/31/14
12/31/13
Premiums
 
 
 
 
 
 
 
 
 
 
 
 
 
 
   Agency renewal written premiums
 

$
276

$
218

$
224

$
258

$
251

$
195

$
494

$
446


$
704

 
$
928

   Agency new business written premiums
 

24

21

24

28

30

28

45

58


86

 
110

   Other written premiums
 

(6
)
(8
)
(9
)
(8
)
(8
)
(8
)
(14
)
(16
)

(24
)
 
(33
)
   Reported written premiums – statutory*
 

$
294

$
231

$
239

$
278

$
273

$
215

$
525

$
488


$
766

 
$
1,005

   Unearned premium change
 

(36
)
23

10

(34
)
(36
)
16

(13
)
(20
)

(54
)
 
(44
)
   Earned premiums
 

$
258

$
254

$
249

$
244

$
237

$
231

$
512

$
468


$
712

 
$
961

Year over year change %
 
 
 
 
 
 
 
 
 
 
 
 
 
 
   Agency renewal written premiums
 

10
 %
12
 %
10
 %
12
 %
11
 %
11
 %
11
 %
11
 %

11
 %
 
11
 %
   Agency new business written premiums
 

(20
)
(25
)
(11
)
(10
)
3

17

(22
)
9


2

 
(1
)
   Other written premiums
 

25

0

(13
)
11

(33
)
(33
)
13

(33
)

(14
)
 
(14
)
   Reported written premiums – statutory*
 

8

7

8

10

9

11

8

10


10

 
9

Paid losses and loss expenses
 
 
 
 
 
 
 
 
 
 
 
 
 
 
   Losses paid
 

$
167

$
152

$
141

$
158

$
141

$
122

$
319

$
261


$
419

 
$
560

   Loss expenses paid
 

20

21

20

19

19

19

41

39


58

 
78

   Loss and loss expenses paid
 

$
187

$
173

$
161

$
177

$
160

$
141

$
360

$
300


$
477

 
$
638

Statutory combined ratio
 
 
 
 
 
 
 
 
 
 
 
 
 
 
   Loss ratio
 

79.4
 %
64.8
 %
62.6
 %
54.1
 %
60.6
 %
53.6
 %
72.2
 %
57.2
 %

56.0
 %
 
57.8
 %
   DCC expense ratio
 

1.6

1.6

1.9

2.1

1.5

1.4

1.6

1.5


1.7

 
1.7

   AO expense ratio
 

6.7

7.7

6.9

7.5

7.4

6.3

7.2

6.8


7.1

 
7.0

   Net underwriting expense ratio
 

26.6

30.5

30.1

28.4

28.5

32.8

28.3

30.4


29.7

 
29.8

   Statutory combined ratio
 

114.3
 %
104.6
 %
101.5
 %
92.1
 %
98.0
 %
94.1
 %
109.3
 %
95.9
 %

94.5
 %
 
96.3
 %
   Contribution from catastrophe losses
 

20.4

10.8

7.7

7.0

12.6

3.5

15.7

8.1


7.7

 
7.7

   Statutory combined ratio excl. catastrophe losses
 

93.9
 %
93.8
 %
93.8
 %
85.1
 %
85.4
 %
90.6
 %
93.6
 %
87.8
 %

86.8
 %
 
88.6
 %
   Commission expense ratio
 

17.4
 %
20.5
 %
19.5
 %
19.0
 %
19.0
 %
21.7
 %
18.8
 %
20.2
 %

19.7
 %
 
19.7
 %
   Other expense ratio
 

9.2

10.0

10.6

9.4

9.5

11.1

9.5

10.2


10.0

 
10.0

   Statutory expense ratio
 

26.6
 %
30.5
 %
30.1
 %
28.4
 %
28.5
 %
32.8
 %
28.3
 %
30.4
 %

29.7
 %
 
29.7
 %
GAAP combined ratio
 
 
 
 
 
 
 
 
 
 
 
 
 
 
   GAAP combined ratio
 

115.8
 %
103.0
 %
100.3
 %
94.5
 %
100.4
 %
91.6
 %
109.4
 %
96.1
 %

95.5
 %
 
96.8
 %
   Contribution from catastrophe losses
 

20.4

10.8

7.7

7.0

12.6

3.5

15.7

8.1


7.7

 
7.7

   GAAP combined ratio excl. catastrophe losses
 

95.4
 %
92.2
 %
92.6
 %
87.5
 %
87.8
 %
88.1
 %
93.7
 %
88.0
 %

87.8
 %
 
89.1
 %
*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 Second-Quarter 2014 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
 
12/31/14
9/30/14
6/30/14
3/31/14
12/31/13
9/30/13
6/30/13
3/31/13
6/30/14
6/30/13
9/30/14
9/30/13
12/31/14
12/31/13
Premiums
 
 
 
 
 
 
 
 
 
 
 
 
 
 
   Agency renewal written premiums
 

$
29

$
25

$
24

$
25

$
26

$
19

$
54

$
45


$
70

 
$
94

   Agency new business written premiums
 

14

12

12

11

9

10

26

19


30

 
42

   Other written premiums
 

(3
)
(2
)
(2
)
(2
)
(2
)
(2
)
(5
)
(4
)

(6
)
 
(8
)
   Reported written premiums – statutory*
 

$
40

$
35

$
34

$
34

$
33

$
27

$
75

$
60


$
94

 
$
128

   Unearned premium change
 

(6
)
(2
)
(3
)
(4
)
(5
)

(8
)
(5
)

(9
)
 
(12
)
   Earned premiums
 

$
34

$
33

$
31

$
30

$
28

$
27

$
67

$
55


$
85

 
$
116

Year over year change %
 
 
 
 
 
 
 
 
 
 
 
 
 
 
   Agency renewal written premiums
 

12
 %
32
%
26
 %
32
 %
37
 %
19
 %
20
 %
29
 %

30
 %
 
29
 %
   Agency new business written premiums
 

56

20

33

22

(18
)
11

37

(5
)

3

 
11

   Other written premiums
 

(50
)
0

(100
)
(100
)
33

(100
)
(25
)
0


(20
)
 
(33
)
   Reported written premiums – statutory*
 

21

30

26

26

22

13

25

18


21

 
22

Paid losses and loss expenses
 
 
 
 
 
 
 
 
 
 
 
 
 
 
   Losses paid
 

$
3

$
5

$
9

$
6

$
4

$
5

$
8

$
9


$
15

 
$
24

   Loss expenses paid
 

3

3

3

3

3

2

6

5


8

 
11

   Loss and loss expenses paid
 

$
6

$
8

$
12

$
9

$
7

$
7

$
14

$
14


$
23

 
$
35

Statutory combined ratio
 
 
 
 
 
 
 
 
 
 
 
 
 
 
   Loss ratio
 

46.6
 %
40.6
%
24.7
 %
43.5
 %
52.1
 %
47.2
 %
43.7
 %
49.7
 %

47.4
 %
 
41.3
 %
   DCC expense ratio
 

6.5

8.4

12.1

7.0

9.3

11.9

7.4

10.6


9.4

 
10.1

   AO expense ratio
 

3.9

7.6

4.2

5.5

5.5

6.1

5.7

5.8


5.7

 
5.3

   Net underwriting expense ratio
 

29.1

30.4

29.9

30.9

30.9

33.3

29.7

32.0


31.6

 
31.1

   Statutory combined ratio
 

86.1
 %
87.0
%
70.9
 %
86.9
 %
97.8
 %
98.5
 %
86.5
 %
98.1
 %

94.1
 %
 
87.8
 %
   Contribution from catastrophe losses
 

2.9

3.1

(1.7
)
2.5

1.9

0.4

3.0

1.2


1.7

 
0.8

   Statutory combined ratio excl. catastrophe losses
 

83.2
 %
83.9
%
72.6
 %
84.4
 %
95.9
 %
98.1
 %
83.5
 %
96.9
 %

92.4
 %
 
87.0
 %
   Commission expense ratio
 

25.8
 %
26.5
%
25.9
 %
26.3
 %
26.3
 %
26.9
 %
26.1
 %
26.6
 %

26.5
 %
 
26.3
 %
   Other expense ratio
 

3.3

3.9

4.0

4.6

4.6

6.4

3.6

5.4


5.1

 
4.8

   Statutory expense ratio
 

29.1
 %
30.4
%
29.9
 %
30.9
 %
30.9
 %
33.3
 %
29.7
 %
32.0
 %

31.6
 %
 
31.1
 %
GAAP combined ratio
 
 
 
 
 
 
 
 
 
 
 
 
 
 
   GAAP combined ratio
 

85.0
 %
86.9
%
70.4
 %
86.7
 %
98.7
 %
98.0
 %
85.9
 %
98.4
 %

94.2
 %
 
87.8
 %
   Contribution from catastrophe losses
 

2.9

3.1

(1.7
)
2.5

1.9

0.4

3.0

1.2


1.7

 
0.8

   GAAP combined ratio excl. catastrophe losses
 

82.1
 %
83.8
%
72.1
 %
84.2
 %
96.8
 %
97.6
 %
82.9
 %
97.2
 %

92.5
 %
 
87.0
 %
*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 Second-Quarter 2014 Supplemental Financial Data
20



The Cincinnati Life Insurance Company
Statutory Statements of Income
 
 
 
 
 
 
 
 
 
 
For the Three Months Ended June 30,
For the Six Months Ended June 30,
(Dollars in millions)
2014
2013
Change
% Change
2014
2013
Change
% Change
Net premiums written
$
65

$
61

$
4

7

$
123

$
119

$
4

3

Net investment income
37

36

1

3

74

71

3

4

Amortization of interest maintenance reserve
2

1

1

100

2

1

1

100

Commissions and expense allowances on reinsurance ceded
1

1



3

3



Income from fees associated with Separate Accounts
2

1

1

100

3

2

1

50

Total revenues
$
107

$
100

$
7

7

$
205

$
196

$
9

5

 
 
 
 
 
 
 
 
 
Death benefits and matured endowments
$
22

$
17

$
5

29

$
48

$
36

$
12

33

Annuity benefits
16

11

5

45

30

26

4

15

Disability benefits and benefits under accident and health contracts
1

1



1

1



Surrender benefits and group conversions
6

5

1

20

11

12

(1
)
(8
)
Interest and adjustments on deposit-type contract funds
3

3



5

5



Increase in aggregate reserves for life and accident and health contracts
47

44

3

7

88

82

6

7

Payments on supplementary contracts with life contingencies



nm




nm

Total benefit expenses
$
95

$
81

$
14

17

$
183

$
162

$
21

13

 
 
 
 
 
 
 
 
 
Commissions
$
10

$
9

$
1

11

$
19

$
19

$


General insurance expenses and taxes
10

11

(1
)
(9
)
20

22

(2
)
(9
)
Increase in loading on deferred and uncollected premiums
(2
)
(2
)


(3
)
(4
)
1

(25
)
Net transfers from Separate Accounts
(4
)

(4
)
nm

(4
)

(4
)
nm

Other deductions



nm




nm

Total operating expenses
$
14

$
18

$
(4
)
(22
)
$
32

$
37

$
(5
)
(14
)
 
 
 
 
 
 
 
 
 
Federal and foreign income tax benefit
(1
)

(1
)
nm

(3
)

(3
)
nm

 
 
 
 
 
 
 
 
 
Net income (loss) from operations before realized capital gains
$
(1
)
$
1

$
(2
)
nm

$
(7
)
$
(3
)
$
(4
)
133

 
 
 
 
 
 
 
 
 
Net realized gains net of capital gains tax

1

(1
)
(100
)

1

(1
)
(100
)
 
 
 
 
 
 
 
 
 
Net income (loss) (statutory)
$
(1
)
$
2

$
(3
)
nm

$
(7
)
$
(2
)
$
(5
)
250

*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 Second-Quarter 2014 Supplemental Financial Data
21