EX-99.2 3 exhibit992q414.htm EXHIBIT 99.2 Exhibit 99.2 Q4 14


Cincinnati Financial Corporation
Supplemental Financial Data
for the Period Ending December 31, 2014

6200 South Gilmore Road
Fairfield, Ohio 45014-5141
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-
A-
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 February 4, 2015, 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 Fourth-Quarter 2014 Supplemental Financial Data
1



 
Cincinnati Financial Corporation
 
Supplemental Financial Data
 
Fourth Quarter 2014
 
 
 
 
 
Page
 
Definitions of Non-GAAP Information and Reconciliation to Comparable GAAP Measures
3
 
 
 
Consolidated
 
 
Quick Reference
4
 
CFC and Subsidiaries Consolidation – Twelve Months Ended December 31, 2014
5
 
CFC and Subsidiaries Consolidation – Three Months Ended December 31, 2014
6
 
5-Year Net Income Reconciliation
7
 
CFC Insurance Subsidiaries – Selected Balance Sheet Data
8
 
 
 
Consolidated Property Casualty Insurance Operations
 
 
Statutory Statements of Income
9
 
Consolidated Cincinnati Insurance Companies – Losses Incurred Detail
10
 
Consolidated Cincinnati Insurance Companies – Loss Ratio Detail
11
 
Consolidated Cincinnati Insurance Companies – Loss Claim Count Detail
12
 
Direct Written Premiums by Line of Business and State
13
 
Quarterly Property Casualty Data – Commercial Lines
14
 
Quarterly Property Casualty Data – Personal Lines and Excess & Surplus Lines
15
 
Loss and Loss Expense Analysis – Twelve Months Ended December 31, 2014
16
 
Loss and Loss Expense Analysis – Three Months Ended December 31, 2014
17
 
 
 
Reconciliation Data
 
 
5-Year Property Casualty Data – Consolidated
18
 
5-Year Property Casualty Data – Commercial Lines
19
 
5-Year Property Casualty Data – Personal Lines
20
 
5-Year Property Casualty Data – Excess & Surplus Lines
21
 
Quarterly Property Casualty Data – Consolidated
22
 
Quarterly Property Casualty Data – Commercial Lines
23
 
Quarterly Property Casualty Data – Personal Lines
24
 
Quarterly Property Casualty Data – Excess & Surplus Lines
25
 
 
 
Life Insurance Operations
 
 
Statutory Statements of Income
26


CINF Fourth-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 Fourth-Quarter 2014 Supplemental Financial Data
3



Cincinnati Financial Corporation
Quick Reference
 
Fourth Quarter 2014
(all data shown is for the three months ended or at December 31, 2014)
 
 
 
 
 
 
 
 
 
 
12/31/2014
 
Year over year
  change %
 
 
12/31/2014
 
Year over year change %
Revenues:
 
 
 
 
Benefits and expenses:
 
 
 
 
 
 
 
 
 
 
 
 
Commercial lines net written premiums
$
699

 
10

 
Commercial lines loss and loss expenses
$
454

 
10

Personal lines net written premiums
249

 
4

 
Personal lines loss and loss expenses
148

 
(16
)
Excess & surplus lines net written premiums
39

 
15

 
Excess & surplus lines loss and loss expenses
20

 
54

   Property casualty net written premiums
$
987

 
9

 
Life and health contract holders' benefits incurred
53

 
(16
)
Life and accident and health net written premiums
$
55

 
5

 
Underwriting, acquisition and insurance expenses
334

 
3

Annuity net written premiums
9

 
(3
)
 
Interest expense
13

 
(7
)
   Life, annuity and accident and health net written premiums
$
64

 
4

 
Other operating expenses
4

 
33

Commercial lines net earned premiums
730

 
7

 
Total benefits and expenses
$
1,026

 
2

Personal lines net earned premiums
$
266

 
7

 
Income before income taxes
236

 
41

Excess & surplus lines net earned premiums
39

 
26

 
Total income tax
69

 
53

   Property casualty net earned premiums
$
1,035

 
8

 
 
 
 
 
Life and accident and health net earned premiums
51

 
(22
)
 
Balance Sheet:
 
 
 
Investment income
140

 
2

 
 
 
 
 
Realized investment gains, net
32

 
433

 
Fixed maturity securities
$
9,460

 
 
Fee revenue
3

 
50

 
Equity securities
4,858

 
 
Other revenue
1

 
(50
)
 
Other invested assets
68

 
 
Total revenues
1,262

 
8

 
  Total investments
$
14,386

 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
Loss and loss expense reserves
$
4,485

 
 
 
 
 
 
 
Life policy and investment contract reserves
2,497

 
 
Income:
 
 
 
 
Long-term debt and capital lease obligations
827

 
 
 
 
 
 
 
Shareholders' equity
6,573

 
 
Operating income
$
148

 
24

 
 
 
 
 
Realized investment gains, net
19

 
533

 
Key ratios:
 
 
 
Net income
167

 
37

 
 
 
 
 
 
 
 
 
 
Commercial lines GAAP combined ratio
93.6
%
 
 
 
 
 
 
 
Personal lines GAAP combined ratio
83.7

 
 
 
 
 
 
 
Excess & surplus lines GAAP combined ratio
77.8

 
 
 
 
 
 
 
Property casualty GAAP combined ratio
90.4

 
 
Per share (diluted):
 
 
 
 
 
 
 
 
 
 
 
 
 
Commercial lines STAT combined ratio
94.8
%
 
 
Operating income
$
0.89

 
24

 
Personal lines STAT combined ratio
85.1

 
 
Realized investment gains, net
0.13

 
550

 
Excess & surplus lines STAT combined ratio
80.4

 
 
Net income
1.02

 
38

 
Property casualty STAT combined ratio
91.8

 
 
Book value
40.14

 
8

 
 
 
 
 
Weighted average shares outstanding
165.3

 
0

 
Value creation ratio
4.0
%
 
 

CINF Fourth-Quarter 2014 Supplemental Financial Data
4



Cincinnati Financial Corporation and Subsidiaries
Consolidated Statements of Income for the Twelve Months Ended December 31, 2014
 
 
 
 
 
 
 
(In millions)
CFC
CONSOL P&C
CLIC
CFC-I
ELIM
Total
Revenues
 
 
 
 
 
 
  Premiums earned:
 
 
 
 
 
 
    Property casualty
$

$
4,221

$

$

$

$
4,221

    Life


252



252

    Accident health


7



7

    Premiums ceded

(176
)
(61
)


(237
)
      Total earned premium

4,045

198



4,243

  Investment income
46

359

144



549

  Realized investment gains, net
34

93

5


1

133

  Fee revenue

6

6




12

  Other revenue
16

2


6

(16
)
8

Total revenues
$
96

$
4,505

$
353

$
6

$
(15
)
$
4,945

 
 
 
 
 
 
 
Benefits & expenses
 
 
 
 
 
 
  Losses & policy benefits
$

$
2,668

$
299

$

$
(1
)
$
2,966

  Reinsurance recoveries

(41
)
(70
)

1

(110
)
  Underwriting, acquisition and insurance expenses

1,238

63



1,301

  Interest expense
52



1


53

  Other operating expense
28



2

(16
)
14

Total expenses
$
80

$
3,865

$
292

$
3

$
(16
)
$
4,224

 
 
 
 
 
 
 
Income (loss) before income taxes
$
16

$
640

$
61

$
3

$
1

$
721

 
 
 
 
 
 
 
Provision (benefit) for income taxes
 
 
 
 
 
 
  Current operating income
$
(11
)
$
127

$
(6
)
$
1

$

$
111

  Capital gains/losses
12

35

1



48

  Deferred
(6
)
17

26



37

Total provision (benefit) for income taxes
$
(5
)
$
179

$
21

$
1

$

$
196

 
 
 
 
 
 
 
Operating income (loss)
$
(1
)
$
403

$
36

$
2

$

$
440

 
 
 
 
 
 
 
Net income - current year
$
21

$
461

$
40

$
2

$
1

$
525

 
 
 
 
 
 
 
Net income - prior year
$
6

$
459

$
48

$
4

$

$
517

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

 
 
 


CINF Fourth-Quarter 2014 Supplemental Financial Data
5



Cincinnati Financial Corporation and Subsidiaries
Consolidated Statements of Income for the Three Months Ended December 31, 2014
 
 
 
 
 
 
 
(In millions)
CFC
CONSOL P&C
CLIC
CFC-I
ELIM
Total
Revenues
 
 
 
 
 
 
  Premiums earned:
 
 
 
 
 
 
    Property casualty
$

$
1,079

$

$

$
1

$
1,080

    Life


66



66

    Accident health


2



2

    Premiums ceded

(44
)
(18
)


(62
)
      Total earned premium

1,035

51



1,086

  Investment income
13

91

36



140

  Realized investment gains, net
8

24

(1
)

1

32

  Fee revenue

1

2



3

  Other revenue
4

1


1

(5
)
1

Total revenues
$
25

$
1,152

$
88

$
1

$
(4
)
$
1,262

 
 
 
 
 
 
 
Benefits & expenses
 
 
 
 
 
 
  Losses & policy benefits
$

$
636

$
71

$

$

$
707

  Reinsurance recoveries

(14
)
(18
)


(32
)
  Underwriting, acquisition and insurance expenses

314

20



334

  Interest expense
13





13

  Other operating expenses
7



1

(4
)
4

Total expenses
$
20

$
936

$
73

$
1

$
(4
)
$
1,026

 
 
 
 
 
 
 
Income before income taxes
$
5

$
216

$
14

$

$
1

$
236

 
 
 
 
 
 
 
Provision (benefit) for income taxes
 
 
 
 
 
 
  Current operating income
$
(2
)
$
41

$
1

$

$

$
40

  Capital gains/losses
3

11

(1
)


13

  Deferred
(2
)
14

4



16

Total provision (benefit) for income taxes
$
(1
)
$
66

$
4

$

$

$
69

 
 
 
 
 
 
 
Operating income
$
1

$
138

$
10

$

$

$
148

 
 
 
 
 
 
 
Net income - current year
$
6

$
150

$
10

$

$
1

$
167

 
 
 
 
 
 
 
Net income (loss) - prior year
$
1

$
110

$
10

$
2

$
(1
)
$
122

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

 
 
 


CINF Fourth-Quarter 2014 Supplemental Financial Data
6



Cincinnati Financial Corporation
5-Year Net Income Reconciliation
(Dollars in millions except per share data)
Years ended December 31,
 
2014
2013
2012
2011
2010
   Net income
$
525

$
517

$
421

$
164

$
375

   Net realized investment gains and losses
85

54

28

45

103

   Operating income
440

463

393

119

272

   Less catastrophe losses
(133
)
(112
)
(217
)
(261
)
(96
)
   Operating income before catastrophe losses
$
573

$
575

$
610

$
380

$
368

 
 
 
 
 
 
Diluted per share data
 
 
 
 
 
   Net income
$
3.18

$
3.12

$
2.57

$
1.01

$
2.30

   Net realized investment gains and losses
0.52

0.32

0.17

0.28

0.63

   Operating income
2.66

2.80

2.40

0.73

1.67

   Less catastrophe losses
(0.81
)
(0.67
)
(1.33
)
(1.6
)
(0.59
)
   Operating income before catastrophe losses
$
3.47

$
3.47

$
3.73

$
2.33

$
2.26

 
 
 
 
 
 
Value creation ratio
 
 
 
 
 
   Book value per share growth
7.9
%
11.1
%
7.4
%
0.8
%
5.7
%
   Shareholder dividend declared as a percentage of beginning book value
4.7

5.0

5.2

5.2

5.4

   Value creation ratio
12.6
%
16.1
%
12.6
%
6.0
%
11.1
%
 
 
 
 
 
 
Investment income
 
 
 
 
 
   Investment income, net of expenses
$
549

$
529

$
531

$
525

$
518

*Dollar amounts shown are rounded to millions; certain amounts may not add due to rounding. Ratios are calculated based on whole dollar amounts.



CINF Fourth-Quarter 2014 Supplemental Financial Data
7



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)
$
6,260

$
6,344

$
6,215

$
6,111

$
6,094

$
6,039

$
5,994

$
6,083

   Equities (fair value)
3,195

3,121

3,094

3,022

2,990

2,710

2,658

2,645

   Fixed maturities - pretax net unrealized gain
366

379

414

361

312

344

359

532

   Equities - pretax net unrealized gain
1,478

1,387

1,434

1,349

1,318

1,086

1,040

1,019

   Loss and loss expense reserves - STAT
4,158

4,112

4,129

4,037

3,945

3,919

3,888

3,826

   Equity - GAAP
5,594

5,480

5,481

5,384

5,324

5,188

5,143

5,288

   Surplus - STAT
4,472

4,364

4,332

4,308

4,325

4,173

4,142

4,131

 
 
 
 
 
 
 
 
 
The Cincinnati Life Insurance Company
 
 
 
 
 
 
 
 
   Fixed maturities (fair value)
$
3,126

$
3,102

$
3,091

$
2,989

$
2,946

$
2,906

$
2,900

$
2,979

   Equities (fair value)
9

8

8

14

13

13

13

18

   Fixed maturities - pretax net unrealized gain
197

195

225

186

148

169

181

285

   Equities - pretax net unrealized gain
3

3

3

6

6

6

6

8

   Equity - GAAP
904

893

901

867

833

835

828

869

   Surplus - STAT
223

228

224

232

247

256

272

268



CINF Fourth-Quarter 2014 Supplemental Financial Data
8



Consolidated Cincinnati Insurance Companies
Statutory Statements of Income
 
 
 
 
 
 
 
 
 
 
For the Three Months Ended December 31,
For the Twelve Months Ended December 31,
(Dollars in millions)
2014
2013
Change
% Change
2014
2013
Change
% Change
Underwriting income
 
 
 
 
 
 
 
 
Net premiums written
$
987

$
908

$
79

9

$
4,143

$
3,893

$
250

6

Unearned premiums increase
(48
)
(52
)
4

(8
)
98

180

(82
)
(46
)
Earned premiums
$
1,035

$
960

$
75

8

$
4,045

$
3,713

$
332

9

 
 
 
 
 
 
 
 
 
Losses incurred
$
508

$
495

$
13

3

$
2,199

$
1,935

$
264

14

Allocated loss expenses incurred
58

45

13

29

200

131

69

53

Unallocated loss expenses incurred
56

61

(5
)
(8
)
228

235

(7
)
(3
)
Other underwriting expenses incurred
308

295

13

4

1,232

1,185

47

4

Workers compensation dividend incurred
4

5

(1
)
(20
)
16

16



Total underwriting deductions
$
934

$
901

$
33

4

$
3,875

$
3,502

$
373

11

 
 
 
 
 
 
 
 
 
Net underwriting profit
$
101

$
59

$
42

71

$
170

$
211

$
(41
)
(19
)
 
 
 
 
 
 
 
 
 
Investment income
 
 
 
 
 
 
 
 
Gross investment income earned
$
93

$
92

$
1

1

$
369

$
360

$
9

3

Net investment income earned
92

90

2

2

364

354

10

3

Net realized capital gains
11

1

10

nm

68

40

28

70

Net investment gains (net of tax)
$
103

$
91

$
12

13

$
432

$
394

$
38

10

 
 
 
 
 
 
 
 
 
Other income
$
1

$
2

$
(1
)
(50
)
$
6

$
5

$
1

20

 
 
 
 
 
 
 
 
 
Net income before federal income taxes
$
205

$
152

$
53

35

$
608

$
610

$
(2
)

Federal and foreign income taxes incurred
36

37

(1
)
(3
)
125

162

(37
)
(23
)
Net income (statutory)
$
169

$
115

$
54

47

$
483

$
448

$
35

8

*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 Fourth-Quarter 2014 Supplemental Financial Data
9



`
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
$
12

$
7

$
11

$

$
7

$
5

$
11

$

$
12

$
11

$
19

$
16

$
30

$
23

Current accident year losses $1,000,000-$5,000,000
46

51

52

23

58

48

31

31

74

62

125

110

172

167

Large loss prior accident year reserve development
(14
)
(6
)
17

10

(8
)
3

24

23

27

47

21

52

7

44

   Total large losses incurred
$
44

$
52

$
80

$
33

$
57

$
56

$
66

$
54

$
113

$
120

$
165

$
178

$
209

$
234

Losses incurred but not reported
112

17

(17
)
21

50

22

23

27

5

50

22

72

133

123

Other losses excluding catastrophe losses
365

432

436

427

358

361

349

344

863

694

1,295

1,054

1,660

1,412

Catastrophe losses
(13
)
11

112

86

29

54

75

10

197

84

208

137

197

166

   Total losses incurred
$
508

$
512

$
611

$
567

$
494

$
493

$
513

$
435

$
1,178

$
948

$
1,690

$
1,441

$
2,199

$
1,935

Commercial Lines
 
 
 
 
 
 
 
 
 
 
 
 
 
 
Current accident year losses greater than $5,000,000
$
12

$
7

$
11

$

$
7

$
5

$
11

$

$
12

$
11

$
19

$
16

$
30

$
23

Current accident year losses $1,000,000-$5,000,000
39

45

47

18

43

35

28

27

64

55

109

89

149

132

Large loss prior accident year reserve development
(11
)
(7
)
15

10

(5
)
4

14

23

25

37

18

41

7

36

   Total large losses incurred
$
40

$
45

$
73

$
28

$
45

$
44

$
53

$
50

$
101

$
103

$
146

$
146

$
186

$
191

Losses incurred but not reported
95

8

(35
)
22

35

41

28

22

(12
)
50

(4
)
91

90

125

Other losses excluding catastrophe losses
240

282

292

282

241

227

228

225

574

454

856

682

1,096

923

Catastrophe losses
(10
)
7

59

58

10

36

45

2

116

46

123

82

114

93

   Total losses incurred
$
365

$
342

$
389

$
390

$
331

$
348

$
354

$
299

$
779

$
653

$
1,121

$
1,001

$
1,486

$
1,332

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

$

$

$

$

$

$

$

$

$

$

$

$

$

Current accident year losses $1,000,000-$5,000,000
6

6

4

4

14

12

3

3

8

6

14

19

20

32

Large loss prior accident year reserve development
(3
)
2

2


(3
)

8


2

8

4

10

1

7

   Total large losses incurred
$
3

$
8

$
6

$
4

$
11

$
12

$
11

$
3

$
10

$
14

$
18

$
29

$
21

$
39

Losses incurred but not reported
12

3

9

(5
)
9

(27
)
(5
)

4

(5
)
7

(32
)
19

(22
)
Other losses excluding catastrophe losses
119

144

138

138

116

130

109

113

276

222

420

349

539

466

Catastrophe losses
(4
)
4

52

27

19

17

29

8

79

37

83

54

79

72

   Total losses incurred
$
130

$
159

$
205

$
164

$
155

$
132

$
144

$
124

$
369

$
268

$
528

$
400

$
658

$
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


1

2

1

2

2

3

3

Large loss prior accident year reserve development

(1
)



(1
)
2



2

(1
)
1

(1
)
1

   Total large losses incurred
$
1

$
(1
)
$
1

$
1

$
1

$

$
2

$
1

$
2

$
3

$
1

$
3

$
2

$
4

Losses incurred but not reported
5

6

9

4

6

8


5

13

5

19

13

24

20

Other losses excluding catastrophe losses
6

6

6

7

1

4

12

6

13

18

19

23

25

23

Catastrophe losses
1


1

1


1

1


2

1

2

1

4

1

   Total losses incurred
$
13

$
11

$
17

$
13

$
8

$
13

$
15

$
12

$
30

$
27

$
41

$
40

$
55

$
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 Fourth-Quarter 2014 Supplemental Financial Data
10



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
1.0
 %
0.7
 %
1.1
 %
 %
0.7
 %
0.6
 %
1.2
 %
%
0.6
 %
0.6
 %
0.6
 %
0.6
 %
0.7
 %
0.6
 %
Current accident year losses $1,000,000-$5,000,000
4.7

4.8

5.0

2.3

6.0

5.0

3.5

3.4

3.8

3.4

4.2

4.0

4.3

4.5

Large loss prior accident year reserve development
(1.4
)
(0.5
)
1.7

1.1

(0.8
)
0.2

2.6

2.7

1.4

2.7

0.7

1.8

0.2

1.2

   Total large losses incurred
4.3
 %
5.0
 %
7.8
 %
3.4
 %
5.9
 %
5.8
 %
7.3
 %
6.1
%
5.8
 %
6.7
 %
5.5
 %
6.4
 %
5.2
 %
6.3
 %
Losses incurred but not reported
10.7

1.7

(1.6
)
2.2

5.3

2.2

2.5

3.1

0.2

2.8

0.8

2.6

3.3

3.3

Other losses excluding catastrophe losses
35.2

42.3

43.4

43.6

37.4

38.2

38.3

38.6

43.5

38.5

43.0

38.3

41.0

38.0

Catastrophe losses
(1.1
)
1.0

11.1

8.7

3.0

5.5

8.2

1.1

9.9

4.7

6.9

5.0

4.9

4.5

   Total losses incurred
49.1
 %
50.0
 %
60.7
 %
57.9
 %
51.6
 %
51.7
 %
56.3
 %
48.9
%
59.4
 %
52.7
 %
56.2
 %
52.3
 %
54.4
 %
52.1
 %
Commercial Lines
 
 
 
 
 
 
 
 
 
 
 
 
 
 
Current accident year losses greater than $5,000,000
1.5
 %
1.0
 %
1.6
 %
 %
1.0
 %
0.8
 %
1.7
 %
%
0.8
 %
0.9
 %
0.9
 %
0.8
 %
1.0
 %
0.9
 %
Current accident year losses $1,000,000-$5,000,000
5.6

5.9

6.5

2.6

6.2

5.1

4.4

4.2

4.6

4.3

5.1

4.5

5.2

5.0

Large loss prior accident year reserve development
(1.5
)
(0.9
)
2.1

1.4

(0.7
)
0.5

2.2

3.7

1.8

2.8

0.9

2.2

0.3

1.4

   Total large losses incurred
5.6
 %
6.0
 %
10.2
 %
4.0
 %
6.5
 %
6.4
 %
8.3
 %
7.9
%
7.2
 %
8.0
 %
6.9
 %
7.5
 %
6.5
 %
7.3
 %
Losses incurred but not reported
12.8

1.1

(4.8
)
3.2

5.1

6.0

4.3

3.5

(0.9
)
3.9

(0.2
)
4.6

3.1

4.8

Other losses excluding catastrophe losses
32.6

39.6

41.0

40.6

35.6

33.6

35.4

35.6

40.8

35.7

40.2

34.8

38.4

35.0

Catastrophe losses
(1.1
)
0.8

8.3

8.3

1.6

5.2

6.9

0.3

8.3

3.6

5.8

4.2

4.0

3.5

   Total losses incurred
49.9
 %
47.5
 %
54.7
 %
56.1
 %
48.8
 %
51.2
 %
54.9
 %
47.3
%
55.4
 %
51.2
 %
52.7
 %
51.1
 %
52.0
 %
50.6
 %
Personal Lines
 
 
 
 
 
 
 
 
 
 
 
 
 
 
Current accident year losses greater than $5,000,000
 %
 %
 %
 %
 %
 %
 %
%
 %
 %
 %
 %
 %
 %
Current accident year losses $1,000,000-$5,000,000
2.2

2.5

1.7

1.4

5.7

5.0

1.3

1.3

1.5

1.3

1.8

2.6

1.9

3.4

Large loss prior accident year reserve development
(1.1
)
0.8

0.6

0.3

(1.2
)
(0.2
)
3.3


0.5

1.7

0.7

1.3

0.1

0.7

   Total large losses incurred
1.1
 %
3.3
 %
2.3
 %
1.7
 %
4.5
 %
4.8
 %
4.6
 %
1.3
%
2.0
 %
3.0
 %
2.5
 %
3.9
 %
2.0
 %
4.1
 %
Losses incurred but not reported
4.5

1.3

3.5

(2.0
)
3.9

(11.1
)
(2.2
)
0.1

0.8

(1.1
)
0.9

(4.5
)
1.8

(2.3
)
Other losses excluding catastrophe losses
44.8

54.1

53.6

54.5

46.6

53.6

45.8

48.9

54.0

47.4

54.1

49.1

51.9

48.5

Catastrophe losses
(1.5
)
1.7

20.0

10.6

7.6

6.7

12.4

3.3

15.4

7.9

10.7

7.5

7.6

7.5

   Total losses incurred
48.9
 %
60.4
 %
79.4
 %
64.8
 %
62.6
 %
54.0
 %
60.6
 %
53.6
%
72.2
 %
57.2
 %
68.2
 %
56.0
 %
63.3
 %
57.8
 %
Excess & Surplus Lines
 
 
 
 
 
 
 
 
 
 
 
 
 
 
Current accident year losses greater than $5,000,000
 %
 %
 %
 %
 %
 %
 %
%
 %
 %
 %
 %
 %
 %
Current accident year losses $1,000,000-$5,000,000
3.3


3.1

3.2

3.3

3.6


4.2

3.1

2.0

1.9

2.6

2.3

2.7

Large loss prior accident year reserve development
(1.8
)
(1.3
)

(0.3
)
(0.1
)
(4.3
)
7.8


(0.1
)
4.0

(0.5
)
1.0

(0.9
)
0.8

   Total large losses incurred
1.5
 %
(1.3
)%
3.1
 %
2.9
 %
3.2
 %
(0.7
)%
7.8
 %
4.2
%
3.0
 %
6.0
 %
1.4
 %
3.6
 %
1.4
 %
3.5
 %
Losses incurred but not reported
12.4

14.6

25.7

13.1

19.7

25.9

1.0

19.6

19.6

10.1

17.7

15.7

16.4

16.8

Other losses excluding catastrophe losses
17.7

15.3

15.1

21.6

3.5

15.9

41.4

22.9

18.3

32.5

17.1

26.6

17.2

20.3

Catastrophe losses
2.9

(0.7
)
2.7

3.0

(1.7
)
2.4

1.9

0.4

2.8

1.1

1.4

1.6

1.8

0.7

   Total losses incurred
34.5
 %
27.9
 %
46.6
 %
40.6
 %
24.7
 %
43.5
 %
52.1
 %
47.1
%
43.7
 %
49.7
 %
37.6
 %
47.5
 %
36.8
 %
41.3
 %
*Certain amounts may not add due to rounding. Ratios are calculated based on whole dollar amounts.


CINF Fourth-Quarter 2014 Supplemental Financial Data
11



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

2


1

1

2


2

2

3

3

5

4

Current accident year reported claim count
   $1,000,000 - $5,000,000
31

31

34

15

31

29

21

18

52

41

83

72

120

108

Prior accident year reported claim count on
   large losses
4

13

10

8

10

5

14

20

18

35

26

41

32

47

   Non-Catastrophe reported claim count on
      large losses total
37

45

46

23

42

35

37

38

72

78

112

116

157

159

Commercial Lines
 
 
 
 
 
 
 
 
 
 
 
 
 
 
Current accident year reported claim count greater
than $5,000,000
2

1

2


1

1

2


2

2

3

3

5

4

Current accident year reported claim count
$1,000,000 - $5,000,000
27

24

30

11

20

21

18

14

43

34

68

56

99

80

Prior accident year reported claim count on
large losses
3

11

9

7

10

4

12

17

17

30

23

35

28

42

   Non-Catastrophe reported claim count on
large losses total
32

36

41

18

31

26

32

31

62

66

94

94

132

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

6

3

3

10

7

3

3

7

6

13

14

18

25

Prior accident year reported claim count on
large losses

2

1

1


1


3

1

3

3

5

3

4

   Non-Catastrophe reported claim count on
large losses total
3

8

4

4

10

8

3

6

8

9

16

19

21

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

1


1

2

1

2

2

3

3

Prior accident year reported claim count on
large losses
1






2



2


1

1

1

   Non-Catastrophe reported claim count on
large losses total
2

1

1

1

1

1

2

1

2

3

2

3

4

4

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


CINF Fourth-Quarter 2014 Supplemental Financial Data
12



 Consolidated Cincinnati Insurance Companies
Agency Direct Written Premiums by Agency State by Line of Business for the Twelve Months Ended December 31, 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
Other Comm
 
Personal
Auto
Home Owner
Other
Personal
 
All
Lines
 
2014
2013
 
 
 
Total
Total
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 OH
$
150.2

$
125.8

$
77.1

$

$
38.9

 
$
128.2

$
115.2

$
36.2

 
$
13.2

 
$
684.8

$
674.3

1.6

1.6

7.8

1.7

 IL
65.7

54.7

31.0

57.2

18.0

 
32.4

30.6

8.6

 
10.7

 
308.9

301.6

1.5

2.1

31.3

2.4

 IN
53.3

48.6

29.1

31.2

14.0

 
34.0

37.8

8.7

 
11.4

 
268.1

266.2

0.5

0.6

(0.7
)
0.5

 PA
60.1

44.0

37.9

48.4

14.5

 
13.0

10.3

4.0

 
6.4

 
238.6

228.6

3.7

7.1

21.5

4.5

 GA
37.2

37.2

26.9

13.2

14.7

 
39.0

41.3

10.6

 
9.5

 
229.6

213.2

9.2

6.0

3.6

7.7

 MI
45.6

35.3

22.1

22.4

15.7

 
39.0

29.4

5.1

 
6.6

 
221.2

200.8

7.8

15.5

6.3

10.2

 NC
43.3

44.2

22.8

19.0

18.8

 
30.7

24.0

7.4

 
6.4

 
216.6

198.0

6.7

14.7

21.5

9.3

 TN
34.4

34.6

21.3

11.2

14.6

 
17.6

20.8

5.5

 
4.3

 
164.3

152.5

5.8

11.0

35.7

7.8

 KY
26.9

31.9

19.2

3.7

9.4

 
27.5

26.5

6.2

 
4.8

 
156.1

149.8

4.0

4.7

(4.2
)
4.0

 AL
25.9

32.6

12.4

1.5

12.2

 
20.2

33.5

6.9

 
7.7

 
152.9

138.8

12.6

5.3

30.4

10.3

 VA
34.1

28.3

21.8

19.0

11.9

 
11.4

10.2

3.3

 
5.3

 
145.3

140.7

2.0

6.9

14.5

3.3

 WI
29.6

24.5

14.4

29.3

7.9

 
8.7

9.5

3.6

 
3.7

 
131.2

133.3

(2.2
)
(0.3
)
16.7

(1.5
)
 TX
45.4

29.7

27.7

1.4

5.0

 



 
14.6

 
123.8

109.3

11.5

nm

30.8

13.5

 MN
27.7

21.9

10.5

9.8

6.8

 
17.4

17.7

5.0

 
4.1

 
120.9

113.5

3.2

12.5

20.3

6.6

 MO
27.6

30.0

15.4

13.0

9.1

 
6.4

9.3

1.9

 
6.9

 
119.6

115.8

2.3

6.2

8.5

3.2

 IA
19.0

19.5

9.0

20.0

7.1

 
4.8

5.8

1.8

 
2.2

 
89.2

92.2

(4.5
)
0.9

20.2

(3.3
)
 MD
20.1

11.2

15.5

11.7

4.8

 
6.3

5.1

1.5

 
2.3

 
78.5

72.6

4.1

30.4

23.0

8.2

 NY
30.7

16.5

11.4

2.9

4.4

 
3.5

1.6

0.4

 
3.3

 
74.7

72.4

(2.9
)
nm

82.9

3.2

 FL
24.0

17.3

8.2

1.5

3.1

 
5.9

5.2

1.2

 
5.1

 
71.5

71.5

15.3

(41.7
)
47.4


 AR
10.4

18.4

7.2

2.5

6.5

 
8.3

9.5

2.3

 
2.8

 
67.9

62.1

4.3

19.5

27.2

9.2

 SC
13.4

12.0

9.5

3.5

4.7

 
8.0

5.3

1.4

 
2.4

 
60.2

53.9

5.9

29.5

24.7

11.5

 AZ
16.1

9.7

13.3

6.2

2.5

 
4.7

3.3

1.3

 
2.1

 
59.2

51.6

12.1

25.3

36.4

14.8

 UT
17.5

8.5

10.6

0.6

3.5

 
8.0

4.0

0.9

 
2.3

 
55.9

50.1

12.8

7.9

11.8

11.6

 KS
9.6

12.9

5.7

6.1

4.2

 
5.2

7.1

1.4

 
1.1

 
53.3

54.5

(2.8
)
0.1

4.4

(1.9
)
 CO
15.2

9.4

10.3

0.8

2.0

 

0.3


 
4.3

 
42.3

33.5

22.2

13.3

87.6

26.6

 MT
15.0

8.8

7.7

0.1

2.3

 
2.8

2.8

0.7

 
0.8

 
41.0

38.0

6.8

10.9

13.6

7.5

 NE
9.0

9.8

4.5

9.4

2.8

 
0.7

1.1

0.3

 
1.9

 
39.5

37.9

3.1

(0.1
)
36.5

4.1

 ID
12.0

7.6

6.9

0.2

2.3

 
3.2

2.1

0.6

 
1.5

 
36.4

32.5

11.6

18.0

5.0

12.3

 WV
9.4

8.7

6.8

2.3

2.2

 

0.5

0.1

 
3.0

 
33.0

30.7

6.9

(1.8
)
13.9

7.3

 OR
8.3

5.2

5.5

0.1

2.0

 
1.6

0.7

0.2

 
3.5

 
27.1

16.4

62.4

nm

42.4

63.8

 VT
4.8

5.3

3.0

6.4

2.5

 
1.3

1.6

0.4

 
1.0

 
26.3

26.9

(3.1
)
2.2

9.7

(2.0
)
 ND
8.1

6.1

4.1


2.0

 
0.8

0.9

0.3

 
0.4

 
22.7

23.1

(2.8
)
9.3

(11.1
)
(2.0
)
 WA
7.2

4.2

4.8


1.9

 



 
1.6

 
19.7

16.8

16.9

nm

15.7

16.8

 NH
3.8

3.9

1.7

3.0

1.2

 
1.8

1.8

0.6

 
0.8

 
18.6

18.1

4.4

(1.1
)
(13.6
)
2.3

 NM
6.0

3.4

3.7

0.9

1.7

 



 
0.9

 
16.6

12.5

31.2

nm

56.3

32.4

 DE
4.1

3.2

2.3

2.8

1.2

 



 
0.5

 
14.1

13.3

3.9

nm

64.4

5.4

 SD
3.5

3.5

1.9

3.2

1.4

 



 
0.5

 
14.0

12.6

11.6

nm

2.9

11.1

 CT
3.8

3.5

2.1

1.2

0.7

 
0.4

0.4

0.1

 
0.5

 
12.7

7.5

52.3

nm

86.3

65.1

 WY
2.1

2.4

1.1


0.6

 



 
0.5

 
6.7

5.7

13.8

1.1

17.6

14.1

 All Other
4.4

2.8

4.2

5.4

2.5

 

0.3


 
1.4

 
21.0

18.9

11.1

nm

(2.3
)
10.5

 Total
$
984.5

$
837.1

$
550.6

$
371.1

$
281.6

 
$
492.8

$
475.5

$
128.5

 
$
162.3

 
$
4,284.0

$
4,061.7

4.8

5.7

19.1

5.5

 Other Direct

2.6

4.4

8.2


 
9.7

0.2


 

 
25.1

19.3

40.9

16.0

nm

30.1

 Total Direct
$
984.5

$
839.7

$
555.0

$
379.3

$
281.6

 
$
502.5

$
475.7

$
128.5

 
$
162.3

 
$
4,309.1

$
4,081.0

4.9

5.8

19.1

5.6

*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 Fourth-Quarter 2014 Supplemental Financial Data
13



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
$
234

$
228

$
249

$
258

$
206

$
232

$
222

$
237

$
507

$
459

$
735

$
691

$
969

$
897

Earned premiums
243

237

234

224

220

221

211

204

458

415

695

636

938

856

Current accident year before catastrophe losses
59.2
 %
60.2
 %
61.7
 %
56.3
 %
54.2
 %
53.5
 %
55.7
 %
60.8
 %
59.1
 %
58.2
 %
59.4
 %
56.6
 %
59.4
 %
56.0
 %
Current accident year catastrophe losses














Prior accident years before catastrophe losses
12.1

(3.6
)
(10.5
)
3.6

1.9

(8.4
)
(15.1
)
(11.5
)
(3.6
)
(13.3
)
(3.6
)
(11.6
)
0.5

(8.2
)
Prior accident years catastrophe losses














   Total loss and loss expense ratio
71.3
 %
56.6
 %
51.2
 %
59.9
 %
56.1
 %
45.1
 %
40.6
 %
49.3
 %
55.5
 %
44.9
 %
55.8
 %
45.0
 %
59.9
 %
47.8
 %
Commercial property:
 
 
 
 
 
 
 
 
 
 
 
 
 
 
Written premiums
$
192

$
194

$
197

$
193

$
157

$
186

$
164

$
166

$
390

$
330

$
584

$
516

$
776

$
673

Earned premiums
191

186

180

171

163

161

152

147

351

299

537

460

728

623

Current accident year before catastrophe losses
45.7
 %
54.3
 %
50.8
 %
53.4
 %
51.3
 %
49.6
 %
52.9
 %
48.9
 %
52.1
 %
50.9
 %
52.9
 %
50.5
 %
51.0
 %
50.7
 %
Current accident year catastrophe losses
0.5

5.2

25.8

27.7

9.0

19.1

28.4

2.8

26.7

15.8

19.3

17.0

14.3

14.9

Prior accident years before catastrophe losses
1.8

(3.1
)
(9.8
)
(0.6
)
(2.5
)
1.4

(6.0
)
2.0

(5.3
)
(2.0
)
(4.6
)
(0.9
)
(2.9
)
(1.3
)
Prior accident years catastrophe losses
(2.7
)
(1.3
)
(2.3
)
(0.9
)
(1.9
)
(2.0
)
(3.2
)
(1.9
)
(1.6
)
(2.6
)
(1.5
)
(2.4
)
(1.8
)
(2.3
)
   Total loss and loss expense ratio
45.3
 %
55.1
 %
64.5
 %
79.6
 %
55.9
 %
68.1
 %
72.1
 %
51.8
 %
71.9
 %
62.1
 %
66.1
 %
64.2
 %
60.6
 %
62.0
 %
Commercial auto:
 
 
 
 
 
 
 
 
 
 
 
 
 
 
Written premiums
$
131

$
128

$
144

$
145

$
117

$
128

$
127

$
135

$
289

$
262

$
417

$
390

$
548

$
507

Earned premiums
137

133

132

126

124

124

117

114

258

231

391

355

528

479

Current accident year before catastrophe losses
65.6
 %
69.1
 %
72.1
 %
68.0
 %
70.6
 %
64.3
 %
76.3
 %
59.6
 %
70.0
 %
68.1
 %
69.8
 %
66.7
 %
68.7
 %
67.8
 %
Current accident year catastrophe losses
(0.1
)
(0.6
)
4.1


(0.1
)
0.9

1.5

0.4

2.1

1.0

1.2

0.9

0.9

0.7

Prior accident years before catastrophe losses
11.2

9.3

9.0

(0.2
)
3.1

(0.4
)
(3.2
)
2.1

4.5

(0.7
)
6.1

(0.5
)
7.4

0.4

Prior accident years catastrophe losses



(0.2
)

(0.2
)
(0.3
)
(0.2
)
(0.1
)
(0.2
)
(0.1
)
(0.2
)
(0.1
)
(0.2
)
   Total loss and loss expense ratio
76.7
 %
77.8
 %
85.2
 %
67.6
 %
73.6
 %
64.6
 %
74.3
 %
61.9
 %
76.5
 %
68.2
 %
77.0
 %
66.9
 %
76.9
 %
68.7
 %
Workers' compensation:
 
 
 
 
 
 
 
 
 
 
 
 
 
 
Written premiums
$
81

$
86

$
92

$
106

$
86

$
90

$
85

$
113

$
198

$
198

$
284

$
288

$
365

$
374

Earned premiums
90

93

95

92

95

95

87

88

187

175

280

270

370

365

Current accident year before catastrophe losses
75.9
 %
75.0
 %
83.2
 %
76.8
 %
76.9
 %
78.6
 %
84.8
 %
71.8
 %
80.0
 %
78.3
 %
78.4
 %
78.4
 %
77.8
 %
78.0
 %
Current accident year catastrophe losses














Prior accident years before catastrophe losses
(7.5
)
(16.1
)
(21.2
)
(10.3
)
(0.5
)
9.3

(17.8
)
(8.0
)
(15.8
)
(12.9
)
(15.9
)
(5.1
)
(13.9
)
(3.9
)
Prior accident years catastrophe losses














   Total loss and loss expense ratio
68.4
 %
58.9
 %
62.0
 %
66.5
 %
76.4
 %
87.9
 %
67.0
 %
63.8
 %
64.2
 %
65.4
 %
62.5
 %
73.3
 %
63.9
 %
74.1
 %
Other commercial:
 
 
 
 
 
 
 
 
 
 
 
 
 
 
Written premiums
$
61

$
68

$
66

$
69

$
70

$
83

$
80

$
77

$
135

$
157

$
203

$
240

$
264

$
309

Earned premiums
69

71

73

79

78

79

78

78

152

156

223

235

292

313

Current accident year before catastrophe losses
58.5
 %
50.2
 %
59.6
 %
46.7
 %
46.4
 %
52.4
 %
68.1
 %
54.7
 %
52.9
 %
61.4
 %
52.0
 %
58.4
 %
53.4
 %
55.3
 %
Current accident year catastrophe losses
(2.7
)
2.0

17.8

17.9

1.3

10.9

7.8

3.1

17.9

5.5

12.8

7.3

9.2

5.8

Prior accident years before catastrophe losses
(13.8
)
(5.6
)
(4.2
)
3.5

(5.5
)
(2.1
)
(0.4
)
22.4

(0.2
)
11.0

(1.9
)
6.6

(4.8
)
3.8

Prior accident years catastrophe losses
(1.2
)
(0.8
)
0.8

(1.3
)
(1.1
)
(0.1
)
(0.3
)
(1.7
)
(0.3
)
(1.0
)
(0.5
)
(0.7
)
(0.7
)
(0.6
)
   Total loss and loss expense ratio
40.8
 %
45.8
 %
74.0
 %
66.8
 %
41.1
 %
61.1
 %
75.2
 %
78.5
 %
70.3
 %
76.9
 %
62.4
 %
71.6
 %
57.1
 %
64.3
 %
*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.

CINF Fourth-Quarter 2014 Supplemental Financial Data
14



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
$
114

$
135

$
133

$
107

$
107

$
128

$
125

$
100

$
240

$
225

$
375

$
353

$
489

$
460

Earned premiums
122

121

117

116

115

112

109

107

233

216

354

328

476

443

Current accident year before catastrophe losses
70.2
 %
73.9
 %
80.5
 %
79.5
 %
73.2
 %
71.7
 %
85.4
 %
66.9
 %
80.1
 %
76.3
 %
77.9
 %
74.7
 %
76.0
 %
74.3
 %
Current accident year catastrophe losses
(1.2
)
1.1

4.9

0.5

0.4

1.3

1.4

1.4

2.7

1.4

2.2

1.4

1.3

1.1

Prior accident years before catastrophe losses
2.8

2.0

(1.7
)
(3.4
)
2.7

(0.4
)
(10.2
)
7.9

(2.6
)
(1.2
)
(1.0
)
(0.9
)


Prior accident years catastrophe losses


(0.2
)
(0.4
)

(0.4
)
(0.4
)
(0.3
)
(0.3
)
(0.4
)
(0.2
)
(0.4
)
(0.2
)
(0.3
)
   Total loss and loss expense ratio
71.8
 %
77.0
 %
83.5
 %
76.2
 %
76.3
 %
72.2
 %
76.2
 %
75.9
 %
79.9
 %
76.1
 %
78.9
 %
74.8
 %
77.1
 %
75.1
 %
Homeowner:
 
 
 
 
 
 
 
 
 
 
 
 
 
 
Written premiums
$
107

$
123

$
128

$
98

$
105

$
118

$
116

$
89

$
226

$
205

$
349

$
323

$
456

$
428

Earned premiums
113

110

111

109

105

103

99

96

220

195

330

298

443

403

Current accident year before catastrophe losses
44.3
 %
51.1
 %
59.5
 %
61.3
 %
52.5
 %
55.2
 %
50.5
 %
40.6
 %
60.4
 %
45.6
 %
57.4
 %
48.9
 %
54.0
 %
49.9
 %
Current accident year catastrophe losses
(0.9
)
4.8

41.5

28.3

16.1

18.7

30.1

9.4

35.0

19.9

25.0

19.5

18.3

18.6

Prior accident years before catastrophe losses
(0.2
)
(0.7
)
3.6

(6.5
)
0.2

(3.2
)
(7.4
)
(0.7
)
(1.4
)
(4.1
)
(1.2
)
(3.8
)
(0.9
)
(2.8
)
Prior accident years catastrophe losses
(1.2
)
(1.2
)
(0.9
)
(5.4
)
0.6

(4.2
)
(2.0
)
(2.4
)
(3.2
)
(2.2
)
(2.6
)
(2.9
)
(2.2
)
(2.0
)
   Total loss and loss expense ratio
42.0
 %
54.0
 %
103.7
 %
77.7
 %
69.4
 %
66.5
 %
71.2
 %
46.9
 %
90.8
 %
59.2
 %
78.6
 %
61.7
 %
69.2
 %
63.7
 %
Other personal:
 
 
 
 
 
 
 
 
 
 
 
 
 
 
Written premiums
$
28

$
36

$
33

$
26

$
27

$
32

$
32

$
26

$
59

$
58

$
95

$
90

$
123

$
117

Earned premiums
31

32

30

29

29

29

29

28

59

57

91

86

122

115

Current accident year before catastrophe losses
44.3
 %
59.3
 %
42.3
 %
46.5
 %
57.2
 %
56.3
 %
52.5
 %
56.7
 %
44.3
 %
54.5
 %
49.6
 %
55.2
 %
48.3
 %
55.7
 %
Current accident year catastrophe losses
0.5

0.4

7.9

7.8

3.1

5.5

4.3

1.5

7.8

2.9

5.2

3.8

4.0

3.6

Prior accident years before catastrophe losses
(1.3
)
17.3

(5.4
)
(1.9
)
(2.1
)
(39.8
)
(17.8
)
(1.5
)
(3.6
)
(9.5
)
3.8

(19.9
)
2.5

(15.4
)
Prior accident years catastrophe losses
(0.1
)
(0.4
)
(0.5
)
0.2

0.2

(1.6
)
(0.9
)
(1.2
)
(0.1
)
(1.1
)
(0.2
)
(1.3
)
(0.2
)
(0.9
)
   Total loss and loss expense ratio
43.4
 %
76.6
 %
44.3
 %
52.6
 %
58.4
 %
20.4
 %
38.1
 %
55.5
 %
48.4
 %
46.8
 %
58.4
 %
37.8
 %
54.6
 %
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
$
39

$
39

$
40

$
35

$
34

$
34

$
33

$
27

$
75

$
60

$
114

$
94

$
153

$
128

Earned premiums
39

42

34

33

31

30

28

27

67

55

109

85

148

116

Current accident year before catastrophe losses
62.1
 %
57.8
 %
75.4
 %
80.6
 %
62.6
 %
67.2
 %
65.7
 %
73.6
 %
77.9
 %
69.6
 %
70.2
 %
68.7
 %
68.1
 %
67.1
 %
Current accident year catastrophe losses
2.9

(0.7
)
2.3

3.0

(1.9
)
3.4

0.9

0.1

2.6

0.6

1.4

1.6

1.8

0.7

Prior accident years before catastrophe losses
(16.1
)
(15.4
)
(21.3
)
(27.1
)
(19.9
)
(13.7
)
(0.7
)
(8.8
)
(24.1
)
(4.7
)
(20.8
)
(7.9
)
(19.6
)
(11.2
)
Prior accident years catastrophe losses
0.1

0.1

0.6

0.1

0.2

(0.9
)
1.0

0.3

0.4

0.6

0.2

0.1

0.2

0.1

   Total loss and loss expense ratio
49.0
 %
41.8
 %
57.0
 %
56.6
 %
41.0
 %
56.0
 %
66.9
 %
65.2
 %
56.8
 %
66.1
 %
51.0
 %
62.5
 %
50.5
 %
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 Fourth-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 twelve months ended December 31, 2014
 
 
 
 
 
 
 
 
 
 
 
 
 
 
  Commercial casualty
 
$
325

 
$
146

 
$
471

 
$
4

 
$
77

 
$
24

 
$
105

 
$
329

 
$
77

 
$
170

 
$
576

  Commercial property
 
420

 
36

 
456

 
15

 
(34
)
 
2

 
(17
)
 
435

 
(34
)
 
38

 
439

  Commercial auto
 
298

 
51

 
349

 
34

 
18

 
8

 
60

 
332

 
18

 
59

 
409

  Workers' compensation
 
196

 
39

 
235

 
(10
)
 
28

 
(1
)
 
17

 
186

 
28

 
38

 
252

  Other commercial
 
172

 
31

 
203

 
(25
)
 
(3
)
 
(8
)
 
(36
)
 
147

 
(3
)
 
23

 
167

    Total commercial lines
 
1,411

 
303

 
1,714

 
18

 
86

 
25

 
129

 
1,429

 
86

 
328

 
1,843

 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
  Personal auto
 
304

 
50

 
354

 
17

 
(2
)
 
1

 
16

 
321

 
(2
)
 
51

 
370

  Homeowners
 
285

 
27

 
312

 
(6
)
 
3

 
(1
)
 
(4
)
 
279

 
3

 
26

 
308

  Other personal
 
53

 
4

 
57

 
(1
)
 
11

 

 
10

 
52

 
11

 
4

 
67

    Total personal lines
 
642

 
81

 
723

 
10

 
12

 

 
22

 
652

 
12

 
81

 
745

 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
  Commercial casualty & property
 
22

 
12

 
34

 
12

 
24

 
9

 
45

 
34

 
24

 
21

 
79

    Total excess & surplus lines
 
22

 
12

 
34

 
12

 
24

 
9

 
45

 
34

 
24

 
21

 
79

      Total property casualty
 
$
2,075

 
$
396

 
$
2,471

 
$
40

 
$
122

 
$
34

 
$
196

 
$
2,115

 
$
122

 
$
430

 
$
2,667

 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
Ceded loss and loss expense incurred for the twelve months ended December 31, 2014
 
 
 
 
 
 
 
 
 
 
 
 
 
 
  Commercial casualty
 
$
21

 
$
2

 
$
23

 
$
(11
)
 
$
4

 
$
(2
)
 
$
(9
)
 
$
10

 
$
4

 
$

 
$
14

  Commercial property
 
2

 

 
2

 
(4
)
 
(2
)
 

 
(6
)
 
(2
)
 
(2
)
 

 
(4
)
  Commercial auto
 
2

 

 
2

 

 

 

 

 
2

 

 

 
2

  Workers' compensation
 
15

 
1

 
16

 
(1
)
 

 

 
(1
)
 
14

 

 
1

 
15

  Other commercial
 
6

 

 
6

 
(2
)
 

 

 
(2
)
 
4

 

 

 
4

    Total commercial lines
 
46

 
3

 
49

 
(18
)
 
2

 
(2
)
 
(18
)
 
28

 
2

 
1

 
31

 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
  Personal auto
 
2

 

 
2

 
1

 

 

 
1

 
3

 

 

 
3

  Homeowners
 
3

 

 
3

 
(1
)
 
(1
)
 

 
(2
)
 
2

 
(1
)
 

 
1

  Other personal
 

 

 

 

 
1

 

 
1

 

 
1

 

 
1

    Total personal lines
 
5

 

 
5

 

 

 

 

 
5

 

 

 
5

 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
  Commercial casualty & property
 
3

 
1

 
4

 
(1
)
 
1

 

 

 
2

 
1

 
1

 
4

    Total excess & surplus lines
 
3

 
1

 
4

 
(1
)
 
1

 

 

 
2

 
1

 
1

 
4

      Total property casualty
 
$
54

 
$
4

 
$
58

 
$
(19
)
 
$
3

 
$
(2
)
 
$
(18
)
 
$
35

 
$
3

 
$
2

 
$
40

 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
Net loss and loss expense incurred for the twelve months ended December 31, 2014
 
 
 
 
 
 
 
 
 
 
 
 
 
 
  Commercial casualty
 
$
304

 
$
144

 
$
448

 
$
15

 
$
73

 
$
26

 
$
114

 
$
319

 
$
73

 
$
170

 
$
562

  Commercial property
 
418

 
36

 
454

 
19

 
(32
)
 
2

 
(11
)
 
437

 
(32
)
 
38

 
443

  Commercial auto
 
296

 
51

 
347

 
34

 
18

 
8

 
60

 
330

 
18

 
59

 
407

  Workers' compensation
 
181

 
38

 
219

 
(9
)
 
28

 
(1
)
 
18

 
172

 
28

 
37

 
237

  Other commercial
 
166

 
31

 
197

 
(23
)
 
(3
)
 
(8
)
 
(34
)
 
143

 
(3
)
 
23

 
163

    Total commercial lines
 
1,365

 
300

 
1,665

 
36

 
84

 
27

 
147

 
1,401

 
84

 
327

 
1,812

 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
  Personal auto
 
302

 
50

 
352

 
16

 
(2
)
 
1

 
15

 
318

 
(2
)
 
51

 
367

  Homeowners
 
282

 
27

 
309

 
(5
)
 
4

 
(1
)
 
(2
)
 
277

 
4

 
26

 
307

  Other personal
 
53

 
4

 
57

 
(1
)
 
10

 

 
9

 
52

 
10

 
4

 
66

    Total personal lines
 
637

 
81

 
718

 
10

 
12

 

 
22

 
647

 
12

 
81

 
740

 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
  Commercial casualty & property
 
19

 
11

 
30

 
13

 
23

 
9

 
45

 
32

 
23

 
20

 
75

    Total excess & surplus lines
 
19

 
11

 
30

 
13

 
23

 
9

 
45

 
32

 
23

 
20

 
75

      Total property casualty
 
$
2,021

 
$
392

 
$
2,413

 
$
59

 
$
119

 
$
36

 
$
214

 
$
2,080

 
$
119

 
$
428

 
$
2,627

 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 

CINF Fourth-Quarter 2014 Supplemental Financial Data
16



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 December 31, 2014
 
 
 
 
 
 
 
 
 
 
 
 
 
 
  Commercial casualty
 
$
70

 
$
37

 
$
107

 
$
(21
)
 
$
73

 
$
16

 
$
68

 
$
49

 
$
73

 
$
53

 
$
175

  Commercial property
 
99

 
9

 
108

 
(37
)
 
11

 
2

 
(24
)
 
62

 
11

 
11

 
84

  Commercial auto
 
79

 
14

 
93

 
11

 

 
2

 
13

 
90

 

 
16

 
106

  Workers' compensation
 
46

 
10

 
56

 
1

 
4

 
3

 
8

 
47

 
4

 
13

 
64

  Other commercial
 
41

 
5

 
46

 
(8
)
 
2

 
(8
)
 
(14
)
 
33

 
2

 
(3
)
 
32

    Total commercial lines
 
335

 
75

 
410

 
(54
)
 
90

 
15

 
51

 
281

 
90

 
90

 
461

 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
  Personal auto
 
83

 
13

 
96

 
3

 
(8
)
 
(2
)
 
(7
)
 
86

 
(8
)
 
11

 
89

  Homeowners
 
53

 
6

 
59

 
(16
)
 
7

 
(1
)
 
(10
)
 
37

 
7

 
5

 
49

  Other personal
 
14

 
1

 
15

 
(7
)
 
6

 

 
(1
)
 
7

 
6

 
1

 
14

    Total personal lines
 
150

 
20

 
170

 
(20
)
 
5

 
(3
)
 
(18
)
 
130

 
5

 
17

 
152

 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
  Commercial casualty & property
 
8

 
3

 
11

 
4

 
5

 
3

 
12

 
12

 
5

 
6

 
23

    Total excess & surplus lines
 
8

 
3

 
11

 
4

 
5

 
3

 
12

 
12

 
5

 
6

 
23

      Total property casualty
 
$
493

 
$
98

 
$
591

 
$
(70
)
 
$
100

 
$
15

 
$
45

 
$
423

 
$
100

 
$
113

 
$
636

 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
Ceded loss and loss expense incurred for the three months ended December 31, 2014
 
 
 
 
 
 
 
 
 
 
 
 
 
 
  Commercial casualty
 
$
4

 
$
1

 
$
5

 
$
(5
)
 
$
1

 
$

 
$
(4
)
 
$
(1
)
 
$
1

 
$
1

 
$
1

  Commercial property
 
1

 

 
1

 
(4
)
 
(1
)
 

 
(5
)
 
(3
)
 
(1
)
 

 
(4
)
  Commercial auto
 

 

 

 

 

 

 

 

 

 

 

  Workers' compensation
 
3

 

 
3

 

 
(1
)
 

 
(1
)
 
3

 
(1
)
 

 
2

  Other commercial
 
2

 

 
2

 
6

 

 

 
6

 
8

 

 

 
8

    Total commercial lines
 
10

 
1

 
11

 
(3
)
 
(1
)
 

 
(4
)
 
7

 
(1
)
 
1

 
7

 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
  Personal auto
 
1

 

 
1

 
1

 

 

 
1

 
2

 

 

 
2

  Homeowners
 
1

 

 
1

 

 

 

 

 
1

 

 

 
1

  Other personal
 

 

 

 

 
1

 

 
1

 

 
1

 

 
1

    Total personal lines
 
2

 

 
2

 
1

 
1

 

 
2

 
3

 
1

 

 
4

 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
  Commercial casualty & property
 
2

 
1

 
3

 
(1
)
 
1

 

 

 
1

 
1

 
1

 
3

    Total excess & surplus lines
 
2

 
1

 
3

 
(1
)
 
1

 

 

 
1

 
1

 
1

 
3

      Total property casualty
 
$
14

 
$
2

 
$
16

 
$
(3
)
 
$
1

 
$

 
$
(2
)
 
$
11

 
$
1

 
$
2

 
$
14

 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
Net loss and loss expense incurred for the three months ended December 31, 2014
 
 
 
 
 
 
 
 
 
 
 
 
 
 
  Commercial casualty
 
$
66

 
$
36

 
$
102

 
$
(16
)
 
$
72

 
$
16

 
$
72

 
$
50

 
$
72

 
$
52

 
$
174

  Commercial property
 
98

 
9

 
107

 
(33
)
 
12

 
2

 
(19
)
 
65

 
12

 
11

 
88

  Commercial auto
 
79

 
14

 
93

 
11

 

 
2

 
13

 
90

 

 
16

 
106

  Workers' compensation
 
43

 
10

 
53

 
1

 
5

 
3

 
9

 
44

 
5

 
13

 
62

  Other commercial
 
39

 
5

 
44

 
(14
)
 
2

 
(8
)
 
(20
)
 
25

 
2

 
(3
)
 
24

    Total commercial lines
 
325

 
74

 
399

 
(51
)
 
91

 
15

 
55

 
274

 
91

 
89

 
454

 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
  Personal auto
 
82

 
13

 
95

 
2

 
(8
)
 
(2
)
 
(8
)
 
84

 
(8
)
 
11

 
87

  Homeowners
 
52

 
6

 
58

 
(16
)
 
7

 
(1
)
 
(10
)
 
36

 
7

 
5

 
48

  Other personal
 
14

 
1

 
15

 
(7
)
 
5

 

 
(2
)
 
7

 
5

 
1

 
13

    Total personal lines
 
148

 
20

 
168

 
(21
)
 
4

 
(3
)
 
(20
)
 
127

 
4

 
17

 
148

 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
  Commercial casualty & property
 
6

 
2

 
8

 
5

 
4

 
3

 
12

 
11

 
4

 
5

 
20

    Total excess & surplus lines
 
6

 
2

 
8

 
5

 
4

 
3

 
12

 
11

 
4

 
5

 
20

      Total property casualty
 
$
479

 
$
96

 
$
575

 
$
(67
)
 
$
99

 
$
15

 
$
47

 
$
412

 
$
99

 
$
111

 
$
622

 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 

CINF Fourth-Quarter 2014 Supplemental Financial Data
17



Consolidated Cincinnati Insurance Companies
5-Year Property Casualty Data - All Lines
(Dollars in millions)
Years ended December 31,
 
2014
2013
2012
2011
2010
Premiums*
 
 
 
 
 
   Adjusted written premiums – statutory
$
4,156

$
3,869

$
3,467

$
3,105

$
2,952

   Written premium adjustment – statutory
(13
)
24

15

(7
)
11

   Reported written premiums – statutory
4,143

3,893

3,482

3,098

2,963

   Unearned premium change
(98
)
(180
)
(138
)
(69
)
(39
)
   Earned premiums (GAAP)
$
4,045

$
3,713

$
3,344

$
3,029

$
2,924

 
 
 
 
 
 
Year-over-year growth rate:
 
 
 
 
 
   Adjusted written premiums – statutory
7
%
12
%
12
%
5
%
1
%
   Written premiums – statutory
6
%
12
%
12
%
5
%
2
%
   Earned premiums
9
%
11
%
10
%
4
%
%
 
 
 
 
 
 
Statutory ratios*
 
 
 
 
 
   Reported combined ratio
95.1
%
92.7
%
95.4
%
108.9
%
101.8
%
   Less catastrophe losses
5.1

4.6

10.0

13.3

5.1

   Combined ratio excluding catastrophe losses
90.0
%
88.1
%
85.4
%
95.6
%
96.7
%
 
 
 
 
 
 
   Reported commission expense ratio
18.4
%
18.6
%
18.9
%
18.6
%
18.7
%
   Reported other underwriting expense ratio
11.7

12.2

12.6

13.3

14.2

   Reported expense ratio
30.1
%
30.8
%
31.5
%
31.9
%
32.9
%
 
 
 
 
 
 
GAAP combined ratio
 
 
 
 
 
   GAAP combined ratio
95.6
%
93.8
%
96.1
%
109.3
%
101.8
%
 
 
 
 
 
 
Written premiums to surplus
 
 
 
 
 
   Written premiums to statutory surplus ratio
0.926

0.900

0.890

0.826

0.784

Dollar amounts shown are rounded to millions; certain amounts may not add due to rounding. Ratios are calculated based on whole dollar amounts.
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 Fourth-Quarter 2014 Supplemental Financial Data
18



Consolidated Cincinnati Insurance Companies
5-Year Property Casualty Data - Commercial Lines
(Dollars in millions)
Years ended December 31,
 
2014
2013
2012
2011
2010
Premiums*
 
 
 
 
 
   Adjusted written premiums – statutory
$
2,935

$
2,736

$
2,444

$
2,225

$
2,144

   Written premium adjustment – statutory
(13
)
24

15

(7
)
11

   Reported written premiums – statutory
2,922

2,760

2,459

2,218

2,155

   Unearned premium change
(66
)
(124
)
(76
)
(21
)
(1
)
   Earned premiums (GAAP)
$
2,856

$
2,636

$
2,383

$
2,197

$
2,154

 
 
 
 
 
 
Year-over-year growth rate:
 
 
 
 
 
   Adjusted written premiums – statutory
7
%
13
%
10
%
4
%
(2
)%
   Written premiums – statutory
6
%
12
%
11
%
3
%
(1
)%
   Earned premiums
8
%
11
%
8
%
2
%
(2
)%
 
 
 
 
 
 
 
 
 
 
 
 
Statutory combined ratio*
 
 
 
 
 
   Reported combined ratio
94.3
%
91.8
%
92.1
%
104.2
%
99.6
 %
   Less catastrophe losses
4.3

3.7

8.2

10.4

4.1

   Combined ratio excluding catastrophe losses
90.0
%
88.1
%
83.9
%
93.8
%
95.5
 %
 
 
 
 
 
 
GAAP combined ratio
 
 
 
 
 
   GAAP combined ratio
95.1
%
93.0
%
92.5
%
104.8
%
99.4
 %
Dollar amounts shown are rounded to millions; certain amounts may not add due to rounding. Ratios are calculated based on whole dollar amounts.
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 Fourth-Quarter 2014 Supplemental Financial Data
19



Consolidated Cincinnati Insurance Companies
5-Year Property Casualty Data - Personal Lines
(Dollars in millions)
Years ended December 31,
 
2014
2013
2012
2011
2010
Premiums*
 
 
 
 
 
   Adjusted written premiums – statutory
$
1,068

$
1,005

$
918

$
801

$
750

   Written premium adjustment – statutory





   Reported written premiums – statutory
1,068

1,005

918

801

750

   Unearned premium change
(27
)
(44
)
(50
)
(39
)
(29
)
   Earned premiums (GAAP)
$
1,041

$
961

$
868

$
762

$
721

 
 
 
 
 
 
Year-over-year growth rate:
 
 
 
 
 
   Adjusted written premiums – statutory
6
%
9
%
15
%
7
%
9
%
   Written premiums – statutory
6
%
9
%
15
%
7
%
9
%
   Earned premiums
8
%
11
%
14
%
6
%
5
%
 
 
 
 
 
 
 
 
 
 
 
 
Statutory combined ratio*
 
 
 
 
 
   Reported combined ratio
99.1
%
96.3
%
104.0
%
124.2
%
107.1
%
   Less catastrophe losses
7.8

7.7

15.9

22.7

8.1

   Combined ratio excluding catastrophe losses
91.3
%
88.6
%
88.1
%
101.5
%
99.0
%
 
 
 
 
 
 
GAAP combined ratio
 
 
 
 
 
   GAAP combined ratio
99.2
%
96.8
%
105.3
%
124.0
%
107.8
%
Dollar amounts shown are rounded to millions; certain amounts may not add due to rounding. Ratios are calculated based on whole dollar amounts.
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 Fourth-Quarter 2014 Supplemental Financial Data
20



Consolidated Cincinnati Insurance Companies
5-Year Property Casualty Data - Excess & Surplus Lines
(Dollars in millions)
Years ended December 31,
 
2014
2013
2012
2011
2010
Premiums*
 
 
 
 
 
   Adjusted written premiums – statutory
$
153

$
128

$
105

$
79

$
58

   Written premium adjustment – statutory





   Reported written premiums – statutory
153

128

105

79

58

   Unearned premium change
(5
)
(12
)
(12
)
(9
)
(9
)
   Earned premiums (GAAP)
$
148

$
116

$
93

$
70

$
49

 
 
 
 
 
 
Year-over-year growth rate:
 
 
 
 
 
   Adjusted written premiums – statutory
20
%
22
%
33
%
36
%
49
%
   Written premiums – statutory
20
%
22
%
33
%
36
%
49
%
   Earned premiums
28
%
25
%
33
%
43
%
81
%
 
 
 
 
 
 
 
 
 
 
 
 
Statutory combined ratio*
 
 
 
 
 
   Reported combined ratio
81.8
%
87.8
%
100.8
%
90.8
%
118.9
%
   Less catastrophe losses
2.0

0.8

2.2

2.2

1.2

   Combined ratio excluding catastrophe losses
79.8
%
87.0
%
98.6
%
88.6
%
117.7
%
 
 
 
 
 
 
GAAP combined ratio
 
 
 
 
 
   GAAP combined ratio
79.4
%
87.8
%
101.0
%
92.2
%
117.2
%
Dollar amounts shown are rounded to millions; certain amounts may not add due to rounding. Ratios are calculated based on whole dollar amounts.
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 Fourth-Quarter 2014 Supplemental Financial Data
21



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
$
906

$
958

$
974

$
956

$
854

$
915

$
879

$
845

$
1,930

$
1,724

$
2,888

$
2,639

$
3,794

$
3,493

   Agency new business written premiums
122

125

133

123

128

141

139

135

256

274

381

415

503

543

   Other written premiums
(41
)
(46
)
(25
)
(42
)
(74
)
(25
)
(34
)
(10
)
(67
)
(44
)
(113
)
(69
)
(154
)
(143
)
   Reported written premiums – statutory*
$
987

$
1,037

$
1,082

$
1,037

$
908

$
1,031

$
984

$
970

$
2,119

$
1,954

$
3,156

$
2,985

$
4,143

$
3,893

   Unearned premium change
48

(12
)
(76
)
(58
)
52

(77
)
(74
)
(81
)
(134
)
(155
)
(146
)
(232
)
(98
)
(180
)
   Earned premiums
$
1,035

$
1,025

$
1,006

$
979

$
960

$
954

$
910

$
889

$
1,985

$
1,799

$
3,010

$
2,753

$
4,045

$
3,713

Year over year change %
 
 
 
 
 
 
 
 
 
 
 
 
 
 
   Agency renewal written premiums
6
 %
5
 %
11
 %
13
 %
11
 %
13
%
10
 %
11
%
12
 %
11
%
9
 %
11
%
9
 %
11
%
   Agency new business written premiums
(5
)
(11
)
(4
)
(9
)
(3
)
8

6

25

(7
)
15

(8
)
12

(7
)
8

   Other written premiums
45

(84
)
26

(320
)
(12
)
34

(31
)
63

(52
)
17

(64
)
24

(8
)
9

   Reported written premiums – statutory*
9

1

10

7

8

15

9

15

8

12

6

13

6

12

Paid losses and loss expenses
 
 
 
 
 
 
 
 
 
 
 
 
 
 
   Losses paid
$
478

$
543

$
517

$
484

$
477

$
470

$
431

$
424

$
1,001

$
855

$
1,543

$
1,325

$
2,021

$
1,802

   Loss expenses paid
98

96

98

100

98

92

90

89

198

179

295

271

392

369

   Loss and loss expenses paid
$
576

$
639

$
615

$
584

$
575

$
562

$
521

$
513

$
1,199

$
1,034

$
1,838

$
1,596

$
2,413

$
2,171

Statutory combined ratio
 
 
 
 
 
 
 
 
 
 
 
 
 
 
   Loss ratio
49.0
 %
50.0
 %
60.7
 %
57.9
 %
51.6
 %
51.7
%
56.3
 %
48.9
%
59.4
 %
52.7
%
56.2
 %
52.3
%
54.4
 %
52.1
%
   DCC expense ratio
5.7

5.1

3.9

5.2

4.7

4.4

1.1

3.9

4.5

2.4

4.7

3.1

5.0

3.5

   AO expense ratio
5.4

5.6

5.6

6.0

6.3

6.1

6.6

6.2

5.8

6.4

5.7

6.3

5.6

6.3

   Net underwriting expense ratio
31.7

30.6

29.4

29.0

32.8

30.1

30.6

29.9

29.2

30.3

29.7

30.3

30.1

30.8

   Statutory combined ratio
91.8
 %
91.3
 %
99.6
 %
98.1
 %
95.4
 %
92.3
%
94.6
 %
88.9
%
98.9
 %
91.8
%
96.3
 %
92.0
%
95.1
 %
92.7
%
   Contribution from catastrophe losses
(0.9
)
1.2

11.4

8.9

3.2

5.7

8.3

1.2

10.2

4.8

7.1

5.1

5.1

4.6

   Statutory combined ratio excl. catastrophe losses
92.7
 %
90.1
 %
88.2
 %
89.2
 %
92.2
 %
86.6
%
86.3
 %
87.7
%
88.7
 %
87.0
%
89.2
 %
86.9
%
90.0
 %
88.1
%
   Commission expense ratio
19.2
 %
18.9
 %
17.9
 %
17.7
 %
19.5
 %
18.5
%
18.5
 %
17.9
%
17.8
 %
18.2
%
18.1
 %
18.3
%
18.4
 %
18.6
%
   Other expense ratio
12.5

11.7

11.5

11.3

13.3

11.6

12.1

12.0

11.4

12.1

11.6

12.0

11.7

12.2

   Statutory expense ratio
31.7
 %
30.6
 %
29.4
 %
29.0
 %
32.8
 %
30.1
%
30.6
 %
29.9
%
29.2
 %
30.3
%
29.7
 %
30.3
%
30.1
 %
30.8
%
GAAP combined ratio
 
 
 
 
 
 
 
 
 
 
 
 
 
 
   GAAP combined ratio
90.4
 %
91.0
 %
100.9
 %
100.3
 %
93.9
 %
93.7
%
96.4
 %
91.2
%
100.6
 %
93.9
%
97.3
 %
93.8
%
95.6
 %
93.8
%
   Contribution from catastrophe losses
(0.9
)
1.2

11.4

8.9

3.2

5.7

8.3

1.2

10.2

4.8

7.1

5.1

5.1

4.6

   GAAP combined ratio excl. catastrophe losses
91.3
 %
89.8
 %
89.5
 %
91.4
 %
90.7
 %
88.0
%
88.1
 %
90.0
%
90.4
 %
89.1
%
90.2
 %
88.7
%
90.5
 %
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 Fourth-Quarter 2014 Supplemental Financial Data
22



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
$
645

$
651

$
669

$
713

$
606

$
632

$
602

$
631

$
1,382

$
1,233

$
2,033

$
1,865

$
2,678

$
2,471

   Agency new business written premiums
86

89

95

90

92

102

100

97

185

197

274

299

360

391

   Other written premiums
(32
)
(36
)
(16
)
(32
)
(63
)
(15
)
(24
)

(48
)
(24
)
(84
)
(39
)
(116
)
(102
)
   Reported written premiums – statutory*
$
699

$
704

$
748

$
771

$
635

$
719

$
678

$
728

$
1,519

$
1,406

$
2,223

$
2,125

$
2,922

$
2,760

   Unearned premium change
31

16

(34
)
(79
)
45

(39
)
(33
)
(97
)
(113
)
(130
)
(97
)
(169
)
(66
)
(124
)
   Earned premiums
$
730

$
720

$
714

$
692

$
680

$
680

$
645

$
631

$
1,406

$
1,276

$
2,126

$
1,956

$
2,856

$
2,636

Year over year change %
 
 
 
 
 
 
 
 
 
 
 
 
 
 
   Agency renewal written premiums
6
 %
3
 %
11
 %
13
 %
10
 %
13
%
9
 %
11
%
12
 %
10
%
9
 %
11
%
8
 %
11
%
   Agency new business written premiums
(7
)
(13
)
(4
)
(7
)
(4
)
13

10

29

(6
)
19

(8
)
17

(8
)
11

   Other written premiums
49

(140
)
33

nm

(11
)
46

(41
)
100

(100
)
35

(115
)
40

(14
)
16

   Reported written premiums – statutory*
10

(2
)
10

6

8

16

8

16

8

12

5

14

6

12

Paid losses and loss expenses
 
 
 
 
 
 
 
 
 
 
 
 
 
 
   Losses paid
$
325

$
368

$
347

$
327

$
327

$
306

$
286

$
297

$
674

$
585

$
1,041

$
891

$
1,366

$
1,218

   Loss expenses paid
75

74

75

76

75

70

68

68

151

135

226

205

300

280

   Loss and loss expenses paid
$
400

$
442

$
422

$
403

$
402

$
376

$
354

$
365

$
825

$
720

$
1,267

$
1,096

$
1,666

$
1,498

Statutory combined ratio
 
 
 
 
 
 
 
 
 
 
 
 
 
 
   Loss ratio
49.9
 %
47.5
 %
54.7
 %
56.1
 %
48.8
 %
51.1
%
54.9
 %
47.3
%
55.4
 %
51.2
%
52.8
 %
51.2
%
52.0
 %
50.6
%
   DCC expense ratio
6.9

6.2

4.6

6.4

5.3

5.1

0.6

4.3

5.5

2.5

5.7

3.4

6.1

3.9

   AO expense ratio
5.5

5.7

5.2

5.4

6.3

5.7

6.4

6.2

5.3

6.2

5.4

6.0

5.4

6.1

   Net underwriting expense ratio
32.5

32.2

30.5

28.5

34.0

30.8

31.5

29.0

29.5

30.2

30.3

30.4

30.8

31.2

   Statutory combined ratio
94.8
 %
91.6
 %
95.0
 %
96.4
 %
94.4
 %
92.7
%
93.4
 %
86.8
%
95.7
 %
90.1
%
94.2
 %
91.0
%
94.3
 %
91.8
%
   Contribution from catastrophe losses
(1.0
)
1.0

8.6

8.5

1.7

5.4

7.1

0.4

8.5

3.8

6.0

4.4

4.3

3.7

   Statutory combined ratio excl. catastrophe losses
95.8
 %
90.6
 %
86.4
 %
87.9
 %
92.7
 %
87.3
%
86.3
 %
86.4
%
87.2
 %
86.3
%
88.2
 %
86.6
%
90.0
 %
88.1
%
   Commission expense ratio
18.9
 %
19.0
 %
17.7
 %
16.4
 %
19.1
 %
18.0
%
17.9
 %
16.5
%
17.0
 %
17.2
%
17.7
 %
17.4
%
18.0
 %
17.8
%
   Other expense ratio
13.6

13.2

12.8

12.1

14.9

12.8

13.6

12.5

12.5

13.0

12.6

13.0

12.8

13.5

   Statutory expense ratio
32.5
 %
32.2
 %
30.5
 %
28.5
 %
34.0
 %
30.8
%
31.5
 %
29.0
%
29.5
 %
30.2
%
30.3
 %
30.4
%
30.8
 %
31.3
%
GAAP combined ratio
 
 
 
 
 
 
 
 
 
 
 
 
 
 
   GAAP combined ratio
93.6
 %
90.7
 %
96.3
 %
99.9
 %
92.7
 %
93.7
%
94.9
 %
90.8
%
98.1
 %
92.9
%
95.6
 %
93.2
%
95.1
 %
93.0
%
   Contribution from catastrophe losses
(1.0
)
1.0

8.6

8.5

1.7

5.4

7.1

0.4

8.5

3.8

6.0

4.4

4.3

3.7

   GAAP combined ratio excl. catastrophe losses
94.6
 %
89.7
 %
87.7
 %
91.4
 %
91.0
 %
88.3
%
87.8
 %
90.4
%
89.6
 %
89.1
%
89.6
 %
88.8
%
90.8
 %
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 Fourth-Quarter 2014 Supplemental Financial Data
23



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
$
233

$
278

$
276

$
218

$
224

$
258

$
251

$
195

$
494

$
446

$
772

$
704

$
1,005

$
928

   Agency new business written premiums
24

23

24

21

24

28

30

28

45

58

68

86

92

110

   Other written premiums
(8
)
(7
)
(6
)
(8
)
(9
)
(8
)
(8
)
(8
)
(14
)
(16
)
(21
)
(24
)
(29
)
(33
)
   Reported written premiums – statutory*
$
249

$
294

$
294

$
231

$
239

$
278

$
273

$
215

$
525

$
488

$
819

$
766

$
1,068

$
1,005

   Unearned premium change
17

(31
)
(36
)
23

10

(34
)
(36
)
16

(13
)
(20
)
(44
)
(54
)
(27
)
(44
)
   Earned premiums
$
266

$
263

$
258

$
254

$
249

$
244

$
237

$
231

$
512

$
468

$
775

$
712

$
1,041

$
961

Year over year change %
 
 
 
 
 
 
 
 
 
 
 
 
 
 
   Agency renewal written premiums
4
 %
8
 %
10
 %
12
 %
10
 %
12
 %
11
 %
11
 %
11
 %
11
 %
10
 %
11
 %
8
 %
11
 %
   Agency new business written premiums
0

(18
)
(20
)
(25
)
(11
)
(10
)
3

17

(22
)
9

(21
)
2

(16
)
(1
)
   Other written premiums
11

13

25

0

(13
)
11

(33
)
(33
)
13

(33
)
13

(14
)
12

(14
)
   Reported written premiums – statutory*
4

6

8

7

8

10

9

11

8

10

7

10

6

9

Paid losses and loss expenses
 
 
 
 
 
 
 
 
 
 
 
 
 
 
   Losses paid
$
147

$
170

$
167

$
152

$
141

$
158

$
141

$
122

$
319

$
261

$
489

$
419

$
636

$
560

   Loss expenses paid
21

19

20

21

20

19

19

19

41

39

60

58

81

78

   Loss and loss expenses paid
$
168

$
189

$
187

$
173

$
161

$
177

$
160

$
141

$
360

$
300

$
549

$
477

$
717

$
638

Statutory combined ratio
 
 
 
 
 
 
 
 
 
 
 
 
 
 
   Loss ratio
48.9
 %
60.5
 %
79.4
 %
64.8
 %
62.6
 %
54.1
 %
60.6
 %
53.6
 %
72.2
 %
57.2
 %
68.2
 %
56.0
 %
63.3
 %
57.8
 %
   DCC expense ratio
1.8

1.4

1.6

1.6

1.9

2.1

1.5

1.4

1.6

1.5

1.5

1.7

1.6

1.7

   AO expense ratio
5.1

5.5

6.7

7.7

6.9

7.5

7.4

6.3

7.2

6.8

6.6

7.1

6.2

7.0

   Net underwriting expense ratio
29.3

26.3

26.6

30.5

30.1

28.4

28.5

32.8

28.3

30.4

27.6

29.7

28.0

29.8

   Statutory combined ratio
85.1
 %
93.7
 %
114.3
 %
104.6
 %
101.5
 %
92.1
 %
98.0
 %
94.1
 %
109.3
 %
95.9
 %
103.9
 %
94.5
 %
99.1
 %
96.3
 %
   Contribution from catastrophe losses
(1.4
)
2.0

20.4

10.8

7.7

7.0

12.6

3.5

15.7

8.1

11.0

7.7

7.8

7.7

   Statutory combined ratio excl. catastrophe losses
86.5
 %
91.7
 %
93.9
 %
93.8
 %
93.8
 %
85.1
 %
85.4
 %
90.6
 %
93.6
 %
87.8
 %
92.9
 %
86.8
 %
91.3
 %
88.6
 %
   Commission expense ratio
19.0
 %
17.0
 %
17.4
 %
20.5
 %
19.5
 %
19.0
 %
19.0
 %
21.7
 %
18.8
 %
20.2
 %
18.2
 %
19.7
 %
18.3
 %
19.7
 %
   Other expense ratio
10.3

9.3

9.2

10.0

10.6

9.4

9.5

11.1

9.5

10.2

9.4

10.0

9.7

10.0

   Statutory expense ratio
29.3
 %
26.3
 %
26.6
 %
30.5
 %
30.1
 %
28.4
 %
28.5
 %
32.8
 %
28.3
 %
30.4
 %
27.6
 %
29.7
 %
28.0
 %
29.7
 %
GAAP combined ratio
 
 
 
 
 
 
 
 
 
 
 
 
 
 
   GAAP combined ratio
83.7
 %
95.0
 %
115.8
 %
103.0
 %
100.3
 %
94.5
 %
100.4
 %
91.6
 %
109.4
 %
96.1
 %
104.5
 %
95.5
 %
99.2
 %
96.8
 %
   Contribution from catastrophe losses
(1.4
)
2.0

20.4

10.8

7.7

7.0

12.6

3.5

15.7

8.1

11.0

7.7

7.8

7.7

   GAAP combined ratio excl. catastrophe losses
85.1
 %
93.0
 %
95.4
 %
92.2
 %
92.6
 %
87.5
 %
87.8
 %
88.1
 %
93.7
 %
88.0
 %
93.5
 %
87.8
 %
91.4
 %
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 Fourth-Quarter 2014 Supplemental Financial Data
24



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
$
28

$
29

$
29

$
25

$
24

$
25

$
26

$
19

$
54

$
45

$
83

$
70

$
111

$
94

   Agency new business written premiums
12

13

14

12

12

11

9

10

26

19

39

30

51

42

   Other written premiums
(1
)
(3
)
(3
)
(2
)
(2
)
(2
)
(2
)
(2
)
(5
)
(4
)
(8
)
(6
)
(9
)
(8
)
   Reported written premiums – statutory*
$
39

$
39

$
40

$
35

$
34

$
34

$
33

$
27

$
75

$
60

$
114

$
94

$
153

$
128

   Unearned premium change

3

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

(8
)
(5
)
(5
)
(9
)
(5
)
(12
)
   Earned premiums
$
39

$
42

$
34

$
33

$
31

$
30

$
28

$
27

$
67

$
55

$
109

$
85

$
148

$
116

Year over year change %
 
 
 
 
 
 
 
 
 
 
 
 
 
 
   Agency renewal written premiums
17
%
16
 %
12
 %
32
%
26
 %
32
 %
37
 %
19
 %
20
 %
29
 %
19
 %
30
 %
18
 %
29
 %
   Agency new business written premiums
0

18

56

20

33

22

(18
)
11

37

(5
)
30

3

21

11

   Other written premiums
50

(50
)
(50
)
0

(100
)
(100
)
33

(100
)
(25
)
0

(33
)
(20
)
(13
)
(33
)
   Reported written premiums – statutory*
15

15

21

30

26

26

22

13

25

18

21

21

20

22

Paid losses and loss expenses
 
 
 
 
 
 
 
 
 
 
 
 
 
 
   Losses paid
$
6

$
5

$
3

$
5

$
9

$
6

$
4

$
5

$
8

$
9

$
13

$
15

$
19

$
24

   Loss expenses paid
2

3

3

3

3

3

3

2

6

5

9

8

11

11

   Loss and loss expenses paid
$
8

$
8

$
6

$
8

$
12

$
9

$
7

$
7

$
14

$
14

$
22

$
23

$
30

$
35

Statutory combined ratio
 
 
 
 
 
 
 
 
 
 
 
 
 
 
   Loss ratio
34.4
%
27.9
 %
46.6
 %
40.6
%
24.7
 %
43.5
 %
52.1
 %
47.2
 %
43.7
 %
49.7
 %
37.6
 %
47.4
 %
36.8
 %
41.3
 %
   DCC expense ratio
7.4

9.5

6.5

8.4

12.1

7.0

9.3

11.9

7.4

10.6

8.2

9.4

8.0

10.1

   AO expense ratio
7.2

4.4

3.9

7.6

4.2

5.5

5.5

6.1

5.7

5.8

5.2

5.7

5.7

5.3

   Net underwriting expense ratio
31.4

34.0

29.1

30.4

29.9

30.9

30.9

33.3

29.7

32.0

31.2

31.6

31.3

31.1

   Statutory combined ratio
80.4
%
75.8
 %
86.1
 %
87.0
%
70.9
 %
86.9
 %
97.8
 %
98.5
 %
86.5
 %
98.1
 %
82.2
 %
94.1
 %
81.8
 %
87.8
 %
   Contribution from catastrophe losses
3.0

(0.6
)
2.9

3.1

(1.7
)
2.5

1.9

0.4

3.0

1.2

1.6

1.7

2.0

0.8

   Statutory combined ratio excl. catastrophe losses
77.4
%
76.4
 %
83.2
 %
83.9
%
72.6
 %
84.4
 %
95.9
 %
98.1
 %
83.5
 %
96.9
 %
80.6
 %
92.4
 %
79.8
 %
87.0
 %
   Commission expense ratio
26.6
%
29.1
 %
25.8
 %
26.5
%
25.9
 %
26.3
 %
26.3
 %
26.9
 %
26.1
 %
26.6
 %
27.2
 %
26.5
 %
27.0
 %
26.3
 %
   Other expense ratio
4.8

4.9

3.3

3.9

4.0

4.6

4.6

6.4

3.6

5.4

4.0

5.1

4.3

4.8

   Statutory expense ratio
31.4
%
34.0
 %
29.1
 %
30.4
%
29.9
 %
30.9
 %
30.9
 %
33.3
 %
29.7
 %
32.0
 %
31.2
 %
31.6
 %
31.3
 %
31.1
 %
GAAP combined ratio
 
 
 
 
 
 
 
 
 
 
 
 
 
 
   GAAP combined ratio
77.8
%
70.2
 %
85.0
 %
86.9
%
70.4
 %
86.7
 %
98.7
 %
98.0
 %
85.9
 %
98.4
 %
79.9
 %
94.2
 %
79.4
 %
87.8
 %
   Contribution from catastrophe losses
3.0

(0.6
)
2.9

3.1

(1.7
)
2.5

1.9

0.4

3.0

1.2

1.6

1.7

2.0

0.8

   GAAP combined ratio excl. catastrophe losses
74.8
%
70.8
 %
82.1
 %
83.8
%
72.1
 %
84.2
 %
96.8
 %
97.6
 %
82.9
 %
97.2
 %
78.3
 %
92.5
 %
77.4
 %
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 Fourth-Quarter 2014 Supplemental Financial Data
25



The Cincinnati Life Insurance Company
Statutory Statements of Income
 
 
 
 
 
 
 
 
 
 
For the Three Months Ended December 31,
For the Twelve Months Ended December 31,
(Dollars in millions)
2014
2013
Change
% Change
2014
2013
Change
% Change
Net premiums written
$
62

$
60

$
2

3

$
244

$
235

$
9

4

Net investment income
37

36

1

3

148

143

5

3

Amortization of interest maintenance reserve
2

1

1

100

5

2

3

150

Commissions and expense allowances on reinsurance ceded
2

2


0

6

6


0

Income from fees associated with Separate Accounts
2

1

1

100

6

5

1

20

Total revenues
$
105

$
100

$
5

5

$
409

$
391

$
18

5

 
 
 
 
 
 
 
 
 
Death benefits and matured endowments
$
25

$
19

$
6

32

$
98

$
74

$
24

32

Annuity benefits
15

13

2

15

62

51

11

22

Disability benefits and benefits under accident and health contracts
1

1


0

2

2


0

Surrender benefits and group conversions
5

4

1

25

22

22


0

Interest and adjustments on deposit-type contract funds
2

3

(1
)
(33
)
10

10


0

Increase in aggregate reserves for life and accident and health contracts
41

42

(1
)
(2
)
169

180

(11
)
(6
)
Payments on supplementary contracts with life contingencies



nm




nm

Total benefit expenses
$
89

$
82

$
7

9

$
363

$
339

$
24

7

 
 
 
 
 
 
 
 
 
Commissions
$
9

$
10

$
(1
)
(10
)
$
37

$
39

$
(2
)
(5
)
General insurance expenses and taxes
10

10


0

40

43

(3
)
(7
)
Increase in loading on deferred and uncollected premiums
(1
)
(3
)
2

(67
)
(5
)
(8
)
3

(38
)
Net transfers from Separate Accounts



nm

(6
)

(6
)
nm

Other deductions



nm




nm

Total operating expenses
$
18

$
17

$
1

6

$
66

$
74

$
(8
)
(11
)
 
 
 
 
 
 
 
 
 
Federal and foreign income tax (benefit)
(1
)
3

(4
)
nm

(7
)
(1
)
(6
)
600

 
 
 
 
 
 
 
 
 
Net loss from operations before realized capital gains
$
(1
)
$
(2
)
$
1

(50
)
$
(13
)
$
(21
)
$
8

(38
)
 
 
 
 
 
 
 
 
 
Net realized gains net of capital gains tax
(6
)

(6
)
nm

(6
)
1

(7
)
(700
)
 
 
 
 
 
 
 
 
 
Net loss (statutory)
$
(7
)
$
(2
)
$
(5
)
250

$
(19
)
$
(20
)
$
1

(5
)
*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 Fourth-Quarter 2014 Supplemental Financial Data
26