EX-99.2 3 exhibit9923q16.htm EXHIBIT 99.2 Exhibit


Cincinnati Financial Corporation
Supplemental Financial Data
for the period ending September 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 October 24, 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 Third-Quarter 2016 Supplemental Financial Data
1



 
Cincinnati Financial Corporation
 
Supplemental Financial Data
 
for the period ending September 30, 2016
 
 
 
 
 
Page
 
Definitions of Non-GAAP Information and Reconciliation to Comparable GAAP Measures
3
 
 
 
Consolidated
 
 
Quick Reference
4
 
CFC and Subsidiaries Consolidation – Nine Months Ended September 30, 2016
5
 
CFC and Subsidiaries Consolidation – Three Months Ended September 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 – Nine Months Ended September 30, 2016
15
 
Loss and Loss Expense Analysis – Three Months Ended September 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 Third-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 Third-Quarter 2016 Supplemental Financial Data
3



Cincinnati Financial Corporation
Quick Reference
 
Third Quarter 2016
(all data shown is for the three months ended or as of September 30, 2016)
 
 
 
 
 
 
 
 
 
(Dollars in millions except per share data)
9/30/2016
 
Year over
year
change %
 
 
9/30/2016
 
Year over
year
change %
Revenues:
 
 
 
 
Benefits and expenses:
 
 
 
 
 
 
 
 
 
 
 
 
Commercial lines net written premiums
$
777

 
5

 
Commercial lines loss and loss expenses
$
456

 
15

Personal lines net written premiums
329

 
5

 
Personal lines loss and loss expenses
217

 
10

Excess & surplus lines net written premiums
48

 
12

 
Excess & surplus lines loss and loss expenses
15

 
(12
)
Cincinnati Re net written premiums
21

 
nm

 
Cincinnati Re loss and loss expenses
2

 
nm

   Property casualty net written premiums
$
1,175

 
7

 
Life and health contract holders' benefits incurred
63

 
11

Life and accident and health net written premiums
$
57

 
6

 
Underwriting, acquisition and insurance expenses
380

 
9

Annuity net written premiums
10

 
19

 
Interest expenses
13

 
(7
)
   Life, annuity and accident and health net written premiums
$
67

 
8

 
Other operating expenses
3

 
0

Commercial lines net earned premiums
$
779

 
3

 
Total benefits & expenses
$
1,149

 
11

Personal lines net earned premiums
293

 
6

 
Income before income taxes
253

 
4

Excess & surplus lines net earned premiums
48

 
14

 
Total income tax
73

 
6

Cincinnati Re net earned premiums
13

 
nm

 
 
 
 
 
Property casualty net earned premiums
$
1,133

 
5

 
Balance Sheet:
 
 
 
Life and accident and health net earned premiums
58

 
14

 
 
 
 
 
Investment income
148

 
3

 
Fixed maturity investments
$
10,257

 
 
Realized investment gains and losses, net
56

 
nm

 
Equity securities
5,304

 
 
Fee revenue
5

 
25

 
Other investments
81

 
 
Other revenue
2

 
100

 
  Total invested assets
$
15,642

 
 
Total revenues
1,402

 
10

 
 
 
 
 
 
 
 
 
 
Loss and loss expense reserves
$
4,991

 
 
 
 
 
 
 
Life policy and investment contract reserves
2,641

 
 
 
 
 
 
 
Long-term debt and capital lease obligations
827

 
 
Income:
 
 
 
 
Shareholders' equity
7,121

 
 
Net income
$
180

 
3

 
 
 
 
 
Realized investment gains, net
56

 
nm

 
Key ratios:
 
 
 
Income tax on unrealized investment gains
(19
)
 
nm

 
 
 
 
 
Realized investment gains, after tax
37

 
nm

 
Commercial lines GAAP combined ratio
90.8
%
 
 
Operating income
143

 
(17
)
 
Personal lines GAAP combined ratio
103.4

 
 
 
 
 
 
 
Excess & surplus lines GAAP combined ratio
61.3

 
 
 
 
 
 
 
Cincinnati Re GAAP combined ratio
53.3

 
 
Per share (diluted):
 
 
 
 
Property casualty GAAP combined ratio
92.4

 
 
 
 
 
 
 
 
 
 
 
Net income
$
1.08

 
3

 
Commercial lines STAT combined ratio
91.1
%
 
 
Realized investment gains, net
0.34

 
nm

 
Personal lines STAT combined ratio
101.3

 
 
Income tax on unrealized investment gains
(0.12
)
 
nm

 
Excess & surplus lines STAT combined ratio
62.7

 
 
Realized investment gains, after tax
0.22

 
nm

 
Cincinnati Re STAT combined ratio
49.4

 
 
Operating income
0.86

 
(17
)
 
Property casualty STAT combined ratio
91.9

 
 
Book value
43.24

 
12

 
 
 
 
 
Weighted average shares outstanding
166.8

 
1

 
Value creation ratio
3.2
%
 
 

CINF Third-Quarter 2016 Supplemental Financial Data
4



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

$
3,462

$

$

$

$
3,462

    Life


220



220

    Premiums ceded

(119
)
(45
)


(164
)
      Total earned premium

3,343

175



3,518

  Investment income, net of expenses
38

287

117



442

  Realized investment gains, net
42

115

4



161

  Fee revenues

7

4



11

  Other revenues
11

1


4

(11
)
5

Total revenues
$
91

$
3,753

$
300

$
4

$
(11
)
$
4,137

 
 
 
 
 
 
 
Benefits & expenses
 
 
 
 
 
 
  Losses & contract holders' benefits
$

$
2,161

$
228

$

$
(1
)
$
2,388

  Reinsurance recoveries

(51
)
(40
)

1

(90
)
  Underwriting, acquisition and insurance expenses

1,044

62



1,106

  Interest expense
39





39

  Other operating expenses
21



1

(12
)
10

Total expenses
$
60

$
3,154

$
250

$
1

$
(12
)
$
3,453

 
 
 
 
 
 
 
Income before income taxes
$
31

$
599

$
50

$
3

$
1

$
684

 
 
 
 
 
 
 
Provision (benefit) for income taxes
 
 
 
 
 
 
  Current operating income
$
(18
)
$
139

$
(5
)
$
1

$

$
117

  Capital gains/losses
14

41

1



56

  Deferred
6

(8
)
22



20

Total provision for income taxes
$
2

$
172

$
18

$
1

$

$
193

 
 
 
 
 
 
 
Net income - current year
$
29

$
427

$
32

$
2

$
1

$
491

 
 
 
 
 
 
 
Net income - prior year
$
7

$
435

$
31

$
1

$
4

$
478

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


CINF Third-Quarter 2016 Supplemental Financial Data
5



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

$
1,175

$

$

$

$
1,175

    Life


74



74

    Premiums ceded

(42
)
(16
)


(58
)
      Total earned premium

1,133

58



1,191

  Investment income, net of expenses
12

96

40



148

  Realized investment gains, net
23

30

3



56

  Fee revenues

3

2



5

  Other revenues
3



2

(3
)
2

Total revenues
$
38

$
1,262

$
103

$
2

$
(3
)
$
1,402

 
 
 
 
 
 
 
Benefits & expenses
 
 
 
 
 
 
  Losses & contract holders' benefits
$

$
700

$
72

$

$
(1
)
$
771

  Reinsurance recoveries

(10
)
(9
)

1

(18
)
  Underwriting, acquisition and insurance expenses

356

24



380

  Interest expense
13





13

  Other operating expenses
7




(4
)
3

Total expenses
$
20

$
1,046

$
87

$

$
(4
)
$
1,149

 
 
 
 
 
 
 
Income before income taxes
$
18

$
216

$
16

$
2

$
1

$
253

 
 
 
 
 
 
 
Provision (benefit) for income taxes
 
 
 
 
 
 
  Current operating income
$
(11
)
$
52

$
(1
)
$
1

$

$
41

  Capital gains/losses
7

11

1



19

  Deferred
7


6



13

Total provision for income taxes
$
3

$
63

$
6

$
1

$

$
73

 
 
 
 
 
 
 
Net income - current year
$
15

$
153

$
10

$
1

$
1

$
180

 
 
 
 
 
 
 
Net income - prior year
$
1

$
161

$
11

$

$
1

$
174

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


CINF Third-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)

$
6,843

$
6,758

$
6,607

$
6,435

$
6,472

$
6,435

$
6,325

   Equities (fair value)

3,474

3,443

3,222

3,101

2,961

3,108

3,108

   Fixed maturities - pretax net unrealized gain

384

414

301

234

283

280

387

   Equities - pretax net unrealized gain

1,438

1,395

1,302

1,203

1,063

1,297

1,397

   Loss and loss expense reserves - STAT

4,639

4,611

4,480

4,382

4,366

4,357

4,302

   Equity - GAAP

5,926

5,848

5,655

5,444

5,397

5,485

5,593

   Surplus - STAT

4,679

4,600

4,534

4,413

4,324

4,419

4,436

 
 
 
 
 
 
 
 
 
The Cincinnati Life Insurance Company
 
 
 
 
 
 
 
 
   Fixed maturities (fair value)

$
3,354

$
3,320

$
3,215

$
3,154

$
3,221

$
3,176

$
3,199

   Equities (fair value)

9

9

9

9

9

8

9

   Fixed maturities - pretax net unrealized gain

196

186

124

76

133

151

220

   Equities - pretax net unrealized gain

4

4

4

4

4

3

4

   Equity - GAAP

979

962

911

872

897

896

927

   Surplus - STAT

202

205

207

208

215

217

219

 
 
 
 
 
 
 
 
 


CINF Third-Quarter 2016 Supplemental Financial Data
7



Consolidated Cincinnati Insurance Companies
Statutory Statements of Income
 
 
 
 
 
 
 
 
 
 
For the Three Months Ended September 30,
For the Nine Months Ended September 30,
(Dollars in millions)
2016
2015
Change
% Change
2016
2015
Change
% Change
Underwriting income
 
 
 
 
 
 
 
 
Net premiums written
$
1,175

$
1,098

$
77

7

$
3,516

$
3,306

$
210

6

Unearned premiums increase
42

22

20

91

173

130

43

33

Earned premiums
$
1,133

$
1,076

$
57

5

$
3,343

$
3,176

$
167

5

 
 
 
 
 
 
 
 
 
Losses incurred
$
571

$
504

$
67

13

$
1,777

$
1,629

$
148

9

Defense and cost containment expenses incurred
54

53

1

2

138

152

(14
)
(9
)
Adjusting and other expenses incurred
65

56

9

16

195

175

20

11

Other underwriting expenses incurred
359

332

27

8

1,051

975

76

8

Workers compensation dividend incurred
5

4

1

25

12

11

1

9

 
 
 
 
 
 
 
 
 
     Total underwriting deductions
$
1,054

$
949

$
105

11

$
3,173

$
2,942

$
231

8

Net underwriting profit
$
79

$
127

$
(48
)
(38
)
$
170

$
234

$
(64
)
(27
)
 
 
 
 
 
 
 
 
 
Investment income
 
 
 
 
 
 
 
 
Gross investment income earned
$
98

$
95

$
3

3

$
292

$
282

$
10

4

Net investment income earned
96

93

3

3

287

277

10

4

Net realized capital gains
22

3

19

633

81

63

18

29

     Net investment gains (net of tax)
$
118

$
96

$
22

23

$
368

$
340

$
28

8

 
 
 
 
 
 
 
 
 
     Other income
$
2

$
2

$


$
5

$
5

$


 
 
 
 
 
 
 
 
 
Net income before federal income taxes
$
199

$
225

$
(26
)
(12
)
$
543

$
579

$
(36
)
(6
)
Federal and foreign income taxes incurred
$
52

$
67

$
(15
)
(22
)
$
140

$
151

$
(11
)
(7
)
     Net income (statutory)
$
147

$
158

$
(11
)
(7
)
$
403

$
428

$
(25
)
(6
)
*Dollar amounts shown are rounded to millions; certain amounts may not add due to rounding.
*nm - Not meaningful
*Statutory data prepared in accordance with statutory accounting rules as defined by the National Association of Insurance Commissioners and filed with the appropriate regulatory bodies.

    

CINF Third-Quarter 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

$
10

$
23

$

$
4

$
8

$
5

$
12

$
23

$
17

$
33

$
25


$
29

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

46

34

42

57

43

24

37

76

61

122

104


161

Large loss prior accident year reserve development

1

3


(3
)
19

(4
)
15

3

11

4

30


27

   Total large losses incurred

$
57

$
60

$
42

$
58

$
70

$
25

$
64

$
102

$
89

$
159

$
159


$
217

Losses incurred but not reported

(7
)
34

73

20

(31
)
38

43

107

81

100

50


70

Other losses excluding catastrophe losses

467

399

402

406

441

417

418

801

835

1,269

1,276


1,682

Catastrophe losses

53

163

33

12

24

78

42

196

120

249

144


156

   Total losses incurred

$
570

$
656

$
550

$
496

$
504

$
558

$
567

$
1,206

$
1,125

$
1,777

$
1,629


$
2,125

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

$
10

$
23

$

$
4

$
8

$
5

$
12

$
23

$
17

$
33

$
25


$
29

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

34

33

36

48

26

14

24

69

38

103

64


112

Large loss prior accident year reserve development

5

4

(1
)
(3
)
17

(4
)
15

3

11

8

28


25

   Total large losses incurred

$
49

$
60

$
35

$
49

$
51

$
15

$
51

$
95

$
66

$
144

$
117


$
166

Losses incurred but not reported

4

2

64

20

(17
)
17

31

66

48

70

31


51

Other losses excluding catastrophe losses

287

244

255

253

277

274

272

499

546

786

823


1,076

Catastrophe losses

28

126

25

7

9

43

29

151

72

179

81


88

   Total losses incurred

$
368

$
432

$
379

$
329

$
320

$
349

$
383

$
811

$
732

$
1,179

$
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

10


6

8

15

10

12

6

22

16

37


45

Large loss prior accident year reserve development

(3
)
(2
)
1





(1
)

(4
)



   Total large losses incurred

$
7

$
(2
)
$
7

$
8

$
15

$
10

$
12

$
5

$
22

$
12

$
37


$
45

Losses incurred but not reported

(9
)
23

11

9

(12
)
14

7

34

21

25

9


18

Other losses excluding catastrophe losses

168

141

133

141

155

136

134

274

270

442

425


566

Catastrophe losses

25

35

8

4

15

34

13

43

47

68

62


66

   Total losses incurred

$
191

$
197

$
159

$
162

$
173

$
194

$
166

$
356

$
360

$
547

$
533


$
695

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

$

$

$

$

$

$

$

$

$

$

$


$

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

2

1


1

2


1

1

1

3

3


4

Large loss prior accident year reserve development

(1
)
1


1

2



1



2


3

   Total large losses incurred

$
1

$
2

$

$
2

$
4

$

$
1

$
2

$
1

$
3

$
5


$
7

Losses incurred but not reported

(2
)
9

(2
)
(8
)
(2
)
7

5

7

12

5

10


2

Other losses excluding catastrophe losses

11

5

9

7

9

7

12

14

19

25

28


35

Catastrophe losses


2




1


2

1

2

1


1

   Total losses incurred

$
10

$
18

$
7

$
1

$
11

$
15

$
18

$
25

$
33

$
35

$
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 Third-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

0.9
 %
2.0
 %
 %
0.5
 %
0.7
 %
0.5
 %
1.0
%
1.0
 %
0.8
%
1.0
 %
0.8
%
 
0.7
%
Current accident year losses $1,000,000-$5,000,000

4.1

3.1

3.8

5.2

4.1

2.1

3.6

3.5

2.9

3.6

3.3

 
3.8

Large loss prior accident year reserve development

0.2

0.3


(0.2
)
1.7

(0.3
)
1.4

0.1

0.5

0.1

0.9

 
0.6

   Total large loss ratio

5.2
 %
5.4
 %
3.8
 %
5.5
 %
6.5
 %
2.3
 %
6.0
%
4.6
 %
4.2
%
4.7
 %
5.0
%
 
5.1
%
Losses incurred but not reported

(0.7
)
3.1

6.6

1.9

(2.9
)
3.6

4.2

4.8

3.9

3.0

1.6

 
1.6

Other losses excluding catastrophe losses

41.3

35.7

36.8

36.9

40.9

39.6

40.1

36.2

39.8

38.1

40.2

 
39.5

Catastrophe losses

4.7

14.6

3.0

1.0

2.3

7.3

4.1

8.9

5.7

7.4

4.5

 
3.6

   Total loss ratio

50.5
 %
58.8
 %
50.2
 %
45.3
 %
46.8
 %
52.8
 %
54.4
%
54.5
 %
53.6
%
53.2
 %
51.3
%
 
49.8
%
Commercial Lines
 
 
 
 
 
 
 
 
 
 
 
 
 
 
Current accident year losses greater than $5,000,000

1.3
 %
2.9
 %
 %
0.7
 %
1.0
 %
0.7
 %
1.6
%
1.5
 %
1.2
%
1.4
 %
1.1
%
 
1.0
%
Current accident year losses $1,000,000-$5,000,000

4.4

4.2

4.8

6.2

3.7

1.7

3.3

4.5

2.6

4.4

2.9

 
3.7

Large loss prior accident year reserve development

0.8

0.6

(0.2
)
(0.4
)
2.3

(0.5
)
2.0

0.2

0.7

0.4

1.3

 
0.8

   Total large loss ratio

6.5
 %
7.7
 %
4.6
 %
6.5
 %
7.0
 %
1.9
 %
6.9
%
6.2
 %
4.5
%
6.2
 %
5.3
%
 
5.5
%
Losses incurred but not reported

0.4

0.3

8.4

2.8

(2.4
)
2.2

4.3

4.3

3.2

3.0

1.3

 
1.7

Other losses excluding catastrophe losses

36.7

31.6

33.6

33.1

36.3

37.0

37.1

32.6

37.0

34.1

36.8

 
35.9

Catastrophe losses

3.7

16.4

3.3

0.9

1.3

5.8

4.0

9.9

4.9

7.8

3.7

 
3.0

   Total loss ratio

47.3
 %
56.0
 %
49.9
 %
43.3
 %
42.2
 %
46.9
 %
52.3
%
53.0
 %
49.6
%
51.1
 %
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

3.5


1.9

3.1

5.2

3.5

4.5

1.0

4.1

1.8

4.5

 
4.1

Large loss prior accident year reserve development

(1.1
)
(0.7
)
0.5


(0.2
)
0.1


(0.1
)

(0.4
)

 

   Total large loss ratio

2.4
 %
(0.7
)%
2.4
 %
3.1
 %
5.0
 %
3.6
 %
4.5
%
0.9
 %
4.1
%
1.4
 %
4.5
%
 
4.1
%
Losses incurred but not reported

(3.2
)
8.1

3.8

3.1

(4.2
)
5.1

2.7

6.0

3.9

2.9

1.1

 
1.6

Other losses excluding catastrophe losses

57.7

48.9

47.1

49.9

56.3

50.0

49.9

47.9

49.8

51.2

52.0

 
51.6

Catastrophe losses

8.2

12.2

2.9

1.6

5.4

12.5

4.9

7.6

8.7

7.8

7.6

 
6.0

   Total loss ratio

65.1
 %
68.5
 %
56.2
 %
57.7
 %
62.5
 %
71.2
 %
62.0
%
62.4
 %
66.5
%
63.3
 %
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

4.4

2.2


2.3

4.8


2.5

1.1

1.2

2.3

2.5

 
2.4

Large loss prior accident year reserve development

(2.0
)
1.7

(0.4
)
1.5

5.0



0.7


(0.3
)
1.7

 
1.7

   Total large loss ratio

2.4
 %
3.9
 %
(0.4
)%
3.8
 %
9.8
 %
 %
2.5
%
1.8
 %
1.2
%
2.0
 %
4.2
%
 
4.1
%
Losses incurred but not reported

(2.9
)
20.3

(5.4
)
(19.5
)
(4.4
)
18.3

11.8

7.8

15.1

4.1

8.4

 
1.0

Other losses excluding catastrophe losses

21.8

12.7

20.8

16.8

21.2

17.5

29.9

16.6

23.5

18.4

22.7

 
21.2

Catastrophe losses

0.1

3.1

0.1


0.3

0.4

0.8

1.7

0.6

1.1

0.5

 
0.4

   Total loss ratio

21.4
 %
40.0
 %
15.1
 %
1.1
 %
26.9
 %
36.2
 %
45.0
%
27.9
 %
40.4
%
25.6
 %
35.8
%
 
26.7
%
*Certain amounts may not add due to rounding. Ratios are calculated based on whole dollar amounts.


CINF Third-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

1

3


1

1

1

2

3

3

4

4

 
5

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

29

15

27

37

28

14

27

46

42

76

74

 
112

Prior accident year reported losses on
   large losses

2

17

10

8

6

9

15

27

27

26

35

 
46

   Non-Catastrophe reported losses on
      large losses total

32

35

37

46

35

24

44

76

72

106

113

 
163

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

1

3


1

1

1

2

3

3

4

4

 
5

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

21

14

23

29

17

9

18

41

26

62

46

 
77

Prior accident year reported losses on
large losses

1

15

8

6

5

9

14

23

26

23

32

 
41

   Non-Catastrophe reported losses on
large losses total

23

32

31

36

23

19

34

67

55

89

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

6


4

7

9

5

8

4

15

11

25

 
31

Prior accident year reported losses on
large losses


1

2

1



1

3

1

2

1

 
2

   Non-Catastrophe reported losses on
large losses total

6

1

6

8

9

5

9

7

16

13

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

2

1


1

2


1

1

1

3

3

 
4

Prior accident year reported losses on
large losses

1

1


1

1



1


1

2

 
3

   Non-Catastrophe reported losses on
large losses total

3

2


2

3


1

2

1

4

5

 
7

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


CINF Third-Quarter 2016 Supplemental Financial Data
11



 Consolidated Cincinnati Insurance Companies
Direct Written Premiums by Risk State by Line of Business for the Nine Months Ended September 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
$
121.3

$
107.6

$
64.5

$

$
27.9

 
$
102.1

$
84.5

$
26.7

 
$
11.5

 
$
546.1

$
526.8

6.4

(0.4
)
7.8

3.7

 IL
50.6

43.9

23.9

40.2

10.2

 
23.6

23.6

6.2

 
9.8

 
232.0

230.2

2.1

(3.6
)
3.5

0.8

 IN
43.5

41.8

25.2

24.6

9.5

 
26.2

27.9

6.1

 
8.1

 
212.9

212.0

1.9

(2.2
)
(5.0
)
0.4

 GA
32.6

32.6

23.5

11.3

9.7

 
36.0

34.5

8.6

 
9.6

 
198.4

182.4

8.3

7.7

26.6

8.8

 PA
49.5

36.8

30.5

35.2

8.4

 
10.7

8.5

3.2

 
7.0

 
189.8

187.2

0.6

3.4

14.2

1.4

 MI
36.3

30.0

20.0

14.2

8.0

 
41.9

27.3

4.4

 
5.6

 
187.7

175.6

2.8

14.1

1.5

6.9

 NC
36.7

41.7

18.1

13.8

9.6

 
28.1

23.7

6.5

 
6.3

 
184.5

175.1

3.2

8.8

17.3

5.3

 TN
32.1

32.9

17.9

8.6

8.1

 
15.4

18.5

4.5

 
4.1

 
142.1

134.0

6.5

3.9

17.5

6.1

 KY
21.4

27.6

15.7

2.8

4.9

 
22.5

21.7

5.0

 
4.3

 
125.9

121.1

3.9

3.9

3.8

3.9

 AL
20.0

25.2

9.5

0.6

5.3

 
18.0

26.3

5.5

 
6.1

 
116.5

115.8

(2.1
)
3.8

4.7

0.6

 VA
27.4

24.0

16.6

13.7

8.2

 
10.4

8.4

2.8

 
3.6

 
115.1

111.3

2.9

8.2

(10.5
)
3.4

 MN
24.5

19.8

8.9

9.7

3.9

 
15.2

15.3

4.0

 
5.1

 
106.4

104.4

(0.1
)
2.9

26.9

1.9

 WI
24.6

21.3

11.4

22.4

5.1

 
7.4

7.5

2.9

 
3.1

 
105.7

102.3

2.5

3.4

28.6

3.3

 TX
40.1

22.7

23.5

1.2

4.4

 



 
13.7

 
105.6

98.0

8.2

(59.4
)
4.9

7.7

 MO
24.3

26.5

12.9

11.4

4.5

 
5.9

8.2

1.7

 
6.0

 
101.4

95.6

4.0

13.1

18.4

6.1

 NY
26.6

14.0

9.5

3.2

3.1

 
5.8

5.8

2.1

 
1.9

 
72.0

59.6

9.1

nm

(8.2
)
21.0

 MD
18.1

10.2

12.9

9.2

2.8

 
8.0

6.5

1.8

 
1.9

 
71.4

65.2

4.1

32.5

2.3

9.4

 AR
9.2

16.3

10.0

1.6

3.5

 
8.1

8.7

2.1

 
2.3

 
61.8

55.9

12.5

7.4

6.2

10.7

 IA
13.1

14.7

5.9

11.7

4.5

 
3.9

4.4

1.3

 
1.6

 
61.1

65.5

(7.7
)
0.2

(10.6
)
(6.6
)
 FL
21.4

12.0

7.3

0.7

2.2

 
3.4

1.3

0.5

 
6.0

 
54.8

52.4

2.0

8.6

22.4

4.5

 AZ
14.3

8.3

10.2

4.9

2.2

 
4.8

3.7

1.4

 
2.3

 
52.1

46.8

11.1

13.1

5.3

11.2

 SC
10.4

9.9

7.2

2.7

2.7

 
8.6

6.3

1.4

 
2.5

 
51.7

47.5

4.8

17.8

12.1

9.0

 UT
15.6

7.6

9.8

0.4

2.6

 
6.7

3.7

0.9

 
2.6

 
49.9

47.4

4.5

6.2

12.9

5.3

 KS
8.8

11.4

5.1

4.8

2.6

 
3.6

5.4

1.0

 
1.4

 
44.1

44.5

(0.8
)
(4.7
)
30.4

(0.9
)
 CO
14.4

7.6

9.2

0.5

1.7

 
0.1

0.3


 
5.4

 
39.2

37.0

4.5

17.4

14.5

5.9

 MT
14.9

8.8

8.1

0.1

1.3

 
2.2

2.3

0.5

 
0.8

 
39.0

36.1

9.7

(2.3
)
13.5

8.1

 OR
11.1

6.2

7.4


1.6

 
3.2

1.5

0.5

 
4.1

 
35.6

28.2

23.8

58.4

10.6

26.1

 NE
7.8

9.2

4.4

7.4

1.8

 
0.6

0.9

0.2

 
1.5

 
33.8

33.7

(0.3
)
3.2

7.1

0.2

 ID
10.9

7.0

6.0

0.3

1.5

 
2.9

1.9

0.6

 
1.3

 
32.4

30.8

4.5

6.6

8.9

5.0

 WV
7.0

7.0

5.4

0.8

1.0

 

0.4

0.1

 
2.4

 
24.1

26.5

(9.7
)
(1.3
)
(2.8
)
(9.0
)
 VT
3.8

4.4

2.3

4.2

1.4

 
1.2

1.3

0.4

 
0.8

 
19.8

19.1

2.2

8.0

13.7

3.4

 CT
3.4

3.5

1.8

1.8

0.6

 
3.0

2.8

1.0

 
1.1

 
19.0

12.9

10.1

nm

62.7

47.1

 WA
6.2

4.0

4.5


1.1

 



 
1.7

 
17.5

16.1

8.5

nm

10.0

8.6

 NM
6.5

3.9

4.4

0.7

1.3

 



 
0.7

 
17.5

15.9

10.4

9.3

4.0

10.1

 ND
5.8

3.9

3.0


1.0

 
0.6

0.7

0.2

 
0.3

 
15.5

17.1

(10.5
)
1.1

17.1

(9.1
)
 NH
3.2

2.7

1.3

2.1

0.8

 
1.4

1.4

0.4

 
0.6

 
13.9

14.0

(3.0
)
3.3

(1.1
)
(1.5
)
 DE
4.6

2.6

2.2

2.2

0.8

 



 
0.4

 
12.8

12.7

0.1

(71.2
)
27.2

0.9

 SD
2.3

2.8

1.6

1.9

0.9

 



 
0.6

 
10.1

10.0

0.2

nm

25.9

1.3

 WY
2.0

1.9

1.0


0.3

 



 
0.5

 
5.7

5.6

2.8

(8.5
)
1.7

2.7

 NJ
0.7

0.3

0.2

1.5

0.2

 
0.2

0.4

0.2

 
0.2

 
3.9

2.6

10.1

nm

nm

42.8

 All Other
3.0

1.6

2.2

3.8

1.8

 
0.1

0.3

0.1

 
1.7

 
14.6

13.4

(2.3
)
nm

76.6

6.8

 Total
$
830.0

$
716.2

$
465.0

$
276.2

$
173.0

 
$
431.8

$
395.9

$
104.8

 
$
150.5

 
$
3,543.4

$
3,388.3

3.7

5.9

10.0

4.6

 Other Direct

1.8

2.9

5.1


 
8.0

0.1


 

 
17.9

18.2

(4.6
)
(0.6
)
nm

(2.8
)
 Total Direct
$
830.0

$
718.0

$
467.9

$
281.3

$
173.0

 
$
439.8

$
396.0

$
104.8

 
$
150.5

 
$
3,561.3

$
3,406.5

3.7

5.9

10.0

4.5

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

CINF Third-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

$
259

$
278

$
285

$
238

$
247

$
274

$
266

$
563

$
540

$
822

$
787


$
1,025

Earned premiums

265

263

257

257

257

252

244

520

496

785

753


1,010

Current accident year before catastrophe losses

57.4
 %
58.7
 %
60.2
 %
61.5
 %
53.6
 %
59.6
 %
59.2
 %
59.5
 %
59.4
 %
58.8
 %
57.4
 %

58.5
 %
Current accident year catastrophe losses














Prior accident years before catastrophe losses

(2.6
)
(7.5
)
(1.2
)
(10.6
)
(6.2
)
(9.1
)
1.1

(4.4
)
(4.1
)
(3.8
)
(4.8
)

(6.3
)
Prior accident years catastrophe losses















   Total loss and loss expense ratio

54.8
 %
51.2
 %
59.0
 %
50.9
 %
47.4
 %
50.5
 %
60.3
 %
55.1
 %
55.3
 %
55.0
 %
52.6
 %

52.2
 %
Commercial property:
 
 
 
 
 
 
 
 
 
 
 
 
 
 
Written premiums

$
224

$
223

$
225

$
203

$
218

$
218

$
206

$
448

$
424

$
672

$
642


$
845

Earned premiums

217

215

214

211

205

201

196

429

399

646

604


815

Current accident year before catastrophe losses

47.7
 %
36.3
 %
51.4
 %
44.1
 %
47.0
 %
42.1
 %
53.6
 %
43.8
 %
47.8
 %
45.2
 %
47.5
 %

46.6
 %
Current accident year catastrophe losses

11.5

57.6

13.6

5.0

5.2

19.6

16.7

35.7

18.2

27.5

13.8


11.5

Prior accident years before catastrophe losses

(2.7
)
(5.4
)
(1.7
)
3.0

(0.2
)
(2.0
)
(1.9
)
(3.6
)
(2.0
)
(3.3
)
(1.4
)

(0.3
)
Prior accident years catastrophe losses

1.6

(1.0
)
(2.2
)
(1.3
)
0.3

0.1

(3.8
)
(1.6
)
(1.8
)
(0.5
)
(1.1
)

(1.1
)
   Total loss and loss expense ratio

58.1
 %
87.5
 %
61.1
 %
50.8
 %
52.3
 %
59.8
 %
64.6
 %
74.3
 %
62.2
 %
68.9
 %
58.8
 %

56.7
 %
Commercial auto:
 
 
 
 
 
 
 
 
 
 
 
 
 
 
Written premiums

$
151

$
156

$
158

$
140

$
137

$
149

$
149

$
314

$
298

$
465

$
435


$
575

Earned premiums

151

147

144

145

141

139

136

291

275

442

416


561

Current accident year before catastrophe losses

76.9
 %
76.3
 %
77.5
 %
71.2
 %
71.4
 %
75.8
 %
72.3
 %
76.9
 %
74.1
 %
76.9
 %
73.1
 %

72.6
 %
Current accident year catastrophe losses

0.8

2.2

0.6

0.1


1.3


1.4

0.7

1.2

0.5


0.4

Prior accident years before catastrophe losses

2.8

9.1

5.7

3.0

3.2

8.3

8.6

7.4

8.4

5.9

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
)

(0.1
)
   Total loss and loss expense ratio

80.5
 %
87.6
 %
83.7
 %
74.3
 %
74.5
 %
85.2
 %
80.8
 %
85.6
 %
83.0
 %
83.9
 %
80.1
 %

78.6
 %
Workers' compensation:
 
 
 
 
 
 
 
 
 
 
 
 
 
 
Written premiums

$
83

$
86

$
105

$
81

$
83

$
89

$
104

$
191

$
193

$
274

$
276


$
357

Earned premiums

90

89

89

91

93

90

93

178

183

268

276


367

Current accident year before catastrophe losses

72.5
 %
70.9
 %
73.3
 %
73.2
 %
71.1
 %
77.6
 %
71.5
 %
72.2
 %
74.5
 %
72.2
 %
73.4
 %

73.3
 %
Current accident year catastrophe losses














Prior accident years before catastrophe losses

(18.1
)
(25.5
)
(14.5
)
(14.0
)
(26.4
)
(44.8
)
(16.1
)
(20.1
)
(30.3
)
(19.4
)
(29.0
)

(25.3
)
Prior accident years catastrophe losses














   Total loss and loss expense ratio

54.4
 %
45.4
 %
58.8
 %
59.2
 %
44.7
 %
32.8
 %
55.4
 %
52.1
 %
44.2
 %
52.8
 %
44.4
 %

48.0
 %
Other commercial:
 
 
 
 
 
 
 
 
 
 
 
 
 
 
Written premiums

$
60

$
54

$
54

$
50

$
60

$
55

$
58

$
108

$
113

$
168

$
173


$
223

Earned premiums

56

57

56

57

61

61

64

113

125

169

186


243

Current accident year before catastrophe losses

41.5
 %
37.8
 %
46.3
 %
37.3
 %
45.9
 %
42.7
 %
54.4
 %
42.1
 %
48.6
 %
41.9
 %
47.7
 %

45.3
 %
Current accident year catastrophe losses

1.6

3.8

0.6

0.4

1.2

3.4

9.7

2.2

6.6

2.0

4.9


3.8

Prior accident years before catastrophe losses

(19.1
)
(28.2
)
(22.9
)
(2.9
)
(9.8
)
(13.6
)
(0.2
)
(25.5
)
(6.7
)
(23.4
)
(7.7
)

(6.6
)
Prior accident years catastrophe losses

0.2

1.3

0.2

(0.7
)
(2.1
)
1.2

(2.6
)
0.7

(0.7
)
0.5

(1.2
)

(1.1
)
   Total loss and loss expense ratio

24.2
 %
14.7
 %
24.2
 %
34.1
 %
35.2
 %
33.7
 %
61.3
 %
19.5
 %
47.8
 %
21.0
 %
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 Third-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

$
154

$
123

$
124

$
144

$
142

$
114

$
277

$
256

$
431

$
400


$
524

Earned premiums

137

135

131

130

128

125

123

266

248

403

376


506

Current accident year before catastrophe losses

79.6
 %
79.5
 %
79.1
 %
76.6
 %
74.5
 %
79.7
 %
81.6
 %
79.3
 %
80.8
 %
79.4
 %
78.6
 %

78.1
 %
Current accident year catastrophe losses

1.1

1.9

1.0

0.7

0.6

2.3

0.2

1.4

1.2

1.3

1.0


0.9

Prior accident years before catastrophe losses

6.8

10.6

(6.3
)
2.3

1.2

5.8

3.0

2.3

4.4

3.8

3.3


3.0

Prior accident years catastrophe losses

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

(0.1
)
   Total loss and loss expense ratio

87.3
 %
91.9
 %
73.5
 %
79.5
 %
76.2
 %
87.7
 %
84.6
 %
82.8
 %
86.1
 %
84.3
 %
82.7
 %

81.9
 %
Homeowner:
 
 
 
 
 
 
 
 
 
 
 
 
 
 
Written premiums

$
138

$
140

$
103

$
112

$
132

$
132

$
98

$
243

$
230

$
381

$
362


$
474

Earned premiums

122

121

119

118

117

114

114

240

228

362

345


463

Current accident year before catastrophe losses

46.8
 %
49.1
 %
51.5
 %
50.2
 %
52.8
 %
52.9
 %
55.5
 %
50.3
 %
54.1
 %
49.1
 %
53.7
 %

52.8
 %
Current accident year catastrophe losses

19.5

25.4

6.4

3.9

12.6

25.6

12.3

16.0

19.0

17.1

16.8


13.5

Prior accident years before catastrophe losses

0.5

(0.8
)
(5.2
)

(1.0
)
(2.4
)
(5.1
)
(3.0
)
(3.7
)
(1.8
)
(2.8
)

(2.1
)
Prior accident years catastrophe losses

(0.9
)
0.8

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

(0.5
)
   Total loss and loss expense ratio

65.9
 %
74.5
 %
51.1
 %
53.6
 %
64.3
 %
75.8
 %
61.5
 %
62.9
 %
68.7
 %
63.9
 %
67.2
 %

63.7
 %
Other personal:
 
 
 
 
 
 
 
 
 
 
 
 
 
 
Written premiums

$
37

$
36

$
30

$
30

$
36

$
35

$
29

$
66

$
64

$
103

$
100


$
130

Earned premiums

34

32

33

32

32

33

31

65

64

99

96


128

Current accident year before catastrophe losses

60.2
 %
42.0
 %
44.2
 %
49.9
 %
70.1
 %
58.2
 %
49.6
 %
43.1
 %
53.9
 %
48.9
 %
59.4
 %

57.0
 %
Current accident year catastrophe losses

2.6

4.7

5.8

0.3

1.2

8.4

2.8

5.2

5.6

4.4

4.1


3.2

Prior accident years before catastrophe losses

(11.5
)
(13.5
)
(4.6
)
4.1

7.6

(4.9
)
1.1

(9.0
)
(1.9
)
(9.9
)
1.3


2.0

Prior accident years catastrophe losses

(0.4
)
0.0

0.3

(0.1
)
(0.1
)

(0.8
)
0.1

(0.4
)
(0.1
)
(0.3
)

(0.3
)
   Total loss and loss expense ratio

50.9
 %
33.2
 %
45.7
 %
54.2
 %
78.8
 %
61.7
 %
52.7
 %
39.4
 %
57.2
 %
43.3
 %
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

$
48

$
51

$
45

$
44

$
43

$
46

$
42

$
96

$
88

$
144

$
131


$
175

Earned premiums

48

45

43

44

42

42

40

88

82

136

124


168

Current accident year before catastrophe losses

57.2
 %
56.7
 %
63.1
 %
51.3
 %
56.9
 %
69.3
 %
72.1
 %
59.8
 %
70.7
 %
58.9
 %
65.9
 %

62.1
 %
Current accident year catastrophe losses

0.2

3.2

0.3

0.2

0.3

0.6

1.2

1.9

0.9

1.3

0.7


0.5

Prior accident years before catastrophe losses

(25.5
)
(1.9
)
(31.5
)
(32.5
)
(15.4
)
(20.2
)
(13.6
)
(16.4
)
(17.0
)
(19.6
)
(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
)

(0.1
)
   Total loss and loss expense ratio

31.9
 %
58.0
 %
31.7
 %
18.9
 %
41.9
 %
49.6
 %
59.4
 %
45.2
 %
54.4
 %
40.5
 %
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 Third-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 nine months ended September 30, 2016
 
 
 
 
 
 
 
 
 
 
 
 
 
 
  Commercial casualty
 
$
237

 
$
120

 
$
357

 
$
21

 
$
53

 
$
5

 
$
79

 
$
258

 
$
53

 
$
125

 
$
436

  Commercial property
 
367

 
29

 
396

 
88

 
(25
)
 
13

 
76

 
455

 
(25
)
 
42

 
472

  Commercial auto
 
260

 
46

 
306

 
26

 
29

 
9

 
64

 
286

 
29

 
55

 
370

  Workers' compensation
 
124

 
27

 
151

 
(8
)
 
11

 
1

 
4

 
116

 
11

 
28

 
155

  Other commercial
 
52

 
14

 
66

 
(19
)
 
(1
)
 
(16
)
 
(36
)
 
33

 
(1
)
 
(2
)
 
30

    Total commercial lines
 
1,040

 
236

 
1,276

 
108

 
67

 
12

 
187

 
1,148

 
67

 
248

 
1,463

 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
  Personal auto
 
260

 
47

 
307

 
11

 
31

 
(7
)
 
35

 
271

 
31

 
40

 
342

  Homeowners
 
190

 
20

 
210

 
14

 
5

 
3

 
22

 
204

 
5

 
23

 
232

  Other personal
 
44

 
3

 
47

 
(2
)
 
(3
)
 

 
(5
)
 
42

 
(3
)
 
3

 
42

    Total personal lines
 
494

 
70

 
564

 
23

 
33

 
(4
)
 
52

 
517

 
33

 
66

 
616

 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
  Excess & surplus lines
 
26

 
16

 
42

 
3

 
5

 
5

 
13

 
29

 
5

 
21

 
55

  Cincinnati Re
 
1

 
1

 
2

 
4

 
21

 

 
25

 
5

 
21

 
1

 
27

      Total property casualty
 
$
1,561

 
$
323

 
$
1,884

 
$
138

 
$
126

 
$
13

 
$
277

 
$
1,699

 
$
126

 
$
336

 
$
2,161

 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
Ceded loss and loss expense incurred for the nine months ended September 30, 2016
 
 
 
 
 
 
 
 
 
 
 
 
 
 
  Commercial casualty
 
$
1

 
$
1

 
$
2

 
$
3

 
$
(1
)
 
$
1

 
$
3

 
$
4

 
$
(1
)
 
$
2

 
$
5

  Commercial property
 
12

 

 
12

 
15

 

 

 
15

 
27

 

 

 
27

  Commercial auto
 

 

 

 

 

 

 

 

 

 

 

  Workers' compensation
 
10

 

 
10

 
3

 
(2
)
 

 
1

 
13

 
(2
)
 

 
11

  Other commercial
 
2

 

 
2

 
(8
)
 

 
1

 
(7
)
 
(6
)
 

 
1

 
(5
)
    Total commercial lines
 
25

 
1

 
26

 
13

 
(3
)
 
2

 
12

 
38

 
(3
)
 
3

 
38

 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
  Personal auto
 
2

 

 
2

 

 
1

 

 
1

 
2

 
1

 

 
3

  Homeowners
 

 

 

 

 

 

 

 

 

 

 

  Other personal
 

 

 

 

 
(1
)
 

 
(1
)
 

 
(1
)
 

 
(1
)
    Total personal lines
 
2

 

 
2

 

 

 

 

 
2

 

 

 
2

 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
  Excess & surplus lines
 
1

 

 
1

 

 
(1
)
 

 
(1
)
 
1

 
(1
)
 

 

  Cincinnati Re
 
1

 
1

 
2

 
2

 
7

 

 
9

 
3

 
7

 
1

 
11

      Total property casualty
 
$
29

 
$
2

 
$
31

 
$
15

 
$
3

 
$
2

 
$
20

 
$
44

 
$
3

 
$
4

 
$
51

 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
Net loss and loss expense incurred for the nine months ended September 30, 2016
 
 
 
 
 
 
 
 
 
 
 
 
 
 
  Commercial casualty
 
$
236

 
$
119

 
$
355

 
$
18

 
$
54

 
$
4

 
$
76

 
$
254

 
$
54

 
$
123

 
$
431

  Commercial property
 
355

 
29

 
384

 
73

 
(25
)
 
13

 
61

 
428

 
(25
)
 
42

 
445

  Commercial auto
 
260

 
46

 
306

 
26

 
29

 
9

 
64

 
286

 
29

 
55

 
370

  Workers' compensation
 
114

 
27

 
141

 
(11
)
 
13

 
1

 
3

 
103

 
13

 
28

 
144

  Other commercial
 
50

 
14

 
64

 
(11
)
 
(1
)
 
(17
)
 
(29
)
 
39

 
(1
)
 
(3
)
 
35

    Total commercial lines
 
1,015

 
235

 
1,250

 
95

 
70

 
10

 
175

 
1,110

 
70

 
245

 
1,425

 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
  Personal auto
 
258

 
47

 
305

 
11

 
30

 
(7
)
 
34

 
269

 
30

 
40

 
339

  Homeowners
 
190

 
20

 
210

 
14

 
5

 
3

 
22

 
204

 
5

 
23

 
232

  Other personal
 
44

 
3

 
47

 
(2
)
 
(2
)
 

 
(4
)
 
42

 
(2
)
 
3

 
43

    Total personal lines
 
492

 
70

 
562

 
23

 
33

 
(4
)
 
52

 
515

 
33

 
66

 
614

 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
  Excess & surplus lines
 
25

 
16

 
41

 
3

 
6

 
5

 
14

 
28

 
6

 
21

 
55

  Cincinnati Re
 

 

 

 
2

 
14

 

 
16

 
2

 
14

 

 
16

      Total property casualty
 
$
1,532

 
$
321

 
$
1,853

 
$
123

 
$
123

 
$
11

 
$
257

 
$
1,655

 
$
123

 
$
332

 
$
2,110

 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 

CINF Third-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 September 30, 2016
 
 
 
 
 
 
 
 
 
 
 
 
 
 
  Commercial casualty
 
$
100

 
$
41

 
$
141

 
$
(16
)
 
$
15

 
$
7

 
$
6

 
$
84

 
$
15

 
$
48

 
$
147

  Commercial property
 
139

 
11

 
150

 
(9
)
 
(17
)
 
2

 
(24
)
 
130

 
(17
)
 
13

 
126

  Commercial auto
 
96

 
15

 
111

 
10

 
(3
)
 
2

 
9

 
106

 
(3
)
 
17

 
120

  Workers' compensation
 
38

 
9

 
47

 
3

 
2

 
1

 
6

 
41

 
2

 
10

 
53

  Other commercial
 
17

 
5

 
22

 
(2
)
 
(1
)
 
(5
)
 
(8
)
 
15

 
(1
)
 

 
14

    Total commercial lines
 
390

 
81

 
471

 
(14
)
 
(4
)
 
7

 
(11
)
 
376

 
(4
)
 
88

 
460

 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
  Personal auto
 
89

 
15

 
104

 
12

 
3

 
1

 
16

 
101

 
3

 
16

 
120

  Homeowners
 
71

 
7

 
78

 
10

 
(8
)
 
1

 
3

 
81

 
(8
)
 
8

 
81

  Other personal
 
14

 
1

 
15

 
3

 

 

 
3

 
17

 

 
1

 
18

    Total personal lines
 
174

 
23

 
197

 
25

 
(5
)
 
2

 
22

 
199

 
(5
)
 
25

 
219

 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
  Excess & surplus lines
 
7

 
6

 
13

 
1

 
(1
)
 

 

 
8

 
(1
)
 
6

 
13

  Cincinnati Re
 

 
1

 
1

 
1

 
6

 

 
7

 
1

 
6

 
1

 
8

      Total property casualty
 
$
571

 
$
111

 
$
682

 
$
13

 
$
(4
)
 
$
9

 
$
18

 
$
584

 
$
(4
)
 
$
120

 
$
700

 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
Ceded loss and loss expense incurred for the three months ended September 30, 2016
 
 
 
 
 
 
 
 
 
 
 
 
 
 
  Commercial casualty
 
$
1

 
$
1

 
$
2

 
$
(1
)
 
$
2

 
$
(1
)
 
$

 
$

 
$
2

 
$

 
$
2

  Commercial property
 
12

 

 
12

 
(13
)
 

 

 
(13
)
 
(1
)
 

 

 
(1
)
  Commercial auto
 

 

 

 

 

 

 

 

 

 

 

  Workers' compensation
 
2

 

 
2

 
(1
)
 
1

 

 

 
1

 
1

 

 
2

  Other commercial
 
1

 

 
1

 
(1
)
 

 
1

 

 

 

 
1

 
1

    Total commercial lines
 
16

 
1

 
17

 
(16
)
 
3

 

 
(13
)
 

 
3

 
1

 
4

 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
  Personal auto
 
1

 

 
1

 
1

 

 

 
1

 
2

 

 

 
2

  Homeowners
 

 

 

 

 

 

 

 

 

 

 

  Other personal
 

 

 

 

 

 

 

 

 

 

 

    Total personal lines
 
1

 

 
1

 
1

 

 

 
1

 
2

 

 

 
2

 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
  Excess & surplus lines
 

 

 

 

 
(2
)
 

 
(2
)
 

 
(2
)
 

 
(2
)
  Cincinnati Re
 
1

 
1

 
2

 
1

 
3

 

 
4

 
2

 
3

 
1

 
6

      Total property casualty
 
$
18

 
$
2

 
$
20

 
$
(14
)
 
$
4

 
$

 
$
(10
)
 
$
4

 
$
4

 
$
2

 
$
10

 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
Net loss and loss expense incurred for the three months ended September 30, 2016
 
 
 
 
 
 
 
 
 
 
 
 
 
 
  Commercial casualty
 
$
99

 
$
40

 
$
139

 
$
(15
)
 
$
13

 
$
8

 
$
6

 
$
84

 
$
13

 
$
48

 
$
145

  Commercial property
 
127

 
11

 
138

 
4

 
(17
)
 
2

 
(11
)
 
131

 
(17
)
 
13

 
127

  Commercial auto
 
96

 
15

 
111

 
10

 
(3
)
 
2

 
9

 
106

 
(3
)
 
17

 
120

  Workers' compensation
 
36

 
9

 
45

 
4

 
1

 
1

 
6

 
40

 
1

 
10

 
51

  Other commercial
 
16

 
5

 
21

 
(1
)
 
(1
)
 
(6
)
 
(8
)
 
15

 
(1
)
 
(1
)
 
13

    Total commercial lines
 
374

 
80

 
454

 
2

 
(7
)
 
7

 
2

 
376

 
(7
)
 
87

 
456

 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
  Personal auto
 
88

 
15

 
103

 
11

 
3

 
1

 
15

 
99

 
3

 
16

 
118

  Homeowners
 
71

 
7

 
78

 
10

 
(8
)
 
1

 
3

 
81

 
(8
)
 
8

 
81

  Other personal
 
14

 
1

 
15

 
3

 

 

 
3

 
17

 

 
1

 
18

    Total personal lines
 
173

 
23

 
196

 
24

 
(5
)
 
2

 
21

 
197

 
(5
)
 
25

 
217

 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
  Excess & surplus lines
 
7

 
6

 
13

 
1

 
1

 

 
2

 
8

 
1

 
6

 
15

  Cincinnati Re
 
(1
)
 

 
(1
)
 

 
3

 

 
3

 
(1
)
 
3

 

 
2

      Total property casualty
 
$
553

 
$
109

 
$
662

 
$
27

 
$
(8
)
 
$
9

 
$
28

 
$
580

 
$
(8
)
 
$
118

 
$
690

 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 

CINF Third-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

$
1,036

$
1,057

$
1,028

$
925

$
999

$
1,018

$
983

$
2,085

$
2,001

$
3,121

$
3,000


$
3,925

   Agency new business written premiums

149

143

125

140

138

138

116

268

254

417

392


532

   Cincinnati Re net written premiums

21

16

19

33




35


56



33

   Other written premiums

(31
)
(22
)
(25
)
(43
)
(39
)
(14
)
(33
)
(47
)
(47
)
(78
)
(86
)

(129
)
   Net written premiums – statutory*

$
1,175

$
1,194

$
1,147

$
1,055

$
1,098

$
1,142

$
1,066

$
2,341

$
2,208

$
3,516

$
3,306


$
4,361

   Unearned premium change

(42
)
(80
)
(51
)
40

(22
)
(83
)
(25
)
(131
)
(108
)
(173
)
(130
)

(90
)
   Earned premiums

$
1,133

$
1,114

$
1,096

$
1,095

$
1,076

$
1,059

$
1,041

$
2,210

$
2,100

$
3,343

$
3,176


$
4,271

Year over year change %
 
 
 
 
 
 
 
 
 
 
 
 
 
 
   Agency renewal written premiums

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

3
%
   Agency new business written premiums

8

4

8

15

10

4

(6
)
6

(1
)
6

3


6

   Cincinnati Re net written premiums

nm

nm






nm


nm




   Other written premiums

21

(57
)
24

(5
)
15

44

21


30

9

24


16

   Net written premiums – statutory*

7

5

8

7

6

6

3

6

4

6

5


5

Paid losses and loss expenses
 
 
 
 
 
 
 
 
 
 
 
 
 
 
   Losses paid

$
553

$
522

$
457

$
498

$
511

$
501

$
448

$
979

$
949

$
1,532

$
1,460


$
1,958

   Loss expenses paid

109

107

105

103

93

97

98

212

195

321

288


391

   Loss and loss expenses paid

$
662

$
629

$
562

$
601

$
604

$
598

$
546

$
1,191

$
1,144

$
1,853

$
1,748


$
2,349

Incurred losses and loss expenses
 
 
 
 
 
 
 
 
 
 
 
 
 
 
   Loss and loss expense incurred

$
690

$
759

$
661

$
616

$
613

$
654

$
689

$
1,420

$
1,343

$
2,110

$
1,956


$
2,572

   Loss and loss expenses paid as a % of incurred

95.9
%
82.9
 %
85.0
%
97.6
 %
98.5
%
91.4
%
79.2
 %
83.9
%
85.2
 %
87.8
%
89.4
%

91.3
%
Statutory combined ratio
 
 
 
 
 
 
 
 
 
 
 
 
 
 
   Loss ratio

50.5
%
58.8
 %
50.2
%
45.3
 %
46.8
%
52.7
%
54.4
 %
54.5
%
53.6
 %
53.2
%
51.3
%

49.8
%
   Loss adjustment expense ratio

10.5

9.4

10.1

11.0

10.1

9.1

11.7

9.7

10.3

9.9

10.2


10.4

   Net underwriting expense ratio

30.9

29.7

29.9

32.3

30.6

28.9

30.0

29.9

29.4

30.3

29.8


30.4

   Statutory combined ratio

91.9
%
97.9
 %
90.2
%
88.6
 %
87.5
%
90.7
%
96.1
 %
94.1
%
93.3
 %
93.4
%
91.3
%

90.6
%
   Contribution from catastrophe losses

4.9

14.8

3.1

1.2

2.5

7.5

4.1

9.0

5.8

7.6

4.7


3.7

   Statutory combined ratio excl. catastrophe losses

87.0
%
83.1
 %
87.1
%
87.4
 %
85.0
%
83.2
%
92.0
 %
85.1
%
87.5
 %
85.8
%
86.6
%

86.9
%
GAAP combined ratio
 
 
 
 
 
 
 
 
 
 
 
 
 
 
   GAAP combined ratio

92.4
%
99.3
 %
91.4
%
87.0
 %
87.8
%
92.4
%
97.5
 %
95.4
%
94.9
 %
94.4
%
92.5
%

91.1
%
   Contribution from catastrophe losses

4.9

14.8

3.1

1.2

2.5

7.5

4.1

9.0

5.8

7.6

4.7


3.7

   GAAP combined ratio excl. catastrophe losses

87.5
%
84.5
 %
88.3
%
85.8
 %
85.3
%
84.9
%
93.4
 %
86.4
%
89.1
 %
86.8
%
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 Third-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

$
698

$
718

$
758

$
649

$
678

$
699

$
730

$
1,476

$
1,429

$
2,174

$
2,107


$
2,756

   Agency new business written premiums

101

93

87

97

96

93

79

180

172

281

268


365

   Other written premiums

(22
)
(14
)
(18
)
(34
)
(31
)
(5
)
(26
)
(32
)
(31
)
(54
)
(62
)

(96
)
   Net written premiums – statutory*

$
777

$
797

$
827

$
712

$
743

$
787

$
783

$
1,624

$
1,570

$
2,401

$
2,313


$
3,025

   Unearned premium change

2

(26
)
(67
)
49

14

(42
)
(50
)
(93
)
(92
)
(91
)
(78
)

(29
)
   Earned premiums

$
779

$
771

$
760

$
761

$
757

$
745

$
733

$
1,531

$
1,478

$
2,310

$
2,235


$
2,996

Year over year change %
 
 
 
 
 
 
 
 
 
 
 
 
 
 
   Agency renewal written premiums

3
%
3
 %
4
%
1
 %
4
%
4
 %
2
 %
3
 %
3
 %
3
%
4
 %

3
%
   Agency new business written premiums

5


10

13

8

(2
)
(12
)
5

(7
)
5

(2
)

1

   Other written premiums

29

(180
)
31

(6
)
14

69

19

(3
)
35

13

26


17

   Net written premiums – statutory*

5

1

6

2

6

5

2

3

3

4

4


4

Paid losses and loss expenses
 
 
 
 
 
 
 
 
 
 
 
 
 
 
   Losses paid

$
373

$
342

$
300

$
331

$
324

$
329

$
303

$
642

$
632

$
1,015

$
956


$
1,287

   Loss expenses paid

80

78

76

76

68

71

73

154

144

234

212


288

   Loss and loss expenses paid

$
453

$
420

$
376

$
407

$
392

$
400

$
376

$
796

$
776

$
1,249

$
1,168


$
1,575

Incurred losses and loss expenses
 
 
 
 
 
 
 
 
 
 
 
 
 
 
   Loss and loss expense incurred

$
456

$
500

$
469

$
419

$
398

$
417

$
474

$
969

$
891

$
1,425

$
1,289


$
1,708

   Loss and loss expenses paid as a % of incurred

99.3
%
84.0
 %
80.2
%
97.1
 %
98.5
%
95.9
 %
79.3
 %
82.1
 %
87.1
 %
87.6
%
90.6
 %

92.2
%
Statutory combined ratio
 
 
 
 
 
 
 
 
 
 
 
 
 
 
   Loss ratio

47.3
%
56.0
 %
49.9
%
43.3
 %
42.2
%
46.9
 %
52.2
 %
53.0
 %
49.6
 %
51.1
%
47.1
 %

46.1
%
   Loss adjustment expense ratio

11.2

8.9

11.8

11.8

10.2

9.1

12.5

10.3

10.7

10.6

10.5


10.9

   Net underwriting expense ratio

32.6

30.9

29.7

33.5

32.2

29.9

29.9

30.3

29.9

31.0

30.6


31.3

   Statutory combined ratio

91.1
%
95.8
 %
91.4
%
88.6
 %
84.6
%
85.9
 %
94.6
 %
93.6
 %
90.2
 %
92.7
%
88.2
 %

88.3
%
   Contribution from catastrophe losses

3.9

16.6

3.4

1.0

1.4

5.9

4.0

10.0

5.0

8.0

3.8


3.1

   Statutory combined ratio excl. catastrophe losses

87.2
%
79.2
 %
88.0
%
87.6
 %
83.2
%
80.0
 %
90.6
 %
83.6
 %
85.2
 %
84.7
%
84.4
 %

85.2
%
GAAP combined ratio
 
 
 
 
 
 
 
 
 
 
 
 
 
 
   GAAP combined ratio

90.8
%
96.8
 %
93.6
%
86.8
 %
84.0
%
87.2
 %
96.6
 %
95.2
 %
91.9
 %
93.7
%
89.2
 %

88.6
%
   Contribution from catastrophe losses

3.9

16.6

3.4

1.0

1.4

5.9

4.0

10.0

5.0

8.0

3.8


3.1

   GAAP combined ratio excl. catastrophe losses

86.9
%
80.2
 %
90.2
%
85.8
 %
82.6
%
81.3
 %
92.6
 %
85.2
 %
86.9
 %
85.7
%
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 Third-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

$
303

$
302

$
236

$
245

$
288

$
285

$
223

$
538

$
508

$
841

$
796


$
1,041

   Agency new business written premiums

32

34

25

27

30

30

24

59

54

91

84


111

   Other written premiums

(6
)
(6
)
(5
)
(6
)
(6
)
(6
)
(6
)
(11
)
(12
)
(17
)
(18
)

(24
)
   Net written premiums – statutory*

$
329

$
330

$
256

$
266

$
312

$
309

$
241

$
586

$
550

$
915

$
862


$
1,128

   Unearned premium change

(36
)
(42
)
27

14

(35
)
(37
)
27

(15
)
(10
)
(51
)
(45
)

(31
)
   Earned premiums

$
293

$
288

$
283

$
280

$
277

$
272

$
268

$
571

$
540

$
864

$
817


$
1,097

Year over year change %
 
 
 
 
 
 
 
 
 
 
 
 
 
 
   Agency renewal written premiums

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

4
%
   Agency new business written premiums

7

13

4

13

30

25

14

9

20

8

24


21

   Other written premiums



17

25

14


25

8

14

6

14


17

   Net written premiums – statutory*

5

7

6

7

6

5

4

7

5

6

5


6

Paid losses and loss expenses
 
 
 
 
 
 
 
 
 
 
 
 
 
 
   Losses paid

$
173

$
168

$
151

$
160

$
180

$
165

$
139

$
319

$
304

$
492

$
484


$
644

   Loss expenses paid

24

23

24

23

20

22

22

47

44

71

64


87

   Loss and loss expenses paid

$
197

$
191

$
175

$
183

$
200

$
187

$
161

$
366

$
348

$
563

$
548


$
731

Incurred losses and loss expenses
 
 
 
 
 
 
 
 
 
 
 
 
 
 
   Loss and loss expense incurred

$
217

$
224

$
173

$
184

$
198

$
216

$
191

$
397

$
407

$
614

$
605


$
789

   Loss and loss expenses paid as a % of incurred

90.8
%
85.3
%
101.2
%
99.5
%
101.0
%
86.6
%
84.3
%
92.2
%
85.5
%
91.7
%
90.6
%

92.6
%
Statutory combined ratio
 
 
 
 
 
 
 
 
 
 
 
 
 
 
   Loss ratio

65.1
%
68.5
%
56.2
%
57.7
%
62.5
%
71.1
%
61.9
%
62.4
%
66.6
%
63.3
%
65.2
%

63.3
%
   Loss adjustment expense ratio

9.1

9.5

4.7

8.0

9.0

8.5

9.1

7.1

8.8

7.8

8.8


8.6

   Net underwriting expense ratio

27.1

27.2

31.1

29.4

27.0

26.2

30.4

28.9

28.0

28.2

27.7


28.1

   Statutory combined ratio

101.3
%
105.2
%
92.0
%
95.1
%
98.5
%
105.8
%
101.4
%
98.4
%
103.4
%
99.3
%
101.7
%

100.0
%
   Contribution from catastrophe losses

8.4

12.4

3.0

1.8

5.6

12.6

4.9

7.7

8.8

8.0

7.7


6.2

   Statutory combined ratio excl. catastrophe losses

92.9
%
92.8
%
89.0
%
93.3
%
92.9
%
93.2
%
96.5
%
90.7
%
94.6
%
91.3
%
94.0
%

93.8
%
GAAP combined ratio
 
 
 
 
 
 
 
 
 
 
 
 
 
 
   GAAP combined ratio

103.4
%
107.5
%
90.1
%
94.0
%
100.9
%
109.2
%
101.4
%
98.9
%
105.3
%
100.4
%
103.8
%

101.3
%
   Contribution from catastrophe losses

8.4

12.4

3.0

1.8

5.6

12.6

4.9

7.7

8.8

8.0

7.7


6.2

   GAAP combined ratio excl. catastrophe losses

95.0
%
95.1
%
87.1
%
92.2
%
95.3
%
96.6
%
96.5
%
91.2
%
96.5
%
92.4
%
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 Third-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

$
35

$
37

$
34

$
31

$
33

$
34

$
30

$
71

$
64

$
106

$
97


$
128

   Agency new business written premiums

16

16

13

16

12

15

13

29

28

45

40


56

   Other written premiums

(3
)
(2
)
(2
)
(3
)
(2
)
(3
)
(1
)
(4
)
(4
)
(7
)
(6
)

(9
)
   Net written premiums – statutory*

$
48

$
51

$
45

$
44

$
43

$
46

$
42

$
96

$
88

$
144

$
131


$
175

   Unearned premium change


(6
)
(2
)

(1
)
(4
)
(2
)
(8
)
(6
)
(8
)
(7
)

(7
)
   Earned premiums

$
48

$
45

$
43

$
44

$
42

$
42

$
40

$
88

$
82

$
136

$
124


$
168

Year over year change %
 
 
 
 
 
 
 
 
 
 
 
 
 
 
   Agency renewal written premiums

6
 %
9
%
13
 %
11
 %
14
 %
17
%
20
%
11
%
19
%
9
 %
17
%

15
%
   Agency new business written premiums

33

7


33

(8
)
7

8

4

8

13

3


10

   Other written premiums

(50
)
33

(100
)
(200
)
33


50

0

20

(17
)
25



   Net written premiums – statutory*

12

11

7

13

10

15

20

9

17

10

15


14

Paid losses and loss expenses
 
 
 
 
 
 
 
 
 
 
 
 
 
 
   Losses paid

$
7

$
12

$
6

$
6

$
8

$
8

$
5

$
18

$
13

$
25

$
21


$
27

   Loss expenses paid

6

5

5

5

4

3

4

10

7

16

11


16

   Loss and loss expenses paid

$
13

$
17

$
11

$
11

$
12

$
11

$
9

$
28

$
20

$
41

$
32


$
43

Incurred losses and loss expenses
 
 
 
 
 
 
 
 
 
 
 
 
 
 
   Loss and loss expense incurred

$
15

$
27

$
13

$
8

$
17

$
21

$
24

$
40

$
45

$
55

$
62


$
70

   Loss and loss expenses paid as a % of incurred

86.7
 %
63.0
%
84.6
 %
137.5
 %
70.6
 %
52.4
%
37.5
%
70.0
%
44.4
%
74.5
 %
51.6
%

61.4
%
Statutory combined ratio
 
 
 
 
 
 
 
 
 
 
 
 
 
 
   Loss ratio

21.4
 %
40.0
%
15.1
 %
1.1
 %
26.9
 %
36.1
%
44.9
%
27.9
%
40.4
%
25.6
 %
35.8
%

26.7
%
   Loss adjustment expense ratio

10.5

18.0

16.6

17.8

15.0

13.5

14.5

17.3

14.0

14.9

14.3


15.2

   Net underwriting expense ratio

30.8

29.9

30.3

31.8

29.4

29.1

29.9

30.1

29.5

30.4

29.5


30.0

   Statutory combined ratio

62.7
 %
87.9
%
62.0
 %
50.7
 %
71.3
 %
78.7
%
89.3
%
75.3
%
83.9
%
70.9
 %
79.6
%

71.9
%
   Contribution from catastrophe losses

0.2

3.2

0.2

0.1

0.4

0.5

0.9

1.8

0.7

1.2

0.6


0.4

   Statutory combined ratio excl. catastrophe losses

62.5
 %
84.7
%
61.8
 %
50.6
 %
70.9
 %
78.2
%
88.4
%
73.5
%
83.2
%
69.7
 %
79.0
%

71.5
%
GAAP combined ratio
 
 
 
 
 
 
 
 
 
 
 
 
 
 
   GAAP combined ratio

61.3
 %
87.4
%
61.1
 %
48.1
 %
69.9
 %
76.0
%
88.3
%
74.6
%
82.1
%
69.9
 %
77.9
%

70.0
%
   Contribution from catastrophe losses

0.2

3.2

0.2

0.1

0.4

0.5

0.9

1.8

0.7

1.2

0.6


0.4

   GAAP combined ratio excl. catastrophe losses

61.1
 %
84.2
%
60.9
 %
48.0
 %
69.5
 %
75.5
%
87.4
%
72.8
%
81.4
%
68.7
 %
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 Third-Quarter 2016 Supplemental Financial Data
20



The Cincinnati Life Insurance Company
Statutory Statements of Income
 
 
 
 
 
 
 
 
 
 
For the Three Months Ended September 30,
For the Nine Months Ended September 30,
(Dollars in millions)
2016
2015
Change
% Change
2016
2015
Change
% Change
Net premiums written
$
66

$
61

$
5

8

$
206

$
186

$
20

11

Net investment income
40

38

2

5

119

114

5

4

Amortization of interest maintenance reserve
2

1

1

100

4

3

1

33

Commissions and expense allowances on reinsurance ceded
1

1



4

4



Income from fees associated with separate accounts
1

2

(1
)
(50
)
4

4



Total revenues
$
110

$
103

$
7

7

$
337

$
311

$
26

8

 
 
 
 
 
 
 
 
 
Death benefits and matured endowments
$
28

$
23

$
5

22

$
81

$
69

$
12

17

Annuity benefits
15

14

1

7

49

44

5

11

Disability benefits and benefits under accident and health contracts
1

1



2

2



Surrender benefits and group conversions
5

5


0

14

13

1

8

Interest and adjustments on deposit-type contract funds
2

2



6

8

(2
)
(25
)
Increase in aggregate reserves for life and accident and health contracts
43

40

3

8

136

124

12

10

Total benefit expenses
$
94

$
85

$
9

11

$
288

$
260

$
28

11

 
 
 
 
 
 
 
 
 
Commissions
$
11

$
9

$
2

22

$
31

$
28

$
3

11

General insurance expenses and taxes
11

10

1

10

33

31

2

6

Increase in loading on deferred and uncollected premiums
(1
)

(1
)
nm

(4
)
(1
)
(3
)
nm

Net transfers from separate accounts
(2
)

(2
)
nm

(6
)

(6
)
nm

Total underwriting expenses
$
19

$
19

$


$
54

$
58

$
(4
)
(7
)
 
 
 
 
 
 
 
 
 
Federal and foreign income tax benefit

(1
)
1

100

(2
)
(4
)
2

50

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

$
(3
)
nm

$
(3
)
$
(3
)
$


 
 
 
 
 
 
 
 
 
Realized gains and losses net of capital gains tax, net
3

(2
)
5

250

5

(3
)
8

267

 
 
 
 
 
 
 
 
 
Net income (loss) (statutory)
$

$
(2
)
$
2

100

$
2

$
(6
)
$
8

133

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


CINF Third-Quarter 2016 Supplemental Financial Data
21