EX-99.2 3 exhibit9922q18.htm EXHIBIT 99.2 Exhibit


Cincinnati Financial Corporation
Supplemental Financial Data
for the period ending June 30, 2018

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, 2018, 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 2018 Supplemental Financial Data
1



 
Cincinnati Financial Corporation
 
Supplemental Financial Data
 
for the period ending June 30, 2018
 
 
 
 
 
Page
 
Definitions of Non-GAAP Information and Reconciliation to Comparable GAAP Measures
3
 
 
 
Consolidated
 
 
CFC and Subsidiaries Consolidation – Six Months Ended June 30, 2018
4
 
CFC and Subsidiaries Consolidation – Three Months Ended June 30, 2018
5
 
 
 
 
 
 
Consolidated Property Casualty Insurance Operations
 
 
Statutory Statements of Income
6
 
Consolidated Cincinnati Insurance Companies – Losses Incurred Detail
7
 
Consolidated Cincinnati Insurance Companies – Loss Ratio Detail
8
 
Consolidated Cincinnati Insurance Companies – Loss Claim Count Detail
9
 
Direct Written Premiums by Risk State by Line of Business
10
 
Quarterly Property Casualty Data – Commercial Lines
11
 
Quarterly Property Casualty Data – Personal Lines and Excess & Surplus Lines
12
 
Loss and Loss Expense Analysis – Six Months Ended June 30, 2018
13
 
Loss and Loss Expense Analysis – Three Months Ended June 30, 2018
14
 
 
 
Reconciliation Data
 
 
Quarterly Property Casualty Data – Consolidated
15
 
Quarterly Property Casualty Data – Commercial Lines
16
 
Quarterly Property Casualty Data – Personal Lines
17
 
Quarterly Property Casualty Data – Excess & Surplus Lines
18
 
 
 
Life Insurance Operations
 
 
Statutory Statements of Income
19
 
 
 
Noninsurance Operations and Cincinnati Re
 
 
Quarterly Data – Other
20



CINF Second-Quarter 2018 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 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 results 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.
Non-GAAP operating income: Non-GAAP operating income is calculated by excluding investment gains and losses (defined as investment gains and losses after applicable federal and state income taxes) and other significant non-recurring items from net income. Management evaluates non-GAAP operating income to measure the success of pricing, rate and underwriting strategies. While investment gains (or losses) are integral to the company’s insurance operations over the long term, the determination to realize investment gains or losses on fixed-maturity securities sold 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 are recognized from certain changes in market values of securities without actual realization. Management believes that the level of 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 non-GAAP 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 non-GAAP operating income so that all investors have what management believes to be a useful supplement to GAAP information.
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 investment gains and losses, 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.
Other Measures
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 measure is useful, providing a meaningful measure of long-term progress in creating shareholder value. It is intended to be all-inclusive regarding changes in book value per share, and uses originally reported book value per share in cases where book value per share has been adjusted, such as adoption of Accounting Standards Updates with a cumulative effect of a change in accounting.
Statutory accounting rules: For public reporting, insurance companies prepare financial statements in accordance with GAAP. However, insurers also must calculate certain data according to statutory accounting rules as defined in the NAIC’s Accounting Practices and Procedures Manual, which may be, and has been, modified by various state insurance departments and differ from GAAP. 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 2018 Supplemental Financial Data
3



Cincinnati Financial Corporation and Subsidiaries
Consolidated Statements of Income for the Six Months Ended June 30, 2018
 
 
 
 
 
 
 
(Dollars in millions)
CFC
CONSOL P&C
CLIC
CFC-I
ELIM
Total
Revenues
 
 
 
 
 
 
  Premiums earned:
 
 
 
 
 
 
    Property casualty
$

$
2,511

$

$

$

$
2,511

    Life


158



158

    Premiums ceded

(81
)
(34
)


(115
)
      Total earned premium

2,430

124



2,554

  Investment income, net of expenses
30

198

76



304

  Investment gains and losses, net
19

(105
)



(86
)
  Fee revenues

6

2



8

  Other revenues
8



2

(8
)
2

Total revenues
$
57

$
2,529

$
202

$
2

$
(8
)
$
2,782

 
 
 
 
 
 
 
Benefits & expenses
 
 
 
 
 
 
  Losses & contract holders' benefits
$

$
1,631

$
146

$

$

$
1,777

  Reinsurance recoveries

(19
)
(21
)


(40
)
  Underwriting, acquisition and insurance expenses

759

39



798

  Interest expense
26





26

  Other operating expenses
14



1

(8
)
7

Total expenses
$
40

$
2,371

$
164

$
1

$
(8
)
$
2,568

 
 
 
 
 
 
 
Income before income taxes
$
17

$
158

$
38

$
1

$

$
214

 
 
 
 
 
 
 
Provision (benefit) for income taxes
 
 
 
 
 
 
  Current operating income (loss)
$
(3
)
$
81

$
1

$

$

$
79

  Capital gains/losses
4

(22
)



(18
)
  Deferred

(40
)
7



(33
)
Total provision for income taxes
$
1

$
19

$
8

$

$

$
28

 
 
 
 
 
 
 
Net income - current year
$
16

$
139

$
30

$
1

$

$
186

 
 
 
 
 
 
 
Net income - prior year
$
34

$
240

$
25

$
1

$
1

$
301

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


CINF Second-Quarter 2018 Supplemental Financial Data
4



Cincinnati Financial Corporation and Subsidiaries
Consolidated Statements of Income for the Three Months Ended June 30, 2018
 
 
 
 
 
 
 
(Dollars in millions)
CFC
CONSOL P&C
CLIC
CFC-I
ELIM
Total
Revenues
 
 
 
 
 
 
  Premiums earned:
 
 
 
 
 
 
    Property casualty
$

$
1,271

$

$

$

$
1,271

    Life


81



81

    Premiums ceded

(41
)
(17
)


(58
)
      Total earned premium

1,230

64



1,294

  Investment income, net of expenses
15

101

38



154

  Investment gains and losses, net
67

38




105

  Fee revenues

3

1



4

  Other revenues
4



1

(4
)
1

Total revenues
$
86

$
1,372

$
103

$
1

$
(4
)
$
1,558

 
 
 
 
 
 
 
Benefits & expenses
 
 
 
 
 
 
  Losses & contract holders' benefits
$

$
834

$
70

$

$

$
904

  Reinsurance recoveries

(13
)
(8
)


(21
)
  Underwriting, acquisition and insurance expenses

376

19



395

  Interest expense
13





13

  Other operating expenses
7




(4
)
3

Total expenses
$
20

$
1,197

$
81

$

$
(4
)
$
1,294

 
 
 
 
 
 
 
Income before income taxes
$
66

$
175

$
22

$
1

$

$
264

 
 
 
 
 
 
 
Provision (benefit) for income taxes
 
 
 
 
 
 
  Current operating income (loss)
$
(13
)
$
21

$
3

$

$

$
11

  Capital gains/losses
14

8




22

  Deferred
12


2



14

Total provision for income taxes
$
13

$
29

$
5

$

$

$
47

 
 
 
 
 
 
 
Net income - current year
$
53

$
146

$
17

$
1

$

$
217

 
 
 
 
 
 
 
Net income - prior year
$
1

$
85

$
12

$
1

$
1

$
100

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


CINF Second-Quarter 2018 Supplemental Financial Data
5



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)
2018
2017
Change
% Change
2018
2017
Change
% Change
Underwriting income
 
 
 
 
 
 
 
 
Net premiums written
$
1,349

$
1,271

$
78

6

$
2,607

$
2,502

$
105

4

Unearned premium change
119

90

29

32

177

170

7

4

Earned premiums
$
1,230

$
1,181

$
49

4

$
2,430

$
2,332

$
98

4

 
 
 
 
 
 
 
 
 
Losses incurred
$
675

$
667

$
8

1

$
1,337

$
1,315

$
22

2

Defense and cost containment expenses incurred
76

62

14

23

158

136

22

16

Adjusting and other expenses incurred
70

65

5

8

117

131

(14
)
(11
)
Other underwriting expenses incurred
390

376

14

4

769

744

25

3

Workers compensation dividend incurred
2

4

(2
)
(50
)
6

7

(1
)
(14
)
     Total underwriting deductions
$
1,213

$
1,174

$
39

3

$
2,387

$
2,333

$
54

2

 
 
 
 
 
 
 
 
 
Net underwriting profit (loss)
$
17

$
7

$
10

143

$
43

$
(1
)
$
44

nm

 
 
 
 
 
 
 
 
 
Investment income
 
 
 
 
 
 
 
 
Gross investment income earned
$
101

$
99

$
2

2

$
201

$
198

$
3

2

Net investment income earned
100

98

2

2

198

195

3

2

Net realized capital gains and losses, net
4

(9
)
13

nm

37

79

(42
)
(53
)
     Net investment gains (net of tax)
$
104

$
89

$
15

17

$
235

$
274

$
(39
)
(14
)
 
 
 
 
 
 
 
 
 
     Other income
$
1

$
2

$
(1
)
(50
)
$
4

$
5

$
(1
)
(20
)
 
 
 
 
 
 
 
 
 
Net income before federal income taxes
$
122

$
98

$
24

24

$
282

$
278

$
4

1

Federal and foreign income taxes incurred
26

32

(6
)
(19
)
47

43

4

9

     Net income (statutory)
$
96

$
66

$
30

45

$
235

$
235

$


 
 
 
 
 
 
 
 
 
Policyholders' surplus - statutory
$
5,030

$
4,790

$
240

5

$
5,030

$
4,790

$
240

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 2018 Supplemental Financial Data
6



Consolidated Cincinnati Insurance Companies
Losses Incurred Detail
(Dollars in millions)
Three months ended
Six months ended
Nine months ended
Twelve months ended
 
12/31/18
9/30/18
6/30/18
3/31/18
12/31/17
9/30/17
6/30/17
3/31/17
6/30/18
6/30/17
9/30/18
9/30/17
12/31/18
12/31/17
Consolidated
 
 
 
 
 
 
 
 
 
 
 
 
 
 
Current accident year losses greater than $5 million


$
6

$
15

$
11

$
6

$

$
28

$
21

$
28


$
34


$
45

Current accident year losses $1 million - $5 million


62

32

60

75

48

29

94

77


152


212

Large loss prior accident year reserve development


4

34

9

4

21

17

38

38


42


51

   Total large losses incurred


$
72

$
81

$
80

$
85

$
69

$
74

$
153

$
143


$
228


$
308

Losses incurred but not reported


87

10

60

(9
)
(1
)
4

97

3


(6
)

54

Other losses excluding catastrophe losses


433

520

450

499

487

467

953

954


1,453


1,903

Catastrophe losses


83

51

8

104

112

103

134

215


319


327

   Total losses incurred


$
675

$
662

$
598

$
679

$
667

$
648

$
1,337

$
1,315


$
1,994


$
2,592

Commercial Lines
 
 
 
 
 
 
 
 
 
 
 
 
 
 
Current accident year losses greater than $5 million


$
6

$
15

$
5

$
6

$

$
28

$
21

$
28


$
34


$
39

Current accident year losses $1 million - $5 million


51

22

51

56

33

26

73

59


115


166

Large loss prior accident year reserve development


1

29

10

1

19

17

30

36


37


47

   Total large losses incurred


$
58

$
66

$
66

$
63

$
52

$
71

$
124

$
123


$
186


$
252

Losses incurred but not reported


53

16

44

1

21

(5
)
69

16


17


61

Other losses excluding catastrophe losses


247

325

273

313

292

306

572

598


911


1,184

Catastrophe losses


51

22

1

27

64

58

73

122


149


150

   Total losses incurred


$
409

$
429

$
384

$
404

$
429

$
430

$
838

$
859


$
1,263


$
1,647

Personal Lines
 
 
 
 
 
 
 
 
 
 
 
 
 
 
Current accident year losses greater than $5 million


$

$

$
6

$

$

$

$

$


$


$
6

Current accident year losses $1 million - $5 million


11

10

6

19

15

3

21

18


37


43

Large loss prior accident year reserve development


3

5

(1
)
3

1


8

1


4


3

   Total large losses incurred


$
14

$
15

$
11

$
22

$
16

$
3

$
29

$
19


$
41


$
52

Losses incurred but not reported


31

(1
)
10

(17
)
(12
)
10

30

(2
)

(19
)

(9
)
Other losses excluding catastrophe losses


157

167

157

164

164

144

324

308


472


629

Catastrophe losses


33

29

5

34

47

46

62

93


127


132

   Total losses incurred


$
235

$
210

$
183

$
203

$
215

$
203

$
445

$
418


$
621


$
804

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


$

$

$

$

$

$

$

$


$


$

Current accident year losses $1 million - $5 million




3









3

Large loss prior accident year reserve development






1



1


1


1

   Total large losses incurred


$

$

$
3

$

$
1

$

$

$
1


$
1


$
4

Losses incurred but not reported


3

(5
)
6

7

(10
)
(1
)
(2
)
(11
)

(4
)

2

Other losses excluding catastrophe losses


17

14

9

8

19

8

31

27


35


44

Catastrophe losses



1


1

1


1

1


2


2

   Total losses incurred


$
20

$
10

$
18

$
16

$
11

$
7

$
30

$
18


$
34


$
52

*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.
Consolidated property casualty data includes results from our Cincinnati Re operations.
 
 
 
 
 

CINF Second-Quarter 2018 Supplemental Financial Data
7



Consolidated Cincinnati Insurance Companies
Loss Ratio Detail
 
Three months ended
Six months ended
Nine months ended
Twelve months ended
 
12/31/18
9/30/18
6/30/18
3/31/18
12/31/17
9/30/17
6/30/17
3/31/17
6/30/18
6/30/17
9/30/18
9/30/17
12/31/18
12/31/17
Consolidated
 
 
 
 
 
 
 
 
 
 
 
 
 
 
Current accident year losses greater than $5 million


0.4
 %
1.3
 %
0.9
 %
0.5
 %
 %
2.4
 %
0.8
 %
1.2
 %

1.0
 %
 
1.0
 %
Current accident year losses $1 million - $5 million


5.1

2.7

5.0

6.4

4.1

2.5

3.9

3.3


4.3

 
4.5

Large loss prior accident year reserve development


0.3

2.8

0.7

0.3

1.8

1.5

1.6

1.6


1.2

 
1.0

   Total large loss ratio


5.8
 %
6.8
 %
6.6
 %
7.2
 %
5.9
 %
6.4
 %
6.3
 %
6.1
 %

6.5
 %
 
6.5
 %
Losses incurred but not reported


7.1

0.8

5.0

(0.7
)
(0.1
)
0.4

4.0

0.1


(0.2
)
 
1.1

Other losses excluding catastrophe losses


35.1

43.4

37.6

41.7

41.3

40.5

39.2

40.9


41.2

 
40.3

Catastrophe losses


6.8

4.2

0.7

8.8

9.4

9.0

5.5

9.3


9.1

 
7.0

   Total loss ratio


54.8
 %
55.2
 %
49.9
 %
57.0
 %
56.5
 %
56.3
 %
55.0
 %
56.4
 %

56.6
 %
 
54.9
 %
Commercial Lines
 
 
 
 
 
 
 
 
 
 
 
 
 
 
Current accident year losses greater than $5 million


0.7
 %
1.9
 %
0.6
 %
0.8
 %
 %
3.6
 %
1.3
 %
1.8
 %

1.5
 %
 
1.2
 %
Current accident year losses $1 million - $5 million


6.2

2.9

6.4

7.2

4.2

3.3

4.6

3.7


4.8

 
5.3

Large loss prior accident year reserve development


0.2

3.6

1.2

0.1

2.3

2.2

1.8

2.3


1.6

 
1.5

   Total large loss ratio


7.1
 %
8.4
 %
8.2
 %
8.1
 %
6.5
 %
9.1
 %
7.7
 %
7.8
 %

7.9
 %
 
8.0
 %
Losses incurred but not reported


6.5

2.1

5.5


2.7

(0.6
)
4.3

1.0


0.7

 
1.9

Other losses excluding catastrophe losses


30.4

41.1

34.4

39.6

36.5

39.2

35.7

37.9


38.4

 
37.4

Catastrophe losses


6.3

2.8

0.1

3.4

8.1

7.4

4.6

7.7


6.3

 
4.7

   Total loss ratio


50.3
 %
54.4
 %
48.2
 %
51.1
 %
53.8
 %
55.1
 %
52.3
 %
54.4
 %

53.3
 %
 
52.0
 %
Personal Lines
 
 
 
 
 
 
 
 
 
 
 
 
 
 
Current accident year losses greater than $5 million


 %
 %
1.9
 %
 %
 %
 %
 %
 %

 %
 
0.5
 %
Current accident year losses $1 million - $5 million


3.5

2.9

1.8

6.0

4.8

1.0

3.2

2.9


4.0

 
3.4

Large loss prior accident year reserve development


0.8

1.7

(0.3
)
1.0

0.6

(0.2
)
1.2

0.2


0.4

 
0.3

   Total large loss ratio


4.3
 %
4.6
 %
3.4
 %
7.0
 %
5.4
 %
0.8
 %
4.4
 %
3.1
 %

4.4
 %
 
4.2
 %
Losses incurred but not reported


9.4

(0.4
)
3.2

(5.3
)
(4.0
)
3.3

4.6

(0.4
)

(2.1
)
 
(0.7
)
Other losses excluding catastrophe losses


47.3

51.6

49.0

52.1

53.7

47.9

49.4

50.9


51.3

 
50.7

Catastrophe losses


10.0

8.8

1.6

10.8

15.2

15.5

9.4

15.3


13.8

 
10.6

   Total loss ratio


71.0
 %
64.6
 %
57.2
 %
64.6
 %
70.3
 %
67.5
 %
67.8
 %
68.9
 %

67.4
 %
 
64.8
 %
Excess & Surplus Lines
 
 
 
 
 
 
 
 
 
 
 
 
 
 
Current accident year losses greater than $5 million


 %
 %
 %
 %
 %
 %
 %
 %

 %
 
 %
Current accident year losses $1 million - $5 million




5.6








 
1.5

Large loss prior accident year reserve development


(0.2
)
(0.4
)
(0.1
)
(0.3
)
2.3

(0.3
)
(0.3
)
1.1


0.6

 
0.4

   Total large loss ratio


(0.2
)%
(0.4
)%
5.5
 %
(0.3
)%
2.3
 %
(0.3
)%
(0.3
)%
1.1
 %

0.6
 %
 
1.9
 %
Losses incurred but not reported


4.5

(9.0
)
9.8

13.8

(20.2
)
(1.6
)
(2.1
)
(11.3
)

(2.4
)
 
0.8

Other losses excluding catastrophe losses


28.6

26.4

17.3

15.3

37.0

17.0

27.4

27.4


23.1

 
21.6

Catastrophe losses


1.0

1.8

0.2

1.3

1.2

0.8

1.4

1.0


1.1

 
0.8

   Total loss ratio


33.9
 %
18.8
 %
32.8
 %
30.1
 %
20.3
 %
15.9
 %
26.4
 %
18.2
 %

22.4
 %
 
25.1
 %
*Certain amounts may not add due to rounding. Ratios are calculated based on whole dollar amounts.
Consolidated property casualty data includes results from our Cincinnati Re operations.
 
 
 
 
 
 
 
 


CINF Second-Quarter 2018 Supplemental Financial Data
8



Consolidated Cincinnati Insurance Companies
Loss Claim Count Detail
 
Three months ended
Six months ended
Nine months ended
Twelve months ended
 
12/31/18
9/30/18
6/30/18
3/31/18
12/31/17
9/30/17
6/30/17
3/31/17
6/30/18
6/30/17
9/30/18
9/30/17
12/31/18
12/31/17
Consolidated
 
 
 
 
 
 
 
 
 
 
 
 
 
 
Current accident year reported losses greater
   than $5 million


1

3

2

1


5

4

5


6

 
8

Current accident year reported losses
   $1 million - $5 million


36

22

32

43

31

22

59

55


100

 
134

Prior accident year reported losses on
   large losses


9

24

10

12

15

14

35

30


42

 
63

   Non-Catastrophe reported losses on
      large losses total


46

49

44

56

46

41

98

90


148

 
205

Commercial Lines
 
 
 
 
 
 
 
 
 
 
 
 
 
 
Current accident year reported losses greater
   than $5 million


1

2

1

1


5

3

5


6

 
7

Current accident year reported losses
   $1 million - $5 million


30

15

27

34

20

20

46

42


77

 
106

Prior accident year reported losses on
   large losses


6

22

10

10

12

13

30

26


35

 
56

   Non-Catastrophe reported losses on
      large losses total


37

39

38

45

32

38

79

73


118

 
169

Personal Lines
 
 
 
 
 
 
 
 
 
 
 
 
 
 
Current accident year reported losses greater
   than $5 million



1

1




1




 
1

Current accident year reported losses
   $1 million - $5 million


6

7

5

9

11

2

13

13


23

 
26

Prior accident year reported losses on
   large losses


3

2


2

2


5

2


5

 
5

   Non-Catastrophe reported losses on
      large losses total


9

10

6

11

13

2

19

15


28

 
32

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












 

Current accident year reported losses
   $1 million - $5 million












 
2

Prior accident year reported losses on
   large losses






1

1


2


2

 
2

   Non-Catastrophe reported losses on
      large losses total






1

1


2


2

 
4

*The sum of quarterly amounts may not equal the full year as each is computed independently.
Consolidated property casualty data includes results from our Cincinnati Re operations.
 
 
 
 
 
 
 
 


CINF Second-Quarter 2018 Supplemental Financial Data
9



 Consolidated Cincinnati Insurance Companies
Direct Written Premiums by Risk State by Line of Business for the Six Months Ended June 30, 2018
(Dollars in millions)
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
 
2018
2017
 
 
 
Total
Total
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
OH
$
83.4

$
77.5

$
50.9

$

$
21.3

 
$
66.0

$
54.2

$
17.6

 
$
8.4

 
$
379.3

$
375.8

0.5

1.8

1.2

1.0

IL
34.8

29.7

17.9

24.4

6.3

 
14.8

14.2

4.2

 
8.6

 
154.9

157.3

(3.3
)
4.4

0.3

(1.6
)
GA
22.4

24.3

16.5

8.4

6.7

 
28.0

25.8

6.4

 
9.2

 
147.7

143.3

(0.7
)
8.1

3.4

3.0

IN
29.6

29.4

17.8

13.4

7.5

 
15.8

16.2

3.7

 
6.9

 
140.3

139.6

0.8

(2.2
)
14.7

0.6

PA
36.4

27.0

22.7

25.2

6.0

 
7.7

6.1

2.5

 
5.7

 
139.3

130.9

6.1

9.3

5.2

6.4

NC
26.0

31.1

13.1

9.0

6.7

 
18.8

17.0

4.8

 
5.9

 
132.4

126.9

3.7

4.2

19.3

4.5

MI
23.8

21.2

13.6

8.2

5.4

 
25.2

15.6

3.0

 
3.4

 
119.4

128.5

(2.2
)
(13.8
)
(11.6
)
(7.1
)
TN
22.3

22.8

13.1

5.3

5.7

 
10.1

12.4

3.1

 
3.2

 
98.0

98.1

(2.0
)
2.8

19.7

(0.2
)
KY
15.2

19.5

12.4

2.1

3.5

 
15.4

14.1

3.3

 
3.3

 
88.8

86.4

3.0

1.9

5.5

2.7

AL
14.3

17.7

8.8

0.6

3.3

 
13.7

18.0

3.6

 
4.8

 
84.8

82.7

0.4

5.5

2.8

2.6

VA
18.6

17.3

14.2

9.4

6.5

 
7.1

6.1

2.2

 
2.6

 
84.0

78.1

7.8

8.2

(3.9
)
7.5

TX
25.8

13.5

17.4

1.4

3.5

 
2.2

3.5

1.3

 
11.0

 
79.6

73.0

0.2

nm

4.8

8.9

MO
17.7

18.8

10.2

7.3

2.8

 
6.2

7.4

1.7

 
5.2

 
77.3

71.9

3.6

24.1

10.9

7.6

NY
21.4

10.0

8.1

2.8

2.4

 
8.2

12.1

4.3

 
3.1

 
72.4

62.0

2.5

49.7

56.2

16.7

WI
16.0

13.8

8.7

15.1

3.0

 
4.8

4.8

2.0

 
2.6

 
70.8

71.1

(1.9
)
2.8

23.4

(0.4
)
MN
15.3

13.2

6.0

4.7

2.9

 
10.2

10.5

2.3

 
4.2

 
69.3

69.7

(1.7
)
(1.1
)
13.7

(0.7
)
MD
10.9

7.8

9.3

4.7

2.1

 
8.3

6.1

1.7

 
1.6

 
52.5

48.8

2.6

21.3

12.3

8.0

FL
18.2

7.5

9.3

0.9

2.5

 
2.9

2.0

0.6

 
8.1

 
52.0

46.4

6.0

29.2

38.0

12.2

AR
6.3

11.4

4.8

1.1

1.8

 
5.6

6.2

1.7

 
2.6

 
41.5

42.0

(1.6
)
(1.2
)
3.5

(1.2
)
AZ
10.9

6.1

7.6

3.5

1.4

 
4.2

3.5

1.5

 
2.0

 
40.7

38.5

3.4

13.0

0.3

5.2

IA
9.1

9.9

4.7

6.9

2.9

 
2.6

2.8

0.7

 
1.0

 
40.6

41.7

(3.2
)
1.1

(0.4
)
(2.5
)
SC
7.4

7.6

4.9

1.9

1.8

 
7.1

5.5

1.2

 
2.3

 
39.7

37.0

7.9

10.7

(12.0
)
7.5

UT
9.9

5.3

7.4

0.8

1.5

 
4.6

2.6

0.7

 
2.8

 
35.6

33.9

2.1

4.5

43.7

5.0

CO
10.8

5.6

8.1

0.6

1.5

 
0.5

1.3

0.2

 
5.4

 
34.0

32.6

(2.4
)
108.1

22.6

4.2

KS
6.5

8.1

4.2

2.7

1.5

 
2.4

3.5

0.7

 
1.3

 
30.9

30.5

(0.3
)
1.3

29.4

1.0

OR
9.3

5.0

7.1

0.1

1.2

 
3.1

1.4

0.4

 
2.6

 
30.2

27.3

15.4

10.0

(12.5
)
11.5

MT
10.7

6.1

6.4

0.1

0.8

 
1.4

1.4

0.3

 
0.7

 
27.9

26.9

4.7


(9.3
)
3.7

CT
3.7

2.8

1.6

1.6

0.5

 
6.3

5.7

1.9

 
1.0

 
25.1

17.7

30.2

52.1

18.4

41.0

ID
8.0

5.0

4.7

1.0

0.9

 
1.9

1.4

0.4

 
1.2

 
24.5

21.8

13.5

4.8

13.7

12.1

NE
5.5

6.0

3.3

3.7

1.2

 
0.4

0.6

0.1

 
1.2

 
22.0

22.4

(2.0
)

10.1

(1.3
)
CA
0.6

0.2

0.4

1.0

0.1

 
3.4

9.6

2.3

 
0.7

 
18.3

9.5

19.5

118.2

63.4

95.3

WV
5.0

5.1

4.5

0.6

0.9

 

0.2

0.1

 
1.5

 
17.9

16.4

9.8

(11.5
)
1.4

8.6

WA
5.9

3.5

4.5


1.1

 
0.2

0.3

0.2

 
1.3

 
17.0

14.2

15.3

nm

4.0

19.1

NM
5.4

3.4

3.9

0.4

0.9

 



 
1.0

 
15.0

12.6

20.2

nm

14.9

19.9

VT
2.5

3.0

1.7

2.6

0.8

 
0.8

0.9

0.2

 
0.9

 
13.4

13.0

2.5

3.8

18.1

3.6

NH
2.1

1.8

1.3

1.5

0.4

 
0.9

1.0

0.2

 
0.6

 
9.8

10.0


(0.5
)
(5.5
)
(0.5
)
DE
3.0

2.4

1.8

1.3

0.5

 



 
0.4

 
9.4

7.0

33.4


17.0

32.6

ND
3.4

2.4

1.5


0.4

 
0.4

0.4

0.1

 
0.4

 
9.0

10.8

(18.1
)
4.5

2.6

(15.4
)
SD
1.9

2.0

1.2

1.3

0.5

 



 
0.4

 
7.3

7.5

(6.2
)
(100.0
)
6.2

(5.7
)
NJ
0.6

0.2

0.5

1.1

0.2

 
1.0

1.3

0.6

 
0.7

 
6.2

3.6

38.4

79.9

275.4

68.5

WY
1.7

1.2

1.1


0.3

 



 
0.4

 
4.7

4.2

13.6

83.3

21.8

14.5

 All Other
1.7

1.3

1.4

1.9

1.0

 
0.2

0.7

0.2

 
1.0

 
9.4

7.2

13.7

nm

27.9

28.3

 Total
$
584.0

$
507.5

$
358.6

$
178.6

$
122.2

 
$
312.4

$
296.4

$
82.0

 
$
131.2

 
$
2,572.9

$
2,478.8

1.9

7.7

9.8

3.8

 Other Direct

1.1

1.9

2.6


 
4.2

0.1

0.4

 

 
10.3

12.1

(15.4
)
(10.9
)

(14.9
)
 Total Direct
$
584.0

$
508.6

$
360.5

$
181.2

$
122.2

 
$
316.6

$
296.5

$
82.4

 
$
131.2

 
$
2,583.2

$
2,490.9

1.9

7.6

9.8

3.7

*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 2018 Supplemental Financial Data
10



Quarterly Property Casualty Data - Commercial Lines
 
 
 
 
 
(Dollars in millions)
Three months ended
Six months ended
Nine months ended
Twelve months ended
 
12/31/18
9/30/18
6/30/18
3/31/18
12/31/17
9/30/17
6/30/17
3/31/17
6/30/18
6/30/17
9/30/18
9/30/17
12/31/18
12/31/17
Commercial casualty:
 
 
 
 
 
 
 
 
 
 
 
 
 
 
Written premiums


$
291

$
287

$
248

$
257

$
280

$
297

$
578

$
577


$
834


$
1,082

Year over year change %- written premium


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

1
 %

2
 %
Earned premiums


$
272

$
265

$
268

$
268

$
271

$
265

$
537

$
536


$
804


$
1,072

Current accident year before catastrophe losses


66.8
 %
67.9
 %
67.5
 %
63.1
 %
60.1
 %
60.7
 %
67.3
 %
60.4
 %

61.3
 %

62.9
 %
Current accident year catastrophe losses














Prior accident years before catastrophe losses


(5.2
)
1.7

0.9

0.1

(2.5
)
5.6

(1.8
)
1.5


1.0


1.0

Prior accident years catastrophe losses














   Total loss and loss expense ratio


61.6
 %
69.6
 %
68.4
 %
63.2
 %
57.6
 %
66.3
 %
65.5
 %
61.9
 %

62.3
 %

63.9
 %
Commercial property:
 
 
 
 
 
 
 
 
 
 
 
 
 
 
Written premiums


$
240

$
237

$
217

$
230

$
233

$
239

$
477

$
472


$
702


$
919

Year over year change %- written premium


3
 %
(1
)%
4
 %
3
 %
4
 %
6
 %
1
 %
5
 %

4
 %

4
 %
Earned premiums


$
231

$
228

$
229

$
225

$
226

$
223

$
459

$
449


$
674


$
903

Current accident year before catastrophe losses


45.8
 %
58.6
 %
48.2
 %
48.6
 %
49.7
 %
50.2
 %
52.2
 %
50.0
 %

49.4
 %

49.1
 %
Current accident year catastrophe losses


22.1

12.8

4.5

14.5

29.1

29.3

17.4

29.2


24.3


19.3

Prior accident years before catastrophe losses


(1.9
)
(6.4
)
(1.4
)
(1.1
)
(1.2
)
(0.7
)
(4.1
)
(1.0
)

(1.0
)

(1.1
)
Prior accident years catastrophe losses


(1.2
)
(2.6
)
(3.7
)
(1.9
)
(0.8
)
(3.8
)
(1.9
)
(2.3
)

(2.1
)

(2.5
)
   Total loss and loss expense ratio


64.8
 %
62.4
 %
47.6
 %
60.1
 %
76.8
 %
75.0
 %
63.6
 %
75.9
 %

70.6
 %

64.8
 %
Commercial auto:
 
 
 
 
 
 
 
 
 
 
 
 
 
 
Written premiums


$
182

$
177

$
153

$
157

$
167

$
174

$
359

$
341


$
498


$
651

Year over year change %- written premium


9
 %
2
 %
5
 %
4
 %
7
 %
10
 %
5
 %
9
 %

7
 %

7
 %
Earned premiums


$
166

$
161

$
162

$
159

$
158

$
155

$
327

$
313


$
472


$
634

Current accident year before catastrophe losses


75.8
 %
80.6
 %
74.5
 %
80.2
 %
76.4
 %
80.7
 %
78.2
 %
78.6
 %

79.1
 %

78.0
 %
Current accident year catastrophe losses


2.1

0.2

(0.1
)
0.7

1.7

1.2

1.1

1.4


1.2


0.9

Prior accident years before catastrophe losses


3.3

(0.8
)
3.2

5.1

6.0

6.7

1.3

6.3


5.9


5.2

Prior accident years catastrophe losses


(0.1
)
(0.2
)



(0.2
)
(0.1
)
(0.1
)

(0.1
)

(0.1
)
   Total loss and loss expense ratio


81.1
 %
79.8
 %
77.6
 %
86.0
 %
84.1
 %
88.4
 %
80.5
 %
86.2
 %

86.1
 %

84.0
 %
Workers' compensation:
 
 
 
 
 
 
 
 
 
 
 
 
 
 
Written premiums


$
83

$
95

$
73

$
75

$
79

$
99

$
178

$
178


$
253


$
326

Year over year change %- written premium


5
 %
(4
)%
(6
)%
(10
)%
(8
)%
(6
)%
 %
(7
)%

(8
)%

(7
)%
Earned premiums


$
85

$
80

$
81

$
84

$
86

$
84

$
165

$
170


$
254


$
335

Current accident year before catastrophe losses


73.0
 %
73.1
 %
76.2
 %
71.6
 %
68.9
 %
69.8
 %
73.1
 %
69.3
 %

70.1
 %

71.6
 %
Current accident year catastrophe losses














Prior accident years before catastrophe losses


(20.7
)
(16.1
)
(11.1
)
(16.6
)
(14.3
)
(21.6
)
(18.5
)
(17.9
)

(17.5
)

(15.9
)
Prior accident years catastrophe losses














   Total loss and loss expense ratio


52.3
 %
57.0
 %
65.1
 %
55.0
 %
54.6
 %
48.2
 %
54.6
 %
51.4
 %

52.6
 %

55.7
 %
Other commercial:
 
 
 
 
 
 
 
 
 
 
 
 
 
 
Written premiums


$
60

$
58

$
55

$
59

$
54

$
56

$
118

$
110


$
169


$
224

Year over year change %- written premium


11
 %
4
 %
10
 %
(2
)%
 %
4
 %
7
 %
2
 %

1
 %

3
 %
Earned premiums


$
58

$
56

$
56

$
56

$
55

$
54

$
114

$
109


$
165


$
221

Current accident year before catastrophe losses


38.2
 %
37.8
 %
35.2
 %
35.1
 %
35.3
 %
40.2
 %
38.0
 %
37.7
 %

36.9
 %

36.4
 %
Current accident year catastrophe losses


1.7

0.3

0.5

(0.2
)
1.8

1.9

1.0

1.8


1.2


1.0

Prior accident years before catastrophe losses


(14.8
)
(6.8
)
(9.9
)
(10.2
)
(20.0
)
(14.8
)
(10.9
)
(17.4
)

(15.0
)

(13.7
)
Prior accident years catastrophe losses


0.3

(0.3
)
1.6

0.3

0.1

(0.5
)

(0.2
)

(0.1
)

0.4

   Total loss and loss expense ratio


25.4
 %
31.0
 %
27.4
 %
25.0
 %
17.2
 %
26.8
 %
28.1
 %
21.9
 %

23.0
 %

24.1
 %
*Dollar amounts shown are rounded to millions; certain amounts may not add due to rounding. Ratios are calculated based on whole dollar amounts. The sum of quarterly amounts may not equal the full year as each is computed independently.

CINF Second-Quarter 2018 Supplemental Financial Data
11



Quarterly Property Casualty Data - Personal Lines
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
(Dollars in millions)
Three months ended
Six months ended
Nine months ended
Twelve months ended
 
12/31/18
9/30/18
6/30/18
3/31/18
12/31/17
9/30/17
6/30/17
3/31/17
6/30/18
6/30/17
9/30/18
9/30/17
12/31/18
12/31/17
Personal auto:
 
 
 
 
 
 
 
 
 
 
 
 
 
 
Written premiums


$
172

$
140

$
141

$
165

$
165

$
132

$
312

$
297


$
462


$
603

Year over year change %- written premium


4
 %
6
 %
7
 %
7
 %
7
 %
7
 %
5
 %
7
 %

7
 %

7
 %
Earned premiums


$
153

$
151

$
149

$
148

$
144

$
141

$
304

$
285


$
433


$
582

Current accident year before catastrophe losses


78.7
 %
81.2
 %
76.2
 %
79.8
 %
78.1
 %
82.4
 %
80.0
 %
80.2
 %

80.1
 %

79.1
 %
Current accident year catastrophe losses


1.3

0.8

(0.4
)
1.6

2.4

2.4

1.0

2.4


2.1


1.5

Prior accident years before catastrophe losses


(1.5
)
(4.3
)
1.4

1.1

(0.3
)
(1.1
)
(2.9
)
(0.7
)

(0.1
)

0.3

Prior accident years catastrophe losses


(0.1
)
(0.1
)

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

(0.1
)

(0.1
)
   Total loss and loss expense ratio


78.4
 %
77.6
 %
77.2
 %
82.4
 %
80.1
 %
83.5
 %
78.0
 %
81.8
 %

82.0
 %

80.8
 %
Homeowner:
 
 
 
 
 
 
 
 
 
 
 
 
 
 
Written premiums


$
164

$
121

$
132

$
150

$
150

$
110

$
285

$
260


$
410


$
542

Year over year change %- written premium


9
 %
10
 %
11
 %
9
 %
7
 %
7
 %
10
 %
7
 %

8
 %

8
 %
Earned premiums


$
139

$
136

$
134

$
131

$
128

$
125

$
275

$
253


$
384


$
518

Current accident year before catastrophe losses


57.7
 %
55.8
 %
55.0
 %
46.7
 %
48.4
 %
48.4
 %
56.7
 %
48.5
 %

47.8
 %

49.6
 %
Current accident year catastrophe losses


20.6

19.6

4.8

24.5

34.1

33.1

20.1

33.6


30.5


23.9

Prior accident years before catastrophe losses


8.1

2.4

(1.4
)
(0.2
)
(1.9
)
(2.6
)
5.3

(2.3
)

(1.5
)

(1.5
)
Prior accident years catastrophe losses


1.6

0.1

0.3

(1.4
)
(0.5
)
(0.5
)
0.9

(0.5
)

(0.8
)

(0.5
)
   Total loss and loss expense ratio


88.0
 %
77.9
 %
58.7
 %
69.6
 %
80.1
 %
78.4
 %
83.0
 %
79.3
 %

76.0
 %

71.5
 %
Other personal:
 
 
 
 
 
 
 
 
 
 
 
 
 
 
Written premiums


$
45

$
36

$
36

$
40

$
42

$
31

$
81

$
73


$
113


$
149

Year over year change %- written premium


7
 %
16
 %
13
 %
8
 %
12
 %
3
 %
11
 %
11
 %

10
 %

10
 %
Earned premiums


$
39

$
38

$
37

$
35

$
35

$
34

$
77

$
69


$
104


$
141

Current accident year before catastrophe losses


50.1
 %
28.9
 %
54.0
 %
46.7
 %
68.3
 %
45.6
 %
39.6
 %
57.1
 %

53.5
 %

53.7
 %
Current accident year catastrophe losses


3.0

4.0

0.5

6.2

4.5

9.3

3.6

6.9


6.7


5.0

Prior accident years before catastrophe losses


13.9

7.2

(4.5
)
2.4

(0.1
)
(11.2
)
10.6

(5.6
)

(2.9
)

(3.3
)
Prior accident years catastrophe losses


0.2

(0.5
)
0.1


(0.9
)
(0.7
)
(0.2
)
(0.8
)

(0.5
)

(0.4
)
   Total loss and loss expense ratio


67.2
 %
39.6
 %
50.1
 %
55.3
 %
71.8
 %
43.0
 %
53.6
 %
57.6
 %

56.8
 %

55.0
 %
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
Quarterly Property Casualty Data - Excess & Surplus Lines
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
(Dollars in millions)
Three months ended
Six months ended
Nine months ended
Twelve months ended
 
12/31/18
9/30/18
6/30/18
3/31/18
12/31/17
9/30/17
6/30/17
3/31/17
6/30/18
6/30/17
9/30/18
9/30/17
12/31/18
12/31/17
Excess & Surplus:
 
 
 
 
 
 
 
 
 
 
 
 
 
 
Written premiums


$
64

$
61

$
54

$
51

$
61

$
53

$
125

$
114


$
165


$
219

Year over year change %- written premium


5
 %
15
 %
20
 %
6
 %
20
 %
18
 %
10
 %
19
 %

15
 %

16
 %
Earned premiums


$
57

$
56

$
56

$
53

$
52

$
48

$
113

$
100


$
153


$
209

Current accident year before catastrophe losses


56.9
 %
54.6
 %
57.6
 %
49.1
 %
54.2
 %
55.5
 %
55.8
 %
54.8
 %

52.8
 %

54.0
 %
Current accident year catastrophe losses


1.0

1.8

0.3

1.7

0.9

1.2

1.4

1.1


1.3


1.1

Prior accident years before catastrophe losses


(9.6
)
(17.2
)
(7.1
)
(4.7
)
(17.0
)
(27.4
)
(13.3
)
(22.0
)

(15.9
)

(13.6
)
Prior accident years catastrophe losses


0.2

0.1

(0.1
)
(0.3
)
0.4

(0.4
)
0.1



(0.1
)

(0.1
)
   Total loss and loss expense ratio


48.5
 %
39.3
 %
50.7
 %
45.8
 %
38.5
 %
28.9
 %
44.0
 %
33.9
 %

38.1
 %

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 2018 Supplemental Financial Data
12



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, 2018
 
 
 
 
 
 
 
 
 
 
 
 
 
 
  Commercial casualty
 
$
163

 
$
87

 
$
250

 
$
38

 
$
43

 
$
21

 
$
102

 
$
201

 
$
43

 
$
108

 
$
352

  Commercial property
 
256

 
26

 
282

 
4

 
12

 
(8
)
 
8

 
260

 
12

 
18

 
290

  Commercial auto
 
195

 
36

 
231

 
6

 
18

 
8

 
32

 
201

 
18

 
44

 
263

  Workers' compensation
 
88

 
17

 
105

 
(4
)
 

 
(4
)
 
(8
)
 
84

 

 
13

 
97

  Other commercial
 
29

 
7

 
36

 
(5
)
 

 
1

 
(4
)
 
24

 

 
8

 
32

    Total commercial lines
 
731

 
173

 
904

 
39

 
73

 
18

 
130

 
770

 
73

 
191

 
1,034

 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
  Personal auto
 
192

 
37

 
229

 

 
9

 

 
9

 
192

 
9

 
37

 
238

  Homeowners
 
174

 
17

 
191

 
21

 
20

 
6

 
47

 
195

 
20

 
23

 
238

  Other personal
 
33

 
2

 
35

 

 
5

 
1

 
6

 
33

 
5

 
3

 
41

    Total personal lines
 
399

 
56

 
455

 
21

 
34

 
7

 
62

 
420

 
34

 
63

 
517

 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
  Excess & surplus lines
 
25

 
13

 
38

 
9

 
(2
)
 
7

 
14

 
34

 
(2
)
 
20

 
52

  Cincinnati Re
 
27

 
3

 
30

 
10

 
(12
)
 

 
(2
)
 
37

 
(12
)
 
3

 
28

      Total property casualty
 
$
1,182

 
$
245

 
$
1,427

 
$
79

 
$
93

 
$
32

 
$
204

 
$
1,261

 
$
93

 
$
277

 
$
1,631

 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
Ceded loss and loss expense incurred for the six months ended June 30, 2018
 
 
 
 
 
 
 
 
 
 
 
 
 
 
  Commercial casualty
 
$
(1
)
 
$

 
$
(1
)
 
$
3

 
$
(2
)
 
$

 
$
1

 
$
2

 
$
(2
)
 
$

 
$

  Commercial property
 
1

 

 
1

 
(3
)
 

 

 
(3
)
 
(2
)
 

 

 
(2
)
  Commercial auto
 

 

 

 

 

 

 

 

 

 

 

  Workers' compensation
 
9

 

 
9

 
(1
)
 
(1
)
 

 
(2
)
 
8

 
(1
)
 

 
7

  Other commercial
 

 

 

 

 

 

 

 

 

 

 

    Total commercial lines
 
9

 

 
9

 
(1
)
 
(3
)
 

 
(4
)
 
8

 
(3
)
 

 
5

 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
  Personal auto
 
1

 

 
1

 

 

 

 

 
1

 

 

 
1

  Homeowners
 
2

 

 
2

 
7

 

 

 
7

 
9

 

 

 
9

  Other personal
 

 

 

 

 

 

 

 

 

 

 

    Total personal lines
 
3

 

 
3

 
7

 

 

 
7

 
10

 

 

 
10

 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
  Excess & surplus lines
 
2

 

 
2

 

 

 

 

 
2

 

 

 
2

  Cincinnati Re
 
3

 
1

 
4

 

 
(2
)
 

 
(2
)
 
3

 
(2
)
 
1

 
2

      Total property casualty
 
$
17

 
$
1

 
$
18

 
$
6

 
$
(5
)
 
$

 
$
1

 
$
23

 
$
(5
)
 
$
1

 
$
19

 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
Net loss and loss expense incurred for the six months ended June 30, 2018
 
 
 
 
 
 
 
 
 
 
 
 
 
 
  Commercial casualty
 
$
164

 
$
87

 
$
251

 
$
35

 
$
45

 
$
21

 
$
101

 
$
199

 
$
45

 
$
108

 
$
352

  Commercial property
 
255

 
26

 
281

 
7

 
12

 
(8
)
 
11

 
262

 
12

 
18

 
292

  Commercial auto
 
195

 
36

 
231

 
6

 
18

 
8

 
32

 
201

 
18

 
44

 
263

  Workers' compensation
 
79

 
17

 
96

 
(3
)
 
1

 
(4
)
 
(6
)
 
76

 
1

 
13

 
90

  Other commercial
 
29

 
7

 
36

 
(5
)
 

 
1

 
(4
)
 
24

 

 
8

 
32

    Total commercial lines
 
722

 
173

 
895

 
40

 
76

 
18

 
134

 
762

 
76

 
191

 
1,029

 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
  Personal auto
 
191

 
37

 
228

 

 
9

 

 
9

 
191

 
9

 
37

 
237

  Homeowners
 
172

 
17

 
189

 
14

 
20

 
6

 
40

 
186

 
20

 
23

 
229

  Other personal
 
33

 
2

 
35

 

 
5

 
1

 
6

 
33

 
5

 
3

 
41

    Total personal lines
 
396

 
56

 
452

 
14

 
34

 
7

 
55

 
410

 
34

 
63

 
507

 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
  Excess & surplus lines
 
23

 
13

 
36

 
9

 
(2
)
 
7

 
14

 
32

 
(2
)
 
20

 
50

  Cincinnati Re
 
24

 
2

 
26

 
10

 
(10
)
 

 

 
34

 
(10
)
 
2

 
26

      Total property casualty
 
$
1,165

 
$
244

 
$
1,409

 
$
73

 
$
98

 
$
32

 
$
203

 
$
1,238

 
$
98

 
$
276

 
$
1,612

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

CINF Second-Quarter 2018 Supplemental Financial Data
13



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, 2018
 
 
 
 
 
 
 
 
 
 
 
 
 
 
  Commercial casualty
 
$
70

 
$
38

 
$
108

 
$
15

 
$
34

 
$
15

 
$
64

 
$
85

 
$
34

 
$
53

 
$
172

  Commercial property
 
134

 
12

 
146

 
(11
)
 
8

 
5

 
2

 
123

 
8

 
17

 
148

  Commercial auto
 
95

 
16

 
111

 
7

 
9

 
6

 
22

 
102

 
9

 
22

 
133

  Workers' compensation
 
40

 
8

 
48

 
(4
)
 
4

 
(1
)
 
(1
)
 
36

 
4

 
7

 
47

  Other commercial
 
15

 
3

 
18

 
(5
)
 
2

 

 
(3
)
 
10

 
2

 
3

 
15

    Total commercial lines
 
354

 
77

 
431

 
2

 
57

 
25

 
84

 
356

 
57

 
102

 
515

 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
  Personal auto
 
97

 
16

 
113

 
(1
)
 
6

 
3

 
8

 
96

 
6

 
19

 
121

  Homeowners
 
96

 
8

 
104

 
(1
)
 
22

 
6

 
27

 
95

 
22

 
14

 
131

  Other personal
 
19

 
1

 
20

 

 
5

 
1

 
6

 
19

 
5

 
2

 
26

    Total personal lines
 
212

 
25

 
237

 
(2
)
 
33

 
10

 
41

 
210

 
33

 
35

 
278

 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
  Excess & surplus lines
 
14

 
6

 
20

 
2

 
3

 
3

 
8

 
16

 
3

 
9

 
28

  Cincinnati Re
 
14

 
2

 
16

 
6

 
(9
)
 

 
(3
)
 
20

 
(9
)
 
2

 
13

      Total property casualty
 
$
594

 
$
110

 
$
704

 
$
8

 
$
84

 
$
38

 
$
130

 
$
602

 
$
84

 
$
148

 
$
834

 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
Ceded loss and loss expense incurred for the three months ended June 30, 2018
 
 
 
 
 
 
 
 
 
 
 
 
 
 
  Commercial casualty
 
$

 
$

 
$

 
$
4

 
$

 
$

 
$
4

 
$
4

 
$

 
$

 
$
4

  Commercial property
 
1

 

 
1

 
(2
)
 

 

 
(2
)
 
(1
)
 

 

 
(1
)
  Commercial auto
 

 

 

 
(1
)
 

 

 
(1
)
 
(1
)
 

 

 
(1
)
  Workers' compensation
 
3

 

 
3

 
(1
)
 
1

 

 

 
2

 
1

 

 
3

  Other commercial
 

 

 

 

 

 

 

 

 

 

 

    Total commercial lines
 
4

 

 
4

 

 
1

 

 
1

 
4

 
1

 

 
5

 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
  Personal auto
 

 

 

 
1

 

 

 
1

 
1

 

 

 
1

  Homeowners
 
2

 

 
2

 
6

 

 

 
6

 
8

 

 

 
8

  Other personal
 

 

 

 

 

 

 

 

 

 

 

    Total personal lines
 
2

 

 
2

 
7

 

 

 
7

 
9

 

 

 
9

 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
  Excess & surplus lines
 

 

 

 
(1
)
 

 

 
(1
)
 
(1
)
 

 

 
(1
)
  Cincinnati Re
 
2

 
1

 
3

 

 
(3
)
 

 
(3
)
 
2

 
(3
)
 
1

 

      Total property casualty
 
$
8

 
$
1

 
$
9

 
$
6

 
$
(2
)
 
$

 
$
4

 
$
14

 
$
(2
)
 
$
1

 
$
13

 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
Net loss and loss expense incurred for the three months ended June 30, 2018
 
 
 
 
 
 
 
 
 
 
 
 
 
 
  Commercial casualty
 
$
70

 
$
38

 
$
108

 
$
11

 
$
34

 
$
15

 
$
60

 
$
81

 
$
34

 
$
53

 
$
168

  Commercial property
 
133

 
12

 
145

 
(9
)
 
8

 
5

 
4

 
124

 
8

 
17

 
149

  Commercial auto
 
95

 
16

 
111

 
8

 
9

 
6

 
23

 
103

 
9

 
22

 
134

  Workers' compensation
 
37

 
8

 
45

 
(3
)
 
3

 
(1
)
 
(1
)
 
34

 
3

 
7

 
44

  Other commercial
 
15

 
3

 
18

 
(5
)
 
2

 

 
(3
)
 
10

 
2

 
3

 
15

    Total commercial lines
 
350

 
77

 
427

 
2

 
56

 
25

 
83

 
352

 
56

 
102

 
510

 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
  Personal auto
 
97

 
16

 
113

 
(2
)
 
6

 
3

 
7

 
95

 
6

 
19

 
120

  Homeowners
 
94

 
8

 
102

 
(7
)
 
22

 
6

 
21

 
87

 
22

 
14

 
123

  Other personal
 
19

 
1

 
20

 

 
5

 
1

 
6

 
19

 
5

 
2

 
26

    Total personal lines
 
210

 
25

 
235

 
(9
)
 
33

 
10

 
34

 
201

 
33

 
35

 
269

 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
  Excess & surplus lines
 
14

 
6

 
20

 
3

 
3

 
3

 
9

 
17

 
3

 
9

 
29

  Cincinnati Re
 
12

 
1

 
13

 
6

 
(6
)
 

 

 
18

 
(6
)
 
1

 
13

      Total property casualty
 
$
586

 
$
109

 
$
695

 
$
2

 
$
86

 
$
38

 
$
126

 
$
588

 
$
86

 
$
147

 
$
821

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

CINF Second-Quarter 2018 Supplemental Financial Data
14



Consolidated Cincinnati Insurance Companies
Quarterly Property Casualty Data
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
(Dollars in millions)
Three months ended
Six months ended
Nine months ended
Twelve months ended
 
12/31/18
9/30/18
6/30/18
3/31/18
12/31/17
9/30/17
6/30/17
3/31/17
6/30/18
6/30/17
9/30/18
9/30/17
12/31/18
12/31/17
Premiums
 
 
 
 
 
 
 
 
 
 
 
 
 
 
   Agency renewal written premiums


$
1,150

$
1,083

$
987

$
1,064

$
1,090

$
1,057

$
2,233

$
2,147


$
3,211


$
4,198

   Agency new business written premiums


181

159

151

157

165

153

340

318


475


626

   Cincinnati Re net written premiums


48

46

21

24

40

40

94

80


104


125

   Other written premiums


(30
)
(30
)
(29
)
(37
)
(24
)
(19
)
(60
)
(43
)

(80
)

(109
)
   Net written premiums – statutory*


$
1,349

$
1,258

$
1,130

$
1,208

$
1,271

$
1,231

$
2,607

$
2,502


$
3,710


$
4,840

   Unearned premium change


(119
)
(58
)
69

(17
)
(90
)
(80
)
(177
)
(170
)

(187
)

(118
)
   Earned premiums


$
1,230

$
1,200

$
1,199

$
1,191

$
1,181

$
1,151

$
2,430

$
2,332


$
3,523


$
4,722

Year over year change %
 
 
 
 
 
 
 
 
 
 
 
 
 
 
   Agency renewal written premiums


6
 %
2
 %
4
%
3
 %
3
 %
3
%
4
 %
3
%

3
 %

3
%
   Agency new business written premiums


10

4

13

5

15

22

7

19


14


14

   Cincinnati Re net written premiums


20

15

40

14

150

111

18

129


86


76

   Other written premiums


(25
)
(58
)
19

(19
)
(9
)
24

(40
)
9


(3
)

4

   Net written premiums – statutory*


6

2

6

3

6

7

4

7


6


6

Paid losses and loss expenses
 
 
 
 
 
 
 
 
 
 
 
 
 
 
   Losses paid


$
586

$
579

$
614

$
607

$
587

$
567

$
1,165

$
1,154


$
1,761


$
2,375

   Loss expenses paid


109

135

115

118

108

127

244

235


353


468

   Loss and loss expenses paid


$
695

$
714

$
729

$
725

$
695

$
694

$
1,409

$
1,389


$
2,114


$
2,843

Incurred losses and loss expenses
 
 
 
 
 
 
 
 
 
 
 
 
 
 
   Loss and loss expense incurred


$
821

$
791

$
741

$
815

$
794

$
788

$
1,612

$
1,582


$
2,397


$
3,138

   Loss and loss expenses paid as a % of incurred


84.7
 %
90.3
 %
98.4
%
89.0
 %
87.5
 %
88.1
%
87.4
 %
87.8
%

88.2
 %

90.6
%
Statutory combined ratio
 
 
 
 
 
 
 
 
 
 
 
 
 
 
   Loss ratio


54.9
 %
55.2
 %
49.9
%
57.0
 %
56.5
 %
56.3
%
55.0
 %
56.4
%

56.6
 %

54.9
%
   Loss adjustment expense ratio


11.8

10.8

11.9

11.4

10.8

12.1

11.3

11.4


11.4


11.5

   Net underwriting expense ratio


29.1

30.4

32.5

30.7

29.9

30.2

29.8

30.1


30.3


30.8

   Statutory combined ratio


95.8
 %
96.4
 %
94.3
%
99.1
 %
97.2
 %
98.6
%
96.1
 %
97.9
%

98.3
 %

97.2
%
   Contribution from catastrophe losses


7.1

4.4

0.9

9.1

9.8

9.2

5.8

9.5


9.3


7.2

   Statutory combined ratio excl. catastrophe losses


88.7
 %
92.0
 %
93.4
%
90.0
 %
87.4
 %
89.4
%
90.3
 %
88.4
%

89.0
 %

90.0
%
GAAP combined ratio
 
 
 
 
 
 
 
 
 
 
 
 
 
 
   GAAP combined ratio


97.2
 %
97.9
 %
92.9
%
99.3
 %
98.3
 %
99.7
%
97.5
 %
99.0
%

99.1
 %

97.5
%
   Contribution from catastrophe losses


7.1

4.4

0.9

9.1

9.8

9.2

5.8

9.5


9.3


7.2

   GAAP combined ratio excl. catastrophe losses


90.1
 %
93.5
 %
92.0
%
90.2
 %
88.5
 %
90.5
%
91.7
 %
89.5
%

89.8
 %

90.3
%
*Dollar amounts shown are rounded to millions; certain amounts may not add due to rounding. Ratios are calculated based on whole dollar amounts. The sum of quarterly amounts may not equal the full year as each is computed
 independently.
*nm - Not meaningful
*Statutory data prepared in accordance with statutory accounting rules as defined by the National Association of Insurance Commissioners and filed with the appropriate regulatory bodies.


CINF Second-Quarter 2018 Supplemental Financial Data
15



Cincinnati Insurance Companies
Quarterly Property Casualty Data - Commercial Lines
 
(Dollars in millions)
Three months ended
Six months ended
Nine months ended
Twelve months ended
 
12/31/18
9/30/18
6/30/18
3/31/18
12/31/17
9/30/17
6/30/17
3/31/17
6/30/18
6/30/17
9/30/18
9/30/17
12/31/18
12/31/17
Premiums
 
 
 
 
 
 
 
 
 
 
 
 
 
 
   Agency renewal written premiums


$
758

$
771

$
672

$
707

$
729

$
772

$
1,529

$
1,501


$
2,208


$
2,880

   Agency new business written premiums


118

104

96

99

99

103

222

202


301


397

   Other written premiums


(20
)
(21
)
(22
)
(28
)
(15
)
(10
)
(41
)
(25
)

(53
)

(75
)
   Net written premiums – statutory*


$
856

$
854

$
746

$
778

$
813

$
865

$
1,710

$
1,678


$
2,456


$
3,202

   Unearned premium change


(44
)
(64
)
50

14

(17
)
(84
)
(108
)
(101
)

(87
)

(37
)
   Earned premiums


$
812

$
790

$
796

$
792

$
796

$
781

$
1,602

$
1,577


$
2,369


$
3,165

Year over year change %
 
 
 
 
 
 
 
 
 
 
 
 
 
 
   Agency renewal written premiums


4
 %
 %
2
%
1
 %
2
 %
2
%
2
 %
2
%

2
%

2
%
   Agency new business written premiums


19

1

5

(2
)
6

18

10

12


7


7

   Other written premiums


(33
)
(110
)
21

(27
)
(7
)
44

(64
)
22


2


9

   Net written premiums – statutory*


5

(1
)
3


2

5

2

3


2


3

Paid losses and loss expenses
 
 
 
 
 
 
 
 
 
 
 
 
 
 
   Losses paid


$
350

$
371

$
401

$
376

$
370

$
381

$
722

$
751


$
1,127


$
1,528

   Loss expenses paid


77

96

84

84

79

91

173

170


254


338

   Loss and loss expenses paid


$
427

$
467

$
485

$
460

$
449

$
472

$
895

$
921


$
1,381


$
1,866

Incurred losses and loss expenses
 
 
 
 
 
 
 
 
 
 
 
 
 
 
   Loss and loss expense incurred


$
510

$
519

$
487

$
501

$
519

$
535

$
1,029

$
1,054


$
1,555


$
2,042

   Loss and loss expenses paid as a % of incurred


83.7
 %
90.0
 %
99.6
%
91.8
 %
86.5
 %
88.2
%
87.0
 %
87.4
%

88.8
%

91.4
%
Statutory combined ratio
 
 
 
 
 
 
 
 
 
 
 
 
 
 
   Loss ratio


50.3
 %
54.4
 %
48.2
%
51.1
 %
53.8
 %
55.0
%
52.3
 %
54.5
%

53.4
%

52.0
%
   Loss adjustment expense ratio


12.6

11.2

12.9

12.2

11.4

13.5

11.9

12.4


12.3


12.5

   Net underwriting expense ratio


30.0

30.5

33.6

32.5

31.2

29.7

30.3

30.4


31.0


31.7

   Statutory combined ratio


92.9
 %
96.1
 %
94.7
%
95.8
 %
96.4
 %
98.2
%
94.5
 %
97.3
%

96.7
%

96.2
%
   Contribution from catastrophe losses


6.5

2.9

0.3

3.8

8.5

7.6

4.7

8.1


6.6


5.0

   Statutory combined ratio excl. catastrophe losses


86.4
 %
93.2
 %
94.4
%
92.0
 %
87.9
 %
90.6
%
89.8
 %
89.2
%

90.1
%

91.2
%
GAAP combined ratio
 
 
 
 
 
 
 
 
 
 
 
 
 
 
   GAAP combined ratio


94.2
 %
98.3
 %
92.9
%
95.2
 %
97.1
 %
100.4
%
96.2
 %
98.8
%

97.6
%

96.4
%
   Contribution from catastrophe losses


6.5

2.9

0.3

3.8

8.5

7.6

4.7

8.1


6.6


5.0

   GAAP combined ratio excl. catastrophe losses


87.7
 %
95.4
 %
92.6
%
91.4
 %
88.6
 %
92.8
%
91.5
 %
90.7
%

91.0
%

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


CINF Second-Quarter 2018 Supplemental Financial Data
16



Cincinnati Insurance Companies
Quarterly Property Casualty Data - Personal Lines
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
(Dollars in millions)
Three months ended
Six months ended
Nine months ended
Twelve months ended
 
12/31/18
9/30/18
6/30/18
3/31/18
12/31/17
9/30/17
6/30/17
3/31/17
6/30/18
6/30/17
9/30/18
9/30/17
12/31/18
12/31/17
Premiums
 
 
 
 
 
 
 
 
 
 
 
 
 
 
   Agency renewal written premiums


$
342

$
264

$
275

$
318

$
318

$
245

$
606

$
563


$
881


$
1,156

   Agency new business written premiums


46

39

39

43

45

34

85

79


122


161

   Other written premiums


(7
)
(6
)
(5
)
(6
)
(6
)
(6
)
(13
)
(12
)

(18
)

(23
)
   Net written premiums – statutory*


$
381

$
297

$
309

$
355

$
357

$
273

$
678

$
630


$
985


$
1,294

   Unearned premium change


(50
)
28

11

(41
)
(50
)
27

(22
)
(23
)

(64
)

(53
)
   Earned premiums


$
331

$
325

$
320

$
314

$
307

$
300

$
656

$
607


$
921


$
1,241

Year over year change %
 
 
 
 
 
 
 
 
 
 
 
 
 
 
   Agency renewal written premiums


8
 %
8
%
7
%
5
%
5
%
4
 %
8
 %
5
 %

5
 %

5
%
   Agency new business written premiums


2

15

26

34

32

36

8

34


34


32

   Other written premiums


(17
)

17



(20
)
(8
)
(9
)

(6
)


   Net written premiums – statutory*


7

9

9

8

8

7

8

8


8


8

Paid losses and loss expenses
 
 
 
 
 
 
 
 
 
 
 
 
 
 
   Losses paid


$
210

$
187

$
197

$
218

$
205

$
174

$
396

$
379


$
597


$
794

   Loss expenses paid


25

32

24

27

24

30

56

54


81


104

   Loss and loss expenses paid


$
235

$
219

$
221

$
245

$
229

$
204

$
452

$
433


$
678


$
898

Incurred losses and loss expenses
 
 
 
 
 
 
 
 
 
 
 
 
 
 
   Loss and loss expense incurred


$
269

$
238

$
212

$
233

$
242

$
231

$
507

$
473


$
706


$
918

   Loss and loss expenses paid as a % of incurred


87.4
 %
92.0
%
104.2
%
105.2
%
94.6
%
88.3
 %
89.2
 %
91.5
 %

96.0
 %

97.8
%
Statutory combined ratio
 
 
 
 
 
 
 
 
 
 
 
 
 
 
   Loss ratio


71.0
 %
64.5
%
57.2
%
64.5
%
70.3
%
67.5
 %
67.7
 %
68.9
 %

67.4
 %

64.8
%
   Loss adjustment expense ratio


10.1

8.8

9.1

9.5

8.8

9.3

9.5

9.1


9.2


9.2

   Net underwriting expense ratio


26.6

31.3

30.0

26.9

26.7

31.2

28.7

28.6


28.0


28.4

   Statutory combined ratio


107.7
 %
104.6
%
96.3
%
100.9
%
105.8
%
108.0
 %
105.9
 %
106.6
 %

104.6
 %

102.4
%
   Contribution from catastrophe losses


10.2

8.9

1.9

11.1

15.4

15.6

9.6

15.5


14.0


10.9

   Statutory combined ratio excl. catastrophe losses


97.5
 %
95.7
%
94.4
%
89.8
%
90.4
%
92.4
 %
96.3
 %
91.1
 %

90.6
 %

91.5
%
GAAP combined ratio
 
 
 
 
 
 
 
 
 
 
 
 
 
 
   GAAP combined ratio


110.1
 %
103.2
%
95.5
%
103.1
%
108.4
%
105.5
 %
106.7
 %
107.0
 %

105.6
 %

103.0
%
   Contribution from catastrophe losses


10.2

8.9

1.9

11.1

15.4

15.6

9.6

15.5


14.0


10.9

   GAAP combined ratio excl. catastrophe losses


99.9
 %
94.3
%
93.6
%
92.0
%
93.0
%
89.9
 %
97.1
 %
91.5
 %

91.6
 %

92.1
%
*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 2018 Supplemental Financial Data
17



Cincinnati Insurance Companies
Quarterly Property Casualty Data - Excess & Surplus Lines
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
(Dollars in millions)
Three months ended
Six months ended
Nine months ended
Twelve months ended
 
12/31/18
9/30/18
6/30/18
3/31/18
12/31/17
9/30/17
6/30/17
3/31/17
6/30/18
6/30/17
9/30/18
9/30/17
12/31/18
12/31/17
Premiums
 
 
 
 
 
 
 
 
 
 
 
 
 
 
   Agency renewal written premiums


$
50

$
48

$
40

$
39

$
43

$
40

$
98

$
83


$
122


$
162

   Agency new business written premiums


17

16

16

15

21

16

33

37


52


68

   Other written premiums


(3
)
(3
)
(2
)
(3
)
(3
)
(3
)
(6
)
(6
)

(9
)

(11
)
   Net written premiums – statutory*


$
64

$
61

$
54

$
51

$
61

$
53

$
125

$
114


$
165


$
219

   Unearned premium change


(7
)
(5
)
2

2

(9
)
(5
)
(12
)
(14
)

(12
)

(10
)
   Earned premiums


$
57

$
56

$
56

$
53

$
52

$
48

$
113

$
100


$
153


$
209

Year over year change %
 
 
 
 
 
 
 
 
 
 
 
 
 
 
   Agency renewal written premiums


16
 %
20
%
14
%
11
 %
16
 %
18
 %
18
 %
17
 %

15
 %

15
 %
   Agency new business written premiums


(19
)

33

(6
)
31

23

(11
)
28


16


19

   Other written premiums






(50
)
(50
)
0

(50
)

(29
)

(22
)
   Net written premiums – statutory*


5

15

20

6

20

18

10

19


15


16

Paid losses and loss expenses
 
 
 
 
 
 
 
 
 
 
 
 
 
 
   Losses paid


$
14

$
9

$
9

$
8

$
11

$
10

$
23

$
21


$
29


$
38

   Loss expenses paid


6

7

6

6

5

6

13

11


17


23

   Loss and loss expenses paid


$
20

$
16

$
15

$
14

$
16

$
16

$
36

$
32


$
46


$
61

Incurred losses and loss expenses
 
 
 
 
 
 
 
 
 
 
 
 
 
 
   Loss and loss expense incurred


$
29

$
21

$
28

$
24

$
20

$
14

$
50

$
34


$
58


$
86

   Loss and loss expenses paid as a % of incurred


69.0
 %
76.2
%
53.6
%
58.3
 %
80.0
 %
114.3
 %
72.0
 %
94.1
 %

79.3
 %

70.9
 %
Statutory combined ratio
 
 
 
 
 
 
 
 
 
 
 
 
 
 
   Loss ratio


33.9
 %
18.8
%
32.8
%
30.1
 %
20.3
 %
15.8
 %
26.5
 %
18.2
 %

22.4
 %

25.1
 %
   Loss adjustment expense ratio


14.6

20.5

17.9

15.7

18.2

13.1

17.5

15.7


15.7


16.3

   Net underwriting expense ratio


28.7

28.0

29.2

31.6

28.6

32.8

28.3

30.6


30.9


30.5

   Statutory combined ratio


77.2
 %
67.3
%
79.9
%
77.4
 %
67.1
 %
61.7
 %
72.3
 %
64.5
 %

69.0
 %

71.9
 %
   Contribution from catastrophe losses


1.2

1.9

0.2

1.4

1.3

0.8

1.5

1.1


1.2


1.0

   Statutory combined ratio excl. catastrophe losses


76.0
 %
65.4
%
79.7
%
76.0
 %
65.8
 %
60.9
 %
70.8
 %
63.4
 %

67.8
 %

70.9
 %
GAAP combined ratio
 
 
 
 
 
 
 
 
 
 
 
 
 
 
   GAAP combined ratio


77.6
 %
68.8
%
79.8
%
74.8
 %
66.2
 %
62.3
 %
73.3
 %
64.3
 %

68.0
 %

71.1
 %
   Contribution from catastrophe losses


1.2

1.9

0.2

1.4

1.3

0.8

1.5

1.1


1.2


1.0

   GAAP combined ratio excl. catastrophe losses


76.4
 %
66.9
%
79.6
%
73.4
 %
64.9
 %
61.5
 %
71.8
 %
63.2
 %

66.8
 %

70.1
 %
*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 2018 Supplemental Financial Data
18



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)
2018
2017
Change
% Change
2018
2017
Change
% Change
Net premiums written
$
77

$
67

$
10

15

$
145

$
134

$
11

8

Net investment income
40

41

(1
)
(2
)
79

82

(3
)
(4
)
Amortization of interest maintenance reserve

1

(1
)
nm

1

2

(1
)
(50
)
Commissions and expense allowances on reinsurance ceded
2

2



3

3



Income from fees associated with separate accounts
1

1



2

3

(1
)
(33
)
Total revenues
$
120

$
112

$
8

7

$
230

$
224

$
6

3

 
 
 
 
 
 
 
 
 
Death benefits and matured endowments
$
22

$
23

$
(1
)
(4
)
$
49

$
50

$
(1
)
(2
)
Annuity benefits
22

19

3

16

49

39

10

26

Disability benefits and benefits under accident and health contracts

1

(1
)
nm

1

1


nm

Surrender benefits and group conversions
6

5

1

20

12

11

1

9

Interest and adjustments on deposit-type contract funds
3

2

1

50

5

4

1

25

Increase in aggregate reserves for life and accident and health contracts
36

37

(1
)
(3
)
58

75

(17
)
(23
)
Total benefit expenses
$
89

$
87

$
2

2

$
174

$
180

$
(6
)
(3
)
 
 
 
 
 
 
 
 
 
Commissions
$
13

$
11

$
2

18

$
24

$
22

$
2

9

General insurance expenses and taxes
11

11



24

23

1

4

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

(50
)
2

(2
)
4

nm

Net transfers from separate accounts



nm


(2
)
2

nm

Total underwriting expenses
$
23

$
20

$
3

15

$
50

$
41

$
9

22

 
 
 
 
 
 
 
 
 
Federal and foreign income tax benefit
3

1

2

200

1

(1
)
2

200

 
 
 
 
 
 
 
 
 
Net gain from operations before realized capital gains
$
5

$
4

$
1

25

$
5

$
4

$
1

25

 
 
 
 
 
 
 
 
 
Realized gains and losses net of capital gains tax, net

(3
)
3

nm


(3
)
3

nm

 
 
 
 
 
 
 
 
 
Net income (statutory)
$
5

$
1

$
4

nm

$
5

$
1

$
4

nm

 
 
 
 
 
 
 
 
 
Policyholders' surplus - statutory
$
199

$
202

(3
)
(1
)
$
199

$
202

$
(3
)
(1
)
*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 2018 Supplemental Financial Data
19



Noninsurance Operations and Cincinnati Re
Quarterly Data - Other
 
 
 
 
 
(Dollars in millions)
Three months ended
Six months ended
Nine months ended
Twelve months ended
 
12/31/18
9/30/18
6/30/18
3/31/18
12/31/17
9/30/17
6/30/17
3/31/17
6/30/18
6/30/17
9/30/18
9/30/17
12/31/18
12/31/17
Noninsurance Operations:
 
 
 
 
 
 
 
 
 
 
 
 
 
 
Interest and fees on loans and leases


$
1

$
1

$
1

$
1

$
1

$
1

$
2

$
2


$
3


$
4

Other revenue





1






1


1

Interest expense


13

13

14

13

13

13

26

26


39


53

Operating expense


3

4

2

3

4

4

7

8


11


13

Cincinnati Re:
 
 
 
 
 
 
 
 
 
 
 
 
 
 
Net written premiums


$
48

$
46

$
21

$
24

$
40

$
40

$
94

$
80


$
104


$
125

Earned premiums


30

29

27

32

26

22

59

48


80


107

Loss and loss expenses from:
 
 
 
 
 
 
 
 
 
 
 
 
 
 
Current accident year before catastrophe losses


15

15

12

13

13

12

30

25


38


50

Current accident year catastrophe losses




2

43






43


45

Prior accident years before catastrophe losses


(2
)
(2
)

1


(3
)
(4
)
(3
)

(2
)

(2
)
Prior accident years catastrophe losses







(1
)

(1
)

(1
)

(1
)
Loss and loss expenses


$
13

$
13

$
14

$
57

$
13

$
8

$
26

$
21


$
78


$
92

Underwriting expenses


9

11

10

7

9

9

20

18


25


35

Underwriting profit (loss)


$
8

$
5

$
3

$
(32
)
$
4

$
5

$
13

$
9


$
(23
)

$
(20
)
Ratios as a percent of earned premiums:
 
 
 
 
 
 
 
 
 
 
 
 
 
 
Current accident year before catastrophe losses


50.0
 %
53.4
 %
44.5
%
41.1
%
48.8
 %
54.1
 %
51.6
 %
51.2
 %

47.3
 %

46.5
 %
Current accident year catastrophe losses




6.1

137.2






53.8


41.5

Prior accident years before catastrophe losses


(5.8
)
(9.3
)
1.4

1.6

(1.2
)
(12.4
)
(7.5
)
(6.2
)

(3.2
)

(2.0
)
Prior accident years catastrophe losses


(0.1
)
(0.3
)


0.3

(4.5
)
(0.2
)
(1.9
)

(1.2
)

(0.8
)
Loss and loss expenses


44.1
 %
43.8
 %
52.0
%
179.9
%
47.9
 %
37.2
 %
43.9
 %
43.1
 %

96.7
 %

85.2
 %
Underwriting expenses


29.1

38.0

35.0

27.5

32.0

40.8

33.5

36.0


32.7


33.3

GAAP combined ratio


73.2
 %
81.8
 %
87.0
%
207.4
%
79.9
 %
78.0
 %
77.4
 %
79.1
 %

129.4
 %

118.5
 %
Totals for other:
 
 
 
 
 
 
 
 
 
 
 
 
 
 
Total revenues


$
31

$
30

$
28

$
34

$
27

$
23

$
61

$
50


$
84


$
112

Total expenses


38

41

40

80

39

34

79

73


153


193

Other loss


$
(7
)
$
(11
)
$
(12
)
$
(46
)
$
(12
)
$
(11
)
$
(18
)
$
(23
)

$
(69
)

$
(81
)
*Dollar amounts shown are in conformity with GAAP and 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 2018 Supplemental Financial Data
20