EX-99.2 3 exhibit9921q15.htm EXHIBIT 99.2 Exhibit 99.2 1Q15


Cincinnati Financial Corporation
Supplemental Financial Data
for the period ending March 31, 2015

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-
BBB+
A3
BBB
 
 
 
 
 
The Cincinnati Insurance Companies
 
 
 
 
Insurer Financial Strength
 
 
 
 
 
 
 
 
 
Property Casualty Group
 
 
 
 
      Standard Market Subsidiaries:
 
 
 
 
             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 April 27, 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 First-Quarter 2015 Supplemental Financial Data
1



 
Cincinnati Financial Corporation
 
Supplemental Financial Data
 
for the period ending March 31, 2015
 
 
 
 
 
Page
 
Definitions of Non-GAAP Information and Reconciliation to Comparable GAAP Measures
3
 
 
 
Consolidated
 
 
Quick Reference
4
 
CFC and Subsidiaries Consolidated Statements of Income
5
 
CFC Insurance Subsidiaries – Selected Balance Sheet Data
6
 
 
 
Consolidated Property Casualty Insurance Operations
 
 
Statutory Statements of Income
7
 
Consolidated Cincinnati Insurance Companies – Losses Incurred Detail
8
 
Consolidated Cincinnati Insurance Companies – Loss Ratio Detail
9
 
Consolidated Cincinnati Insurance Companies – Loss Claim Count Detail
10
 
Direct Written Premiums by Risk State by Line of Business
11
 
Quarterly Property Casualty Data – Commercial Lines
12
 
Quarterly Property Casualty Data – Personal Lines and Excess & Surplus Lines
13
 
Loss and Loss Expense Analysis
14
 
 
 
Reconciliation Data
 
 
Quarterly Property Casualty Data – Consolidated
15
 
Quarterly Property Casualty Data – Commercial Lines
16
 
Quarterly Property Casualty Data – Personal Lines
17
 
Quarterly Property Casualty Data – Excess & Surplus Lines
18
 
 
 
Life Insurance Operations
 
 
Statutory Statements of Income
19



CINF First-Quarter 2015 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 First-Quarter 2015 Supplemental Financial Data
3



Cincinnati Financial Corporation
Quick Reference
 
First Quarter 2015
(all data shown is for the three months ended or as of March 31, 2015)
 
 
 
 
 
 
 
 
 
(Dollars in millions except per share data)
3/31/2015
 
Year over year change %
 
 
3/31/2015
 
Year over year change %
Revenues:
 
 
 
 
Benefits and expenses:
 
 
 
 
 
 
 
 
 
 
 
 
Commercial lines net written premiums
$
783

 
2

 
Commercial lines loss and loss expenses
$
474

 
1

Personal lines net written premiums
241

 
4

 
Personal lines loss and loss expenses
191

 
2

Excess & surplus lines net written premiums
42

 
20

 
Excess & surplus lines loss and loss expenses
24

 
26

   Property casualty net written premiums
1,066

 
3

 
Life and health contract holders' benefits incurred
60

 
7

Life and accident and health net written premiums
54

 
5

 
Underwriting, acquisition and insurance expenses
345

 
8

Annuity net written premiums
8

 
(4
)
 
Interest expenses
13

 
(7
)
   Life, annuity and accident and health net written premiums
62

 
4

 
Other operating expenses
4

 
0

Commercial lines net earned premiums
733

 
6

 
Total benefits & expenses
1,111

 
4

Personal lines net earned premiums
268

 
6

 
Income before income taxes
174

 
46

Excess & surplus lines net earned premiums
40

 
21

 
Total income tax
46

 
64

Property casualty net earned premiums
1,041

 
6

 
 
 
 
 
Fee revenue
3

 
0

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

 
10

 
 
 
 
 
Investment income
139

 
3

 
Fixed maturity investments
$
9,596

 
 
Realized investment gains, net
47

 
114

 
Equity securities
4,789

 
 
Other revenue
2

 
0

 
Other investments
91

 
 
Total revenues
1,285

 
8

 
  Total invested assets
$
14,476

 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
Loss and loss expense reserves
$
4,623

 
 
 
 
 
 
 
Life policy and investment contract reserves
2,514

 
 
Income:
 
 
 
 
Long-term debt and capital lease obligations
825

 
 
 
 
 
 
 
Shareholders' equity
6,608

 
 
Operating income
$
97

 
26

 
 
 
 
 
Realized investment gains, net
31

 
121

 
Key ratios:
 
 
 
Net income
128

 
41

 
 
 
 
 
 
 
 
 
 
Commercial lines GAAP combined ratio
96.6
%
 
 
 
 
 
 
 
Personal lines GAAP combined ratio
101.4

 
 
 
 
 
 
 
Excess & surplus lines GAAP combined ratio
88.3

 
 
 
 
 
 
 
Property casualty GAAP combined ratio
97.5

 
 
Per share (diluted):
 
 
 
 
 
 
 
 
 
 
 
 
 
Commercial lines STAT combined ratio
94.6
%
 
 
Operating income
$
0.59

 
28

 
Personal lines STAT combined ratio
101.4

 
 
Realized investment gains, net
0.18

 
100

 
Excess & surplus lines STAT combined ratio
89.3

 
 
Net income
0.77

 
40

 
Property casualty STAT combined ratio
96.1

 
 
Book value
40.22

 
7

 
 
 
 
 
Weighted average shares outstanding
165.6

 
0

 
Value creation ratio
1.3
%
 
 

CINF First-Quarter 2015 Supplemental Financial Data
4



Cincinnati Financial Corporation and Subsidiaries
Consolidated Statements of Income for the Three Months Ended March 31, 2015
 
 
 
 
 
 
 
(Dollars in millions)
CFC
CONSOL P&C
CLIC
CFC-I
ELIM
Total
Revenues
 
 
 
 
 
 
  Premiums earned:
 
 
 
 
 
 
    Property casualty
$

$
1,078

$

$

$

$
1,078

    Life


63



63

    Accident health


2



2

    Premiums ceded

(37
)
(12
)


(49
)
      Total earned premium

1,041

53



1,094

  Investment income, net of expenses
12

90

37



139

  Realized investment gains, net
1

42

1


3

47

  Fee revenues

2

1



3

  Other revenues
4



1

(3
)
2

Total revenues
$
17

$
1,175

$
92

$
1

$

$
1,285

 
 
 
 
 
 
 
Benefits & expenses
 
 
 
 
 
 
  Losses & policy benefits
$

$
690

$
72

$

$

$
762

  Reinsurance recoveries

(1
)
(12
)


(13
)
  Underwriting, acquisition and insurance expenses

327

18



345

  Interest expense
13





13

  Other operating expenses
8




(4
)
4

Total expenses
$
21

$
1,016

$
78

$

$
(4
)
$
1,111

 
 
 
 
 
 
 
Income (loss) before income taxes
$
(4
)
$
159

$
14

$
1

$
4

$
174

 
 
 
 
 
 
 
Provision (benefit) for income taxes
 
 
 
 
 
 
  Current operating income
$

$
33

$
(3
)
$

$

$
30

  Capital gains/losses

15



1

16

  Deferred
(4
)
(4
)
7


1


Total provision (benefit) for income taxes
$
(4
)
$
44

$
4

$

$
2

$
46

 
 
 
 
 
 
 
Operating income (loss)
$
(1
)
$
88

$
9

$
1

$

$
97

 
 
 
 
 
 
 
Net income - current year
$

$
115

$
10

$
1

$
2

$
128

 
 
 
 
 
 
 
Net income - prior year
$
6

$
74

$
9

$
1

$
1

$
91

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


CINF First-Quarter 2015 Supplemental Financial Data
5



Cincinnati Financial Corporation Insurance Subsidiaries
Selected Balance Sheet Data
 
 
 
 
 
 
 
 
 
(Dollars in millions)
 
 
12/31/2015
9/30/2015
6/30/2015
3/31/2015
12/31/2014
9/30/2014
6/30/2014
3/31/2014
Cincinnati Insurance Consolidated
 
 
 
 
 
 
 
 
   Fixed maturities (fair value)



$
6,325

$
6,260

$
6,344

$
6,215

$
6,111

   Equities (fair value)



3,108

3,195

3,121

3,094

3,022

   Fixed maturities - pretax net unrealized gain



387

366

379

414

361

   Equities - pretax net unrealized gain



1,397

1,478

1,387

1,434

1,349

   Loss and loss expense reserves - STAT



4,302

4,158

4,112

4,129

4,037

   Equity - GAAP



5,593

5,594

5,480

5,481

5,384

   Surplus - STAT



4,436

4,472

4,364

4,332

4,308

 
 
 
 
 
 
 
 
 
The Cincinnati Life Insurance Company
 
 
 
 
 
 
 
 
   Fixed maturities (fair value)



$
3,199

$
3,126

$
3,102

$
3,091

$
2,989

   Equities (fair value)



9

9

8

8

14

   Fixed maturities - pretax net unrealized gain



220

197

195

225

186

   Equities - pretax net unrealized gain



4

3

3

3

6

   Equity - GAAP



927

904

893

901

867

   Surplus - STAT



219

223

228

224

232

 
 
 
 
 
 
 
 
 


CINF First-Quarter 2015 Supplemental Financial Data
6



Consolidated Cincinnati Insurance Companies
Statutory Statements of Income
 
 
 
 
 
 
For the Three Months Ended March 31,
(Dollars in millions)
2015
2014
Change
% Change
Underwriting income
 
 
 
 
Net premiums written
$
1,066

$
1,037

$
29

3

Unearned premiums increase
25

58

(33
)
(57
)
Earned premiums
$
1,041

$
979

$
62

6

 
 
 
 
 
Losses incurred
$
567

$
567

$


Allocated loss expenses incurred
60

51

9

18

Unallocated loss expenses incurred
62

59

3

5

Other underwriting expenses incurred
316

297

19

6

Workers compensation dividend incurred
3

4

(1
)
(25
)
 
 
 
 
 
     Total underwriting deductions
$
1,008

$
978

$
30

3

Net underwriting profit
$
33

$
1

$
32

nm

 
 
 
 
 
Investment income
 
 
 
 
Gross investment income earned
$
93

$
91

$
2

2

Net investment income earned
91

90

1

1

Net realized capital gains
26

6

20

333

     Net investment gains (net of tax)
$
117

$
96

$
21

22

 
 
 
 
 
     Other income
$
1

$
2

$
(1
)
(50
)
 
 
 
 
 
Net income before federal income taxes
$
151

$
99

$
52

53

Federal and foreign income taxes incurred
$
31

$
17

$
14

82

     Net income (statutory)
$
120

$
82

$
38

46

*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 First-Quarter 2015 Supplemental Financial Data
7



Consolidated Cincinnati Insurance Companies
Losses Incurred Detail
(Dollars in millions)
Three months ended
Six months ended
Nine months ended
Twelve months ended
 
12/31/15
9/30/15
6/30/15
3/31/15
12/31/14
9/30/14
6/30/14
3/31/14
6/30/15
6/30/14
9/30/15
9/30/14
12/31/15
12/31/14
Consolidated
 
 
 
 
 
 
 
 
 
 
 
 
 
 
Current accident year losses greater than $5,000,000



$
12

$
12

$
7

$
11

$



$
12



$
19


$
30

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



37

46

51

52

23


74


125


172

Large loss prior accident year reserve development



15

(14
)
(6
)
17

10


27


21


7

   Total large losses incurred



$
64

$
44

$
52

$
80

$
33



$
113



$
165


$
209

Losses incurred but not reported



43

112

17

(17
)
21


5


22


133

Other losses excluding catastrophe losses



418

365

432

436

427


863


1,295


1,660

Catastrophe losses



42

(13
)
11

112

86


197


208


197

   Total losses incurred



$
567

$
508

$
512

$
611

$
567



$
1,178



$
1,690


$
2,199

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



$
12

$
12

$
7

$
11

$


$
12


$
19


$
30

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



24

39

45

47

18


64


109


149

Large loss prior accident year reserve development



15

(11
)
(7
)
15

10


25


18


7

   Total large losses incurred



$
51

$
40

$
45

$
73

$
28



$
101



$
146


$
186

Losses incurred but not reported



31

95

8

(35
)
22


(12
)

(4
)

90

Other losses excluding catastrophe losses



272

240

282

292

282


574


856


1,096

Catastrophe losses



29

(10
)
7

59

58


116


123


114

   Total losses incurred



$
383

$
365

$
342

$
389

$
390



$
779



$
1,121


$
1,486

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



$

$

$

$

$



$



$


$

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



12

6

6

4

4


8


14


20

Large loss prior accident year reserve development




(3
)
2

2



2


4


1

   Total large losses incurred



$
12

$
3

$
8

$
6

$
4



$
10



$
18


$
21

Losses incurred but not reported



7

12

3

9

(5
)

4


7


19

Other losses excluding catastrophe losses



134

119

144

138

138


276


420


539

Catastrophe losses



13

(4
)
4

52

27


79


83


79

   Total losses incurred



$
166

$
130

$
159

$
205

$
164



$
369



$
528


$
658

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


2


2


3

Large loss prior accident year reserve development





(1
)





(1
)

(1
)
   Total large losses incurred



$
1

$
1

$
(1
)
$
1

$
1



$
2


$
1


$
2

Losses incurred but not reported



5

5

6

9

4


13


19


24

Other losses excluding catastrophe losses



12

6

6

6

7


13


19


25

Catastrophe losses




1


1

1


2


2


4

   Total losses incurred



$
18

$
13

$
11

$
17

$
13



$
30



$
41


$
55

 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
*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 First-Quarter 2015 Supplemental Financial Data
8



Consolidated Cincinnati Insurance Companies
Loss Ratio Detail
 
Three months ended
Six months ended
Nine months ended
Twelve months ended
 
12/31/15
9/30/15
6/30/15
3/31/15
12/31/14
9/30/14
6/30/14
3/31/14
6/30/15
6/30/14
9/30/15
9/30/14
12/31/15
12/31/14
Consolidated
 
 
 
 
 
 
 
 
 
 
 
 
 
 
Current accident year losses greater than $5,000,000



1.0
%
1.0
 %
0.7
 %
1.1
 %
 %

0.6
 %

0.6
 %
 
0.7
 %
Current accident year losses $1,000,000-$5,000,000



3.6

4.7

4.8

5.0

2.3


3.8


4.2

 
4.3

Large loss prior accident year reserve development



1.4

(1.4
)
(0.5
)
1.7

1.1


1.4


0.7

 
0.2

   Total large loss ratio



6.0
%
4.3
 %
5.0
 %
7.8
 %
3.4
 %

5.8
 %

5.5
 %
 
5.2
 %
Losses incurred but not reported



4.2

10.7

1.7

(1.6
)
2.2


0.2


0.8

 
3.3

Other losses excluding catastrophe losses



40.1

35.2

42.3

43.4

43.6


43.5


43.0

 
41.0

Catastrophe losses



4.1

(1.1
)
1.0

11.1

8.7


9.9


6.9

 
4.9

   Total loss ratio



54.4
%
49.1
 %
50.0
 %
60.7
 %
57.9
 %

59.4
 %

56.2
 %
 
54.4
 %
Commercial Lines
 
 
 
 
 
 
 
 
 
 
 
 
 
 
Current accident year losses greater than $5,000,000



1.6
%
1.5
 %
1.0
 %
1.6
 %
 %

0.8
 %

0.9
 %
 
1.0
 %
Current accident year losses $1,000,000-$5,000,000



3.3

5.6

5.9

6.5

2.6


4.6


5.1

 
5.2

Large loss prior accident year reserve development



2.0

(1.5
)
(0.9
)
2.1

1.4


1.8


0.9

 
0.3

   Total large loss ratio



6.9
%
5.6
 %
6.0
 %
10.2
 %
4.0
 %

7.2
 %

6.9
 %
 
6.5
 %
Losses incurred but not reported



4.3

12.8

1.1

(4.8
)
3.2


(0.9
)

(0.2
)
 
3.1

Other losses excluding catastrophe losses



37.1

32.6

39.6

41.0

40.6


40.8


40.2

 
38.4

Catastrophe losses



4.0

(1.1
)
0.8

8.3

8.3


8.3


5.8

 
4.0

   Total loss ratio



52.3
%
49.9
 %
47.5
 %
54.7
 %
56.1
 %

55.4
 %

52.7
 %
 
52.0
 %
Personal Lines
 
 
 
 
 
 
 
 
 
 
 
 
 
 
Current accident year losses greater than $5,000,000



%
 %
 %
 %
 %

 %

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



4.5

2.2

2.5

1.7

1.4


1.5


1.8

 
1.9

Large loss prior accident year reserve development




(1.1
)
0.8

0.6

0.3


0.5


0.7

 
0.1

   Total large loss ratio



4.5
%
1.1
 %
3.3
 %
2.3
 %
1.7
 %

2.0
 %

2.5
 %
 
2.0
 %
Losses incurred but not reported



2.7

4.5

1.3

3.5

(2.0
)

0.8


0.9

 
1.8

Other losses excluding catastrophe losses



49.9

44.8

54.1

53.6

54.5


54.0


54.1

 
51.9

Catastrophe losses



4.9

(1.5
)
1.7

20.0

10.6


15.4


10.7

 
7.6

   Total loss ratio



62.0
%
48.9
 %
60.4
 %
79.4
 %
64.8
 %

72.2
 %

68.2
 %
 
63.3
 %
Excess & Surplus Lines
 
 
 
 
 
 
 
 
 
 
 
 
 
 
Current accident year losses greater than $5,000,000



%
 %
 %
 %
 %

 %

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



2.5

3.3


3.1

3.2


3.1


1.9

 
2.3

Large loss prior accident year reserve development




(1.8
)
(1.3
)

(0.3
)

(0.1
)

(0.5
)
 
(0.9
)
   Total large loss ratio



2.5
%
1.5
 %
(1.3
)%
3.1
 %
2.9
 %

3.0
 %

1.4
 %
 
1.4
 %
Losses incurred but not reported



11.8

12.4

14.6

25.7

13.1


19.6


17.7

 
16.4

Other losses excluding catastrophe losses



29.9

17.7

15.3

15.1

21.6


18.3


17.1

 
17.2

Catastrophe losses



0.8

2.9

(0.7
)
2.7

3.0


2.8


1.4

 
1.8

   Total loss ratio



45.0
%
34.5
 %
27.9
 %
46.6
 %
40.6
 %

43.7
 %

37.6
 %
 
36.8
 %
*Certain amounts may not add due to rounding. Ratios are calculated based on whole dollar amounts.


CINF First-Quarter 2015 Supplemental Financial Data
9



Consolidated Cincinnati Insurance Companies
Loss Claim Count Detail
 
Three months ended
Six months ended
Nine months ended
Twelve months ended
 
12/31/15
9/30/15
6/30/15
3/31/15
12/31/14
9/30/14
6/30/14
3/31/14
6/30/15
6/30/14
9/30/15
9/30/14
12/31/15
12/31/14
Consolidated
 
 
 
 
 
 
 
 
 
 
 
 
 
 
Current accident year reported losses greater
   than $5,000,000



2

2

1

2



2


3

 
5

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



27

31

31

34

15


52


83

 
120

Prior accident year reported losses on
   large losses



15

4

13

10

8


18


26

 
32

   Non-Catastrophe reported losses on
      large losses total



44

37

45

46

23


72


112

 
157

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



2

2

1

2



2


3

 
5

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



18

27

24

30

11


43


68

 
99

Prior accident year reported losses on
large losses



14

3

11

9

7


17


23

 
28

   Non-Catastrophe reported losses on
large losses total



34

32

36

41

18


62


94

 
132

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












 

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



8

3

6

3

3


7


13

 
18

Prior accident year reported losses on
large losses



1


2

1

1


1


3

 
3

   Non-Catastrophe reported losses on
large losses total



9

3

8

4

4


8


16

 
21

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












 

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



1

1

1

1

1


2


2

 
3

Prior accident year reported losses on
large losses




1








 
1

   Non-Catastrophe reported losses on
large losses total



1

2

1

1

1


2


2

 
4

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


CINF First-Quarter 2015 Supplemental Financial Data
10



 Consolidated Cincinnati Insurance Companies
Direct Written Premiums by Risk State by Line of Business for the Three Months Ended March 31, 2015
 
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
 
2015
2014
 
 
 
Total
Total
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 OH
$
38.4

$
30.8

$
20.9

$

$
9.1

 
$
27.2

$
22.7

$
7.9

 
$
3.5

 
$
160.5

$
162.0

0.3

(2.0
)
5.0

(0.4
)
 IL
17.9

13.9

7.6

14.7

3.6

 
7.2

6.4

2.0

 
3.8

 
77.1

78.5

(3.8
)
(0.6
)
31.4

(1.8
)
 IN
16.1

14.0

9.4

9.8

3.3

 
7.3

7.6

1.9

 
2.5

 
71.9

71.0

1.1

(2.6
)
(9.5
)
(0.2
)
 PA
15.7

11.5

11.1

14.8

3.1

 
3.3

2.4

1.0

 
1.5

 
64.4

66.4

(4.6
)
7.3

31.8

(2.8
)
 GA
10.2

9.4

7.0

3.2

3.5

 
9.5

9.7

2.5

 
2.7

 
57.7

56.0

(0.2
)
4.8

30.5

2.8

 NC
11.3

11.9

5.9

5.1

3.7

 
7.8

6.1

1.9

 
1.5

 
55.2

53.8

(2.5
)
16.7

9.0

2.6

 MI
10.6

9.1

5.7

5.7

3.0

 
10.5

6.8

1.1

 
2.0

 
54.5

52.9

(1.8
)
12.8

29.5

3.7

 TN
10.6

9.5

5.5

2.7

3.1

 
4.3

4.8

1.3

 
1.1

 
42.9

40.0

7.3

7.4

8.0

7.3

 KY
7.9

8.8

5.6

1.0

1.8

 
6.2

5.7

1.4

 
1.2

 
39.6

37.9

4.9

1.5

47.5

4.6

 AL
6.5

8.9

3.7

0.3

2.7

 
4.7

7.3

1.5

 
1.9

 
37.5

37.6

(2.0
)
3.9

2.2

0.3

 VA
8.5

8.1

5.6

5.6

2.6

 
2.7

2.2

0.7

 
1.3

 
37.3

38.7

(6.0
)
8.6

2.1

(3.8
)
 WI
9.2

7.0

4.1

9.0

1.9

 
1.7

1.9

0.8

 
0.8

 
36.4

37.6

(3.6
)
0.1

(2.2
)
(3.1
)
 MN
9.1

6.1

3.2

4.4

1.5

 
3.9

3.9

1.4

 
1.1

 
34.6

30.0

14.7

16.8

14.4

15.3

 MO
6.9

8.0

4.0

4.1

1.9

 
1.4

1.9

0.4

 
1.9

 
30.5

29.9

1.0

4.6

4.4

1.6

 TX
10.9

6.6

6.8

0.3

1.1

 



 
3.9

 
29.6

29.1

(1.3
)
(46.5
)
31.6

2.1

 IA
5.2

4.7

2.1

4.0

1.3

 
1.0

1.1

0.3

 
0.6

 
20.3

22.1

(9.3
)
(0.5
)
12.2

(7.8
)
 MD
4.8

2.6

4.0

3.0

1.2

 
1.9

1.4

0.4

 
0.7

 
20.0

18.6

2.5

30.3

19.2

7.3

 AR
2.9

4.9

1.8

0.7

1.6

 
2.3

2.5

0.6

 
0.5

 
17.8

16.6

3.2

15.2

(12.5
)
6.0

 FL
6.6

4.3

2.3

0.4

0.8

 
1.0

0.3

0.2

 
1.5

 
17.4

18.9

7.6

(68.4
)
72.5

(8.9
)
 NY
6.7

4.1

2.6

1.0

0.9

 
1.0

0.4

0.1

 
0.4

 
17.2

15.6

7.8

55.1

(11.9
)
10.3

 KS
3.6

4.1

2.1

2.5

0.9

 
1.1

1.4

0.3

 
0.4

 
16.4

16.9

(3.3
)
(2.6
)
52.5

(2.2
)
 AZ
4.7

2.6

2.6

1.4

0.9

 
1.4

1.0

0.4

 
0.8

 
15.8

15.0

(0.4
)
26.4

41.4

5.3

 UT
5.2

2.4

2.9

0.1

0.9

 
2.1

1.0

0.3

 
0.8

 
15.7

13.8

11.1

11.4

99.5

13.7

 SC
2.8

2.4

2.0

0.8

0.8

 
2.2

1.5

0.4

 
0.9

 
13.8

12.8

(1.4
)
25.5

65.3

8.3

 MT
5.4

2.5

2.7


0.4

 
0.6

0.6

0.2

 
0.3

 
12.7

10.7

19.3

10.0

56.3

18.7

 NE
2.7

2.9

1.4

2.6

0.8

 
0.2

0.2

0.1

 
0.6

 
11.5

10.5

14.3

(3.1
)
(20.9
)
10.8

 CO
3.7

2.4

2.7

0.2

0.5

 



 
1.2

 
10.7

11.0

(4.9
)
(38.2
)
46.0

(1.2
)
 ID
3.7

2.0

1.9

0.1

0.5

 
0.8

0.5

0.1

 
0.4

 
10.0

9.5

(0.3
)
14.7

63.9

3.1

 WV
2.7

2.3

1.9

0.8

0.5

 

0.1


 
0.7

 
9.0

8.9

(1.1
)
(17.6
)
18.2


 OR
2.4

1.5

1.5


0.5

 
0.6

0.3

0.1

 
1.2

 
8.1

5.3

37.6

98.5

64.2

46.4

 ND
2.8

1.7

1.6


0.6

 
0.2

0.2


 

 
7.1

7.0

3.6

(1.8
)
(35.8
)
2.9

 VT
1.4

1.2

0.7

1.5

0.6

 
0.3

0.3

0.1

 
0.2

 
6.3

6.7

(8.0
)
(0.2
)
13.0

(6.7
)
 WA
2.0

1.3

1.4


0.4

 



 
0.4

 
5.5

5.4

2.2

nm

17.8

3.1

 NM
2.5

1.1

1.3

0.2

0.2

 



 
0.1

 
5.4

4.3

30.2

(41.0
)
(16.6
)
28.0

 NH
1.2

1.1

0.5

1.2

0.2

 
0.4

0.3

0.1

 
0.2

 
5.2

5.0

3.6

(2.6
)
(0.4
)
2.4

 DE
1.5

1.2

0.7

0.6

0.3

 



 
0.1

 
4.4

3.5

29.5

nm

82.7

30.7

 SD
0.9

1.0

0.6

0.8

0.3

 



 
0.2

 
3.8

3.8

(3.8
)
nm

15.7

(3.1
)
 CT
1.1

0.9

0.3

0.4

0.2

 
0.1

0.1

0.1

 
0.3

 
3.5

2.5

14.0

nm

56.8

29.4

 WY
0.6

0.6

0.4


0.1

 



 
0.1

 
1.8

1.3

20.7

(14.1
)
79.6

22.3

 All Other
1.2

0.6

1.3

2.1

(0.2
)
 
(0.1
)
0.3

(0.1
)
 
0.5

 
5.6

5.8

(1.1
)
9.1

88.6

1.3

 Total
$
268.1

$
220.0

$
149.4

$
105.1

$
61.1

 
$
114.8

$
102.9

$
29.5

 
$
43.8

 
$
1,094.7

$
1,072.9

0.7

3.7

20.2

2.0

 Other Direct

0.1

1.1

2.0


 
2.6



 

 
5.8

5.2

20.0

5.2

nm

13.7

 Total Direct
$
268.1

$
220.1

$
150.5

$
107.1

$
61.1

 
$117.4
$
102.9

$
29.5

 
$
43.8

 
$
1,100.5

$
1,078.1

0.8

3.8

20.2

2.1

*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 First-Quarter 2015 Supplemental Financial Data
11



Quarterly Property Casualty Data - Commercial Lines
 
 
 
 
 
(Dollars in millions)
Three months ended
Six months ended
Nine months ended
Twelve months ended
 
12/31/15
9/30/15
6/30/15
3/31/15
12/31/14
9/30/14
6/30/14
3/31/14
6/30/15
6/30/14
9/30/15
9/30/14
12/31/15
12/31/14
Commercial casualty:
 
 
 
 
 
 
 
 
 
 
 
 
 
 
Written premiums



$
266

$
234

$
228

$
249

$
258


$
507


$
735


$
969

Earned premiums



244

243

237

234

224


458


695


938

Current accident year before catastrophe losses



59.2
 %
59.2
 %
60.2
 %
61.7
 %
56.3
 %

59.1
 %

59.4
 %

59.4
 %
Current accident year catastrophe losses














Prior accident years before catastrophe losses



1.1

12.1

(3.6
)
(10.5
)
3.6


(3.6
)

(3.6
)

0.5

Prior accident years catastrophe losses














   Total loss and loss expense ratio



60.3
 %
71.3
 %
56.6
 %
51.2
 %
59.9
 %

55.5
 %

55.8
 %

59.9
 %
Commercial property:
 
 
 
 
 
 
 
 
 
 
 
 
 
 
Written premiums



$
206

$
192

$
194

$
197

$
193


$
390


$
584


$
776

Earned premiums



196

191

186

180

171


351


537


728

Current accident year before catastrophe losses



53.6
 %
45.7
 %
54.3
 %
50.8
 %
53.4
 %

52.1
 %

52.9
 %

51.0
 %
Current accident year catastrophe losses



16.7

0.5

5.2

25.8

27.7


26.7


19.3


14.3

Prior accident years before catastrophe losses



(1.9
)
1.8

(3.1
)
(9.8
)
(0.6
)

(5.3
)

(4.6
)

(2.9
)
Prior accident years catastrophe losses



(3.8
)
(2.7
)
(1.3
)
(2.3
)
(0.9
)

(1.6
)

(1.5
)

(1.8
)
   Total loss and loss expense ratio



64.6
 %
45.3
 %
55.1
 %
64.5
 %
79.6
 %

71.9
 %

66.1
 %

60.6
 %
Commercial auto:
 
 
 
 
 
 
 
 
 
 
 
 
 
 
Written premiums



$
149

$
131

$
128

$
144

$
145


$
289


$
417


$
548

Earned premiums



136

137

133

132

126


258


391


528

Current accident year before catastrophe losses



72.3
 %
65.6
 %
69.1
 %
72.1
 %
68.0
 %

70.0
 %

69.8
 %

68.7
 %
Current accident year catastrophe losses




(0.1
)
(0.6
)
4.1



2.1


1.2


0.9

Prior accident years before catastrophe losses



8.6

11.2

9.3

9.0

(0.2
)

4.5


6.1


7.4

Prior accident years catastrophe losses



(0.1
)



(0.2
)

(0.1
)

(0.1
)

(0.1
)
   Total loss and loss expense ratio



80.8
 %
76.7
 %
77.8
 %
85.2
 %
67.6
 %

76.5
 %

77.0
 %

76.9
 %
Workers' compensation:
 
 
 
 
 
 
 
 
 
 
 
 
 
 
Written premiums



$
104

$
81

$
86

$
92

$
106


$
198


$
284


$
365

Earned premiums



93

90

93

95

92


187


280


370

Current accident year before catastrophe losses



71.5
 %
75.9
 %
75.0
 %
83.2
 %
76.8
 %

80.0
 %

78.4
 %

77.8
 %
Current accident year catastrophe losses














Prior accident years before catastrophe losses



(16.1
)
(7.5
)
(16.1
)
(21.2
)
(10.3
)

(15.8
)

(15.9
)

(13.9
)
Prior accident years catastrophe losses














   Total loss and loss expense ratio



55.4
 %
68.4
 %
58.9
 %
62.0
 %
66.5
 %

64.2
 %

62.5
 %

63.9
 %
Other commercial:
 
 
 
 
 
 
 
 
 
 
 
 
 
 
Written premiums



$
58

$
61

$
68

$
66

$
69


$
135


$
203


$
264

Earned premiums



64

69

71

73

79


152


223


292

Current accident year before catastrophe losses



54.4
 %
58.5
 %
50.2
 %
59.6
 %
46.7
 %

52.9
 %

52.0
 %

53.4
 %
Current accident year catastrophe losses



9.7

(2.7
)
2.0

17.8

17.9


17.9


12.8


9.2

Prior accident years before catastrophe losses



(0.2
)
(13.8
)
(5.6
)
(4.2
)
3.5


(0.2
)

(1.9
)

(4.8
)
Prior accident years catastrophe losses



(2.6
)
(1.2
)
(0.8
)
0.8

(1.3
)

(0.3
)

(0.5
)

(0.7
)
   Total loss and loss expense ratio



61.3
 %
40.8
 %
45.8
 %
74.0
 %
66.8
 %

70.3
 %

62.4
 %

57.1
 %
*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.

CINF First-Quarter 2015 Supplemental Financial Data
12



Quarterly Property Casualty Data - Personal Lines
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
(Dollars in millions)
Three months ended
Six months ended
Nine months ended
Twelve months ended
 
12/31/15
9/30/15
6/30/15
3/31/15
12/31/14
9/30/14
6/30/14
3/31/14
6/30/15
6/30/14
9/30/15
9/30/14
12/31/15
12/31/14
Personal auto:
 
 
 
 
 
 
 
 
 
 
 
 
 
 
Written premiums



$
114

$
114

$
135

$
133

$
107


$
240


$
375


$
489

Earned premiums



123

122

121

117

116


233


354


476

Current accident year before catastrophe losses



81.6
 %
70.2
 %
73.9
 %
80.5
 %
79.5
 %

80.1
 %

77.9
 %

76.0
 %
Current accident year catastrophe losses



0.2

(1.2
)
1.1

4.9

0.5


2.7


2.2


1.3

Prior accident years before catastrophe losses



3.0

2.8

2.0

(1.7
)
(3.4
)

(2.6
)

(1.0
)


Prior accident years catastrophe losses



(0.2
)


(0.2
)
(0.4
)

(0.3
)

(0.2
)

(0.2
)
   Total loss and loss expense ratio



84.6
 %
71.8
 %
77.0
 %
83.5
 %
76.2
 %

79.9
 %

78.9
 %

77.1
 %
Homeowner:
 
 
 
 
 
 
 
 
 
 
 
 
 
 
Written premiums



$
98

$
107

$
123

$
128

$
98


$
226


$
349


$
456

Earned premiums



114

113

110

111

109


220


330


443

Current accident year before catastrophe losses



55.5
 %
44.3
 %
51.1
 %
59.5
 %
61.3
 %

60.4
 %

57.4
 %

54.0
 %
Current accident year catastrophe losses



12.3

(0.9
)
4.8

41.5

28.3


35.0


25.0


18.3

Prior accident years before catastrophe losses



(5.1
)
(0.2
)
(0.7
)
3.6

(6.5
)

(1.4
)

(1.2
)

(0.9
)
Prior accident years catastrophe losses



(1.2
)
(1.2
)
(1.2
)
(0.9
)
(5.4
)

(3.2
)

(2.6
)

(2.2
)
   Total loss and loss expense ratio



61.5
 %
42.0
 %
54.0
 %
103.7
 %
77.7
 %

90.8
 %

78.6
 %

69.2
 %
Other personal:
 
 
 
 
 
 
 
 
 
 
 
 
 
 
Written premiums



$
29

$
28

$
36

$
33

$
26


$
59


$
95


$
123

Earned premiums



31

31

32

30

29


59


91


122

Current accident year before catastrophe losses



49.6
 %
44.3
 %
59.3
 %
42.3
 %
46.5
 %

44.3
 %

49.6
 %

48.3
 %
Current accident year catastrophe losses



2.8

0.5

0.4

7.9

7.8


7.8


5.2


4.0

Prior accident years before catastrophe losses



1.1

(1.3
)
17.3

(5.4
)
(1.9
)

(3.6
)

3.8


2.5

Prior accident years catastrophe losses



(0.8
)
(0.1
)
(0.4
)
(0.5
)
0.2


(0.1
)

(0.2
)

(0.2
)
   Total loss and loss expense ratio



52.7
 %
43.4
 %
76.6
 %
44.3
 %
52.6
 %

48.4
 %

58.4
 %

54.6
 %
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
Quarterly Property Casualty Data - Excess & Surplus Lines
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
(Dollars in millions)
Three months ended
Six months ended
Nine months ended
Twelve months ended
 
12/31/15
9/30/15
6/30/15
3/31/15
12/31/14
9/30/14
6/30/14
3/31/14
6/30/15
6/30/14
9/30/15
9/30/14
12/31/15
12/31/14
Excess & Surplus:
 
 
 
 
 
 
 
 
 
 
 
 
 
 
Written premiums



$
42

$
39

$
39

$
40

$
35


$
75


$
114


$
153

Earned premiums



40

39

42

34

33


67


109


148

Current accident year before catastrophe losses



72.1
 %
62.1
 %
57.8
 %
75.4
 %
80.6
 %

77.9
 %

70.2
 %

68.1
 %
Current accident year catastrophe losses



1.2

2.9

(0.7
)
2.3

3.0


2.6


1.4


1.8

Prior accident years before catastrophe losses



(13.6
)
(16.1
)
(15.4
)
(21.3
)
(27.1
)

(24.1
)

(20.8
)

(19.6
)
Prior accident years catastrophe losses



(0.3
)
0.1

0.1

0.6

0.1


0.4


0.2


0.2

   Total loss and loss expense ratio



59.4
 %
49.0
 %
41.8
 %
57.0
 %
56.6
 %

56.8
 %

51.0
 %

50.5
 %
*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 First-Quarter 2015 Supplemental Financial Data
13



Cincinnati Insurance Companies Consolidated
Loss and Loss Expense Analysis
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
(Dollars 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 March 31, 2015
 
 
 
 
 
 
 
 
 
 
 
 
 
 
  Commercial casualty
 
$
51

 
$
34

 
$
85

 
$
34

 
$
15

 
$
14

 
$
63

 
$
85

 
$
15

 
$
48

 
$
148

  Commercial property
 
96

 
10

 
106

 
28

 
(9
)
 
2

 
21

 
124

 
(9
)
 
12

 
127

  Commercial auto
 
78

 
14

 
92

 
4

 
12

 
3

 
19

 
82

 
12

 
17

 
111

  Workers' compensation
 
45

 
10

 
55

 
(7
)
 
12

 
(6
)
 
(1
)
 
38

 
12

 
4

 
54

  Other commercial
 
37

 
6

 
43

 
(9
)
 
(1
)
 
6

 
(4
)
 
28

 
(1
)
 
12

 
39

    Total commercial lines
 
307

 
74

 
381

 
50

 
29

 
19

 
98

 
357

 
29

 
93

 
479

 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
  Personal auto
 
77

 
15

 
92

 
2

 
7

 
3

 
12

 
79

 
7

 
18

 
104

  Homeowners
 
47

 
6

 
53

 
17

 
1

 

 
18

 
64

 
1

 
6

 
71

  Other personal
 
17

 
1

 
18

 
(1
)
 

 

 
(1
)
 
16

 

 
1

 
17

    Total personal lines
 
141

 
22

 
163

 
18

 
8

 
3

 
29

 
159

 
8

 
25

 
192

 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
  Commercial casualty & property
 
4

 
4

 
8

 
7

 
4

 
2

 
13

 
11

 
4

 
6

 
21

    Total excess & surplus lines
 
4

 
4

 
8

 
7

 
4

 
2

 
13

 
11

 
4

 
6

 
21

      Total property casualty
 
$
452

 
$
100

 
$
552

 
$
75

 
$
41

 
$
24

 
$
140

 
$
527

 
$
41

 
$
124

 
$
692

 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
Ceded loss and loss expense incurred for the three months ended March 31, 2015
 
 
 
 
 
 
 
 
 
 
 
 
 
 
  Commercial casualty
 
$

 
$
1

 
$
1

 
$
(1
)
 
$
1

 
$

 
$

 
$
(1
)
 
$
1

 
$
1

 
$
1

  Commercial property
 

 

 

 

 

 

 

 

 

 

 

  Commercial auto
 

 

 

 
1

 

 

 
1

 
1

 

 

 
1

  Workers' compensation
 
3

 

 
3

 

 

 

 

 
3

 

 

 
3

  Other commercial
 
1

 

 
1

 
(1
)
 

 

 
(1
)
 

 

 

 

    Total commercial lines
 
4

 
1

 
5

 
(1
)
 
1

 

 

 
3

 
1

 
1

 
5

 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
  Personal auto
 
1

 
1

 
2

 
(1
)
 

 

 
(1
)
 

 

 
1

 
1

  Homeowners
 

 

 

 

 

 

 

 

 

 

 

  Other personal
 

 

 

 

 

 

 

 

 

 

 

    Total personal lines
 
1

 
1

 
2

 
(1
)
 

 

 
(1
)
 

 

 
1

 
1

 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
  Commercial casualty & property
 
(1
)
 

 
(1
)
 

 
(2
)
 

 
(2
)
 
(1
)
 
(2
)
 

 
(3
)
    Total excess & surplus lines
 
(1
)
 

 
(1
)
 

 
(2
)
 

 
(2
)
 
(1
)
 
(2
)
 

 
(3
)
      Total property casualty
 
$
4

 
$
2

 
$
6

 
$
(2
)
 
$
(1
)
 
$

 
$
(3
)
 
$
2

 
$
(1
)
 
$
2

 
$
3

 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
Net loss and loss expense incurred for the three months ended March 31, 2015
 
 
 
 
 
 
 
 
 
 
 
 
 
 
  Commercial casualty
 
$
51

 
$
33

 
$
84

 
$
35

 
$
14

 
$
14

 
$
63

 
$
86

 
$
14

 
$
47

 
$
147

  Commercial property
 
96

 
10

 
106

 
28

 
(9
)
 
2

 
21

 
124

 
(9
)
 
12

 
127

  Commercial auto
 
78

 
14

 
92

 
3

 
12

 
3

 
18

 
81

 
12

 
17

 
110

  Workers' compensation
 
42

 
10

 
52

 
(7
)
 
12

 
(6
)
 
(1
)
 
35

 
12

 
4

 
51

  Other commercial
 
36

 
6

 
42

 
(8
)
 
(1
)
 
6

 
(3
)
 
28

 
(1
)
 
12

 
39

    Total commercial lines
 
303

 
73

 
376

 
51

 
28

 
19

 
98

 
354

 
28

 
92

 
474

 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
  Personal auto
 
76

 
14

 
90

 
3

 
7

 
3

 
13

 
79

 
7

 
17

 
103

  Homeowners
 
47

 
6

 
53

 
17

 
1

 

 
18

 
64

 
1

 
6

 
71

  Other personal
 
17

 
1

 
18

 
(1
)
 

 

 
(1
)
 
16

 

 
1

 
17

    Total personal lines
 
140

 
21

 
161

 
19

 
8

 
3

 
30

 
159

 
8

 
24

 
191

 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
  Commercial casualty & property
 
5

 
4

 
9

 
7

 
6

 
2

 
15

 
12

 
6

 
6

 
24

    Total excess & surplus lines
 
5

 
4

 
9

 
7

 
6

 
2

 
15

 
12

 
6

 
6

 
24

      Total property casualty
 
$
448

 
$
98

 
$
546

 
$
77

 
$
42

 
$
24

 
$
143

 
$
525

 
$
42

 
$
122

 
$
689

 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 

CINF First-Quarter 2015 Supplemental Financial Data
14



Consolidated Cincinnati Insurance Companies
Quarterly Property Casualty Data
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
(Dollars in millions)
Three months ended
Six months ended
Nine months ended
Twelve months ended
 
12/31/15
9/30/15
6/30/15
3/31/15
12/31/14
9/30/14
6/30/14
3/31/14
6/30/15
6/30/14
9/30/15
9/30/14
12/31/15
12/31/14
Premiums
 
 
 
 
 
 
 
 
 
 
 
 
 
 
   Agency renewal written premiums
 


$
983

$
906

$
958

$
974

$
956


$
1,930


$
2,888

 
$
3,794

   Agency new business written premiums
 


116

122

125

133

123


256


381

 
503

   Other written premiums
 


(33
)
(41
)
(46
)
(25
)
(42
)

(67
)

(113
)
 
(154
)
   Net written premiums – statutory*
 


$
1,066

$
987

$
1,037

$
1,082

$
1,037


$
2,119


$
3,156

 
$
4,143

   Unearned premium change
 


(25
)
48

(12
)
(76
)
(58
)

(134
)

(146
)
 
(98
)
   Earned premiums
 


$
1,041

$
1,035

$
1,025

$
1,006

$
979


$
1,985


$
3,010

 
$
4,045

Year over year change %
 
 
 
 
 
 
 
 
 
 
 
 
 
 
   Agency renewal written premiums
 


3
 %
6
 %
5
 %
11
 %
13
 %

12
 %

9
 %
 
9
 %
   Agency new business written premiums
 


(6
)
(5
)
(11
)
(4
)
(9
)

(7
)

(8
)
 
(7
)
   Other written premiums
 


21

45

(84
)
26

(320
)

(52
)

(64
)
 
(8
)
   Net written premiums – statutory*
 


3

9

1

10

7


8


6

 
6

Paid losses and loss expenses
 
 
 
 
 
 
 
 
 
 
 
 
 
 
   Losses paid
 


$
448

$
478

$
543

$
517

$
484


$
1,001


$
1,543

 
$
2,021

   Loss expenses paid
 


98

98

96

98

100


198


295

 
392

   Loss and loss expenses paid
 


$
546

$
576

$
639

$
615

$
584


$
1,199


$
1,838

 
$
2,413

Statutory combined ratio
 
 
 
 
 
 
 
 
 
 
 
 
 
 
   Loss ratio
 


54.4
 %
49.0
 %
50.0
 %
60.7
 %
57.9
 %

59.4
 %

56.2
 %
 
54.4
 %
   DCC expense ratio
 


5.8

5.7

5.1

3.9

5.2


4.5


4.7

 
5.0

   AO expense ratio
 


5.9

5.4

5.6

5.6

6.0


5.8


5.7

 
5.6

   Net underwriting expense ratio
 


30.0

31.7

30.6

29.4

29.0


29.2


29.7

 
30.1

   Statutory combined ratio
 


96.1
 %
91.8
 %
91.3
 %
99.6
 %
98.1
 %

98.9
 %

96.3
 %
 
95.1
 %
   Contribution from catastrophe losses
 


4.1

(0.9
)
1.2

11.4

8.9


10.2


7.1

 
5.1

   Statutory combined ratio excl. catastrophe losses
 


92.0
 %
92.7
 %
90.1
 %
88.2
 %
89.2
 %

88.7
 %

89.2
 %
 
90.0
 %
   Commission expense ratio
 


17.8
 %
19.2
 %
18.9
 %
17.9
 %
17.7
 %

17.8
 %

18.1
 %
 
18.4
 %
   Other underwriting expense ratio
 


12.2

12.5

11.7

11.5

11.3


11.4


11.6

 
11.7

   Statutory expense ratio
 


30.0
 %
31.7
 %
30.6
 %
29.4
 %
29.0
 %

29.2
 %

29.7
 %
 
30.1
 %
GAAP combined ratio
 
 
 
 
 
 
 
 
 
 
 
 
 
 
   GAAP combined ratio
 


97.5
 %
90.4
 %
91.0
 %
100.9
 %
100.3
 %

100.6
 %

97.3
 %
 
95.6
 %
   Contribution from catastrophe losses
 


4.1

(0.9
)
1.2

11.4

8.9


10.2


7.1

 
5.1

   GAAP combined ratio excl. catastrophe losses
 


93.4
 %
91.3
 %
89.8
 %
89.5
 %
91.4
 %

90.4
 %

90.2
 %
 
90.5
 %
*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 First-Quarter 2015 Supplemental Financial Data
15



Cincinnati Insurance Companies
Quarterly Property Casualty Data - Commercial Lines
 
(Dollars in millions)
Three months ended
Six months ended
Nine months ended
Twelve months ended
 
12/31/15
9/30/15
6/30/15
3/31/15
12/31/14
9/30/14
6/30/14
3/31/14
6/30/15
6/30/14
9/30/15
9/30/14
12/31/15
12/31/14
Premiums
 
 
 
 
 
 
 
 
 
 
 
 
 
 
   Agency renewal written premiums
 


$
730

$
645

$
651

$
669

$
713


$
1,382


$
2,033

 
$
2,678

   Agency new business written premiums
 


79

86

89

95

90


185


274

 
360

   Other written premiums
 


(26
)
(32
)
(36
)
(16
)
(32
)

(48
)

(84
)
 
(116
)
   Net written premiums – statutory*
 


$
783

$
699

$
704

$
748

$
771


$
1,519


$
2,223

 
$
2,922

   Unearned premium change
 


(50
)
31

16

(34
)
(79
)

(113
)

(97
)
 
(66
)
   Earned premiums
 


$
733

$
730

$
720

$
714

$
692


$
1,406


$
2,126

 
$
2,856

Year over year change %
 
 
 
 
 
 
 
 
 
 
 
 
 
 
   Agency renewal written premiums
 


2
 %
6
 %
3
 %
11
 %
13
 %

12
 %

9
 %
 
8
 %
   Agency new business written premiums
 


(12
)
(7
)
(13
)
(4
)
(7
)

(6
)

(8
)
 
(8
)
   Other written premiums
 


19

49

(140
)
33

nm


(100
)

(115
)
 
(14
)
   Net written premiums – statutory*
 


2

10

(2
)
10

6


8


5

 
6

Paid losses and loss expenses
 
 
 
 
 
 
 
 
 
 
 
 
 
 
   Losses paid
 


$
303

$
325

$
368

$
347

$
327


$
674


$
1,041

 
$
1,366

   Loss expenses paid
 


73

75

74

75

76


151


226

 
300

   Loss and loss expenses paid
 


$
376

$
400

$
442

$
422

$
403


$
825


$
1,267

 
$
1,666

Statutory combined ratio
 
 
 
 
 
 
 
 
 
 
 
 
 
 
   Loss ratio
 


52.2
 %
49.9
 %
47.5
 %
54.7
 %
56.1
 %

55.4
 %

52.8
 %
 
52.0
 %
   DCC expense ratio
 


7.1

6.9

6.2

4.6

6.4


5.5


5.7

 
6.1

   AO expense ratio
 


5.4

5.5

5.7

5.2

5.4


5.3


5.4

 
5.4

   Net underwriting expense ratio
 


29.9

32.5

32.2

30.5

28.5


29.5


30.3

 
30.8

   Statutory combined ratio
 


94.6
 %
94.8
 %
91.6
 %
95.0
 %
96.4
 %

95.7
 %

94.2
 %
 
94.3
 %
   Contribution from catastrophe losses
 


4.0

(1.0
)
1.0

8.6

8.5


8.5


6.0

 
4.3

   Statutory combined ratio excl. catastrophe losses
 


90.6
 %
95.8
 %
90.6
 %
86.4
 %
87.9
 %

87.2
 %

88.2
 %
 
90.0
 %
   Commission expense ratio
 


16.8
 %
18.9
 %
19.0
 %
17.7
 %
16.4
 %

17.0
 %

17.7
 %
 
18.0
 %
   Other underwriting expense ratio
 


13.1

13.6

13.2

12.8

12.1


12.5


12.6

 
12.8

   Statutory expense ratio
 


29.9
 %
32.5
 %
32.2
 %
30.5
 %
28.5
 %

29.5
 %

30.3
 %
 
30.8
 %
GAAP combined ratio
 
 
 
 
 
 
 
 
 
 
 
 
 
 
   GAAP combined ratio
 


96.6
 %
93.6
 %
90.7
 %
96.3
 %
99.9
 %

98.1
 %

95.6
 %
 
95.1
 %
   Contribution from catastrophe losses
 


4.0

(1.0
)
1.0

8.6

8.5


8.5


6.0

 
4.3

   GAAP combined ratio excl. catastrophe losses
 


92.6
 %
94.6
 %
89.7
 %
87.7
 %
91.4
 %

89.6
 %

89.6
 %
 
90.8
 %
*Dollar amounts shown are rounded to millions; certain amounts may not add due to rounding. Ratios are calculated based on whole dollar amounts. The sum of quarterly amounts may not
 equal the full year as each is computed independently.
*nm - Not meaningful
*Statutory data prepared in accordance with statutory accounting rules as defined by the National Association of Insurance Commissioners and filed with the appropriate regulatory bodies.


CINF First-Quarter 2015 Supplemental Financial Data
16



Cincinnati Insurance Companies
Quarterly Property Casualty Data - Personal Lines
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
(Dollars in millions)
Three months ended
Six months ended
Nine months ended
Twelve months ended
 
12/31/15
9/30/15
6/30/15
3/31/15
12/31/14
9/30/14
6/30/14
3/31/14
6/30/15
6/30/14
9/30/15
9/30/14
12/31/15
12/31/14
Premiums
 
 
 
 
 
 
 
 
 
 
 
 
 
 
   Agency renewal written premiums
 


$
223

$
233

$
278

$
276

$
218


$
494


$
772

 
$
1,005

   Agency new business written premiums
 


24

24

23

24

21


45


68

 
92

   Other written premiums
 


(6
)
(8
)
(7
)
(6
)
(8
)

(14
)

(21
)
 
(29
)
   Net written premiums – statutory*
 


$
241

$
249

$
294

$
294

$
231


$
525


$
819

 
$
1,068

   Unearned premium change
 


27

17

(31
)
(36
)
23


(13
)

(44
)
 
(27
)
   Earned premiums
 


$
268

$
266

$
263

$
258

$
254


$
512


$
775

 
$
1,041

Year over year change %
 
 
 
 
 
 
 
 
 
 
 
 
 
 
   Agency renewal written premiums
 


2
%
4
 %
8
 %
10
 %
12
 %

11
 %

10
 %
 
8
 %
   Agency new business written premiums
 


14

0

(18
)
(20
)
(25
)

(22
)

(21
)
 
(16
)
   Other written premiums
 


25

11

13

25



13


13

 
12

   Net written premiums – statutory*
 


4

4

6

8

7


8


7

 
6

Paid losses and loss expenses
 
 
 
 
 
 
 
 
 
 
 
 
 
 
   Losses paid
 


$
139

$
147

$
170

$
167

$
152


$
319


$
489

 
$
636

   Loss expenses paid
 


22

21

19

20

21


41


60

 
81

   Loss and loss expenses paid
 


$
161

$
168

$
189

$
187

$
173


$
360


$
549

 
$
717

Statutory combined ratio
 
 
 
 
 
 
 
 
 
 
 
 
 
 
   Loss ratio
 


61.9
%
48.9
 %
60.5
 %
79.4
 %
64.8
 %

72.2
 %

68.2
 %
 
63.3
 %
   DCC expense ratio
 


2.0

1.8

1.4

1.6

1.6


1.6


1.5

 
1.6

   AO expense ratio
 


7.1

5.1

5.5

6.7

7.7


7.2


6.6

 
6.2

   Net underwriting expense ratio
 


30.4

29.3

26.3

26.6

30.5


28.3


27.6

 
28.0

   Statutory combined ratio
 


101.4
%
85.1
 %
93.7
 %
114.3
 %
104.6
 %

109.3
 %

103.9
 %
 
99.1
 %
   Contribution from catastrophe losses
 


4.9

(1.4
)
2.0

20.4

10.8


15.7


11.0

 
7.8

   Statutory combined ratio excl. catastrophe losses
 


96.5
%
86.5
 %
91.7
 %
93.9
 %
93.8
 %

93.6
 %

92.9
 %
 
91.3
 %
   Commission expense ratio
 


19.3
%
19.0
 %
17.0
 %
17.4
 %
20.5
 %

18.8
 %

18.2
 %
 
18.3
 %
   Other underwriting expense ratio
 


11.1

10.3

9.3

9.2

10.0


9.5


9.4

 
9.7

   Statutory expense ratio
 


30.4
%
29.3
 %
26.3
 %
26.6
 %
30.5
 %

28.3
 %

27.6
 %
 
28.0
 %
GAAP combined ratio
 
 
 
 
 
 
 
 
 
 
 
 
 
 
   GAAP combined ratio
 


101.4
%
83.7
 %
95.0
 %
115.8
 %
103.0
 %

109.4
 %

104.5
 %
 
99.2
 %
   Contribution from catastrophe losses
 


4.9

(1.4
)
2.0

20.4

10.8


15.7


11.0

 
7.8

   GAAP combined ratio excl. catastrophe losses
 


96.5
%
85.1
 %
93.0
 %
95.4
 %
92.2
 %

93.7
 %

93.5
 %
 
91.4
 %
*Dollar amounts shown are rounded to millions; certain amounts may not add due to rounding. Ratios are calculated based on whole dollar amounts. The sum of quarterly amounts may not
 equal the full year as each is computed independently.
*nm - Not meaningful
*Statutory data prepared in accordance with statutory accounting rules as defined by the National Association of Insurance Commissioners and filed with the appropriate regulatory bodies.


CINF First-Quarter 2015 Supplemental Financial Data
17



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
 
12/31/15
9/30/15
6/30/15
3/31/15
12/31/14
9/30/14
6/30/14
3/31/14
6/30/15
6/30/14
9/30/15
9/30/14
12/31/15
12/31/14
Premiums
 
 
 
 
 
 
 
 
 
 
 
 
 
 
   Agency renewal written premiums
 


$
30

$
28

$
29

$
29

$
25


$
54


$
83

 
$
111

   Agency new business written premiums
 


13

12

13

14

12


26


39

 
51

   Other written premiums
 


(1
)
(1
)
(3
)
(3
)
(2
)

(5
)

(8
)
 
(9
)
   Net written premiums – statutory*
 


$
42

$
39

$
39

$
40

$
35


$
75


$
114

 
$
153

   Unearned premium change
 


(2
)
0

3

(6
)
(2
)

(8
)

(5
)
 
(5
)
   Earned premiums
 


$
40

$
39

$
42

$
34

$
33


$
67


$
109

 
$
148

Year over year change %
 
 
 
 
 
 
 
 
 
 
 
 
 
 
   Agency renewal written premiums
 


20
%
17
%
16
 %
12
 %
32
%

20
 %

19
 %
 
18
 %
   Agency new business written premiums
 


8

0

18

56

20


37


30

 
21

   Other written premiums
 


50

50

(50
)
(50
)
0


(25
)

(33
)
 
(13
)
   Net written premiums – statutory*
 


20

15

15

21

30


25


21

 
20

Paid losses and loss expenses
 
 
 
 
 
 
 
 
 
 
 
 
 
 
   Losses paid
 


$
5

$
6

$
5

$
3

$
5


$
8


$
13

 
$
19

   Loss expenses paid
 


4

2

3

3

3


6


9

 
11

   Loss and loss expenses paid
 


$
9

$
8

$
8

$
6

$
8


$
14


$
22

 
$
30

Statutory combined ratio
 
 
 
 
 
 
 
 
 
 
 
 
 
 
   Loss ratio
 


44.9
%
34.4
%
27.9
 %
46.6
 %
40.6
%

43.7
 %

37.6
 %
 
36.8
 %
   DCC expense ratio
 


7.6

7.4

9.5

6.5

8.4


7.4


8.2

 
8.0

   AO expense ratio
 


6.9

7.2

4.4

3.9

7.6


5.7


5.2

 
5.7

   Net underwriting expense ratio
 


29.9

31.4

34.0

29.1

30.4


29.7


31.2

 
31.3

   Statutory combined ratio
 


89.3
%
80.4
%
75.8
 %
86.1
 %
87.0
%

86.5
 %

82.2
 %
 
81.8
 %
   Contribution from catastrophe losses
 


0.9

3.0

(0.6
)
2.9

3.1


3.0


1.6

 
2.0

   Statutory combined ratio excl. catastrophe losses
 


88.4
%
77.4
%
76.4
 %
83.2
 %
83.9
%

83.5
 %

80.6
 %
 
79.8
 %
   Commission expense ratio
 


26.6
%
26.6
%
29.1
 %
25.8
 %
26.5
%

26.1
 %

27.2
 %
 
27.0
 %
   Other underwriting expense ratio
 


3.3

4.8

4.9

3.3

3.9


3.6


4.0

 
4.3

   Statutory expense ratio
 


29.9
%
31.4
%
34.0
 %
29.1
 %
30.4
%

29.7
 %

31.2
 %
 
31.3
 %
GAAP combined ratio
 
 
 
 
 
 
 
 
 
 
 
 
 
 
   GAAP combined ratio
 


88.3
%
77.8
%
70.2
 %
85.0
 %
86.9
%

85.9
 %

79.9
 %
 
79.4
 %
   Contribution from catastrophe losses
 


0.9

3.0

(0.6
)
2.9

3.1


3.0


1.6

 
2.0

   GAAP combined ratio excl. catastrophe losses
 


87.4
%
74.8
%
70.8
 %
82.1
 %
83.8
%

82.9
 %

78.3
 %
 
77.4
 %
*Dollar amounts shown are rounded to millions; certain amounts may not add due to rounding. Ratios are calculated based on whole dollar amounts. The sum of quarterly amounts may not
 equal the full year as each is computed independently.
*nm - Not meaningful
*Statutory data prepared in accordance with statutory accounting rules as defined by the National Association of Insurance Commissioners and filed with the appropriate regulatory bodies.


CINF First-Quarter 2015 Supplemental Financial Data
18



The Cincinnati Life Insurance Company
Statutory Statements of Income
 
 
 
 
 
 
For the Three Months Ended March 31,
(Dollars in millions)
2015
2014
Change
% Change
Net premiums written
$
61

$
58

$
3

5

Net investment income
38

36

2

6

Amortization of interest maintenance reserve
1


1

nm

Commissions and expense allowances on reinsurance ceded
1

2

(1
)
(50
)
Income from fees associated with Separate Accounts
1

2

(1
)
(50
)
Total revenues
$
102

$
98

$
4

4

 
 
 
 
 
Death benefits and matured endowments
$
25

$
26

$
(1
)
(4
)
Annuity benefits
15

13

2

15

Disability benefits and benefits under accident and health contracts

1

(1
)
(100
)
Surrender benefits and group conversions
4

5

(1
)
(20
)
Interest and adjustments on deposit-type contract funds
3

3


0

Increase in aggregate reserves for life and accident and health contracts
40

40



Payments on supplementary contracts with life contingencies



nm

Total benefit expenses
$
87

$
88

$
(1
)
(1
)
 
 
 
 
 
Commissions
$
9

$
9

$


General insurance expenses and taxes
10

10



Increase in loading on deferred and uncollected premiums
1

(1
)
2

200

Net transfers from Separate Accounts



nm

Other deductions



nm

Total underwriting expenses
$
20

$
18

$
2

11

 
 
 
 
 
Federal and foreign income tax benefit
(3
)
(3
)


 
 
 
 
 
Net loss from operations before realized capital gains
$
(2
)
$
(5
)
$
3

60

 
 
 
 
 
Net realized gains net of capital gains tax



nm

 
 
 
 
 
Net loss (statutory)
$
(2
)
$
(5
)
$
3

60

*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 First-Quarter 2015 Supplemental Financial Data
19