EX-99.2 3 exhibit9922q16.htm EXHIBIT 99.2 Exhibit


Cincinnati Financial Corporation
Supplemental Financial Data
for the period ending June 30, 2016

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

Investor Contact:
Media Contact:
Shareholder Contact:
Dennis E. McDaniel
Betsy E. Ertel
Brandon McIntosh
513-870-2768
513-603-5323
513-870-2696

 
A.M. Best
Fitch
Moody's
S&P
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 July 25, 2016, under continuous review and subject to change and/or affirmation. For the current ratings, select Financial Strength on cinfin.com.
The consolidated financial statements and financial exhibits that follow are unaudited. These consolidated financial statements and exhibits should be read in conjunction with the consolidated financial statements and notes included with our periodic filings with the U.S. Securities and Exchange Commission. The results of operations for interim periods may not be indicative of results to be expected for the full year.

CINF Second-Quarter 2016 Supplemental Financial Data
1



 
Cincinnati Financial Corporation
 
Supplemental Financial Data
 
for the period ending June 30, 2016
 
 
 
 
 
Page
 
Definitions of Non-GAAP Information and Reconciliation to Comparable GAAP Measures
3
 
 
 
Consolidated
 
 
Quick Reference
4
 
CFC and Subsidiaries Consolidation – Six Months Ended June 30, 2016
5
 
CFC and Subsidiaries Consolidation – Three Months Ended June 30, 2016
6
 
CFC Insurance Subsidiaries – Selected Balance Sheet Data
7
 
 
 
 
 
 
Consolidated Property Casualty Insurance Operations
 
 
Statutory Statements of Income
8
 
Consolidated Cincinnati Insurance Companies – Losses Incurred Detail
9
 
Consolidated Cincinnati Insurance Companies – Loss Ratio Detail
10
 
Consolidated Cincinnati Insurance Companies – Loss Claim Count Detail
11
 
Direct Written Premiums by Risk State by Line of Business
12
 
Quarterly Property Casualty Data – Commercial Lines
13
 
Quarterly Property Casualty Data – Personal Lines and Excess & Surplus Lines
14
 
Loss and Loss Expense Analysis – Six Months Ended June 30, 2016
15
 
Loss and Loss Expense Analysis – Three Months Ended June 30, 2016
16
 
 
 
Reconciliation Data
 
 
Quarterly Property Casualty Data – Consolidated
17
 
Quarterly Property Casualty Data – Commercial Lines
18
 
Quarterly Property Casualty Data – Personal Lines
19
 
Quarterly Property Casualty Data – Excess & Surplus Lines
20
 
 
 
Life Insurance Operations
 
 
Statutory Statements of Income
21



CINF Second-Quarter 2016 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; supplement reporting segment disclosures with disclosures for a subsidiary company or for a combination of subsidiaries or reporting segments; 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.
Consolidated property casualty insurance results: To supplement reporting segment disclosures related to our property casualty insurance operations, we also evaluate results for those operations on a basis that includes results for our property casualty insurance and brokerage services subsidiaries. That is the total of our commercial lines, personal lines and our excess and surplus lines segment plus our reinsurance assumed operations.
Life insurance subsidiary results: To supplement life insurance reporting segment disclosures related to our life insurance operation, we also evaluate results for that operation on a basis that includes life insurance subsidiary investment income, or investment income plus net realized investment gains, that are also included in our investments reporting segment. We recognize that assets under management, capital appreciation and investment income are integral to evaluating the success of the life insurance segment because of the long duration of life products.
Statutory accounting rules: For public reporting, insurance companies prepare financial statements in accordance with GAAP. However, insurers also must calculate certain data according to statutory accounting rules as defined in the NAIC’s Accounting Practices and Procedures Manual, which may be, and has been, modified by various state insurance departments. Statutory data is publicly available, and various organizations use it to calculate aggregate industry data, study industry trends and compare insurance companies.
Written premium: Under statutory accounting rules, property casualty written premium is the amount recorded for policies issued and recognized on an annualized basis at the effective date of the policy. Management analyzes trends in written premium to assess business efforts. Earned premium, used in both statutory and GAAP accounting, is calculated ratably over the policy term. The difference between written and earned premium is unearned premium.

CINF Second-Quarter 2016 Supplemental Financial Data
3



Cincinnati Financial Corporation
Quick Reference
 
Second Quarter 2016
(all data shown is for the three months ended or as of June 30, 2016)
 
 
 
 
 
 
 
 
 
(Dollars in millions except per share data)
6/30/2016
 
Year over
year
change %
 
 
6/30/2016
 
Year over
year
change %
Revenues:
 
 
 
 
Benefits and expenses:
 
 
 
 
 
 
 
 
 
 
 
 
Commercial lines net written premiums
$
797

 
1

 
Commercial lines loss and loss expenses
$
500

 
20

Personal lines net written premiums
330

 
7

 
Personal lines loss and loss expenses
224

 
4

Excess & surplus lines net written premiums
51

 
11

 
Excess & surplus lines loss and loss expenses
27

 
29

Cincinnati Re net written premiums
16

 
nm

 
Cincinnati Re loss and loss expenses
8

 
nm

   Property casualty net written premiums
$
1,194

 
5

 
Life and health contract holders' benefits incurred
62

 
7

Life and accident and health net written premiums
$
59

 
5

 
Underwriting, acquisition and insurance expenses
366

 
8

Annuity net written premiums
14

 
56

 
Interest expenses
13

 
0

   Life, annuity and accident and health net written premiums
$
73

 
12

 
Other operating expenses
5

 
67

Commercial lines net earned premiums
$
771

 
3

 
Total benefits & expenses
$
1,205

 
13

Personal lines net earned premiums
288

 
6

 
Income before income taxes
166

 
(33
)
Excess & surplus lines net earned premiums
45

 
7

 
Total income tax
43

 
(40
)
Cincinnati Re net earned premiums
10

 
nm

 
 
 
 
 
Property casualty net earned premiums
$
1,114

 
5

 
Balance Sheet:
 
 
 
Life and accident and health net earned premiums
59

 
13

 
 
 
 
 
Investment income
149

 
6

 
Fixed maturity investments
$
10,138

 
 
Realized investment gains and losses, net
44

 
(27
)
 
Equity securities
5,242

 
 
Fee revenue
3

 
0

 
Other investments
79

 
 
Other revenue
2

 
0

 
  Total invested assets
$
15,459

 
 
Total revenues
1,371

 
4

 
 
 
 
 
 
 
 
 
 
Loss and loss expense reserves
$
4,970

 
 
 
 
 
 
 
Life policy and investment contract reserves
2,624

 
 
 
 
 
 
 
Long-term debt and capital lease obligations
825

 
 
Income:
 
 
 
 
Shareholders' equity
6,971

 
 
 
 
 
 
 
 
 
 
 
Operating income
$
95

 
(31
)
 
Key ratios:
 
 
 
Realized investment gains and losses, net
28

 
(26
)
 
 
 
 
 
Net income
123

 
(30
)
 
Commercial lines GAAP combined ratio
96.8
%
 
 
 
 
 
 
 
Personal lines GAAP combined ratio
107.5

 
 
 
 
 
 
 
Excess & surplus lines GAAP combined ratio
87.4

 
 
 
 
 
 
 
Cincinnati Re GAAP combined ratio
109.0

 
 
 
 
 
 
 
Property casualty GAAP combined ratio
99.3

 
 
Per share (diluted):
 
 
 
 
 
 
 
 
 
 
 
 
 
Commercial lines STAT combined ratio
95.8
%
 
 
Operating income
$
0.57

 
(31
)
 
Personal lines STAT combined ratio
105.2

 
 
Realized investment gains and losses, net
0.17

 
(26
)
 
Excess & surplus lines STAT combined ratio
87.9

 
 
Net income
0.74

 
(30
)
 
Cincinnati Re STAT combined ratio
107.5

 
 
 
 
 
 
 
Property casualty STAT combined ratio
97.9

 
 
Book value
42.37

 
7

 
 
 
 
 
Weighted average shares outstanding
166.5

 
1

 
Value creation ratio
4.6
%
 
 

CINF Second-Quarter 2016 Supplemental Financial Data
4



Cincinnati Financial Corporation and Subsidiaries
Consolidated Statements of Income for the Six Months Ended June 30, 2016
 
 
 
 
 
 
 
(Dollars in millions)
CFC
CONSOL P&C
CLIC
CFC-I
ELIM
Total
Revenues
 
 
 
 
 
 
  Premiums earned:
 
 
 
 
 
 
    Property casualty
$

$
2,287

$

$

$

$
2,287

    Life


146



146

    Premiums ceded

(77
)
(29
)


(106
)
      Total earned premium

2,210

117



2,327

  Investment income, net of expenses
26

191

77



294

  Realized investment gains, net
19

85

1



105

  Fee revenues

4

2



6

  Other revenues
8

1


2

(8
)
3

Total revenues
$
53

$
2,491

$
197

$
2

$
(8
)
$
2,735

 
 
 
 
 
 
 
Benefits & expenses
 
 
 
 
 
 
  Losses & contract holders' benefits
$

$
1,461

$
156

$

$

$
1,617

  Reinsurance recoveries

(41
)
(31
)


(72
)
  Underwriting, acquisition and insurance expenses

688

38



726

  Interest expense
26





26

  Other operating expenses
14



1

(8
)
7

Total expenses
$
40

$
2,108

$
163

$
1

$
(8
)
$
2,304

 
 
 
 
 
 
 
Income before income taxes
$
13

$
383

$
34

$
1

$

$
431

 
 
 
 
 
 
 
Provision (benefit) for income taxes
 
 
 
 
 
 
  Current operating income
$
(7
)
$
87

$
(4
)
$

$

$
76

  Capital gains/losses
7

30





37

  Deferred
(1
)
(8
)
16



7

Total provision for income taxes
$
(1
)
$
109

$
12

$

$

$
120

 
 
 
 
 
 
 
Operating income
$
2

$
219

$
21

$
1

$

$
243

 
 
 
 
 
 
 
Net income - current year
$
14

$
274

$
22

$
1

$

$
311

 
 
 
 
 
 
 
Net income - prior year
$
6

$
274

$
20

$
1

$
3

$
304

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


CINF Second-Quarter 2016 Supplemental Financial Data
5



Cincinnati Financial Corporation and Subsidiaries
Consolidated Statements of Income for the Three Months Ended June 30, 2016
 
 
 
 
 
 
 
(Dollars in millions)
CFC
CONSOL P&C
CLIC
CFC-I
ELIM
Total
Revenues
 
 
 
 
 
 
  Premiums earned:
 
 
 
 
 
 
    Property casualty
$

$
1,153

$

$

$

$
1,153

    Life


75



75

    Premiums ceded

(39
)
(16
)


(55
)
      Total earned premium

1,114

59



1,173

  Investment income, net of expenses
13

97

39



149

  Realized investment gains, net
3

41




44

  Fee revenues

2

1



3

  Other revenues
4

1


1

(4
)
2

Total revenues
$
20

$
1,255

$
99

$
1

$
(4
)
$
1,371

 
 
 
 
 
 
 
Benefits & expenses
 
 
 
 
 
 
  Losses & contract holders' benefits
$

$
803

$
80

$

$

$
883

  Reinsurance recoveries

(44
)
(18
)


(62
)
  Underwriting, acquisition and insurance expenses

347

19



366

  Interest expense
13





13

  Other operating expenses
8



1

(4
)
5

Total expenses
$
21

$
1,106

$
81

$
1

$
(4
)
$
1,205

 
 
 
 
 
 
 
Income before income taxes
$
(1
)
$
149

$
18

$

$

$
166

 
 
 
 
 
 
 
Provision (benefit) for income taxes
 
 
 
 
 
 
  Current operating income
$
(4
)
$
36

$

$

$

$
32

  Capital gains/losses
1

15




16

  Deferred

(11
)
6



(5
)
Total provision for income taxes
$
(3
)
$
40

$
6

$

$

$
43

 
 
 
 
 
 
 
Operating income
$

$
83

$
12

$

$

$
95

 
 
 
 
 
 
 
Net income - current year
$
2

$
109

$
12

$

$

$
123

 
 
 
 
 
 
 
Net income - prior year
$
6

$
159

$
11

$

$

$
176

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


CINF Second-Quarter 2016 Supplemental Financial Data
6



Cincinnati Financial Corporation Insurance Subsidiaries
Selected Balance Sheet Data
 
 
 
 
 
 
 
 
 
(Dollars in millions)
 
 
12/31/2016
9/30/2016
6/30/2016
3/31/2016
12/31/2015
9/30/2015
6/30/2015
3/31/2015
Cincinnati Insurance Consolidated
 
 
 
 
 
 
 
 
   Fixed maturities (fair value)


$
6,758

$
6,607

$
6,435

$
6,472

$
6,435

$
6,325

   Equities (fair value)


3,443

3,222

3,101

2,961

3,108

3,108

   Fixed maturities - pretax net unrealized gain


414

301

234

283

280

387

   Equities - pretax net unrealized gain


1,395

1,302

1,203

1,063

1,297

1,397

   Loss and loss expense reserves - STAT


4,611

4,480

4,382

4,366

4,357

4,302

   Equity - GAAP


5,848

5,655

5,444

5,397

5,485

5,593

   Surplus - STAT


4,600

4,534

4,413

4,324

4,419

4,436

 
 
 
 
 
 
 
 
 
The Cincinnati Life Insurance Company
 
 
 
 
 
 
 
 
   Fixed maturities (fair value)


$
3,320

$
3,215

$
3,154

$
3,221

$
3,176

$
3,199

   Equities (fair value)


9

9

9

9

8

9

   Fixed maturities - pretax net unrealized gain


186

124

76

133

151

220

   Equities - pretax net unrealized gain


4

4

4

4

3

4

   Equity - GAAP


962

911

872

897

896

927

   Surplus - STAT


205

207

208

215

217

219

 
 
 
 
 
 
 
 
 


CINF Second-Quarter 2016 Supplemental Financial Data
7



Consolidated Cincinnati Insurance Companies
Statutory Statements of Income
 
 
 
 
 
 
 
 
 
 
For the Three Months Ended June 30,
For the Six Months Ended June 30,
(Dollars in millions)
2016
2015
Change
% Change
2016
2015
Change
% Change
Underwriting income
 
 
 
 
 
 
 
 
Net premiums written
$
1,194

$
1,142

$
52

5

$
2,341

$
2,208

$
133

6

Unearned premiums increase
80

83

(3
)
(4
)
131

108

23

21

Earned premiums
$
1,114

$
1,059

$
55

5

$
2,210

$
2,100

$
110

5

 
 
 
 
 
 
 
 
 
Losses incurred
$
655

$
558

$
97

17

$
1,206

$
1,125

$
81

7

Defense and cost containment expenses incurred
36

39

(3
)
(8
)
84

99

(15
)
(15
)
Adjusting and other expenses incurred
68

57

11

19

130

119

11

9

Other underwriting expenses incurred
353

327

26

8

692

643

49

8

Workers compensation dividend incurred
3

3



7

7



 
 
 
 
 
 
 
 
 
     Total underwriting deductions
$
1,115

$
984

$
131

13

$
2,119

$
1,993

$
126

6

Net underwriting profit (loss)
$
(1
)
$
75

$
(76
)
nm

$
91

$
107

$
(16
)
(15
)
 
 
 
 
 
 
 
 
 
Investment income
 
 
 
 
 
 
 
 
Gross investment income earned
$
96

$
94

$
2

2

$
194

$
186

$
8

4

Net investment income earned
94

92

2

2

191

183

8

4

Net realized capital gains
28

34

(6
)
(18
)
59

60

(1
)
(2
)
     Net investment gains (net of tax)
$
122

$
126

$
(4
)
(3
)
$
250

$
243

$
7

3

 
 
 
 
 
 
 
 
 
     Other income
$
2

$
2

$


$
3

$
4

$
(1
)
(25
)
 
 
 
 
 
 
 
 
 
Net income before federal income taxes
$
123

$
203

$
(80
)
(39
)
$
344

$
354

$
(10
)
(3
)
Federal and foreign income taxes incurred
$
34

$
53

$
(19
)
(36
)
$
88

$
84

$
4

5

     Net income (statutory)
$
89

$
150

$
(61
)
(41
)
$
256

$
270

$
(14
)
(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 Second-Quarter 2016 Supplemental Financial Data
8



Consolidated Cincinnati Insurance Companies
Losses Incurred Detail
(Dollars in millions)
Three months ended
Six months ended
Nine months ended
Twelve months ended
 
12/31/16
9/30/16
6/30/16
3/31/16
12/31/15
9/30/15
6/30/15
3/31/15
6/30/16
6/30/15
9/30/16
9/30/15
12/31/16
12/31/15
Consolidated
 
 
 
 
 
 
 
 
 
 
 
 
 
 
Current accident year losses greater than $5,000,000


$
23

$

$
4

$
8

$
5

$
12

$
23

$
17


$
25


$
29

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


34

42

57

43

24

37

76

61


104


161

Large loss prior accident year reserve development


3


(3
)
19

(4
)
15

3

11


30


27

   Total large losses incurred


$
60

$
42

$
58

$
70

$
25

$
64

$
102

$
89


$
159


$
217

Losses incurred but not reported


34

73

20

(31
)
38

43

107

81


50


70

Other losses excluding catastrophe losses


399

402

406

441

417

418

801

835


1,276


1,682

Catastrophe losses


163

33

12

24

78

42

196

120


144


156

   Total losses incurred


$
656

$
550

$
496

$
504

$
558

$
567

$
1,206

$
1,125


$
1,629


$
2,125

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


$
23

$

$
4

$
8

$
5

$
12

$
23

$
17


$
25


$
29

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


33

36

48

26

14

24

69

38


64


112

Large loss prior accident year reserve development


4

(1
)
(3
)
17

(4
)
15

3

11


28


25

   Total large losses incurred


$
60

$
35

$
49

$
51

$
15

$
51

$
95

$
66


$
117


$
166

Losses incurred but not reported


2

64

20

(17
)
17

31

66

48


31


51

Other losses excluding catastrophe losses


244

255

253

277

274

272

499

546


823


1,076

Catastrophe losses


126

25

7

9

43

29

151

72


81


88

   Total losses incurred


$
432

$
379

$
329

$
320

$
349

$
383

$
811

$
732


$
1,052


$
1,381

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


$

$

$

$

$

$

$

$


$


$

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



6

8

15

10

12

6

22


37


45

Large loss prior accident year reserve development


(2
)
1





(1
)





   Total large losses incurred


$
(2
)
$
7

$
8

$
15

$
10

$
12

$
5

$
22


$
37


$
45

Losses incurred but not reported


23

11

9

(12
)
14

7

34

21


9


18

Other losses excluding catastrophe losses


141

133

141

155

136

134

274

270


425


566

Catastrophe losses


35

8

4

15

34

13

43

47


62


66

   Total losses incurred


$
197

$
159

$
162

$
173

$
194

$
166

$
356

$
360


$
533


$
695

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


$

$

$

$

$

$

$

$


$


$

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


1


1

2


1

1

1


3


4

Large loss prior accident year reserve development


1


1

2



1



2


3

   Total large losses incurred


$
2

$

$
2

$
4

$

$
1

$
2

$
1


$
5


$
7

Losses incurred but not reported


9

(2
)
(8
)
(2
)
7

5

7

12


10


2

Other losses excluding catastrophe losses


5

9

7

9

7

12

14

19


28


35

Catastrophe losses


2




1


2

1


1


1

   Total losses incurred


$
18

$
7

$
1

$
11

$
15

$
18

$
25

$
33


$
44


$
45

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

CINF Second-Quarter 2016 Supplemental Financial Data
9



Consolidated Cincinnati Insurance Companies
Loss Ratio Detail
 
Three months ended
Six months ended
Nine months ended
Twelve months ended
 
12/31/16
9/30/16
6/30/16
3/31/16
12/31/15
9/30/15
6/30/15
3/31/15
6/30/16
6/30/15
9/30/16
9/30/15
12/31/16
12/31/15
Consolidated
 
 
 
 
 
 
 
 
 
 
 
 
 
 
Current accident year losses greater than $5,000,000


2.0
 %
 %
0.5
 %
0.7
 %
0.5
 %
1.0
%
1.0
 %
0.8
%

0.8
%
 
0.7
%
Current accident year losses $1,000,000-$5,000,000


3.1

3.8

5.2

4.1

2.1

3.6

3.5

2.9


3.3

 
3.8

Large loss prior accident year reserve development


0.3


(0.2
)
1.7

(0.3
)
1.4

0.1

0.5


0.9

 
0.6

   Total large loss ratio


5.4
 %
3.8
 %
5.5
 %
6.5
 %
2.3
 %
6.0
%
4.6
 %
4.2
%

5.0
%
 
5.1
%
Losses incurred but not reported


3.1

6.6

1.9

(2.9
)
3.6

4.2

4.8

3.9


1.6

 
1.6

Other losses excluding catastrophe losses


35.7

36.8

36.9

40.9

39.6

40.1

36.2

39.8


40.2

 
39.5

Catastrophe losses


14.6

3.0

1.0

2.3

7.3

4.1

8.9

5.7


4.5

 
3.6

   Total loss ratio


58.8
 %
50.2
 %
45.3
 %
46.8
 %
52.8
 %
54.4
%
54.5
 %
53.6
%

51.3
%
 
49.8
%
Commercial Lines
 
 
 
 
 
 
 
 
 
 
 
 
 
 
Current accident year losses greater than $5,000,000


2.9
 %
 %
0.7
 %
1.0
 %
0.7
 %
1.6
%
1.5
 %
1.2
%

1.1
%
 
1.0
%
Current accident year losses $1,000,000-$5,000,000


4.2

4.8

6.2

3.7

1.7

3.3

4.5

2.6


2.9

 
3.7

Large loss prior accident year reserve development


0.6

(0.2
)
(0.4
)
2.3

(0.5
)
2.0

0.2

0.7


1.3

 
0.8

   Total large loss ratio


7.7
 %
4.6
 %
6.5
 %
7.0
 %
1.9
 %
6.9
%
6.2
 %
4.5
%

5.3
%
 
5.5
%
Losses incurred but not reported


0.3

8.4

2.8

(2.4
)
2.2

4.3

4.3

3.2


1.3

 
1.7

Other losses excluding catastrophe losses


31.6

33.6

33.1

36.3

37.0

37.1

32.6

37.0


36.8

 
35.9

Catastrophe losses


16.4

3.3

0.9

1.3

5.8

4.0

9.9

4.9


3.7

 
3.0

   Total loss ratio


56.0
 %
49.9
 %
43.3
 %
42.2
 %
46.9
 %
52.3
%
53.0
 %
49.6
%

47.1
%
 
46.1
%
Personal Lines
 
 
 
 
 
 
 
 
 
 
 
 
 
 
Current accident year losses greater than $5,000,000


 %
 %
 %
 %
 %
%
 %
%

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



1.9

3.1

5.2

3.5

4.5

1.0

4.1


4.5

 
4.1

Large loss prior accident year reserve development


(0.7
)
0.5


(0.2
)
0.1


(0.1
)



 

   Total large loss ratio


(0.7
)%
2.4
 %
3.1
 %
5.0
 %
3.6
 %
4.5
%
0.9
 %
4.1
%

4.5
%
 
4.1
%
Losses incurred but not reported


8.1

3.8

3.1

(4.2
)
5.1

2.7

6.0

3.9


1.1

 
1.6

Other losses excluding catastrophe losses


48.9

47.1

49.9

56.3

50.0

49.9

47.9

49.8


52.0

 
51.6

Catastrophe losses


12.2

2.9

1.6

5.4

12.5

4.9

7.6

8.7


7.6

 
6.0

   Total loss ratio


68.5
 %
56.2
 %
57.7
 %
62.5
 %
71.2
 %
62.0
%
62.4
 %
66.5
%

65.2
%
 
63.3
%
Excess & Surplus Lines
 
 
 
 
 
 
 
 
 
 
 
 
 
 
Current accident year losses greater than $5,000,000


 %
 %
 %
 %
 %
%
 %
%

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


2.2


2.3

4.8


2.5

1.1

1.2


2.5

 
2.4

Large loss prior accident year reserve development


1.7

(0.4
)
1.5

5.0



0.7



1.7

 
1.7

   Total large loss ratio


3.9
 %
(0.4
)%
3.8
 %
9.8
 %
 %
2.5
%
1.8
 %
1.2
%

4.2
%
 
4.1
%
Losses incurred but not reported


20.3

(5.4
)
(19.5
)
(4.4
)
18.3

11.8

7.8

15.1


8.4

 
1.0

Other losses excluding catastrophe losses


12.7

20.8

16.8

21.2

17.5

29.9

16.6

23.5


22.7

 
21.2

Catastrophe losses


3.1

0.1


0.3

0.4

0.8

1.7

0.6


0.5

 
0.4

   Total loss ratio


40.0
 %
15.1
 %
1.1
 %
26.9
 %
36.2
 %
45.0
%
27.9
 %
40.4
%

35.8
%
 
26.7
%
*Certain amounts may not add due to rounding. Ratios are calculated based on whole dollar amounts.


CINF Second-Quarter 2016 Supplemental Financial Data
10



Consolidated Cincinnati Insurance Companies
Loss Claim Count Detail
 
Three months ended
Six months ended
Nine months ended
Twelve months ended
 
12/31/16
9/30/16
6/30/16
3/31/16
12/31/15
9/30/15
6/30/15
3/31/15
6/30/16
6/30/15
9/30/16
9/30/15
12/31/16
12/31/15
Consolidated
 
 
 
 
 
 
 
 
 
 
 
 
 
 
Current accident year reported losses greater
   than $5,000,000


3


1

1

1

2

3

3


4

 
5

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


15

27

37

28

14

27

46

42


74

 
112

Prior accident year reported losses on
   large losses


17

10

8

6

9

15

27

27


35

 
46

   Non-Catastrophe reported losses on
      large losses total


35

37

46

35

24

44

76

72


113

 
163

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


3


1

1

1

2

3

3


4

 
5

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


14

23

29

17

9

18

41

26


46

 
77

Prior accident year reported losses on
large losses


15

8

6

5

9

14

23

26


32

 
41

   Non-Catastrophe reported losses on
large losses total


32

31

36

23

19

34

67

55


82

 
123

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












 

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



4

7

9

5

8

4

15


25

 
31

Prior accident year reported losses on
large losses


1

2

1



1

3

1


1

 
2

   Non-Catastrophe reported losses on
large losses total


1

6

8

9

5

9

7

16


26

 
33

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

2


1

1

1


3

 
4

Prior accident year reported losses on
large losses


1


1

1



1



2

 
3

   Non-Catastrophe reported losses on
large losses total


2


2

3


1

2

1


5

 
7

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


CINF Second-Quarter 2016 Supplemental Financial Data
11



 Consolidated Cincinnati Insurance Companies
Direct Written Premiums by Risk State by Line of Business for the Six Months Ended June 30, 2016
 
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
 
2016
2015
 
 
 
Total
Total
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 OH
$
87.5

$
74.5

$
45.3

$

$
17.9

 
$
65.0

$
53.4

$
17.3

 
$
8.0

 
$
368.9

$
358.0

4.9


6.9

3.1

 IL
35.7

29.6

17.0

28.1

6.8

 
15.3

15.1

4.0

 
6.8

 
158.4

155.9

2.8

(2.7
)
5.6

1.6

 IN
29.9

27.9

16.8

17.2

6.1

 
16.7

17.8

3.9

 
5.7

 
142.0

141.5

0.6

(0.9
)
6.4

0.4

 PA
33.5

25.1

21.0

26.5

5.7

 
7.1

5.5

2.1

 
4.5

 
131.0

129.6

0.6

3.1

8.1

1.1

 GA
22.1

19.8

15.8

8.4

6.1

 
23.2

22.3

5.6

 
7.1

 
130.4

121.0

6.0

7.7

30.0

7.7

 MI
23.8

19.6

13.6

10.1

5.2

 
27.2

17.4

2.9

 
3.8

 
123.6

115.9

3.3

13.6

(6.1
)
6.7

 NC
24.1

27.7

12.2

9.0

5.9

 
17.9

15.2

4.3

 
3.9

 
120.2

112.0

5.9

9.8

11.2

7.2

 TN
21.6

21.4

11.7

5.0

5.5

 
10.2

12.1

3.0

 
2.6

 
93.1

87.0

6.8

6.4

22.2

7.0

 KY
15.1

18.3

11.0

2.1

3.2

 
14.4

13.5

3.1

 
2.8

 
83.5

78.9

7.3

3.7

5.1

5.9

 AL
14.2

16.6

6.7

0.3

3.5

 
11.6

16.8

3.5

 
4.0

 
77.2

78.3

(5.1
)
3.6

(0.5
)
(1.5
)
 VA
18.9

16.0

11.5

9.1

5.0

 
6.6

5.3

1.8

 
2.4

 
76.6

75.6

0.3

8.6

(9.0
)
1.3

 WI
17.6

13.8

8.2

16.9

3.3

 
4.6

4.7

1.9

 
2.1

 
73.1

70.6

3.0

2.4

37.8

3.7

 MN
17.7

13.4

6.1

6.7

2.5

 
9.7

9.7

2.0

 
3.2

 
71.0

71.2

(2.4
)
1.5

24.2

(0.3
)
 TX
25.7

15.1

15.6

0.9

2.8

 



 
8.5

 
68.6

63.9

8.1

132.7

1.7

7.3

 MO
16.6

18.0

8.5

7.8

3.0

 
3.7

5.3

1.1

 
4.1

 
68.1

62.6

7.4

13.3

14.9

8.7

 NY
17.4

9.1

6.3

1.9

2.0

 
3.7

3.8

1.4

 
1.0

 
46.6

40.8

2.9

141.5

(25.7
)
14.3

 MD
11.4

6.8

8.2

5.8

1.7

 
5.1

4.1

1.1

 
1.4

 
45.6

42.9

0.8

31.3

(7.2
)
6.1

 IA
9.3

9.1

4.1

7.6

2.6

 
2.4

2.7

0.9

 
1.1

 
39.8

42.8

(8.2
)
(0.4
)
(6.1
)
(7.0
)
 AR
6.3

10.7

4.0

1.1

2.1

 
5.4

6.0

1.4

 
1.8

 
38.8

36.5

4.3

8.0

21.1

6.2

 FL
14.6

7.9

4.6

0.5

1.4

 
2.3

0.9

0.4

 
3.9

 
36.5

35.6

(0.2
)
9.2

19.7

2.5

 AZ
9.2

5.7

6.4

3.3

1.3

 
3.3

2.5

0.9

 
1.9

 
34.5

31.6

8.7

13.8

3.6

9.4

 SC
6.7

6.5

5.0

1.7

1.7

 
5.6

4.0

1.0

 
1.8

 
34.0

30.5

8.4

19.2

7.1

11.5

 UT
9.9

5.2

6.8

0.3

1.8

 
4.5

2.4

0.6

 
1.7

 
33.2

30.9

6.8

7.4

17.4

7.4

 KS
6.3

7.8

3.6

3.4

1.6

 
2.4

3.5

0.7

 
1.1

 
30.4

30.2

0.6

(3.3
)
42.5

0.8

 CO
10.1

5.4

6.3

0.3

1.1

 

0.2


 
3.8

 
27.2

25.2

6.3

35.1

15.0

7.6

 MT
10.2

5.5

5.6


0.7

 
1.4

1.4

0.3

 
0.3

 
25.4

23.6

9.8

(4.0
)
1.2

7.8

 OR
7.1

4.0

5.0

0.1

1.0

 
2.0

1.0

0.3

 
2.8

 
23.3

18.7

21.6

60.2

12.5

24.7

 NE
5.3

6.0

2.7

5.0

1.1

 
0.4

0.6

0.2

 
0.9

 
22.2

21.7

2.2

5.0

(3.2
)
2.1

 ID
7.3

4.2

4.2

0.1

1.0

 
1.8

1.2

0.3

 
0.8

 
20.9

20.6

0.2

6.1

9.7

1.5

 WV
4.9

4.6

3.8

0.6

0.7

 

0.2

0.1

 
1.7

 
16.6

17.4

(6.5
)
0.7

13.2

(4.7
)
 VT
2.4

2.6

1.3

2.8

0.8

 
0.8

0.8

0.2

 
0.5

 
12.2

12.4

(4.9
)
11.1

31.3

(1.7
)
 WA
4.3

2.8

3.1


0.9

 



 
1.0

 
12.1

10.5

16.3

(100.0
)
8.5

15.7

 CT
2.3

2.3

1.1

1.2

0.4

 
1.8

1.7

0.6

 
0.7

 
12.1

8.1

11.3

253.9

110.3

49.5

 NM
4.3

2.7

3.1

0.4

0.8

 



 
0.4

 
11.7

10.8

9.4

61.1


9.0

 ND
4.5

2.8

2.2


0.6

 
0.5

0.4

0.1

 
0.1

 
11.2

12.1

(9.1
)
5.3

(5.4
)
(8.0
)
 NH
2.1

1.8

1.0

1.6

0.5

 
0.9

0.9

0.3

 
0.4

 
9.5

9.4

(1.1
)
4.6

9.7

0.5

 DE
2.9

2.0

1.4

1.2

0.6

 



 
0.4

 
8.5

7.6

10.9

nm

35.7

11.8

 SD
1.6

1.9

1.1

1.5

0.6

 



 
0.4

 
7.1

6.6

6.8

0.3

20.6

7.3

 WY
1.5

1.2

0.7


0.2

 



 
0.4

 
4.0

3.8

4.5

20.4

25.2

6.2

NJ
0.6

0.2

0.2

1.2

0.1

 
0.1

0.2

0.1

 
0.1

 
2.8

1.8

31.1

nm

551.0

57.9

 All Other
2.1

1.0

1.3

2.9

0.8

 



 
0.7

 
8.8

9.0

(2.4
)
50.9

6.8

(1.6
)
 Total
$
568.6

$
476.6

$
314.1

$
192.6

$
110.6

 
$
277.6

$
252.6

$
67.4

 
$
100.6

 
$
2,360.7

$
2,263.1

3.3

6.2

9.5

4.3

 Other Direct

1.2

3.8

1.3


 
5.2



 

 
11.5

12.5

(8.4
)
(7.3
)
nm

(7.9
)
 Total Direct
$
568.6

$
477.8

$
317.9

$
193.9

$
110.6

 
$
282.8

$
252.6

$
67.4

 
$
100.6

 
$
2,372.2

$
2,275.6

3.3

6.1

9.5

4.2

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

CINF Second-Quarter 2016 Supplemental Financial Data
12



Quarterly Property Casualty Data - Commercial Lines
 
 
 
 
 
(Dollars in millions)
Three months ended
Six months ended
Nine months ended
Twelve months ended
 
12/31/16
9/30/16
6/30/16
3/31/16
12/31/15
9/30/15
6/30/15
3/31/15
6/30/16
6/30/15
9/30/16
9/30/15
12/31/16
12/31/15
Commercial casualty:
 
 
 
 
 
 
 
 
 
 
 
 
 
 
Written premiums


$
278

$
285

$
238

$
247

$
274

$
266

$
563

$
540


$
787


$
1,025

Earned premiums


263

257

257

257

252

244

520

496


753


1,010

Current accident year before catastrophe losses


58.7
 %
60.2
 %
61.5
 %
53.6
 %
59.6
 %
59.2
 %
59.5
 %
59.4
 %

57.4
 %

58.5
 %
Current accident year catastrophe losses














Prior accident years before catastrophe losses


(7.5
)
(1.2
)
(10.6
)
(6.2
)
(9.1
)
1.1

(4.4
)
(4.1
)

(4.8
)

(6.3
)
Prior accident years catastrophe losses















   Total loss and loss expense ratio


51.2
 %
59.0
 %
50.9
 %
47.4
 %
50.5
 %
60.3
 %
55.1
 %
55.3
 %

52.6
 %

52.2
 %
Commercial property:
 
 
 
 
 
 
 
 
 
 
 
 
 
 
Written premiums


$
223

$
225

$
203

$
218

$
218

$
206

$
448

$
424


$
642


$
845

Earned premiums


215

214

211

205

201

196

429

399


604


815

Current accident year before catastrophe losses


36.3
 %
51.4
 %
44.1
 %
47.0
 %
42.1
 %
53.6
 %
43.8
 %
47.8
 %

47.5
 %

46.6
 %
Current accident year catastrophe losses


57.6

13.6

5.0

5.2

19.6

16.7

35.7

18.2


13.8


11.5

Prior accident years before catastrophe losses


(5.4
)
(1.7
)
3.0

(0.2
)
(2.0
)
(1.9
)
(3.6
)
(2.0
)

(1.4
)

(0.3
)
Prior accident years catastrophe losses


(1.0
)
(2.2
)
(1.3
)
0.3

0.1

(3.8
)
(1.6
)
(1.8
)

(1.1
)

(1.1
)
   Total loss and loss expense ratio


87.5
 %
61.1
 %
50.8
 %
52.3
 %
59.8
 %
64.6
 %
74.3
 %
62.2
 %

58.8
 %

56.7
 %
Commercial auto:
 
 
 
 
 
 
 
 
 
 
 
 
 
 
Written premiums


$
156

$
158

$
140

$
137

$
149

$
149

$
314

$
298


$
435


$
575

Earned premiums


147

144

145

141

139

136

291

275


416


561

Current accident year before catastrophe losses


76.3
 %
77.5
 %
71.2
 %
71.4
 %
75.8
 %
72.3
 %
76.9
 %
74.1
 %

73.1
 %

72.6
 %
Current accident year catastrophe losses


2.2

0.6

0.1


1.3


1.4

0.7


0.5


0.4

Prior accident years before catastrophe losses


9.1

5.7

3.0

3.2

8.3

8.6

7.4

8.4


6.6


5.7

Prior accident years catastrophe losses



(0.1
)

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

(0.1
)

(0.1
)
   Total loss and loss expense ratio


87.6
 %
83.7
 %
74.3
 %
74.5
 %
85.2
 %
80.8
 %
85.6
 %
83.0
 %

80.1
 %

78.6
 %
Workers' compensation:
 
 
 
 
 
 
 
 
 
 
 
 
 
 
Written premiums


$
86

$
105

$
81

$
83

$
89

$
104

$
191

$
193


$
276


$
357

Earned premiums


89

89

91

93

90

93

178

183


276


367

Current accident year before catastrophe losses


70.9
 %
73.3
 %
73.2
 %
71.1
 %
77.6
 %
71.5
 %
72.2
 %
74.5
 %

73.4
 %

73.3
 %
Current accident year catastrophe losses














Prior accident years before catastrophe losses


(25.5
)
(14.5
)
(14.0
)
(26.4
)
(44.8
)
(16.1
)
(20.1
)
(30.3
)

(29.0
)

(25.3
)
Prior accident years catastrophe losses














   Total loss and loss expense ratio


45.4
 %
58.8
 %
59.2
 %
44.7
 %
32.8
 %
55.4
 %
52.1
 %
44.2
 %

44.4
 %

48.0
 %
Other commercial:
 
 
 
 
 
 
 
 
 
 
 
 
 
 
Written premiums


$
54

$
54

$
50

$
60

$
55

$
58

$
108

$
113


$
173


$
223

Earned premiums


57

56

57

61

61

64

113

125


186


243

Current accident year before catastrophe losses


37.8
 %
46.3
 %
37.3
 %
45.9
 %
42.7
 %
54.4
 %
42.1
 %
48.6
 %

47.7
 %

45.3
 %
Current accident year catastrophe losses


3.8

0.6

0.4

1.2

3.4

9.7

2.2

6.6


4.9


3.8

Prior accident years before catastrophe losses


(28.2
)
(22.9
)
(2.9
)
(9.8
)
(13.6
)
(0.2
)
(25.5
)
(6.7
)

(7.7
)

(6.6
)
Prior accident years catastrophe losses


1.3

0.2

(0.7
)
(2.1
)
1.2

(2.6
)
0.7

(0.7
)

(1.2
)

(1.1
)
   Total loss and loss expense ratio


14.7
 %
24.2
 %
34.1
 %
35.2
 %
33.7
 %
61.3
 %
19.5
 %
47.8
 %

43.7
 %

41.4
 %
*Dollar amounts shown are rounded to millions; certain amounts may not add due to rounding. Ratios are calculated based on whole dollar amounts. The sum of quarterly amounts may not equal the full year as each is computed independently.

CINF Second-Quarter 2016 Supplemental Financial Data
13



Quarterly Property Casualty Data - Personal Lines
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
(Dollars in millions)
Three months ended
Six months ended
Nine months ended
Twelve months ended
 
12/31/16
9/30/16
6/30/16
3/31/16
12/31/15
9/30/15
6/30/15
3/31/15
6/30/16
6/30/15
9/30/16
9/30/15
12/31/16
12/31/15
Personal auto:
 
 
 
 
 
 
 
 
 
 
 
 
 
 
Written premiums


$
154

$
123

$
124

$
144

$
142

$
114

$
277

$
256


$
400


$
524

Earned premiums


135

131

130

128

125

123

266

248


376


506

Current accident year before catastrophe losses


79.5
 %
79.1
 %
76.6
 %
74.5
 %
79.7
 %
81.6
 %
79.3
 %
80.8
 %

78.6
 %

78.1
 %
Current accident year catastrophe losses


1.9

1.0

0.7

0.6

2.3

0.2

1.4

1.2


1.0


0.9

Prior accident years before catastrophe losses


10.6

(6.3
)
2.3

1.2

5.8

3.0

2.3

4.4


3.3


3.0

Prior accident years catastrophe losses


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

(0.2
)

(0.1
)
   Total loss and loss expense ratio


91.9
 %
73.5
 %
79.5
 %
76.2
 %
87.7
 %
84.6
 %
82.8
 %
86.1
 %

82.7
 %

81.9
 %
Homeowner:
 
 
 
 
 
 
 
 
 
 
 
 
 
 
Written premiums


$
140

$
103

$
112

$
132

$
132

$
98

$
243

$
230


$
362


$
474

Earned premiums


121

119

118

117

114

114

240

228


345


463

Current accident year before catastrophe losses


49.1
 %
51.5
 %
50.2
 %
52.8
 %
52.9
 %
55.5
 %
50.3
 %
54.1
 %

53.7
 %

52.8
 %
Current accident year catastrophe losses


25.4

6.4

3.9

12.6

25.6

12.3

16.0

19.0


16.8


13.5

Prior accident years before catastrophe losses


(0.8
)
(5.2
)

(1.0
)
(2.4
)
(5.1
)
(3.0
)
(3.7
)

(2.8
)

(2.1
)
Prior accident years catastrophe losses


0.8

(1.6
)
(0.5
)
(0.1
)
(0.3
)
(1.2
)
(0.4
)
(0.7
)

(0.5
)

(0.5
)
   Total loss and loss expense ratio


74.5
 %
51.1
 %
53.6
 %
64.3
 %
75.8
 %
61.5
 %
62.9
 %
68.7
 %

67.2
 %

63.7
 %
Other personal:
 
 
 
 
 
 
 
 
 
 
 
 
 
 
Written premiums


$
36

$
30

$
30

$
36

$
35

$
29

$
66

$
64


$
100


$
130

Earned premiums


32

33

32

32

33

31

65

64


96


128

Current accident year before catastrophe losses


42.0
 %
44.2
 %
49.9
 %
70.1
 %
58.2
 %
49.6
 %
43.1
 %
53.9
 %

59.4
 %

57.0
 %
Current accident year catastrophe losses


4.7

5.8

0.3

1.2

8.4

2.8

5.2

5.6


4.1


3.2

Prior accident years before catastrophe losses


(13.5
)
(4.6
)
4.1

7.6

(4.9
)
1.1

(9.0
)
(1.9
)

1.3


2.0

Prior accident years catastrophe losses


0.0

0.3

(0.1
)
(0.1
)

(0.8
)
0.1

(0.4
)

(0.3
)

(0.3
)
   Total loss and loss expense ratio


33.2
 %
45.7
 %
54.2
 %
78.8
 %
61.7
 %
52.7
 %
39.4
 %
57.2
 %

64.5
 %

61.9
 %
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
Quarterly Property Casualty Data - Excess & Surplus Lines
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
(Dollars in millions)
Three months ended
Six months ended
Nine months ended
Twelve months ended
 
12/31/16
9/30/16
6/30/16
3/31/16
12/31/15
9/30/15
6/30/15
3/31/15
6/30/16
6/30/15
9/30/16
9/30/15
12/31/16
12/31/15
Excess & Surplus:
 
 
 
 
 
 
 
 
 
 
 
 
 
 
Written premiums


$
51

$
45

$
44

$
43

$
46

$
42

$
96

$
88


$
131


$
175

Earned premiums


45

43

44

42

42

40

88

82


124


168

Current accident year before catastrophe losses


56.7
 %
63.1
 %
51.3
 %
56.9
 %
69.3
 %
72.1
 %
59.8
 %
70.7
 %

65.9
 %

62.1
 %
Current accident year catastrophe losses


3.2

0.3

0.2

0.3

0.6

1.2

1.9

0.9


0.7


0.5

Prior accident years before catastrophe losses


(1.9
)
(31.5
)
(32.5
)
(15.4
)
(20.2
)
(13.6
)
(16.4
)
(17.0
)

(16.4
)

(20.6
)
Prior accident years catastrophe losses



(0.2
)
(0.1
)
0.1

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

(0.1
)

(0.1
)
   Total loss and loss expense ratio


58.0
 %
31.7
 %
18.9
 %
41.9
 %
49.6
 %
59.4
 %
45.2
 %
54.4
 %

50.1
 %

41.9
 %
*Dollar amounts shown are rounded to millions; certain amounts may not add due to rounding. Ratios are calculated based on whole dollar amounts. The sum of quarterly amounts may not equal the full year as each is computed independently.


CINF Second-Quarter 2016 Supplemental Financial Data
14



Consolidated Cincinnati Insurance Companies
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 six months ended June 30, 2016
 
 
 
 
 
 
 
 
 
 
 
 
 
 
  Commercial casualty
 
$
137

 
$
79

 
$
216

 
$
37

 
$
38

 
$
(2
)
 
$
73

 
$
174

 
$
38

 
$
77

 
$
289

  Commercial property
 
228

 
18

 
246

 
97

 
(8
)
 
11

 
100

 
325

 
(8
)
 
29

 
346

  Commercial auto
 
164

 
31

 
195

 
16

 
32

 
7

 
55

 
180

 
32

 
38

 
250

  Workers' compensation
 
86

 
18

 
104

 
(11
)
 
9

 

 
(2
)
 
75

 
9

 
18

 
102

  Other commercial
 
35

 
9

 
44

 
(17
)
 

 
(11
)
 
(28
)
 
18

 

 
(2
)
 
16

    Total commercial lines
 
650

 
155

 
805

 
122

 
71

 
5

 
198

 
772

 
71

 
160

 
1,003

 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
  Personal auto
 
171

 
32

 
203

 
(1
)
 
28

 
(8
)
 
19

 
170

 
28

 
24

 
222

  Homeowners
 
119

 
13

 
132

 
4

 
13

 
2

 
19

 
123

 
13

 
15

 
151

  Other personal
 
30

 
2

 
32

 
(5
)
 
(3
)
 

 
(8
)
 
25

 
(3
)
 
2

 
24

    Total personal lines
 
320

 
47

 
367

 
(2
)
 
38

 
(6
)
 
30

 
318

 
38

 
41

 
397

 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
  Excess & surplus lines
 
19

 
10

 
29

 
2

 
6

 
5

 
13

 
21

 
6

 
15

 
42

  Cincinnati Re
 
1

 

 
1

 
3

 
15

 

 
18

 
4

 
15

 

 
19

      Total property casualty
 
$
990

 
$
212

 
$
1,202

 
$
125

 
$
130

 
$
4

 
$
259

 
$
1,115

 
$
130

 
$
216

 
$
1,461

 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
Ceded loss and loss expense incurred for the six months ended June 30, 2016
 
 
 
 
 
 
 
 
 
 
 
 
 
 
  Commercial casualty
 
$

 
$

 
$

 
$
4

 
$
(3
)
 
$
2

 
$
3

 
$
4

 
$
(3
)
 
$
2

 
$
3

  Commercial property
 

 

 

 
28

 

 

 
28

 
28

 

 

 
28

  Commercial auto
 

 

 

 

 

 

 

 

 

 

 

  Workers' compensation
 
8

 

 
8

 
4

 
(3
)
 

 
1

 
12

 
(3
)
 

 
9

  Other commercial
 
1

 

 
1

 
(7
)
 

 

 
(7
)
 
(6
)
 

 

 
(6
)
    Total commercial lines
 
9

 

 
9

 
29

 
(6
)
 
2

 
25

 
38

 
(6
)
 
2

 
34

 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
  Personal auto
 
1

 

 
1

 
(1
)
 
1

 

 

 

 
1

 

 
1

  Homeowners
 

 

 

 

 

 

 

 

 

 

 

  Other personal
 

 

 

 

 
(1
)
 

 
(1
)
 

 
(1
)
 

 
(1
)
    Total personal lines
 
1

 

 
1

 
(1
)
 

 

 
(1
)
 

 

 

 

 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
  Excess & surplus lines
 
1

 

 
1

 

 
1

 

 
1

 
1

 
1

 

 
2

  Cincinnati Re
 

 

 

 
1

 
4

 

 
5

 
1

 
4

 

 
5

      Total property casualty
 
$
11

 
$

 
$
11

 
$
29

 
$
(1
)
 
$
2

 
$
30

 
$
40

 
$
(1
)
 
$
2

 
$
41

 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
Net loss and loss expense incurred for the six months ended June 30, 2016
 
 
 
 
 
 
 
 
 
 
 
 
 
 
  Commercial casualty
 
$
137

 
$
79

 
$
216

 
$
33

 
$
41

 
$
(4
)
 
$
70

 
$
170

 
$
41

 
$
75

 
$
286

  Commercial property
 
228

 
18

 
246

 
69

 
(8
)
 
11

 
72

 
297

 
(8
)
 
29

 
318

  Commercial auto
 
164

 
31

 
195

 
16

 
32

 
7

 
55

 
180

 
32

 
38

 
250

  Workers' compensation
 
78

 
18

 
96

 
(15
)
 
12

 

 
(3
)
 
63

 
12

 
18

 
93

  Other commercial
 
34

 
9

 
43

 
(10
)
 

 
(11
)
 
(21
)
 
24

 

 
(2
)
 
22

    Total commercial lines
 
641

 
155

 
796

 
93

 
77

 
3

 
173

 
734

 
77

 
158

 
969

 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
  Personal auto
 
170

 
32

 
202

 

 
27

 
(8
)
 
19

 
170

 
27

 
24

 
221

  Homeowners
 
119

 
13

 
132

 
4

 
13

 
2

 
19

 
123

 
13

 
15

 
151

  Other personal
 
30

 
2

 
32

 
(5
)
 
(2
)
 

 
(7
)
 
25

 
(2
)
 
2

 
25

    Total personal lines
 
319

 
47

 
366

 
(1
)
 
38

 
(6
)
 
31

 
318

 
38

 
41

 
397

 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
  Excess & surplus lines
 
18

 
10

 
28

 
2

 
5

 
5

 
12

 
20

 
5

 
15

 
40

  Cincinnati Re
 
1

 

 
1

 
2

 
11

 

 
13

 
3

 
11

 

 
14

      Total property casualty
 
$
979

 
$
212

 
$
1,191

 
$
96

 
$
131

 
$
2

 
$
229

 
$
1,075

 
$
131

 
$
214

 
$
1,420

 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 

CINF Second-Quarter 2016 Supplemental Financial Data
15



Consolidated Cincinnati Insurance Companies
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 June 30, 2016
 
 
 
 
 
 
 
 
 
 
 
 
 
 
  Commercial casualty
 
$
77

 
$
40

 
$
117

 
$
18

 
$
6

 
$
(2
)
 
$
22

 
$
95

 
$
6

 
$
38

 
$
139

  Commercial property
 
130

 
9

 
139

 
103

 
(27
)
 
1

 
77

 
233

 
(27
)
 
10

 
216

  Commercial auto
 
81

 
16

 
97

 
9

 
20

 
3

 
32

 
90

 
20

 
19

 
129

  Workers' compensation
 
42

 
9

 
51

 
(1
)
 
1

 
(2
)
 
(2
)
 
41

 
1

 
7

 
49

  Other commercial
 
16

 
4

 
20

 
(4
)
 

 
(9
)
 
(13
)
 
12

 

 
(5
)
 
7

    Total commercial lines
 
346

 
78

 
424

 
125

 

 
(9
)
 
116

 
471

 

 
69

 
540

 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
  Personal auto
 
84

 
16

 
100

 
2

 
20

 
2

 
24

 
86

 
20

 
18

 
124

  Homeowners
 
68

 
6

 
74

 
4

 
10

 
2

 
16

 
72

 
10

 
8

 
90

  Other personal
 
16

 
1

 
17

 
(4
)
 
(4
)
 
1

 
(7
)
 
12

 
(4
)
 
2

 
10

    Total personal lines
 
168

 
23

 
191

 
2

 
26

 
5

 
33

 
170

 
26

 
28

 
224

 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
  Excess & surplus lines
 
13

 
5

 
18

 
(1
)
 
8

 
3

 
10

 
12

 
8

 
8

 
28

  Cincinnati Re
 
1

 

 
1

 
2

 
8

 

 
10

 
3

 
8

 

 
11

      Total property casualty
 
$
528

 
$
106

 
$
634

 
$
128

 
$
42

 
$
(1
)
 
$
169

 
$
656

 
$
42

 
$
105

 
$
803

 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
Ceded loss and loss expense incurred for the three months ended June 30, 2016
 
 
 
 
 
 
 
 
 
 
 
 
 
 
  Commercial casualty
 
$

 
$

 
$

 
$
4

 
$

 
$
1

 
$
5

 
$
4

 
$

 
$
1

 
$
5

  Commercial property
 

 

 

 
28

 

 

 
28

 
28

 

 

 
28

  Commercial auto
 

 

 

 

 

 

 

 

 

 

 

  Workers' compensation
 
5

 
(1
)
 
4

 
5

 
(1
)
 

 
4

 
10

 
(1
)
 
(1
)
 
8

  Other commercial
 

 

 

 
(1
)
 

 

 
(1
)
 
(1
)
 

 

 
(1
)
    Total commercial lines
 
5

 
(1
)
 
4

 
36

 
(1
)
 
1

 
36

 
41

 
(1
)
 

 
40

 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
  Personal auto
 

 

 

 
(1
)
 
1

 

 

 
(1
)
 
1

 

 

  Homeowners
 

 

 

 

 

 

 

 

 

 

 

  Other personal
 

 

 

 

 

 

 

 

 

 

 

    Total personal lines
 

 

 

 
(1
)
 
1

 

 

 
(1
)
 
1

 

 

 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
  Excess & surplus lines
 
1

 

 
1

 

 

 

 

 
1

 

 

 
1

  Cincinnati Re
 

 

 

 
1

 
2

 

 
3

 
1

 
2

 

 
3

      Total property casualty
 
$
6

 
$
(1
)
 
$
5

 
$
36

 
$
2

 
$
1

 
$
39

 
$
42

 
$
2

 
$

 
$
44

 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
Net loss and loss expense incurred for the three months ended June 30, 2016
 
 
 
 
 
 
 
 
 
 
 
 
 
 
  Commercial casualty
 
$
77

 
$
40

 
$
117

 
$
14

 
$
6

 
$
(3
)
 
$
17

 
$
91

 
$
6

 
$
37

 
$
134

  Commercial property
 
130

 
9

 
139

 
75

 
(27
)
 
1

 
49

 
205

 
(27
)
 
10

 
188

  Commercial auto
 
81

 
16

 
97

 
9

 
20

 
3

 
32

 
90

 
20

 
19

 
129

  Workers' compensation
 
37

 
10

 
47

 
(6
)
 
2

 
(2
)
 
(6
)
 
31

 
2

 
8

 
41

  Other commercial
 
16

 
4

 
20

 
(3
)
 

 
(9
)
 
(12
)
 
13

 

 
(5
)
 
8

    Total commercial lines
 
341

 
79

 
420

 
89

 
1

 
(10
)
 
80

 
430

 
1

 
69

 
500

 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
  Personal auto
 
84

 
16

 
100

 
3

 
19

 
2

 
24

 
87

 
19

 
18

 
124

  Homeowners
 
68

 
6

 
74

 
4

 
10

 
2

 
16

 
72

 
10

 
8

 
90

  Other personal
 
16

 
1

 
17

 
(4
)
 
(4
)
 
1

 
(7
)
 
12

 
(4
)
 
2

 
10

    Total personal lines
 
168

 
23

 
191

 
3

 
25

 
5

 
33

 
171

 
25

 
28

 
224

 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
  Excess & surplus lines
 
12

 
5

 
17

 
(1
)
 
8

 
3

 
10

 
11

 
8

 
8

 
27

  Cincinnati Re
 
1

 

 
1

 
1

 
6

 

 
7

 
2

 
6

 

 
8

      Total property casualty
 
$
522

 
$
107

 
$
629

 
$
92

 
$
40

 
$
(2
)
 
$
130

 
$
614

 
$
40

 
$
105

 
$
759

 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 

CINF Second-Quarter 2016 Supplemental Financial Data
16



Consolidated Cincinnati Insurance Companies
Quarterly Property Casualty Data
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
(Dollars in millions)
Three months ended
Six months ended
Nine months ended
Twelve months ended
 
12/31/16
9/30/16
6/30/16
3/31/16
12/31/15
9/30/15
6/30/15
3/31/15
6/30/16
6/30/15
9/30/16
9/30/15
12/31/16
12/31/15
Premiums
 
 
 
 
 
 
 
 
 
 
 
 
 
 
   Agency renewal written premiums


$
1,057

$
1,028

$
925

$
999

$
1,018

$
983

$
2,085

$
2,001


$
3,000


$
3,925

   Agency new business written premiums


143

125

140

138

138

116

268

254


392


532

   Cincinnati Re net written premiums


16

19

33




35





33

   Other written premiums


(22
)
(25
)
(43
)
(39
)
(14
)
(33
)
(47
)
(47
)

(86
)

(129
)
   Net written premiums – statutory*


$
1,194

$
1,147

$
1,055

$
1,098

$
1,142

$
1,066

$
2,341

$
2,208


$
3,306


$
4,361

   Unearned premium change


(80
)
(51
)
40

(22
)
(83
)
(25
)
(131
)
(108
)

(130
)

(90
)
   Earned premiums


$
1,114

$
1,096

$
1,095

$
1,076

$
1,059

$
1,041

$
2,210

$
2,100


$
3,176


$
4,271

Year over year change %
 
 
 
 
 
 
 
 
 
 
 
 
 
 
   Agency renewal written premiums


4
 %
5
%
2
 %
4
%
5
%
3
 %
4
%
4
 %

4
%

3
%
   Agency new business written premiums


4

8

15

10

4

(6
)
6

(1
)

3


6

   Cincinnati Re net written premiums


nm






nm






   Other written premiums


(57
)
24

(5
)
15

44

21


30


24


16

   Net written premiums – statutory*


5

8

7

6

6

3

6

4


5


5

Paid losses and loss expenses
 
 
 
 
 
 
 
 
 
 
 
 
 
 
   Losses paid


$
522

$
457

$
498

$
511

$
501

$
448

$
979

$
949


$
1,460


$
1,958

   Loss expenses paid


107

105

103

93

97

98

212

195


288


391

   Loss and loss expenses paid


$
629

$
562

$
601

$
604

$
598

$
546

$
1,191

$
1,144


$
1,748


$
2,349

Incurred losses and loss expenses
 
 
 
 
 
 
 
 
 
 
 
 
 
 
   Loss and loss expense incurred


$
759

$
661

$
616

$
613

$
654

$
689

$
1,420

$
1,343


$
1,956


$
2,572

   Loss and loss expenses paid as a % of incurred


82.9
 %
85.0
%
97.6
 %
98.5
%
91.4
%
79.2
 %
83.9
%
85.2
 %

89.4
%

91.3
%
Statutory combined ratio
 
 
 
 
 
 
 
 
 
 
 
 
 
 
   Loss ratio


58.8
 %
50.2
%
45.3
 %
46.8
%
52.7
%
54.4
 %
54.5
%
53.6
 %

51.3
%

49.8
%
   Loss adjustment expense ratio


9.4

10.1

11.0

10.1

9.1

11.7

9.7

10.3


10.2


10.4

   Net underwriting expense ratio


29.7

29.9

32.3

30.6

28.9

30.0

29.9

29.4


29.8


30.4

   Statutory combined ratio


97.9
 %
90.2
%
88.6
 %
87.5
%
90.7
%
96.1
 %
94.1
%
93.3
 %

91.3
%

90.6
%
   Contribution from catastrophe losses


14.8

3.1

1.2

2.5

7.5

4.1

9.0

5.8


4.7


3.7

   Statutory combined ratio excl. catastrophe losses


83.1
 %
87.1
%
87.4
 %
85.0
%
83.2
%
92.0
 %
85.1
%
87.5
 %

86.6
%

86.9
%
GAAP combined ratio
 
 
 
 
 
 
 
 
 
 
 
 
 
 
   GAAP combined ratio


99.3
 %
91.4
%
87.0
 %
87.8
%
92.4
%
97.5
 %
95.4
%
94.9
 %

92.5
%

91.1
%
   Contribution from catastrophe losses


14.8

3.1

1.2

2.5

7.5

4.1

9.0

5.8


4.7


3.7

   GAAP combined ratio excl. catastrophe losses


84.5
 %
88.3
%
85.8
 %
85.3
%
84.9
%
93.4
 %
86.4
%
89.1
 %

87.8
%

87.4
%
*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 Second-Quarter 2016 Supplemental Financial Data
17



Cincinnati Insurance Companies
Quarterly Property Casualty Data - Commercial Lines
 
(Dollars in millions)
Three months ended
Six months ended
Nine months ended
Twelve months ended
 
12/31/16
9/30/16
6/30/16
3/31/16
12/31/15
9/30/15
6/30/15
3/31/15
6/30/16
6/30/15
9/30/16
9/30/15
12/31/16
12/31/15
Premiums
 
 
 
 
 
 
 
 
 
 
 
 
 
 
   Agency renewal written premiums


$
718

$
758

$
649

$
678

$
699

$
730

$
1,476

$
1,429


$
2,107


$
2,756

   Agency new business written premiums


93

87

97

96

93

79

180

172


268


365

   Other written premiums


(14
)
(18
)
(34
)
(31
)
(5
)
(26
)
(32
)
(31
)

(62
)

(96
)
   Net written premiums – statutory*


$
797

$
827

$
712

$
743

$
787

$
783

$
1,624

$
1,570


$
2,313


$
3,025

   Unearned premium change


(26
)
(67
)
49

14

(42
)
(50
)
(93
)
(92
)

(78
)

(29
)
   Earned premiums


$
771

$
760

$
761

$
757

$
745

$
733

$
1,531

$
1,478


$
2,235


$
2,996

Year over year change %
 
 
 
 
 
 
 
 
 
 
 
 
 
 
   Agency renewal written premiums


3
 %
4
%
1
 %
4
%
4
 %
2
 %
3
 %
3
 %

4
 %

3
%
   Agency new business written premiums



10

13

8

(2
)
(12
)
5

(7
)

(2
)

1

   Other written premiums


(180
)
31

(6
)
14

69

19

(3
)
35


26


17

   Net written premiums – statutory*


1

6

2

6

5

2

3

3


4


4

Paid losses and loss expenses
 
 
 
 
 
 
 
 
 
 
 
 
 
 
   Losses paid


$
342

$
300

$
331

$
324

$
329

$
303

$
642

$
632


$
956


$
1,287

   Loss expenses paid


78

76

76

68

71

73

154

144


212


288

   Loss and loss expenses paid


$
420

$
376

$
407

$
392

$
400

$
376

$
796

$
776


$
1,168


$
1,575

Incurred losses and loss expenses
 
 
 
 
 
 
 
 
 
 
 
 
 
 
   Loss and loss expense incurred


$
500

$
469

$
419

$
398

$
417

$
474

$
969

$
891


$
1,289


$
1,708

   Loss and loss expenses paid as a % of incurred


84.0
 %
80.2
%
97.1
 %
98.5
%
95.9
 %
79.3
 %
82.1
 %
87.1
 %

90.6
 %

92.2
%
Statutory combined ratio
 
 
 
 
 
 
 
 
 
 
 
 
 
 
   Loss ratio


56.0
 %
49.9
%
43.3
 %
42.2
%
46.9
 %
52.2
 %
53.0
 %
49.6
 %

47.1
 %

46.1
%
   Loss adjustment expense ratio


8.9

11.8

11.8

10.2

9.1

12.5

10.3

10.7


10.5


10.9

   Net underwriting expense ratio


30.9

29.7

33.5

32.2

29.9

29.9

30.3

29.9


30.6


31.3

   Statutory combined ratio


95.8
 %
91.4
%
88.6
 %
84.6
%
85.9
 %
94.6
 %
93.6
 %
90.2
 %

88.2
 %

88.3
%
   Contribution from catastrophe losses


16.6

3.4

1.0

1.4

5.9

4.0

10.0

5.0


3.8


3.1

   Statutory combined ratio excl. catastrophe losses


79.2
 %
88.0
%
87.6
 %
83.2
%
80.0
 %
90.6
 %
83.6
 %
85.2
 %

84.4
 %

85.2
%
GAAP combined ratio
 
 
 
 
 
 
 
 
 
 
 
 
 
 
   GAAP combined ratio


96.8
 %
93.6
%
86.8
 %
84.0
%
87.2
 %
96.6
 %
95.2
 %
91.9
 %

89.2
 %

88.6
%
   Contribution from catastrophe losses


16.6

3.4

1.0

1.4

5.9

4.0

10.0

5.0


3.8


3.1

   GAAP combined ratio excl. catastrophe losses


80.2
 %
90.2
%
85.8
 %
82.6
%
81.3
 %
92.6
 %
85.2
 %
86.9
 %

85.4
 %

85.5
%
*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 Second-Quarter 2016 Supplemental Financial Data
18



Cincinnati Insurance Companies
Quarterly Property Casualty Data - Personal Lines
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
(Dollars in millions)
Three months ended
Six months ended
Nine months ended
Twelve months ended
 
12/31/16
9/30/16
6/30/16
3/31/16
12/31/15
9/30/15
6/30/15
3/31/15
6/30/16
6/30/15
9/30/16
9/30/15
12/31/16
12/31/15
Premiums
 
 
 
 
 
 
 
 
 
 
 
 
 
 
   Agency renewal written premiums


$
302

$
236

$
245

$
288

$
285

$
223

$
538

$
508


$
796


$
1,041

   Agency new business written premiums


34

25

27

30

30

24

59

54


84


111

   Other written premiums


(6
)
(5
)
(6
)
(6
)
(6
)
(6
)
(11
)
(12
)

(18
)

(24
)
   Net written premiums – statutory*


$
330

$
256

$
266

$
312

$
309

$
241

$
586

$
550


$
862


$
1,128

   Unearned premium change


(42
)
27

14

(35
)
(37
)
27

(15
)
(10
)

(45
)

(31
)
   Earned premiums


$
288

$
283

$
280

$
277

$
272

$
268

$
571

$
540


$
817


$
1,097

Year over year change %
 
 
 
 
 
 
 
 
 
 
 
 
 
 
   Agency renewal written premiums


6
%
6
%
5
%
4
%
3
%
2
%
6
%
3
%

3
%

4
%
   Agency new business written premiums


13

4

13

30

25

14

9

20


24


21

   Other written premiums



17

25

14


25

8

14


14


17

   Net written premiums – statutory*


7

6

7

6

5

4

7

5


5


6

Paid losses and loss expenses
 
 
 
 
 
 
 
 
 
 
 
 
 
 
   Losses paid


$
168

$
151

$
160

$
180

$
165

$
139

$
319

$
304


$
484


$
644

   Loss expenses paid


23

24

23

20

22

22

47

44


64


87

   Loss and loss expenses paid


$
191

$
175

$
183

$
200

$
187

$
161

$
366

$
348


$
548


$
731

Incurred losses and loss expenses
 
 
 
 
 
 
 
 
 
 
 
 
 
 
   Loss and loss expense incurred


$
224

$
173

$
184

$
198

$
216

$
191

$
397

$
407


$
605


$
789

   Loss and loss expenses paid as a % of incurred


85.3
%
101.2
%
99.5
%
101.0
%
86.6
%
84.3
%
92.2
%
85.5
%

90.6
%

92.6
%
Statutory combined ratio
 
 
 
 
 
 
 
 
 
 
 
 
 
 
   Loss ratio


68.5
%
56.2
%
57.7
%
62.5
%
71.1
%
61.9
%
62.4
%
66.6
%

65.2
%

63.3
%
   Loss adjustment expense ratio


9.5

4.7

8.0

9.0

8.5

9.1

7.1

8.8


8.8


8.6

   Net underwriting expense ratio


27.2

31.1

29.4

27.0

26.2

30.4

28.9

28.0


27.7


28.1

   Statutory combined ratio


105.2
%
92.0
%
95.1
%
98.5
%
105.8
%
101.4
%
98.4
%
103.4
%

101.7
%

100.0
%
   Contribution from catastrophe losses


12.4

3.0

1.8

5.6

12.6

4.9

7.7

8.8


7.7


6.2

   Statutory combined ratio excl. catastrophe losses


92.8
%
89.0
%
93.3
%
92.9
%
93.2
%
96.5
%
90.7
%
94.6
%

94.0
%

93.8
%
GAAP combined ratio
 
 
 
 
 
 
 
 
 
 
 
 
 
 
   GAAP combined ratio


107.5
%
90.1
%
94.0
%
100.9
%
109.2
%
101.4
%
98.9
%
105.3
%

103.8
%

101.3
%
   Contribution from catastrophe losses


12.4

3.0

1.8

5.6

12.6

4.9

7.7

8.8


7.7


6.2

   GAAP combined ratio excl. catastrophe losses


95.1
%
87.1
%
92.2
%
95.3
%
96.6
%
96.5
%
91.2
%
96.5
%

96.1
%

95.1
%
*Dollar amounts shown are rounded to millions; certain amounts may not add due to rounding. Ratios are calculated based on whole dollar amounts. The sum of quarterly amounts may not equal the full year as each is computed
 independently.
*nm - Not meaningful
*Statutory data prepared in accordance with statutory accounting rules as defined by the National Association of Insurance Commissioners and filed with the appropriate regulatory bodies.


CINF Second-Quarter 2016 Supplemental Financial Data
19



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
 
12/31/16
9/30/16
6/30/16
3/31/16
12/31/15
9/30/15
6/30/15
3/31/15
6/30/16
6/30/15
9/30/16
9/30/15
12/31/16
12/31/15
Premiums
 
 
 
 
 
 
 
 
 
 
 
 
 
 
   Agency renewal written premiums


$
37

$
34

$
31

$
33

$
34

$
30

$
71

$
64


$
97


$
128

   Agency new business written premiums


16

13

16

12

15

13

29

28


40


56

   Other written premiums


(2
)
(2
)
(3
)
(2
)
(3
)
(1
)
(4
)
(4
)

(6
)

(9
)
   Net written premiums – statutory*


$
51

$
45

$
44

$
43

$
46

$
42

$
96

$
88


$
131


$
175

   Unearned premium change


(6
)
(2
)

(1
)
(4
)
(2
)
(8
)
(6
)

(7
)

(7
)
   Earned premiums


$
45

$
43

$
44

$
42

$
42

$
40

$
88

$
82


$
124


$
168

Year over year change %
 
 
 
 
 
 
 
 
 
 
 
 
 
 
   Agency renewal written premiums


9
%
13
 %
11
 %
14
 %
17
%
20
%
11
%
19
%

17
%

15
%
   Agency new business written premiums


7


33

(8
)
7

8

4

8


3


10

   Other written premiums


33

(100
)
(200
)
33


50

0

20


25



   Net written premiums – statutory*


11

7

13

10

15

20

9

17


15


14

Paid losses and loss expenses
 
 
 
 
 
 
 
 
 
 
 
 
 
 
   Losses paid


$
12

$
6

$
6

$
8

$
8

$
5

$
18

$
13


$
21


$
27

   Loss expenses paid


5

5

5

4

3

4

10

7


11


16

   Loss and loss expenses paid


$
17

$
11

$
11

$
12

$
11

$
9

$
28

$
20


$
32


$
43

Incurred losses and loss expenses
 
 
 
 
 
 
 
 
 
 
 
 
 
 
   Loss and loss expense incurred


$
27

$
13

$
8

$
17

$
21

$
24

$
40

$
45


$
62


$
70

   Loss and loss expenses paid as a % of incurred


63.0
%
84.6
 %
137.5
 %
70.6
 %
52.4
%
37.5
%
70.0
%
44.4
%

51.6
%

61.4
%
Statutory combined ratio
 
 
 
 
 
 
 
 
 
 
 
 
 
 
   Loss ratio


40.0
%
15.1
 %
1.1
 %
26.9
 %
36.1
%
44.9
%
27.9
%
40.4
%

35.8
%

26.7
%
   Loss adjustment expense ratio


18.0

16.6

17.8

15.0

13.5

14.5

17.3

14.0


14.3


15.2

   Net underwriting expense ratio


29.9

30.3

31.8

29.4

29.1

29.9

30.1

29.5


29.5


30.0

   Statutory combined ratio


87.9
%
62.0
 %
50.7
 %
71.3
 %
78.7
%
89.3
%
75.3
%
83.9
%

79.6
%

71.9
%
   Contribution from catastrophe losses


3.2

0.2

0.1

0.4

0.5

0.9

1.8

0.7


0.6


0.4

   Statutory combined ratio excl. catastrophe losses


84.7
%
61.8
 %
50.6
 %
70.9
 %
78.2
%
88.4
%
73.5
%
83.2
%

79.0
%

71.5
%
GAAP combined ratio
 
 
 
 
 
 
 
 
 
 
 
 
 
 
   GAAP combined ratio


87.4
%
61.1
 %
48.1
 %
69.9
 %
76.0
%
88.3
%
74.6
%
82.1
%

77.9
%

70.0
%
   Contribution from catastrophe losses


3.2

0.2

0.1

0.4

0.5

0.9

1.8

0.7


0.6


0.4

   GAAP combined ratio excl. catastrophe losses


84.2
%
60.9
 %
48.0
 %
69.5
 %
75.5
%
87.4
%
72.8
%
81.4
%

77.3
%

69.6
%
*Dollar amounts shown are rounded to millions; certain amounts may not add due to rounding. Ratios are calculated based on whole dollar amounts. The sum of quarterly amounts may not equal the full year as each is computed
 independently.
*nm - Not meaningful
*Statutory data prepared in accordance with statutory accounting rules as defined by the National Association of Insurance Commissioners and filed with the appropriate regulatory bodies.


CINF Second-Quarter 2016 Supplemental Financial Data
20



The Cincinnati Life Insurance Company
Statutory Statements of Income
 
 
 
 
 
 
 
 
 
 
For the Three Months Ended June 30,
For the Six Months Ended June 30,
(Dollars in millions)
2016
2015
Change
% Change
2016
2015
Change
% Change
Net premiums written
$
71

$
64

$
7

11

$
140

$
125

$
15

12

Net investment income
39

38

1

3

79

76

3

4

Amortization of interest maintenance reserve
1

1



2

2



Commissions and expense allowances on reinsurance ceded
2

2



3

3



Income from fees associated with separate accounts
2

1

1

100

3

2

1

50

Total revenues
$
115

$
106

$
9

8

$
227

$
208

$
19

9

 
 
 
 
 
 
 
 
 
Death benefits and matured endowments
$
24

$
21

$
3

14

$
53

$
46

$
7

15

Annuity benefits
16

15

1

7

34

30

4

13

Disability benefits and benefits under accident and health contracts
1

1



1

1



Surrender benefits and group conversions
4

4


0

9

8

1

13

Interest and adjustments on deposit-type contract funds
1

3

(2
)
(67
)
4

5

(1
)
(20
)
Increase in aggregate reserves for life and accident and health contracts
52

44

8

18

93

85

8

9

Total benefit expenses
$
98

$
88

$
10

11

$
194

$
175

$
19

11

 
 
 
 
 
 
 
 
 
Commissions
$
11

$
10

$
1

10

$
20

$
18

$
2

11

General insurance expenses and taxes
11

11



22

21

1

5

Increase in loading on deferred and uncollected premiums
(3
)
(2
)
(1
)
(50
)
(3
)

(3
)
nm

Net transfers from separate accounts
(2
)

(2
)
nm

(4
)

(4
)
nm

Total underwriting expenses
$
17

$
19

$
(2
)
(11
)
$
35

$
39

$
(4
)
(10
)
 
 
 
 
 
 
 
 
 
Federal and foreign income tax benefit

(1
)
1

100

(2
)
(3
)
1

33

 
 
 
 
 
 
 
 
 
Net loss from operations before realized capital gains
$

$

$

nm

$

$
(3
)
$
3

100

 
 
 
 
 
 
 
 
 
Realized gains and losses net of capital gains tax, net

(1
)
1

100

2

(1
)
3

nm

 
 
 
 
 
 
 
 
 
Net income (loss) (statutory)
$

$
(1
)
$
1

100

$
2

$
(4
)
$
6

nm

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


CINF Second-Quarter 2016 Supplemental Financial Data
21