EX-99.2 3 exhibit9921q19.htm EXHIBIT 99.2 Exhibit


Cincinnati Financial Corporation
Supplemental Financial Data
for the period ending March 31, 2019

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 April 23, 2019, under continuous review and subject to change and/or affirmation. For the current ratings, select Financial Strength on cinfin.com.
The consolidated financial statements and financial exhibits that follow are unaudited. These consolidated financial statements and exhibits should be read in conjunction with the consolidated financial statements and notes included with our periodic filings with the U.S. Securities and Exchange Commission. The results of operations for interim periods may not be indicative of results to be expected for the full year.

CINF First-Quarter 2019 Supplemental Financial Data
1



 
Cincinnati Financial Corporation
 
Supplemental Financial Data
 
for the period ending March 31, 2019
 
 
 
 
 
Page
 
Definitions of Non-GAAP Information and Reconciliation to Comparable GAAP Measures
3
 
 
 
Consolidated
 
 
CFC and Subsidiaries Consolidation – Three Months Ended March 31, 2019
4
 
 
 
 
 
 
Consolidated Property Casualty Insurance Operations
 
 
Losses Incurred Detail
5
 
Loss Ratio Detail
6
 
Loss Claim Count Detail
7
 
Quarterly Property Casualty Data – Commercial Lines
8
 
Quarterly Property Casualty Data – Personal Lines and Excess & Surplus Lines
9
 
Loss and Loss Expense Analysis – Three Months Ended March 31, 2019
10
 
 
 
Reconciliation Data
 
 
Quarterly Property Casualty Data – Consolidated
11
 
Quarterly Property Casualty Data – Commercial Lines
12
 
Quarterly Property Casualty Data – Personal Lines
13
 
Quarterly Property Casualty Data – Excess & Surplus Lines
14
 
 
 
Statutory Statements of Income
 
 
Consolidated Property Casualty Statutory Statements of Income
15
 
Life Insurance Operations Statutory Statements of Income
16
 
 
 
Other
 
 
Quarterly Data – Other
17



CINF First-Quarter 2019 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 for insurance company regulation in the United States of America 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 segments plus our reinsurance assumed operations known as Cincinnati Re and our London-based global specialty underwriter known as MSP Underwriting Limited.
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 for insurance company regulation in the United States of America 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 in the U.S., 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. The difference between written and earned premium is unearned premium.

CINF First-Quarter 2019 Supplemental Financial Data
3



Cincinnati Financial Corporation and Subsidiaries
Consolidated Statements of Income for the Three Months Ended March 31, 2019
 
 
 
 
 
 
 
(Dollars in millions)
CFC
CONSOL P&C
CLIC
CFC-I
ELIM
Total
Revenues
 
 
 
 
 
 
  Premiums earned:
 
 
 
 
 
 
    Property casualty
$

$
1,309

$

$

$

$
1,309

    Life


83



83

    Premiums ceded

(42
)
(17
)


(59
)
      Total earned premium

1,267

66



1,333

  Investment income, net of expenses
16

103

38



157

  Investment gains and losses, net
271

393

(1
)


663

  Fee revenues

3

1



4

  Other revenues
3

1


2

(4
)
2

Total revenues
$
290

$
1,767

$
104

$
2

$
(4
)
$
2,159

 
 
 
 
 
 
 
Benefits & expenses
 
 
 
 
 
 
  Losses & contract holders' benefits
$

$
812

$
85

$

$

$
897

  Reinsurance recoveries

(22
)
(15
)


(37
)
  Underwriting, acquisition and insurance expenses

389

22



411

  Interest expense
13





13

  Other operating expenses
11



1

(4
)
8

Total expenses
$
24

$
1,179

$
92

$
1

$
(4
)
$
1,292

 
 
 
 
 
 
 
Income before income taxes
$
266

$
588

$
12

$
1

$

$
867

 
 
 
 
 
 
 
Provision (benefit) for income taxes
 
 
 
 
 
 
  Current operating income (loss)
$
(56
)
$
(56
)
$
1

$

$

$
(111
)
  Capital gains/losses
57

82




139

  Deferred
54

89

1



144

Total provision for income taxes
$
55

$
115

$
2

$

$

$
172

 
 
 
 
 
 
 
Net income - current year
$
211

$
473

$
10

$
1

$

$
695

 
 
 
 
 
 
 
Net income (loss) - prior year
$
(37
)
$
(7
)
$
13

$

$

$
(31
)
*Dollar amounts shown are rounded to millions; certain amounts may not add due to rounding.
 
 
 
Consolidated property casualty data includes results from our Cincinnati Re operations and our London-based global specialty underwriter known as MSP, which was acquired on February 28, 2019.


CINF First-Quarter 2019 Supplemental Financial Data
4



Consolidated Property Casualty
Losses Incurred Detail
(Dollars in millions)
Three months ended
Six months ended
Nine months ended
Twelve months ended
 
12/31/19
9/30/19
6/30/19
3/31/19
12/31/18
9/30/18
6/30/18
3/31/18
6/30/19
6/30/18
9/30/19
9/30/18
12/31/19
12/31/18
Consolidated
 
 
 
 
 
 
 
 
 
 
 
 
 
 
Current accident year losses greater than $5 million



$

$
14

$
8

$
6

$
15


$
21


$
29


$
43

Current accident year losses $1 million - $5 million



37

54

70

62

32


94


164


218

Large loss prior accident year reserve development



16

21

10

4

34


38


48


69

   Total large losses incurred



$
53

$
89

$
88

$
72

$
81


$
153


$
241


$
330

Losses incurred but not reported



47

23

(10
)
87

10


97


87


110

Other losses excluding catastrophe losses



493

451

482

433

520


953


1,435


1,886

Catastrophe losses



69

83

117

83

51


134


251


334

   Total losses incurred



$
662

$
646

$
677

$
675

$
662


$
1,337


$
2,014


$
2,660

Commercial Lines
 
 
 
 
 
 
 
 
 
 
 
 
 
 
Current accident year losses greater than $5 million



$

$
8

$
8

$
6

$
15


$
21


$
29


$
37

Current accident year losses $1 million - $5 million



26

47

62

51

22


73


135


182

Large loss prior accident year reserve development



13

24

11

1

29


30


41


65

   Total large losses incurred



$
39

$
79

$
81

$
58

$
66


$
124


$
205


$
284

Losses incurred but not reported



43

18

(23
)
53

16


69


46


64

Other losses excluding catastrophe losses



286

266

284

247

325


572


856


1,122

Catastrophe losses



25

32

75

51

22


73


148


180

   Total losses incurred



$
393

$
395

$
417

$
409

$
429


$
838


$
1,255


$
1,650

Personal Lines
 
 
 
 
 
 
 
 
 
 
 
 
 
 
Current accident year losses greater than $5 million



$

$
6

$

$

$


$


$


$
6

Current accident year losses $1 million - $5 million



10

4

7

11

10


21


28


32

Large loss prior accident year reserve development



2

(3
)
(1
)
3

5


8


7


4

   Total large losses incurred



$
12

$
7

$
6

$
14

$
15


$
29


$
35


$
42

Losses incurred but not reported



4

(3
)
11

31

(1
)

30


41


38

Other losses excluding catastrophe losses



163

154

172

157

167


324


496


650

Catastrophe losses



45

27

33

33

29


62


95


122

   Total losses incurred



$
224

$
185

$
222

$
235

$
210


$
445


$
667


$
852

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



$

$

$

$

$


$


$


$

Current accident year losses $1 million - $5 million



1

3

1






1


4

Large loss prior accident year reserve development



1











   Total large losses incurred



$
2

$
3

$
1

$

$


$


$
1


$
4

Losses incurred but not reported




8

2

3

(5
)

(2
)



8

Other losses excluding catastrophe losses



19

8

11

17

14


31


42


50

Catastrophe losses





1


1


1


2


2

   Total losses incurred



$
21

$
19

$
15

$
20

$
10


$
30


$
45


$
64

*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 and our London-based global specialty underwriter known as MSP, which was acquired on February 28, 2019.

CINF First-Quarter 2019 Supplemental Financial Data
5



Consolidated Property Casualty
Loss Ratio Detail
 
Three months ended
Six months ended
Nine months ended
Twelve months ended
 
12/31/19
9/30/19
6/30/19
3/31/19
12/31/18
9/30/18
6/30/18
3/31/18
6/30/19
6/30/18
9/30/19
9/30/18
12/31/19
12/31/18
Consolidated
 
 
 
 
 
 
 
 
 
 
 
 
 
 
Current accident year losses greater than $5 million



%
1.1
 %
0.7
 %
0.4
 %
1.3
 %

0.8
 %

0.8
 %
 
0.9
 %
Current accident year losses $1 million - $5 million



2.9

4.3

5.7

5.1

2.7


3.9


4.5

 
4.4

Large loss prior accident year reserve development



1.2

1.7

0.7

0.3

2.8


1.6


1.3

 
1.4

   Total large loss ratio



4.1
%
7.1
 %
7.1
 %
5.8
 %
6.8
 %

6.3
 %

6.6
 %
 
6.7
 %
Losses incurred but not reported



3.7

1.8

(0.8
)
7.1

0.8


4.0


2.4

 
2.2

Other losses excluding catastrophe losses



38.9

36.0

39.0

35.1

43.4


39.2


39.0

 
38.4

Catastrophe losses



5.5

6.6

9.5

6.8

4.2


5.5


6.9

 
6.8

   Total loss ratio



52.2
%
51.5
 %
54.8
 %
54.8
 %
55.2
 %

55.0
 %

54.9
 %
 
54.1
 %
Commercial Lines
 
 
 
 
 
 
 
 
 
 
 
 
 
 
Current accident year losses greater than $5 million



%
1.0
 %
1.1
 %
0.7
 %
1.9
 %

1.3
 %

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



3.3

5.6

7.7

6.2

2.9


4.6


5.6

 
5.6

Large loss prior accident year reserve development



1.6

3.0

1.3

0.2

3.6


1.8


1.7

 
2.0

   Total large loss ratio



4.9
%
9.6
 %
10.1
 %
7.1
 %
8.4
 %

7.7
 %

8.5
 %
 
8.8
 %
Losses incurred but not reported



5.4

2.2

(2.9
)
6.5

2.1


4.3


1.9

 
2.0

Other losses excluding catastrophe losses



35.1

32.9

35.3

30.4

41.1


35.7


35.6

 
34.9

Catastrophe losses



3.1

3.9

9.3

6.3

2.8


4.6


6.2

 
5.6

   Total loss ratio



48.5
%
48.6
 %
51.8
 %
50.3
 %
54.4
 %

52.3
 %

52.2
 %
 
51.3
 %
Personal Lines
 
 
 
 
 
 
 
 
 
 
 
 
 
 
Current accident year losses greater than $5 million



%
1.6
 %
 %
 %
 %

 %

 %
 
0.4
 %
Current accident year losses $1 million - $5 million



2.8

1.3

2.0

3.5

2.9


3.2


2.8

 
2.4

Large loss prior accident year reserve development



0.6

(0.7
)
(0.3
)
0.8

1.7


1.2


0.7

 
0.4

   Total large loss ratio



3.4
%
2.2
 %
1.7
 %
4.3
 %
4.6
 %

4.4
 %

3.5
 %
 
3.2
 %
Losses incurred but not reported



1.0

(0.9
)
3.4

9.4

(0.4
)

4.6


4.2

 
2.8

Other losses excluding catastrophe losses



47.4

45.1

50.5

47.3

51.6


49.4


49.7

 
48.7

Catastrophe losses



13.1

7.9

10.0

10.0

8.8


9.4


9.6

 
9.1

   Total loss ratio



64.9
%
54.3
 %
65.6
 %
71.0
 %
64.6
 %

67.8
 %

67.0
 %
 
63.8
 %
Excess & Surplus Lines
 
 
 
 
 
 
 
 
 
 
 
 
 
 
Current accident year losses greater than $5 million



%
 %
 %
 %
 %

 %

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



1.6

5.0

1.9






0.7

 
1.8

Large loss prior accident year reserve development



1.2

(0.3
)
0.4

(0.2
)
(0.4
)

(0.3
)

(0.1
)
 
(0.1
)
   Total large loss ratio



2.8
%
4.7
 %
2.3
 %
(0.2
)%
(0.4
)%

(0.3
)%

0.6
 %
 
1.7
 %
Losses incurred but not reported



0.8

13.5

4.3

4.5

(9.0
)

(2.1
)

0.1

 
3.6

Other losses excluding catastrophe losses



29.1

11.8

18.7

28.6

26.4


27.4


24.4

 
21.1

Catastrophe losses



0.2

0.7

0.5

1.0

1.8


1.4


1.1

 
1.0

   Total loss ratio



32.9
%
30.7
 %
25.8
 %
33.9
 %
18.8
 %

26.4
 %

26.2
 %
 
27.4
 %
*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 and our London-based global specialty underwriter known as MSP, which was acquired on February 28, 2019.


CINF First-Quarter 2019 Supplemental Financial Data
6



Consolidated Property Casualty
Loss Claim Count Detail
 
Three months ended
Six months ended
Nine months ended
Twelve months ended
 
12/31/19
9/30/19
6/30/19
3/31/19
12/31/18
9/30/18
6/30/18
3/31/18
6/30/19
6/30/18
9/30/19
9/30/18
12/31/19
12/31/18
Consolidated
 
 
 
 
 
 
 
 
 
 
 
 
 
 
Current accident year reported losses greater
   than $5 million





1

1

3


4


5

 
7

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



19

33

37

36

22


59


95

 
125

Prior accident year reported losses on
   large losses



10

9

8

9

24


35


44

 
56

   Non-Catastrophe reported losses on
      large losses total



29

42

46

46

49


98


144

 
188

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





1

1

2


3


4

 
5

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



12

25

33

30

15


46


77

 
100

Prior accident year reported losses on
   large losses



7

8

7

6

22


30


38

 
49

   Non-Catastrophe reported losses on
      large losses total



19

33

41

37

39


79


119

 
154

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







1


1


1

 
2

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



6

7

3

6

7


13


17

 
21

Prior accident year reported losses on
   large losses



2

1

1

3

2


5


6

 
7

   Non-Catastrophe reported losses on
      large losses total



8

8

4

9

10


19


24

 
30

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












 

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



1

1

1






1

 
4

Prior accident year reported losses on
   large losses



1









 

   Non-Catastrophe reported losses on
      large losses total



2

1

1






1

 
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 First-Quarter 2019 Supplemental Financial Data
7



Quarterly Property Casualty Data - Commercial Lines
 
 
 
 
 
(Dollars in millions)
Three months ended
Six months ended
Nine months ended
Twelve months ended
 
12/31/19
9/30/19
6/30/19
3/31/19
12/31/18
9/30/18
6/30/18
3/31/18
6/30/19
6/30/18
9/30/19
9/30/18
12/31/19
12/31/18
Commercial casualty:
 
 
 
 
 
 
 
 
 
 
 
 
 
 
Written premiums





$
303

$
251

$
251

$
291

$
287



$
578



$
829



$
1,080

Year over year change %- written premium



6
 %
1
 %
(2
)%
4
 %
(3
)%

 %

(1
)%

 %
Earned premiums





$
268

$
270

$
268

$
272

$
265



$
537



$
805



$
1,075

Current accident year before catastrophe losses



66.7
 %
66.8
 %
64.5
 %
66.8
 %
67.9
 %

67.3
 %

66.4
 %

66.5
 %
Current accident year catastrophe losses














Prior accident years before catastrophe losses



(11.5
)
(6.1
)
(8.0
)
(5.2
)
1.7


(1.8
)

(3.9
)

(4.4
)
Prior accident years catastrophe losses














   Total loss and loss expense ratio



55.2
 %
60.7
 %
56.5
 %
61.6
 %
69.6
 %

65.5
 %

62.5
 %

62.1
 %
Commercial property:
 
 
 
 
 
 
 
 
 
 
 
 
 
 
Written premiums






$
247

$
223

$
232

$
240

$
237



$
477



$
709



$
932

Year over year change %- written premium



4
 %
3
 %
1
 %
3
 %
(1
)%

1
 %

1
 %

1
 %
Earned premiums






$
234

$
232

$
229

$
231

$
228



$
459



$
688



$
920

Current accident year before catastrophe losses



51.5
 %
52.7
 %
40.7
 %
45.8
 %
58.6
 %

52.2
 %

48.3
 %

49.4
 %
Current accident year catastrophe losses



13.8

16.8

36.1

22.1

12.8


17.4


23.7


22.0

Prior accident years before catastrophe losses



1.9

(2.0
)
(1.0
)
(1.9
)
(6.4
)

(4.1
)

(3.1
)

(2.8
)
Prior accident years catastrophe losses



(2.6
)
(2.5
)
(2.9
)
(1.2
)
(2.6
)

(1.9
)

(2.2
)

(2.3
)
   Total loss and loss expense ratio



64.6
 %
65.0
 %
72.9
 %
64.8
 %
62.4
 %

63.6
 %

66.7
 %

66.3
 %
Commercial auto:
 
 
 
 
 
 
 
 
 
 
 
 
 
 
Written premiums





$
188

$
163

$
160

$
182

$
177



$
359



$
519



$
682

Year over year change %- written premium



6
 %
7
 %
2
 %
9
 %
2
 %

5
 %

4
 %

5
 %
Earned premiums





$
170

$
169

$
168

$
166

$
161



$
327



$
495



$
664

Current accident year before catastrophe losses



74.5
 %
71.3
 %
73.5
 %
75.8
 %
80.6
 %

78.2
 %

76.6
 %

75.3
 %
Current accident year catastrophe losses



0.3

0.1

0.1

2.1

0.2


1.1


0.8


0.6

Prior accident years before catastrophe losses



(6.7
)
4.4

1.8

3.3

(0.8
)

1.3


1.5


2.2

Prior accident years catastrophe losses






(0.1
)
(0.2
)

(0.1
)

(0.1
)

(0.1
)
   Total loss and loss expense ratio



68.1
 %
75.8
 %
75.4
 %
81.1
 %
79.8
 %

80.5
 %

78.8
 %

78.0
 %
Workers' compensation:
 
 
 
 
 
 
 
 
 
 
 
 
 
 
Written premiums






$
94

$
67

$
66

$
83

$
95



$
178



$
244



$
311

Year over year change %- written premium



(1
)%
(8
)%
(12
)%
5
 %
(4
)%

 %

(4
)%

(5
)%
Earned premiums






$
77

$
79

$
80

$
85

$
80



$
165



$
245



$
324

Current accident year before catastrophe losses



78.8
 %
78.8
 %
74.6
 %
73.0
 %
73.1
 %

73.1
 %

73.6
 %

74.9
 %
Current accident year catastrophe losses














Prior accident years before catastrophe losses



(20.1
)
(23.7
)
(10.8
)
(20.7
)
(16.1
)

(18.5
)

(16.0
)

(17.9
)
Prior accident years catastrophe losses














   Total loss and loss expense ratio



58.7
 %
55.1
 %
63.8
 %
52.3
 %
57.0
 %

54.6
 %

57.6
 %

57.0
 %
Other commercial:
 
 
 
 
 
 
 
 
 
 
 
 
 
 
Written premiums





$
64

$
57

$
65

$
60

$
58



$
118



$
183



$
240

Year over year change %- written premium



10
 %
4
 %
10
 %
11
 %
4
 %

7
 %

8
 %

7
 %
Earned premiums





$
61

$
61

$
60

$
58

$
56



$
114



$
174



$
235

Current accident year before catastrophe losses



38.0
 %
38.5
 %
33.2
 %
38.2
 %
37.8
 %

38.0
 %

36.3
 %

37.0
 %
Current accident year catastrophe losses



0.4

0.2

0.3

1.7

0.3


1.0


0.8


0.6

Prior accident years before catastrophe losses



(4.1
)
(9.1
)
(2.7
)
(14.8
)
(6.8
)

(10.9
)

(8.1
)

(8.4
)
Prior accident years catastrophe losses



0.2

1.0

(0.1
)
0.3

(0.3
)





0.2

   Total loss and loss expense ratio



34.5
 %
30.6
 %
30.7
 %
25.4
 %
31.0
 %

28.1
 %

29.0
 %

29.4
 %
*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 First-Quarter 2019 Supplemental Financial Data
8



Quarterly Property Casualty Data - Personal Lines
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
(Dollars in millions)
Three months ended
Six months ended
Nine months ended
Twelve months ended
 
12/31/19
9/30/19
6/30/19
3/31/19
12/31/18
9/30/18
6/30/18
3/31/18
6/30/19
6/30/18
9/30/19
9/30/18
12/31/19
12/31/18
Personal auto:
 
 
 
 
 
 
 
 
 
 
 
 
 
 
Written premiums





$
140

$
141

$
169

$
172

$
140



$
312



$
481



$
622

Year over year change %- written premium



 %
 %
2
 %
4
 %
6
 %

5
 %

4
 %

3
 %
Earned premiums





$
155

$
155

$
155

$
153

$
151



$
304



$
459



$
614

Current accident year before catastrophe losses



76.2
 %
72.6
 %
77.9
 %
78.7
 %
81.2
 %

80.0
 %

79.2
 %

77.6
 %
Current accident year catastrophe losses



0.5

0.4

1.1

1.3

0.8


1.0


1.1


0.9

Prior accident years before catastrophe losses



(3.3
)
(0.6
)
(2.1
)
(1.5
)
(4.3
)

(2.9
)

(2.6
)

(2.1
)
Prior accident years catastrophe losses






(0.1
)
(0.1
)

(0.1
)

(0.1
)

(0.1
)
   Total loss and loss expense ratio



73.4
 %
72.4
 %
76.9
 %
78.4
 %
77.6
 %

78.0
 %

77.6
 %

76.3
 %
Homeowner:
 
 
 
 
 
 
 
 
 
 
 
 
 
 
Written premiums






$
130

$
141

$
162

$
164

$
121



$
285



$
447



$
588

Year over year change %- written premium



7
 %
7
 %
8
 %
9
 %
10
 %

10
 %

9
 %

8
 %
Earned premiums






$
147

$
146

$
142

$
139

$
136



$
275



$
417



$
563

Current accident year before catastrophe losses



51.9
 %
42.6
 %
49.8
 %
57.7
 %
55.8
 %

56.7
 %

54.4
 %

51.3
 %
Current accident year catastrophe losses



23.2

17.0

19.2

20.6

19.6


20.1


19.8


19.1

Prior accident years before catastrophe losses



2.0


3.6

8.1

2.4


5.3


4.7


3.5

Prior accident years catastrophe losses



5.7

0.5

1.0

1.6

0.1


0.9


0.9


0.8

   Total loss and loss expense ratio



82.8
 %
60.1
 %
73.6
 %
88.0
 %
77.9
 %

83.0
 %

79.8
 %

74.7
 %
Other personal:
 
 
 
 
 
 
 
 
 
 
 
 
 
 
Written premiums





$
39

$
41

$
46

$
45

$
36



$
81



$
127



$
168

Year over year change %- written premium



10
 %
14
 %
15
 %
7
 %
16
 %

11
 %

12
 %

13
 %
Earned premiums





$
42

$
41

$
41

$
39

$
38



$
77



$
118



$
159

Current accident year before catastrophe losses



33.6
 %
42.7
 %
60.6
 %
50.1
 %
28.9
 %

39.6
 %

46.9
 %

45.8
 %
Current accident year catastrophe losses



5.6

4.7

9.7

3.0

4.0


3.6


5.7


5.4

Prior accident years before catastrophe losses



(6.1
)
(6.9
)
(8.7
)
13.9

7.2


10.6


3.9


1.1

Prior accident years catastrophe losses



0.1

0.1

0.1

0.2

(0.5
)

(0.2
)

(0.1
)


   Total loss and loss expense ratio



33.2
 %
40.6
 %
61.7
 %
67.2
 %
39.6
 %

53.6
 %

56.4
 %

52.3
 %
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
Quarterly Property Casualty Data - Excess & Surplus Lines
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
(Dollars in millions)
Three months ended
Six months ended
Nine months ended
Twelve months ended
 
12/31/19
9/30/19
6/30/19
3/31/19
12/31/18
9/30/18
6/30/18
3/31/18
6/30/19
6/30/18
9/30/19
9/30/18
12/31/19
12/31/18
Excess & Surplus:
 
 
 
 
 
 
 
 
 
 
 
 
 
 
Written premiums





$
71

$
65

$
59

$
64

$
61



$
125



$
184



$
249

Year over year change %- written premium



16
 %
20
 %
16
 %
5
 %
15
 %

10
 %

12
 %

14
 %
Earned premiums





$
63

$
61

$
60

$
57

$
56



$
113



$
173



$
234

Current accident year before catastrophe losses



55.5
 %
50.9
 %
53.3
 %
56.9
 %
54.6
 %

55.8
 %

54.9
 %

53.9
 %
Current accident year catastrophe losses



0.3

0.8

0.9

1.0

1.8


1.4


1.2


1.1

Prior accident years before catastrophe losses



(4.2
)
(4.9
)
(11.3
)
(9.6
)
(17.2
)

(13.3
)

(12.6
)

(10.6
)
Prior accident years catastrophe losses



(0.1
)

(0.3
)
0.2

0.1


0.1





   Total loss and loss expense ratio



51.5
 %
46.8
 %
42.6
 %
48.5
 %
39.3
 %

44.0
 %

43.5
 %

44.4
 %
*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 First-Quarter 2019 Supplemental Financial Data
9



Consolidated Property Casualty Loss and Loss Expense Analysis
(Dollars in millions)
 
 
 
 
 
 
 
Change in
 
Change in
 
Change in
 
Total
 
 
 
 
 
Loss
 
 
 
Paid
 
Paid loss
 
Total
 
case
 
IBNR
 
loss expense
 
change in
 
Case
 
IBNR
 
expense
 
Total
 
losses
 
expense
 
paid
 
reserves
 
reserves
 
reserves
 
reserves
 
incurred
 
incurred
 
incurred
 
incurred
Gross loss and loss expense incurred for the three months ended March 31, 2019
 
 
 
 
 
 
 
 
 
 
 
 
 
 
  Commercial casualty
 
$
150

 
$
48

 
$
198

 
$
(63
)
 
$
13

 
$
3

 
$
(47
)
 
$
87

 
$
13

 
$
51

 
$
151

  Commercial property
 
139

 
14

 
153

 
(22
)
 
21

 

 
(1
)
 
117

 
21

 
14

 
152

  Commercial auto
 
102

 
19

 
121

 
(10
)
 
11

 
(6
)
 
(5
)
 
92

 
11

 
13

 
116

  Workers' compensation
 
38

 
8

 
46

 
1

 
(1
)
 
1

 
1

 
39

 
(1
)
 
9

 
47

  Other commercial
 
17

 
3

 
20

 
2

 

 
(1
)
 
1

 
19

 

 
2

 
21

    Total commercial lines
 
446

 
92

 
538

 
(92
)
 
44

 
(3
)
 
(51
)
 
354

 
44

 
89

 
487

 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
  Personal auto
 
98

 
19

 
117

 
(12
)
 
9

 
1

 
(2
)
 
86

 
9

 
20

 
115

  Homeowners
 
105

 
10

 
115

 
11

 
15

 
(5
)
 
21

 
116

 
15

 
5

 
136

  Other personal
 
16

 
2

 
18

 
3

 
(7
)
 

 
(4
)
 
19

 
(7
)
 
2

 
14

    Total personal lines
 
219

 
31

 
250

 
2

 
17

 
(4
)
 
15

 
221

 
17

 
27

 
265

 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
  Excess & surplus lines
 
20

 
8

 
28

 

 
1

 
4

 
5

 
20

 
1

 
12

 
33

  Other
 
31

 
1

 
32

 
8

 
(13
)
 

 
(5
)
 
39

 
(13
)
 
1

 
27

      Total property casualty
 
$
716

 
$
132

 
$
848

 
$
(82
)
 
$
49

 
$
(3
)
 
$
(36
)
 
$
634

 
$
49

 
$
129

 
$
812

 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
Ceded loss and loss expense incurred for the three months ended March 31, 2019
 
 
 
 
 
 
 
 
 
 
 
 
 
 
  Commercial casualty
 
$
10

 
$

 
$
10

 
$
(7
)
 
$

 
$

 
$
(7
)
 
$
3

 
$

 
$

 
$
3

  Commercial property
 
(2
)
 

 
(2
)
 
2

 

 

 
2

 

 

 

 

  Commercial auto
 

 

 

 

 

 

 

 

 

 

 

  Workers' compensation
 
2

 

 
2

 
1

 

 

 
1

 
3

 

 

 
3

  Other commercial
 

 

 

 

 

 

 

 

 

 

 

    Total commercial lines
 
10

 

 
10

 
(4
)
 

 

 
(4
)
 
6

 

 

 
6

 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
  Personal auto
 
3

 

 
3

 
(2
)
 

 

 
(2
)
 
1

 

 

 
1

  Homeowners
 
8

 

 
8

 
8

 
(2
)
 

 
6

 
16

 
(2
)
 

 
14

  Other personal
 

 

 

 

 

 

 

 

 

 

 

    Total personal lines
 
11

 

 
11

 
6

 
(2
)
 

 
4

 
17

 
(2
)
 

 
15

 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
  Excess & surplus lines
 
2

 

 
2

 
(2
)
 

 

 
(2
)
 

 

 

 

  Other
 
1

 

 
1

 
(1
)
 
1

 

 

 

 
1

 

 
1

      Total property casualty
 
$
24

 
$

 
$
24

 
$
(1
)
 
$
(1
)
 
$

 
$
(2
)
 
$
23

 
$
(1
)
 
$

 
$
22

 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
Net loss and loss expense incurred for the three months ended March 31, 2019
 
 
 
 
 
 
 
 
 
 
 
 
 
 
  Commercial casualty
 
$
140

 
$
48

 
$
188

 
$
(56
)
 
$
13

 
$
3

 
$
(40
)
 
$
84

 
$
13

 
$
51

 
$
148

  Commercial property
 
141

 
14

 
155

 
(24
)
 
21

 

 
(3
)
 
117

 
21

 
14

 
152

  Commercial auto
 
102

 
19

 
121

 
(10
)
 
11

 
(6
)
 
(5
)
 
92

 
11

 
13

 
116

  Workers' compensation
 
36

 
8

 
44

 

 
(1
)
 
1

 

 
36

 
(1
)
 
9

 
44

  Other commercial
 
17

 
3

 
20

 
2

 

 
(1
)
 
1

 
19

 

 
2

 
21

    Total commercial lines
 
436

 
92

 
528

 
(88
)
 
44

 
(3
)
 
(47
)
 
348

 
44

 
89

 
481

 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
  Personal auto
 
95

 
19

 
114

 
(10
)
 
9

 
1

 

 
85

 
9

 
20

 
114

  Homeowners
 
97

 
10

 
107

 
3

 
17

 
(5
)
 
15

 
100

 
17

 
5

 
122

  Other personal
 
16

 
2

 
18

 
3

 
(7
)
 

 
(4
)
 
19

 
(7
)
 
2

 
14

    Total personal lines
 
208

 
31

 
239

 
(4
)
 
19

 
(4
)
 
11

 
204

 
19

 
27

 
250

 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
  Excess & surplus lines
 
18

 
8

 
26

 
2

 
1

 
4

 
7

 
20

 
1

 
12

 
33

  Other
 
30

 
1

 
31

 
9

 
(14
)
 

 
(5
)
 
39

 
(14
)
 
1

 
26

      Total property casualty
 
$
692

 
$
132

 
$
824

 
$
(81
)
 
$
50

 
$
(3
)
 
$
(34
)
 
$
611

 
$
50

 
$
129

 
$
790

 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
*Dollar amounts shown are rounded to millions; certain amounts may not add due to rounding.
Other data includes results from our Cincinnati Re operations and our London-based global specialty underwriter known as MSP, which was acquired on February 28, 2019.
 
 

CINF First-Quarter 2019 Supplemental Financial Data
10



Consolidated Property Casualty
Quarterly Property Casualty Data
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
(Dollars in millions)
Three months ended
Six months ended
Nine months ended
Twelve months ended
 
12/31/19
9/30/19
6/30/19
3/31/19
12/31/18
9/30/18
6/30/18
3/31/18
6/30/19
6/30/18
9/30/19
9/30/18
12/31/19
12/31/18
Premiums
 
 
 
 
 
 
 
 
 
 
 
 
 
 
   Agency renewal written premiums



$
1,130

$
1,037

$
1,088

$
1,150

$
1,083


$
2,233


$
3,321


$
4,358

   Agency new business written premiums



181

158

154

181

159


340


494


652

   Other written premiums



70

(18
)
4

18

16


34


38


20

   Net written premiums



$
1,381

$
1,177

$
1,246

$
1,349

$
1,258


$
2,607


$
3,853


$
5,030

   Unearned premium change



(114
)
76

(9
)
(119
)
(58
)

(177
)

(186
)

(110
)
   Earned premiums



$
1,267

$
1,253

$
1,237

$
1,230

$
1,200


$
2,430


$
3,667


$
4,920

Year over year change %
 
 
 
 
 
 
 
 
 
 
 
 
 
 
   Agency renewal written premiums



4
%
5
 %
2
 %
6
%
2
 %

4
 %

3
%

4
%
   Agency new business written premiums



14

5

(2
)
10

4


7


4


4

   Other written premiums



338

(125
)
131

13

(24
)

(8
)

58


25

   Net written premiums



10

4

3

6

2


4


4


4

Paid losses and loss expenses
 
 
 
 
 
 
 
 
 
 
 
 
 
 
   Losses paid



$
692

$
606

$
585

$
586

$
579


$
1,165


$
1,750


$
2,356

   Loss expenses paid



132

127

120

109

135


244


364


491

   Loss and loss expenses paid



$
824

$
733

$
705

$
695

$
714


$
1,409


$
2,114


$
2,847

Incurred losses and loss expenses
 
 
 
 
 
 
 
 
 
 
 
 
 
 
   Loss and loss expense incurred



$
790

$
798

$
813

$
821

$
791


$
1,612


$
2,425


$
3,223

   Loss and loss expenses paid as a % of incurred



104.3
%
91.9
 %
86.7
 %
84.7
%
90.3
 %

87.4
 %

87.2
%

88.3
%
Statutory combined ratio
 
 
 
 
 
 
 
 
 
 
 
 
 
 
   Loss ratio



52.5
%
51.5
 %
54.8
 %
54.9
%
55.2
 %

55.0
 %

54.9
%

54.1
%
   Loss adjustment expense ratio



10.1

12.2

10.9

11.8

10.8


11.3


11.2


11.4

   Net underwriting expense ratio



28.9

31.8

31.0

29.1

30.4


29.8


30.2


30.5

   US Statutory combined ratio



91.5
%
95.5
 %
96.7
 %
95.8
%
96.4
 %

96.1
 %

96.3
%

96.0
%
   Contribution from catastrophe losses



5.8

7.0

9.7

7.1

4.4


5.8


7.1


7.1

   Statutory combined ratio excl. catastrophe losses



85.7
%
88.5
 %
87.0
 %
88.7
%
92.0
 %

90.3
 %

89.2
%

88.9
%
GAAP combined ratio
 
 
 
 
 
 
 
 
 
 
 
 
 
 
   GAAP combined ratio



93.0
%
93.9
 %
96.8
 %
97.2
%
97.9
 %

97.5
 %

97.3
%

96.4
%
   Contribution from catastrophe losses



5.8

7.0

9.7

7.1

4.4


5.8


7.1


7.1

   GAAP combined ratio excl. catastrophe losses



87.2
%
86.9
 %
87.1
 %
90.1
%
93.5
 %

91.7
 %

90.2
%

89.3
%
*Dollar amounts shown are rounded to millions; certain amounts may not add due to rounding. Ratios are calculated based on whole dollar amounts. The sum of quarterly amounts may not equal the full year as each is computed
 independently.
*nm - Not meaningful
*Statutory data excludes the results of our London-based global specialty underwriter known as MSP, which was acquired on February 28, 2019.
Consolidated property casualty data includes the results of Cincinnati Re and MSP.


CINF First-Quarter 2019 Supplemental Financial Data
11



Cincinnati Insurance Companies
Quarterly Property Casualty Data - Commercial Lines
 
(Dollars in millions)
Three months ended
Six months ended
Nine months ended
Twelve months ended
 
12/31/19
9/30/19
6/30/19
3/31/19
12/31/18
9/30/18
6/30/18
3/31/18
6/30/19
6/30/18
9/30/19
9/30/18
12/31/19
12/31/18
Premiums
 
 
 
 
 
 
 
 
 
 
 
 
 
 
   Agency renewal written premiums



$
799

$
694

$
702

$
758

$
771


$
1,529


$
2,231


$
2,925

   Agency new business written premiums



120

101

94

118

104


222


316


417

   Other written premiums



(23
)
(34
)
(22
)
(20
)
(21
)

(41
)

(63
)

(97
)
   Net written premiums



$
896

$
761

$
774

$
856

$
854


$
1,710


$
2,484


$
3,245

   Unearned premium change



(86
)
50

31

(44
)
(64
)

(108
)

(77
)

(27
)
   Earned premiums



$
810

$
811

$
805

$
812

$
790


$
1,602


$
2,407


$
3,218

Year over year change %
 
 
 
 
 
 
 
 
 
 
 
 
 
 
   Agency renewal written premiums



4
 %
3
 %
(1
)%
4
 %
 %

2
 %

1
 %

2
 %
   Agency new business written premiums



15

5

(5
)
19

1


10


5


5

   Other written premiums



(10
)
(55
)
21

(33
)
(110
)

(64
)

(19
)

(29
)
   Net written premiums



5

2

(1
)
5

(1
)

2


1


1

Paid losses and loss expenses
 
 
 
 
 
 
 
 
 
 
 
 
 
 
   Losses paid



$
436

$
377

$
370

$
350

$
371


$
722


$
1,092


$
1,469

   Loss expenses paid



92

90

84

77

96


173


257


347

   Loss and loss expenses paid



$
528

$
467

$
454

$
427

$
467


$
895


$
1,349


$
1,816

Incurred losses and loss expenses
 
 
 
 
 
 
 
 
 
 
 
 
 
 
   Loss and loss expense incurred



$
481

$
505

$
515

$
510

$
519


$
1,029


$
1,544


$
2,049

   Loss and loss expenses paid as a % of incurred



109.8
 %
92.5
 %
88.2
 %
83.7
 %
90.0
 %

87.0
 %

87.4
 %

88.6
 %
Statutory combined ratio
 
 
 
 
 
 
 
 
 
 
 
 
 
 
   Loss ratio



48.5
 %
48.6
 %
51.8
 %
50.3
 %
54.4
 %

52.3
 %

52.1
 %

51.3
 %
   Loss adjustment expense ratio



10.9

13.7

12.1

12.6

11.2


11.9


12.0


12.4

   Net underwriting expense ratio



28.9

32.7

32.8

30.0

30.5


30.3


31.1


31.4

   Statutory combined ratio



88.3
 %
95.0
 %
96.7
 %
92.9
 %
96.1
 %

94.5
 %

95.2
 %

95.1
 %
   Contribution from catastrophe losses



3.3

4.2

9.5

6.5

2.9


4.7


6.3


5.8

   Statutory combined ratio excl. catastrophe losses



85.0
 %
90.8
 %
87.2
 %
86.4
 %
93.2
 %

89.8
 %

88.9
 %

89.3
 %
GAAP combined ratio
 
 
 
 
 
 
 
 
 
 
 
 
 
 
   GAAP combined ratio



90.8
 %
93.4
 %
95.9
 %
94.2
 %
98.3
 %

96.2
 %

96.1
 %

95.4
 %
   Contribution from catastrophe losses



3.3

4.2

9.5

6.5

2.9


4.7


6.3


5.8

   GAAP combined ratio excl. catastrophe losses



87.5
 %
89.2
 %
86.4
 %
87.7
 %
95.4
 %

91.5
 %

89.8
 %

89.6
 %
*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 First-Quarter 2019 Supplemental Financial Data
12



Cincinnati Insurance Companies
Quarterly Property Casualty Data - Personal Lines
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
(Dollars in millions)
Three months ended
Six months ended
Nine months ended
Twelve months ended
 
12/31/19
9/30/19
6/30/19
3/31/19
12/31/18
9/30/18
6/30/18
3/31/18
6/30/19
6/30/18
9/30/19
9/30/18
12/31/19
12/31/18
Premiums
 
 
 
 
 
 
 
 
 
 
 
 
 
 
   Agency renewal written premiums



$
282

$
293

$
342

$
342

$
264


$
606


$
948


$
1,241

   Agency new business written premiums



35

38

42

46

39


85


127


165

   Other written premiums



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

(13
)

(20
)

(28
)
   Net written premiums



$
309

$
323

$
377

$
381

$
297


$
678


$
1,055


$
1,378

   Unearned premium change



35

19

(39
)
(50
)
28


(22
)

(61
)

(42
)
   Earned premiums



$
344

$
342

$
338

$
331

$
325


$
656


$
994


$
1,336

Year over year change %
 
 
 
 
 
 
 
 
 
 
 
 
 
 
   Agency renewal written premiums



7
 %
7
 %
8
 %
8
 %
8
%

8
 %

8
 %

7
 %
   Agency new business written premiums



(10
)
(3
)
(2
)
2

15


8


4


2

   Other written premiums



(33
)
(60
)
(17
)
(17
)


(8
)

(11
)

(22
)
   Net written premiums



4

5

6

7

9


8


7


6

Paid losses and loss expenses
 
 
 
 
 
 
 
 
 
 
 
 
 
 
   Losses paid



$
209

$
207

$
199

$
210

$
187


$
396


$
595


$
802

   Loss expenses paid



31

28

28

25

32


56


84


112

   Loss and loss expenses paid



$
240

$
235

$
227

$
235

$
219


$
452


$
679


$
914

Incurred losses and loss expenses
 
 
 
 
 
 
 
 
 
 
 
 
 
 
   Loss and loss expense incurred



$
250

$
216

$
249

$
269

$
238


$
507


$
756


$
972

   Loss and loss expenses paid as a % of incurred



96.0
 %
108.8
 %
91.2
 %
87.4
 %
92.0
%

89.2
 %

89.8
 %

94.0
 %
Statutory combined ratio
 
 
 
 
 
 
 
 
 
 
 
 
 
 
   Loss ratio



64.9
 %
54.3
 %
65.6
 %
71.0
 %
64.5
%

67.7
 %

67.0
 %

63.8
 %
   Loss adjustment expense ratio



7.6

9.0

8.1

10.1

8.8


9.5


9.0


9.0

   Net underwriting expense ratio



30.7

29.8

26.9

26.6

31.3


28.7


28.0


28.4

   Statutory combined ratio



103.2
 %
93.1
 %
100.6
 %
107.7
 %
104.6
%

105.9
 %

104.0
 %

101.2
 %
   Contribution from catastrophe losses



13.3

8.2

10.2

10.2

8.9


9.6


9.8


9.4

   Statutory combined ratio excl. catastrophe losses



89.9
 %
84.9
 %
90.4
 %
97.5
 %
95.7
%

96.3
 %

94.2
 %

91.8
 %
GAAP combined ratio
 
 
 
 
 
 
 
 
 
 
 
 
 
 
   GAAP combined ratio



101.3
 %
91.7
 %
103.0
 %
110.1
 %
103.2
%

106.7
 %

105.4
 %

101.9
 %
   Contribution from catastrophe losses



13.3

8.2

10.2

10.2

8.9


9.6


9.8


9.4

   GAAP combined ratio excl. catastrophe losses



88.0
 %
83.5
 %
92.8
 %
99.9
 %
94.3
%

97.1
 %

95.6
 %

92.5
 %
*Dollar amounts shown are rounded to millions; certain amounts may not add due to rounding. Ratios are calculated based on whole dollar amounts. The sum of quarterly amounts may not equal the full year as each is computed
 independently.
*nm - Not meaningful
*Statutory data prepared in accordance with statutory accounting rules as defined by the National Association of Insurance Commissioners and filed with the appropriate regulatory bodies.


CINF First-Quarter 2019 Supplemental Financial Data
13



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
 
12/31/19
9/30/19
6/30/19
3/31/19
12/31/18
9/30/18
6/30/18
3/31/18
6/30/19
6/30/18
9/30/19
9/30/18
12/31/19
12/31/18
Premiums
 
 
 
 
 
 
 
 
 
 
 
 
 
 
   Agency renewal written premiums



$
49

$
50

$
44

$
50

$
48


$
98


$
142


$
192

   Agency new business written premiums



26

19

18

17

16


33


51


70

   Other written premiums



(4
)
(4
)
(3
)
(3
)
(3
)

(6
)

(9
)

(13
)
   Net written premiums



$
71

$
65

$
59

$
64

$
61


$
125


$
184


$
249

   Unearned premium change



(8
)
(4
)
1

(7
)
(5
)

(12
)

(11
)

(15
)
   Earned premiums



$
63

$
61

$
60

$
57

$
56


$
113


$
173


$
234

Year over year change %
 
 
 
 
 
 
 
 
 
 
 
 
 
 
   Agency renewal written premiums



2
 %
25
 %
13
%
16
 %
20
%

18
 %

16
 %

19
 %
   Agency new business written premiums



63

19

20

(19
)


(11
)

(2
)

3

   Other written premiums



(33
)
(100
)








(18
)
   Net written premiums



16

20

16

5

15


10


12


14

Paid losses and loss expenses
 
 
 
 
 
 
 
 
 
 
 
 
 
 
   Losses paid



$
18

$
13

$
10

$
14

$
9


$
23


$
33


$
46

   Loss expenses paid



8

8

7

6

7


13


20


28

   Loss and loss expenses paid



$
26

$
21

$
17

$
20

$
16


$
36


$
53


$
74

Incurred losses and loss expenses
 
 
 
 
 
 
 
 
 
 
 
 
 
 
   Loss and loss expense incurred



$
33

$
29

$
25

$
29

$
21


$
50


$
75


$
104

   Loss and loss expenses paid as a % of incurred



78.8
 %
72.4
 %
68.0
%
69.0
 %
76.2
%

72.0
 %

70.7
 %

71.2
 %
Statutory combined ratio
 
 
 
 
 
 
 
 
 
 
 
 
 
 
   Loss ratio



32.9
 %
30.7
 %
25.8
%
33.9
 %
18.8
%

26.5
 %

26.2
 %

27.4
 %
   Loss adjustment expense ratio



18.6

16.1

16.8

14.6

20.5


17.5


17.3


17.0

   Net underwriting expense ratio



28.5

29.3

30.5

28.7

28.0


28.3


29.0


29.1

   Statutory combined ratio



80.0
 %
76.1
 %
73.1
%
77.2
 %
67.3
%

72.3
 %

72.5
 %

73.5
 %
   Contribution from catastrophe losses



0.2

0.8

0.6

1.2

1.9


1.5


1.2


1.1

   Statutory combined ratio excl. catastrophe losses



79.8
 %
75.3
 %
72.5
%
76.0
 %
65.4
%

70.8
 %

71.3
 %

72.4
 %
GAAP combined ratio
 
 
 
 
 
 
 
 
 
 
 
 
 
 
   GAAP combined ratio



83.5
 %
75.4
 %
72.0
%
77.6
 %
68.8
%

73.3
 %

72.8
 %

73.5
 %
   Contribution from catastrophe losses



0.2

0.8

0.6

1.2

1.9


1.5


1.2


1.1

   GAAP combined ratio excl. catastrophe losses



83.3
 %
74.6
 %
71.4
%
76.4
 %
66.9
%

71.8
 %

71.6
 %

72.4
 %
*Dollar amounts shown are rounded to millions; certain amounts may not add due to rounding. Ratios are calculated based on whole dollar amounts. The sum of quarterly amounts may not equal the full year as each is computed
 independently.
*nm - Not meaningful
*Statutory data prepared in accordance with statutory accounting rules as defined by the National Association of Insurance Commissioners and filed with the appropriate regulatory bodies.


CINF First-Quarter 2019 Supplemental Financial Data
14



Consolidated Cincinnati Insurance Companies
Statutory Statements of Income
 
 
 
 
 
 
For the Three Months Ended March 31,
(Dollars in millions)
2019
2018
Change
% Change
Underwriting income
 
 
 
 
Net premiums written
$
1,361

$
1,258

$
103

8

Unearned premium change
104

58

46

79

Earned premiums
$
1,257

$
1,200

$
57

5

 
 
 
 
 
Losses incurred
$
660

$
662

$
(2
)

Defense and cost containment expenses incurred
72

82

(10
)
(12
)
Adjusting and other expenses incurred
55

47

8

17

Other underwriting expenses incurred
390

379

11

3

Workers compensation dividend incurred
3

4

(1
)
(25
)
     Total underwriting deductions
$
1,180

$
1,174

$
6

1

 
 
 
 
 
Net underwriting profit
$
77

$
26

$
51

196

 
 
 
 
 
Investment income
 
 
 
 
Gross investment income earned
$
102

$
100

$
2

2

Net investment income earned
100

98

2

2

Net realized capital gains and losses, net
3

33

(30
)
(91
)
     Net investment gains (net of tax)
$
103

$
131

$
(28
)
(21
)
 
 
 
 
 
     Other income
$
2

$
3

$
(1
)
(33
)
 
 
 
 
 
Net income before federal income taxes
$
182

$
160

$
22

14

Federal and foreign income taxes incurred
24

21

3

14

     Net income (statutory)
$
158

$
139

$
19

14

 
 
 
 
 
Policyholders' surplus - statutory
$
5,169

$
4,993

$
176

4

 
 
 
 
 
Fixed maturities at amortized cost - statutory
$
7,172

$
6,958

$
214

3

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

    

CINF First-Quarter 2019 Supplemental Financial Data
15



The Cincinnati Life Insurance Company
Statutory Statements of Income
 
 
 
 
 
 
For the Three Months Ended March 31,
(Dollars in millions)
2019
2018
Change
% Change
Net premiums written
$
72

$
68

$
4

6

Net investment income
39

39



Amortization of interest maintenance reserve
1

1



Commissions and expense allowances on reinsurance ceded
1

1



Income from fees associated with separate accounts
1

1



Total revenues
$
114

$
110

$
4

4

 
 
 
 
 
Death benefits and matured endowments
$
33

$
27

$
6

22

Annuity benefits
24

27

(3
)
(11
)
Disability benefits and benefits under accident and health contracts
1

1



Surrender benefits and group conversions
5

6

(1
)
(17
)
Interest and adjustments on deposit-type contract funds
2

2



Increase in aggregate reserves for life and accident and health contracts
24

22

2

9

Total benefit expenses
$
89

$
85

$
4

5

 
 
 
 
 
Commissions
$
13

$
11

$
2

18

General insurance expenses and taxes
13

13



Increase in loading on deferred and uncollected premiums

3

(3
)
nm

Net transfers from separate accounts
(1
)

(1
)
nm

Total underwriting expenses
$
25

$
27

$
(2
)
(7
)
 
 
 
 
 
Federal and foreign income tax benefit
1

(2
)
3

nm

 
 
 
 
 
Net gain from operations before capital gains and losses
$
(1
)
$

$
(1
)
nm

 
 
 
 
 
Gains and losses net of capital gains tax, net



nm

 
 
 
 
 
Net income (statutory)
$
(1
)
$

$
(1
)
nm

 
 
 
 
 
Policyholders' surplus - statutory
$
187

$
194

$
(7
)
(4
)
 
 
 
 
 
Fixed maturities at amortized cost - statutory
3,361

3,300

61

2

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


CINF First-Quarter 2019 Supplemental Financial Data
16



Quarterly Data - Other
 
 
 
 
 
(Dollars in millions)
Three months ended
Six months ended
Nine months ended
Twelve months ended
 
12/31/19
9/30/19
6/30/19
3/31/19
12/31/18
9/30/18
6/30/18
3/31/18
6/30/19
6/30/18
9/30/19
9/30/18
12/31/19
12/31/18
Insurance:
 
 
 
 
 
 
 
 
 
 
 
 
 
 
Written premiums



$
105

$
28

$
36

$
48

$
46


$
94


$
130


$
158

   Year over year change %- written premium
 
 
 
128
 %
33
 %
50
%
20
 %
15
 %
 
18
 %
 
25
 %
 
26
%
Earned premiums



$
50

$
39

$
34

$
30

$
29


$
59


$
93


$
132

Current accident year before catastrophe losses



64.8
 %
47.4
 %
42.5
%
50.0
 %
53.4
 %

51.6
 %

48.3
 %

48.0
%
Current accident year catastrophe losses




63.9

23.7






8.8


24.9

Prior accident years before catastrophe losses



(13.0
)
13.2

2.3

(5.8
)
(9.3
)

(7.5
)

(3.9
)

1.1

Prior accident years catastrophe losses



0.7

(0.6
)
0.8

(0.1
)
(0.3
)

(0.2
)

0.2



   Total loss and loss expense ratio



52.5
 %
123.9
 %
69.3
%
44.1
 %
43.8
 %

43.9
 %

53.4
 %

74.0
%
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
Noninsurance operations:
 
 
 
 
 
 
 
 
 
 
 
 
 
 
Interest and fees on loans and leases
 
 
 
$
2

$

$
2

$
1

$
1

 
$
2

 
$
4

 
$
4

Other revenues
 
 
 

1




 

 

 
1

Interest expense
 
 
 
13

13

14

13

13

 
26

 
40

 
53

Operating expenses
 
 
 
8

6

3

3

4

 
7

 
10

 
16

  Total noninsurance operations loss
 
 
 
$
(19
)
$
(18
)
$
(15
)
$
(15
)
$
(16
)
 
$
(31
)
 
$
(46
)
 
$
(64
)
*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.
Insurance data includes results from our Cincinnati Re operations and our London-based global specialty underwriter known as MSP, which was acquired on February 28, 2019. Noninsurance operations include the noninvestment operations of the parent company and a noninsurance subsidiary, CFC Investment Company.


CINF First-Quarter 2019 Supplemental Financial Data
17