EX-99.2 3 exhibit9922q19.htm EXHIBIT 99.2 Exhibit


Cincinnati Financial Corporation
Supplemental Financial Data
for the period ending June 30, 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 July 29, 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 Second-Quarter 2019 Supplemental Financial Data
1



 
Cincinnati Financial Corporation
 
Supplemental Financial Data
 
for the period ending June 30, 2019
 
 
 
 
 
Page
 
Definitions of Non-GAAP Information and Reconciliation to Comparable GAAP Measures
 
 
 
Consolidated
 
 
CFC and Subsidiaries Consolidation – Six Months Ended June 30, 2019
 
CFC and Subsidiaries Consolidation – Three Months Ended June 30, 2019
 
 
 
 
 
 
Consolidated Property Casualty Insurance Operations
 
 
Losses Incurred Detail
6
 
Loss Ratio Detail
 
Loss Claim Count Detail
 
Quarterly Property Casualty Data – Commercial Lines
 
Quarterly Property Casualty Data – Personal Lines and Excess & Surplus Lines
 
Loss and Loss Expense Analysis – Six Months Ended June 30, 2019
 
Loss and Loss Expense Analysis – Three Months Ended June 30, 2019
 
 
 
Reconciliation Data
 
 
Quarterly Property Casualty Data – Consolidated
 
Quarterly Property Casualty Data – Commercial Lines
 
Quarterly Property Casualty Data – Personal Lines
 
Quarterly Property Casualty Data – Excess & Surplus Lines
 
 
 
Statutory Statements of Income
 
 
Consolidated Property Casualty Statutory Statements of Income
 
Life Insurance Operations Statutory Statements of Income
 
 
 
Other
 
 
Quarterly Data – Other



CINF Second-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 Cincinnati Global.
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 Second-Quarter 2019 Supplemental Financial Data
3




Cincinnati Financial Corporation and Subsidiaries
Consolidated Statements of Income for the Six Months Ended June 30, 2019
 
 
 
 
 
 
 
(Dollars in millions)
CFC
CONSOL P&C
CLIC
CFC-I
ELIM
Total
Revenues
 
 
 
 
 
 
  Premiums earned:
 
 
 
 
 
 
    Property casualty
$

$
2,678

$

$

$

$
2,678

    Life


169



169

    Premiums ceded

(94
)
(36
)


(130
)
      Total earned premium

2,584

133



2,717

  Investment income, net of expenses
34

207

76



317

  Investment gains and losses, net
437

592

(2
)


1,027

  Fee revenues

5

2



7

  Other revenues
7

2


3

(8
)
4

Total revenues
$
478

$
3,390

$
209

$
3

$
(8
)
$
4,072

 
 
 
 
 
 
 
Benefits & expenses
 
 
 
 
 
 
  Losses & contract holders' benefits
$

$
1,703

$
172

$



$
1,875

  Reinsurance recoveries

(50
)
(29
)


(79
)
  Underwriting, acquisition and insurance expenses

797

44



841

  Interest expense
26





26

  Other operating expenses
18



2

(8
)
12

Total expenses
$
44

$
2,450

$
187

$
2

$
(8
)
$
2,675

 
 
 
 
 
 
 
Income before income taxes
$
434

$
940

$
22

$
1

$

$
1,397

 
 
 
 
 
 
 
Provision for income taxes
 
 
 
 
 
 
  Current operating income (loss)
$
(90
)
$
(72
)
$
2

$

$

$
(160
)
  Capital gains/losses
92

124




216

  Deferred
87

129

2



218

Total provision for income taxes
$
89

$
181

$
4

$

$

$
274

 
 
 
 
 
 
 
Net income - current year
$
345

$
759

$
18

$
1

$

$
1,123

 
 
 
 
 
 
 
Net income - prior year
$
16

$
139

$
30

$
1

$

$
186

*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 Cincinnati Global, which was acquired on February 28, 2019.


CINF Second-Quarter 2019 Supplemental Financial Data
4



Cincinnati Financial Corporation and Subsidiaries
Consolidated Statements of Income for the Three Months Ended June 30, 2019
 
 
 
 
 
 
 
(Dollars in millions)
CFC
CONSOL P&C
CLIC
CFC-I
ELIM
Total
Revenues
 
 
 
 
 
 
  Premiums earned:
 
 
 
 
 
 
    Property casualty
$

$
1,369

$

$

$

$
1,369

    Life


86



86

    Premiums ceded

(52
)
(19
)


(71
)
      Total earned premium

1,317

67



1,384

  Investment income, net of expenses
18

104

38



160

  Investment gains and losses, net
166

199

(1
)


364

  Fee revenues

2

1



3

  Other revenues
4

1


1

(4
)
2

Total revenues
$
188

$
1,623

$
105

$
1

$
(4
)
$
1,913

 
 
 
 
 
 
 
Benefits & expenses
 
 
 
 
 
 
  Losses & contract holders' benefits
$

$
891

$
87

$

$

$
978

  Reinsurance recoveries

(28
)
(14
)


(42
)
  Underwriting, acquisition and insurance expenses

408

22



430

  Interest expense
13





13

  Other operating expenses
7



1

(4
)
4

Total expenses
$
20

$
1,271

$
95

$
1

$
(4
)
$
1,383

 
 
 
 
 
 
 
Income before income taxes
$
168

$
352

$
10

$

$

$
530

 
 
 
 
 
 
 
Provision for income taxes
 
 
 
 
 
 
  Current operating income (loss)
$
(34
)
$
(16
)
$
1

$

$

$
(49
)
  Capital gains/losses
35

42




77

  Deferred
33

40

1



74

Total provision for income taxes
$
34

$
66

$
2

$

$

$
102

 
 
 
 
 
 
 
Net income - current year
$
134

$
286

$
8

$

$

$
428

 
 
 
 
 
 
 
Net income - prior year
$
53

$
146

$
17

$
1

$

$
217

*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 Cincinnati Global, which was acquired on February 28, 2019.


CINF Second-Quarter 2019 Supplemental Financial Data
5



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

$

$
14

$
8

$
6

$
15

$
14

$
21


$
29


$
43

Current accident year losses $1 million - $5 million


53

37

54

70

62

32

90

94


164


218

Large loss prior accident year reserve development


5

16

21

10

4

34

21

38


48


69

   Total large losses incurred


$
72

$
53

$
89

$
88

$
72

$
81

$
125

$
153


$
241


$
330

Losses incurred but not reported


(14
)
47

23

(10
)
87

10

33

97


87


110

Other losses excluding catastrophe losses


547

493

451

482

433

520

1,039

953


1,435


1,886

Catastrophe losses


128

69

83

117

83

51

198

134


251


334

   Total losses incurred


$
733

$
662

$
646

$
677

$
675

$
662

$
1,395

$
1,337


$
2,014


$
2,660

Commercial Lines
 
 
 
 
 
 
 
 
 
 
 
 
 
 
Current accident year losses greater than $5 million


$
14

$

$
8

$
8

$
6

$
15

$
14

$
21


$
29


$
37

Current accident year losses $1 million - $5 million


41

26

47

62

51

22

68

73


135


182

Large loss prior accident year reserve development


3

13

24

11

1

29

16

30


41


65

   Total large losses incurred


$
58

$
39

$
79

$
81

$
58

$
66

$
98

$
124


$
205


$
284

Losses incurred but not reported


(7
)
43

18

(23
)
53

16

36

69


46


64

Other losses excluding catastrophe losses


320

286

266

284

247

325

605

572


856


1,122

Catastrophe losses


94

25

32

75

51

22

119

73


148


180

   Total losses incurred


$
465

$
393

$
395

$
417

$
409

$
429

$
858

$
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

10

4

7

11

10

19

21


28


32

Large loss prior accident year reserve development


1

2

(3
)
(1
)
3

5

3

8


7


4

   Total large losses incurred


$
11

$
12

$
7

$
6

$
14

$
15

$
22

$
29


$
35


$
42

Losses incurred but not reported


(4
)
4

(3
)
11

31

(1
)

30


41


38

Other losses excluding catastrophe losses


167

163

154

172

157

167

330

324


496


650

Catastrophe losses


34

45

27

33

33

29

79

62


95


122

   Total losses incurred


$
208

$
224

$
185

$
222

$
235

$
210

$
431

$
445


$
667


$
852

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


$

$

$

$

$

$

$

$


$


$

Current accident year losses $1 million - $5 million


2

1

3

1



3



1


4

Large loss prior accident year reserve development


1

1





2






   Total large losses incurred


$
3

$
2

$
3

$
1

$

$

$
5

$


$
1


$
4

Losses incurred but not reported


(3
)

8

2

3

(5
)
(3
)
(2
)



8

Other losses excluding catastrophe losses


18

19

8

11

17

14

36

31


42


50

Catastrophe losses





1


1

1

1


2


2

   Total losses incurred


$
18

$
21

$
19

$
15

$
20

$
10

$
39

$
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 Cincinnati Global, which was acquired on February 28, 2019.

CINF Second-Quarter 2019 Supplemental Financial Data
6



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
 %
%
1.1
 %
0.7
 %
0.4
 %
1.3
 %
0.5
 %
0.8
 %

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


4.0

2.9

4.3

5.7

5.1

2.7

3.5

3.9


4.5

 
4.4

Large loss prior accident year reserve development


0.4

1.2

1.7

0.7

0.3

2.8

0.8

1.6


1.3

 
1.4

   Total large loss ratio


5.5
 %
4.1
%
7.1
 %
7.1
 %
5.8
 %
6.8
 %
4.8
 %
6.3
 %

6.6
 %
 
6.7
 %
Losses incurred but not reported


(1.1
)
3.7

1.8

(0.8
)
7.1

0.8

1.3

4.0


2.4

 
2.2

Other losses excluding catastrophe losses


41.6

38.9

36.0

39.0

35.1

43.4

40.2

39.2


39.0

 
38.4

Catastrophe losses


9.7

5.5

6.6

9.5

6.8

4.2

7.7

5.5


6.9

 
6.8

   Total loss ratio


55.7
 %
52.2
%
51.5
 %
54.8
 %
54.8
 %
55.2
 %
54.0
 %
55.0
 %

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


1.7
 %
%
1.0
 %
1.1
 %
0.7
 %
1.9
 %
0.9
 %
1.3
 %

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


5.0

3.3

5.6

7.7

6.2

2.9

4.1

4.6


5.6

 
5.6

Large loss prior accident year reserve development


0.4

1.6

3.0

1.3

0.2

3.6

1.0

1.8


1.7

 
2.0

   Total large loss ratio


7.1
 %
4.9
%
9.6
 %
10.1
 %
7.1
 %
8.4
 %
6.0
 %
7.7
 %

8.5
 %
 
8.8
 %
Losses incurred but not reported


(0.9
)
5.4

2.2

(2.9
)
6.5

2.1

2.2

4.3


1.9

 
2.0

Other losses excluding catastrophe losses


38.9

35.1

32.9

35.3

30.4

41.1

37.0

35.7


35.6

 
34.9

Catastrophe losses


11.4

3.1

3.9

9.3

6.3

2.8

7.3

4.6


6.2

 
5.6

   Total loss ratio


56.5
 %
48.5
%
48.6
 %
51.8
 %
50.3
 %
54.4
 %
52.5
 %
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

2.8

1.3

2.0

3.5

2.9

2.8

3.2


2.8

 
2.4

Large loss prior accident year reserve development


0.3

0.6

(0.7
)
(0.3
)
0.8

1.7

0.4

1.2


0.7

 
0.4

   Total large loss ratio


3.1
 %
3.4
%
2.2
 %
1.7
 %
4.3
 %
4.6
 %
3.2
 %
4.4
 %

3.5
 %
 
3.2
 %
Losses incurred but not reported


(1.1
)
1.0

(0.9
)
3.4

9.4

(0.4
)
(0.1
)
4.6


4.2

 
2.8

Other losses excluding catastrophe losses


48.0

47.4

45.1

50.5

47.3

51.6

47.8

49.4


49.7

 
48.7

Catastrophe losses


9.7

13.1

7.9

10.0

10.0

8.8

11.4

9.4


9.6

 
9.1

   Total loss ratio


59.7
 %
64.9
%
54.3
 %
65.6
 %
71.0
 %
64.6
 %
62.3
 %
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


3.0

1.6

5.0

1.9



2.4



0.7

 
1.8

Large loss prior accident year reserve development


1.5

1.2

(0.3
)
0.4

(0.2
)
(0.4
)
1.3

(0.3
)

(0.1
)
 
(0.1
)
   Total large loss ratio


4.5
 %
2.8
%
4.7
 %
2.3
 %
(0.2
)%
(0.4
)%
3.7
 %
(0.3
)%

0.6
 %
 
1.7
 %
Losses incurred but not reported


(4.5
)
0.8

13.5

4.3

4.5

(9.0
)
(1.9
)
(2.1
)

0.1

 
3.6

Other losses excluding catastrophe losses


26.7

29.1

11.8

18.7

28.6

26.4

27.9

27.4


24.4

 
21.1

Catastrophe losses


0.5

0.2

0.7

0.5

1.0

1.8

0.3

1.4


1.1

 
1.0

   Total loss ratio


27.2
 %
32.9
%
30.7
 %
25.8
 %
33.9
 %
18.8
 %
30.0
 %
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 Cincinnati Global, which was acquired on February 28, 2019.


CINF Second-Quarter 2019 Supplemental Financial Data
7



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


2



1

1

3

2

4


5

 
7

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


31

19

33

37

36

22

50

59


95

 
125

Prior accident year reported losses on
   large losses


13

10

9

8

9

24

24

35


44

 
56

   Non-Catastrophe reported losses on
      large losses total


46

29

42

46

46

49

76

98


144

 
188

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


2



1

1

2

2

3


4

 
5

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


23

12

25

33

30

15

35

46


77

 
100

Prior accident year reported losses on
   large losses


10

7

8

7

6

22

19

30


38

 
49

   Non-Catastrophe reported losses on
      large losses total


35

19

33

41

37

39

56

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

6

7

3

6

7

12

13


17

 
21

Prior accident year reported losses on
   large losses


1

2

1

1

3

2

3

5


6

 
7

   Non-Catastrophe reported losses on
      large losses total


7

8

8

4

9

10

15

19


24

 
30

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












 

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


2

1

1

1



3



1

 
4

Prior accident year reported losses on
   large losses


2

1





2




 

   Non-Catastrophe reported losses on
      large losses total


4

2

1

1



5



1

 
4

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


CINF Second-Quarter 2019 Supplemental Financial Data
8



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


$
296

$
303

$
251

$
251

$
291

$
287

$
599

$
578


$
829


$
1,080

Year over year change %- written premium


2
 %
6
 %
1
 %
(2
)%
4
 %
(3
)%
4
 %
 %

(1
)%

 %
Earned premiums


$
277

$
268

$
270

$
268

$
272

$
265

$
545

$
537


$
805


$
1,075

Current accident year before catastrophe losses


67.4
 %
66.7
 %
66.8
 %
64.5
 %
66.8
 %
67.9
 %
67.0
 %
67.3
 %

66.4
 %

66.5
 %
Current accident year catastrophe losses














Prior accident years before catastrophe losses


(9.3
)
(11.5
)
(6.1
)
(8.0
)
(5.2
)
1.7

(10.3
)
(1.8
)

(3.9
)

(4.4
)
Prior accident years catastrophe losses














   Total loss and loss expense ratio


58.1
 %
55.2
 %
60.7
 %
56.5
 %
61.6
 %
69.6
 %
56.7
 %
65.5
 %

62.5
 %

62.1
 %
Commercial property:
 
 
 
 
 
 
 
 
 
 
 
 
 
 
Written premiums


$
247

$
247

$
223

$
232

$
240

$
237

$
494

$
477


$
709


$
932

Year over year change %- written premium


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

1
 %

1
 %
Earned premiums


$
234

$
234

$
232

$
229

$
231

$
228

$
468

$
459


$
688


$
920

Current accident year before catastrophe losses


49.0
 %
51.5
 %
52.7
 %
40.7
 %
45.8
 %
58.6
 %
50.3
 %
52.2
 %

48.3
 %

49.4
 %
Current accident year catastrophe losses


43.5

13.8

16.8

36.1

22.1

12.8

28.6

17.4


23.7


22.0

Prior accident years before catastrophe losses


0.8

1.9

(2.0
)
(1.0
)
(1.9
)
(6.4
)
1.3

(4.1
)

(3.1
)

(2.8
)
Prior accident years catastrophe losses


(3.6
)
(2.6
)
(2.5
)
(2.9
)
(1.2
)
(2.6
)
(3.0
)
(1.9
)

(2.2
)

(2.3
)
   Total loss and loss expense ratio


89.7
 %
64.6
 %
65.0
 %
72.9
 %
64.8
 %
62.4
 %
77.2
 %
63.6
 %

66.7
 %

66.3
 %
Commercial auto:
 
 
 
 
 
 
 
 
 
 
 
 
 
 
Written premiums


$
196

$
188

$
163

$
160

$
182

$
177

$
384

$
359


$
519


$
682

Year over year change %- written premium


8
 %
6
 %
7
 %
2
 %
9
 %
2
 %
7
 %
5
 %

4
 %

5
 %
Earned premiums


$
175

$
170

$
169

$
168

$
166

$
161

$
345

$
327


$
495


$
664

Current accident year before catastrophe losses


70.5
 %
74.5
 %
71.3
 %
73.5
 %
75.8
 %
80.6
 %
72.5
 %
78.2
 %

76.6
 %

75.3
 %
Current accident year catastrophe losses


1.4

0.3

0.1

0.1

2.1

0.2

0.9

1.1


0.8


0.6

Prior accident years before catastrophe losses


1.0

(6.7
)
4.4

1.8

3.3

(0.8
)
(2.9
)
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


72.9
 %
68.1
 %
75.8
 %
75.4
 %
81.1
 %
79.8
 %
70.5
 %
80.5
 %

78.8
 %

78.0
 %
Workers' compensation:
 
 
 
 
 
 
 
 
 
 
 
 
 
 
Written premiums


$
75

$
94

$
67

$
66

$
83

$
95

$
169

$
178


$
244


$
311

Year over year change %- written premium


(10
)%
(1
)%
(8
)%
(12
)%
5
 %
(4
)%
(5
)%
 %

(4
)%

(5
)%
Earned premiums


$
74

$
77

$
79

$
80

$
85

$
80

$
151

$
165


$
245


$
324

Current accident year before catastrophe losses


78.0
 %
78.8
 %
78.8
 %
74.6
 %
73.0
 %
73.1
 %
78.4
 %
73.1
 %

73.6
 %

74.9
 %
Current accident year catastrophe losses














Prior accident years before catastrophe losses


(35.9
)
(20.1
)
(23.7
)
(10.8
)
(20.7
)
(16.1
)
(27.9
)
(18.5
)

(16.0
)

(17.9
)
Prior accident years catastrophe losses














   Total loss and loss expense ratio


42.1
 %
58.7
 %
55.1
 %
63.8
 %
52.3
 %
57.0
 %
50.5
 %
54.6
 %

57.6
 %

57.0
 %
Other commercial:
 
 
 
 
 
 
 
 
 
 
 
 
 
 
Written premiums


$
65

$
64

$
57

$
65

$
60

$
58

$
129

$
118


$
183


$
240

Year over year change %- written premium


10
 %
10
 %
4
 %
10
 %
11
 %
4
 %
10
 %
7
 %

8
 %

7
 %
Earned premiums


$
63

$
61

$
61

$
60

$
58

$
56

$
124

$
114


$
174


$
235

Current accident year before catastrophe losses


33.7
 %
38.0
 %
38.5
 %
33.2
 %
38.2
 %
37.8
 %
35.8
 %
38.0
 %

36.3
 %

37.0
 %
Current accident year catastrophe losses


0.3

0.4

0.2

0.3

1.7

0.3

0.3

1.0


0.8


0.6

Prior accident years before catastrophe losses


(1.9
)
(4.1
)
(9.1
)
(2.7
)
(14.8
)
(6.8
)
(3.0
)
(10.9
)

(8.1
)

(8.4
)
Prior accident years catastrophe losses



0.2

1.0

(0.1
)
0.3

(0.3
)
0.1





0.2

   Total loss and loss expense ratio


32.1
 %
34.5
 %
30.6
 %
30.7
 %
25.4
 %
31.0
 %
33.2
 %
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 Second-Quarter 2019 Supplemental Financial Data
9



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


$
173

$
140

$
141

$
169

$
172

$
140

$
313

$
312


$
481


$
622

Year over year change %- written premium


 %
 %
 %
2
 %
4
 %
6
 %
 %
5
 %

4
 %

3
 %
Earned premiums


$
155

$
155

$
155

$
155

$
153

$
151

$
310

$
304


$
459


$
614

Current accident year before catastrophe losses


73.8
 %
76.2
 %
72.6
 %
77.9
 %
78.7
 %
81.2
 %
75.0
 %
80.0
 %

79.2
 %

77.6
 %
Current accident year catastrophe losses


1.8

0.5

0.4

1.1

1.3

0.8

1.1

1.0


1.1


0.9

Prior accident years before catastrophe losses


(9.4
)
(3.3
)
(0.6
)
(2.1
)
(1.5
)
(4.3
)
(6.3
)
(2.9
)

(2.6
)

(2.1
)
Prior accident years catastrophe losses


(0.2
)



(0.1
)
(0.1
)
(0.1
)
(0.1
)

(0.1
)

(0.1
)
   Total loss and loss expense ratio


66.0
 %
73.4
 %
72.4
 %
76.9
 %
78.4
 %
77.6
 %
69.7
 %
78.0
 %

77.6
 %

76.3
 %
Homeowner:
 
 
 
 
 
 
 
 
 
 
 
 
 
 
Written premiums


$
176

$
130

$
141

$
162

$
164

$
121

$
306

$
285


$
447


$
588

Year over year change %- written premium


8
 %
7
 %
7
 %
8
 %
9
 %
10
 %
8
 %
10
 %

9
 %

8
 %
Earned premiums


$
149

$
147

$
146

$
142

$
139

$
136

$
296

$
275


$
417


$
563

Current accident year before catastrophe losses


53.1
 %
51.9
 %
42.6
 %
49.8
 %
57.7
 %
55.8
 %
52.5
 %
56.7
 %

54.4
 %

51.3
 %
Current accident year catastrophe losses


22.6

23.2

17.0

19.2

20.6

19.6

22.9

20.1


19.8


19.1

Prior accident years before catastrophe losses


4.5

2.0


3.6

8.1

2.4

3.3

5.3


4.7


3.5

Prior accident years catastrophe losses


(2.2
)
5.7

0.5

1.0

1.6

0.1

1.7

0.9


0.9


0.8

   Total loss and loss expense ratio


78.0
 %
82.8
 %
60.1
 %
73.6
 %
88.0
 %
77.9
 %
80.4
 %
83.0
 %

79.8
 %

74.7
 %
Other personal:
 
 
 
 
 
 
 
 
 
 
 
 
 
 
Written premiums


$
53

$
39

$
41

$
46

$
45

$
36

$
92

$
81


$
127


$
168

Year over year change %- written premium


15
 %
10
 %
14
 %
15
 %
7
 %
16
 %
13
 %
11
 %

12
 %

13
 %
Earned premiums


$
44

$
42

$
41

$
41

$
39

$
38

$
86

$
77


$
118


$
159

Current accident year before catastrophe losses


51.5
 %
33.6
 %
42.7
 %
60.6
 %
50.1
 %
28.9
 %
42.7
 %
39.6
 %

46.9
 %

45.8
 %
Current accident year catastrophe losses


4.7

5.6

4.7

9.7

3.0

4.0

5.1

3.6


5.7


5.4

Prior accident years before catastrophe losses


(7.7
)
(6.1
)
(6.9
)
(8.7
)
13.9

7.2

(6.9
)
10.6


3.9


1.1

Prior accident years catastrophe losses


0.4

0.1

0.1

0.1

0.2

(0.5
)
0.2

(0.2
)

(0.1
)


   Total loss and loss expense ratio


48.9
 %
33.2
 %
40.6
 %
61.7
 %
67.2
 %
39.6
 %
41.1
 %
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


$
78

$
71

$
65

$
59

$
64

$
61

$
149

$
125


$
184


$
249

Year over year change %- written premium


22
 %
16
 %
20
 %
16
 %
5
 %
15
 %
19
 %
10
 %

12
 %

14
 %
Earned premiums


$
67

$
63

$
61

$
60

$
57

$
56

$
130

$
113


$
173


$
234

Current accident year before catastrophe losses


50.8
 %
55.5
 %
50.9
 %
53.3
 %
56.9
 %
54.6
 %
53.1
 %
55.8
 %

54.9
 %

53.9
 %
Current accident year catastrophe losses


0.7

0.3

0.8

0.9

1.0

1.8

0.5

1.4


1.2


1.1

Prior accident years before catastrophe losses


(6.2
)
(4.2
)
(4.9
)
(11.3
)
(9.6
)
(17.2
)
(5.2
)
(13.3
)

(12.6
)

(10.6
)
Prior accident years catastrophe losses


(0.2
)
(0.1
)

(0.3
)
0.2

0.1

(0.1
)
0.1





   Total loss and loss expense ratio


45.1
 %
51.5
 %
46.8
 %
42.6
 %
48.5
 %
39.3
 %
48.3
 %
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 Second-Quarter 2019 Supplemental Financial Data
10



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 six months ended June 30, 2019
 
 
 
 
 
 
 
 
 
 
 
 
 
 
  Commercial casualty
 
$
250

 
$
93

 
$
343

 
$
(70
)
 
$
29

 
$
1

 
$
(40
)
 
$
180

 
$
29

 
$
94

 
$
303

  Commercial property
 
283

 
28

 
311

 
25

 
44

 
2

 
71

 
308

 
44

 
30

 
382

  Commercial auto
 
198

 
36

 
234

 
(12
)
 
23

 
(2
)
 
9

 
186

 
23

 
34

 
243

  Workers' compensation
 
78

 
15

 
93

 
9

 
(22
)
 

 
(13
)
 
87

 
(22
)
 
15

 
80

  Other commercial
 
33

 
7

 
40

 
9

 
(1
)
 
(6
)
 
2

 
42

 
(1
)
 
1

 
42

    Total commercial lines
 
842

 
179

 
1,021

 
(39
)
 
73

 
(5
)
 
29

 
803

 
73

 
174

 
1,050

 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
  Personal auto
 
187

 
35

 
222

 
(12
)
 
6

 
3

 
(3
)
 
175

 
6

 
38

 
219

  Homeowners
 
223

 
20

 
243

 
6

 
12

 
(2
)
 
16

 
229

 
12

 
18

 
259

  Other personal
 
35

 
3

 
38

 
1

 
(4
)
 

 
(3
)
 
36

 
(4
)
 
3

 
35

    Total personal lines
 
445

 
58

 
503

 
(5
)
 
14

 
1

 
10

 
440

 
14

 
59

 
513

 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
  Excess & surplus lines
 
30

 
15

 
45

 
15

 
(2
)
 
8

 
21

 
45

 
(2
)
 
23

 
66

  Other
 
98

 
3

 
101

 
(12
)
 
(15
)
 

 
(27
)
 
86

 
(15
)
 
3

 
74

      Total property casualty
 
$
1,415

 
$
255

 
$
1,670

 
$
(41
)
 
$
70

 
$
4

 
$
33

 
$
1,374

 
$
70

 
$
259

 
$
1,703

 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
Ceded loss and loss expense incurred for the six months ended June 30, 2019
 
 
 
 
 
 
 
 
 
 
 
 
 
 
  Commercial casualty
 
$
10

 
$

 
$
10

 
$
(16
)
 
$

 
$

 
$
(16
)
 
$
(6
)
 
$

 
$

 
$
(6
)
  Commercial property
 
(1
)
 

 
(1
)
 
2

 
21

 

 
23

 
1

 
21

 

 
22

  Commercial auto
 

 

 

 

 

 

 

 

 

 

 

  Workers' compensation
 
4

 

 
4

 
(1
)
 

 

 
(1
)
 
3

 

 

 
3

  Other commercial
 

 

 

 

 

 

 

 

 

 

 

    Total commercial lines
 
13

 

 
13

 
(15
)
 
21

 

 
6

 
(2
)
 
21

 

 
19

 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
  Personal auto
 
3

 

 
3

 
(2
)
 
1

 

 
(1
)
 
1

 
1

 

 
2

  Homeowners
 
15

 

 
15

 

 
6

 

 
6

 
15

 
6

 

 
21

  Other personal
 

 

 

 

 

 

 

 

 

 

 

    Total personal lines
 
18

 

 
18

 
(2
)
 
7

 

 
5

 
16

 
7

 

 
23

 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
  Excess & surplus lines
 
3

 

 
3

 
1

 

 

 
1

 
4

 

 

 
4

  Other
 
13

 
1

 
14

 
(5
)
 
(5
)
 

 
(10
)
 
8

 
(5
)
 
1

 
4

      Total property casualty
 
$
47

 
$
1

 
$
48

 
$
(21
)
 
$
23

 
$

 
$
2

 
$
26

 
$
23

 
$
1

 
$
50

 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
Net loss and loss expense incurred for the six months ended June 30, 2019
 
 
 
 
 
 
 
 
 
 
 
 
 
 
  Commercial casualty
 
$
240

 
$
93

 
$
333

 
$
(54
)
 
$
29

 
$
1

 
$
(24
)
 
$
186

 
$
29

 
$
94

 
$
309

  Commercial property
 
284

 
28

 
312

 
23

 
23

 
2

 
48

 
307

 
23

 
30

 
360

  Commercial auto
 
198

 
36

 
234

 
(12
)
 
23

 
(2
)
 
9

 
186

 
23

 
34

 
243

  Workers' compensation
 
74

 
15

 
89

 
10

 
(22
)
 

 
(12
)
 
84

 
(22
)
 
15

 
77

  Other commercial
 
33

 
7

 
40

 
9

 
(1
)
 
(6
)
 
2

 
42

 
(1
)
 
1

 
42

    Total commercial lines
 
829

 
179

 
1,008

 
(24
)
 
52

 
(5
)
 
23

 
805

 
52

 
174

 
1,031

 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
  Personal auto
 
184

 
35

 
219

 
(10
)
 
5

 
3

 
(2
)
 
174

 
5

 
38

 
217

  Homeowners
 
208

 
20

 
228

 
6

 
6

 
(2
)
 
10

 
214

 
6

 
18

 
238

  Other personal
 
35

 
3

 
38

 
1

 
(4
)
 

 
(3
)
 
36

 
(4
)
 
3

 
35

    Total personal lines
 
427

 
58

 
485

 
(3
)
 
7

 
1

 
5

 
424

 
7

 
59

 
490

 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
  Excess & surplus lines
 
27

 
15

 
42

 
14

 
(2
)
 
8

 
20

 
41

 
(2
)
 
23

 
62

  Other
 
85

 
2

 
87

 
(7
)
 
(10
)
 

 
(17
)
 
78

 
(10
)
 
2

 
70

      Total property casualty
 
$
1,368

 
$
254

 
$
1,622

 
$
(20
)
 
$
47

 
$
4

 
$
31

 
$
1,348

 
$
47

 
$
258

 
$
1,653

 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
*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 Cincinnati Global, which was acquired on February 28, 2019.
 
 

CINF Second-Quarter 2019 Supplemental Financial Data
11



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 June 30, 2019
 
 
 
 
 
 
 
 
 
 
 
 
 
 
  Commercial casualty
 
$
100

 
$
45

 
$
145

 
$
(7
)
 
$
16

 
$
(2
)
 
$
7

 
$
93

 
$
16

 
$
43

 
$
152

  Commercial property
 
144

 
14

 
158

 
47

 
23

 
2

 
72

 
191

 
23

 
16

 
230

  Commercial auto
 
96

 
17

 
113

 
(2
)
 
12

 
4

 
14

 
94

 
12

 
21

 
127

  Workers' compensation
 
40

 
7

 
47

 
8

 
(21
)
 
(1
)
 
(14
)
 
48

 
(21
)
 
6

 
33

  Other commercial
 
16

 
4

 
20

 
7

 
(1
)
 
(5
)
 
1

 
23

 
(1
)
 
(1
)
 
21

    Total commercial lines
 
396

 
87

 
483

 
53

 
29

 
(2
)
 
80

 
449

 
29

 
85

 
563

 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
  Personal auto
 
89

 
16

 
105

 

 
(3
)
 
2

 
(1
)
 
89

 
(3
)
 
18

 
104

  Homeowners
 
118

 
10

 
128

 
(5
)
 
(3
)
 
3

 
(5
)
 
113

 
(3
)
 
13

 
123

  Other personal
 
19

 
1

 
20

 
(2
)
 
3

 

 
1

 
17

 
3

 
1

 
21

    Total personal lines
 
226

 
27

 
253

 
(7
)
 
(3
)
 
5

 
(5
)
 
219

 
(3
)
 
32

 
248

 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
  Excess & surplus lines
 
10

 
7

 
17

 
15

 
(3
)
 
4

 
16

 
25

 
(3
)
 
11

 
33

  Other
 
67

 
2

 
69

 
(20
)
 
(2
)
 

 
(22
)
 
47

 
(2
)
 
2

 
47

      Total property casualty
 
$
699

 
$
123

 
$
822

 
$
41

 
$
21

 
$
7

 
$
69

 
$
740

 
$
21

 
$
130

 
$
891

 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
Ceded loss and loss expense incurred for the three months ended June 30, 2019
 
 
 
 
 
 
 
 
 
 
 
 
 
 
  Commercial casualty
 
$

 
$

 
$

 
$
(9
)
 
$

 
$

 
$
(9
)
 
$
(9
)
 
$

 
$

 
$
(9
)
  Commercial property
 
1

 

 
1

 

 
21

 

 
21

 
1

 
21

 

 
22

  Commercial auto
 

 

 

 

 

 

 

 

 

 

 

  Workers' compensation
 
2

 

 
2

 
(2
)
 

 

 
(2
)
 

 

 

 

  Other commercial
 

 

 

 

 

 

 

 

 

 

 

    Total commercial lines
 
3

 

 
3

 
(11
)
 
21

 

 
10

 
(8
)
 
21

 

 
13

 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
  Personal auto
 

 

 

 

 
1

 

 
1

 

 
1

 

 
1

  Homeowners
 
7

 

 
7

 
(8
)
 
8

 

 

 
(1
)
 
8

 

 
7

  Other personal
 

 

 

 

 

 

 

 

 

 

 

    Total personal lines
 
7

 

 
7

 
(8
)
 
9

 

 
1

 
(1
)
 
9

 

 
8

 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
  Excess & surplus lines
 
1

 

 
1

 
3

 

 

 
3

 
4

 

 

 
4

  Other
 
12

 
1

 
13

 
(4
)
 
(6
)
 

 
(10
)
 
8

 
(6
)
 
1

 
3

      Total property casualty
 
$
23

 
$
1

 
$
24

 
$
(20
)
 
$
24

 
$

 
$
4

 
$
3

 
$
24

 
$
1

 
$
28

 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
Net loss and loss expense incurred for the three months ended June 30, 2019
 
 
 
 
 
 
 
 
 
 
 
 
 
 
  Commercial casualty
 
$
100

 
$
45

 
$
145

 
$
2

 
$
16

 
$
(2
)
 
$
16

 
$
102

 
$
16

 
$
43

 
$
161

  Commercial property
 
143

 
14

 
157

 
47

 
2

 
2

 
51

 
190

 
2

 
16

 
208

  Commercial auto
 
96

 
17

 
113

 
(2
)
 
12

 
4

 
14

 
94

 
12

 
21

 
127

  Workers' compensation
 
38

 
7

 
45

 
10

 
(21
)
 
(1
)
 
(12
)
 
48

 
(21
)
 
6

 
33

  Other commercial
 
16

 
4

 
20

 
7

 
(1
)
 
(5
)
 
1

 
23

 
(1
)
 
(1
)
 
21

    Total commercial lines
 
393

 
87

 
480

 
64

 
8

 
(2
)
 
70

 
457

 
8

 
85

 
550

 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
  Personal auto
 
89

 
16

 
105

 

 
(4
)
 
2

 
(2
)
 
89

 
(4
)
 
18

 
103

  Homeowners
 
111

 
10

 
121

 
3

 
(11
)
 
3

 
(5
)
 
114

 
(11
)
 
13

 
116

  Other personal
 
19

 
1

 
20

 
(2
)
 
3

 

 
1

 
17

 
3

 
1

 
21

    Total personal lines
 
219

 
27

 
246

 
1

 
(12
)
 
5

 
(6
)
 
220

 
(12
)
 
32

 
240

 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
  Excess & surplus lines
 
9

 
7

 
16

 
12

 
(3
)
 
4

 
13

 
21

 
(3
)
 
11

 
29

  Other
 
55

 
1

 
56

 
(16
)
 
4

 

 
(12
)
 
39

 
4

 
1

 
44

      Total property casualty
 
$
676

 
$
122

 
$
798

 
$
61

 
$
(3
)
 
$
7

 
$
65

 
$
737

 
$
(3
)
 
$
129

 
$
863

 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
*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 Cincinnati Global, which was acquired on February 28, 2019.


CINF Second-Quarter 2019 Supplemental Financial Data
12



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


$
1,186

$
1,130

$
1,037

$
1,088

$
1,150

$
1,083

$
2,316

$
2,233


$
3,321


$
4,358

   Agency new business written premiums


212

181

158

154

181

159

393

340


494


652

   Other written premiums


78

70

(18
)
4

18

16

148

34


38


20

   Net written premiums


$
1,476

$
1,381

$
1,177

$
1,246

$
1,349

$
1,258

$
2,857

$
2,607


$
3,853


$
5,030

   Unearned premium change


(159
)
(114
)
76

(9
)
(119
)
(58
)
(273
)
(177
)

(186
)

(110
)
   Earned premiums


$
1,317

$
1,267

$
1,253

$
1,237

$
1,230

$
1,200

$
2,584

$
2,430


$
3,667


$
4,920

Year over year change %
 
 
 
 
 
 
 
 
 
 
 
 
 
 
   Agency renewal written premiums


3
%
4
%
5
 %
2
 %
6
%
2
 %
4
%
4
 %

3
%

4
%
   Agency new business written premiums


17

14

5

(2
)
10

4

16

7


4


4

   Other written premiums


333

338

(125
)
131

13

(24
)
335

(8
)

58


25

   Net written premiums


9

10

4

3

6

2

10

4


4


4

Paid losses and loss expenses
 
 
 
 
 
 
 
 
 
 
 
 
 
 
   Losses paid


$
677

$
692

$
606

$
585

$
586

$
579

$
1,369

$
1,165


$
1,750


$
2,356

   Loss expenses paid


121

132

127

120

109

135

253

244


364


491

   Loss and loss expenses paid


$
798

$
824

$
733

$
705

$
695

$
714

$
1,622

$
1,409


$
2,114


$
2,847

Incurred losses and loss expenses
 
 
 
 
 
 
 
 
 
 
 
 
 
 
   Loss and loss expense incurred


$
863

$
790

$
798

$
813

$
821

$
791

$
1,653

$
1,612


$
2,425


$
3,223

   Loss and loss expenses paid as a % of incurred


92.5
%
104.3
%
91.9
 %
86.7
 %
84.7
%
90.3
 %
98.1
%
87.4
 %

87.2
%

88.3
%
Statutory combined ratio
 
 
 
 
 
 
 
 
 
 
 
 
 
 
   Loss ratio


55.7
%
52.5
%
51.5
 %
54.8
 %
54.9
%
55.2
 %
54.1
%
55.0
 %

54.9
%

54.1
%
   Loss adjustment expense ratio


9.9

10.1

12.2

10.9

11.8

10.8

10.1

11.3


11.2


11.4

   Net underwriting expense ratio


29.3

28.9

31.8

31.0

29.1

30.4

29.1

29.8


30.2


30.5

   US Statutory combined ratio


94.9
%
91.5
%
95.5
 %
96.7
 %
95.8
%
96.4
 %
93.3
%
96.1
 %

96.3
%

96.0
%
   Contribution from catastrophe losses


10.0

5.8

7.0

9.7

7.1

4.4

7.9

5.8


7.1


7.1

   Statutory combined ratio excl. catastrophe losses


84.9
%
85.7
%
88.5
 %
87.0
 %
88.7
%
92.0
 %
85.4
%
90.3
 %

89.2
%

88.9
%
GAAP combined ratio
 
 
 
 
 
 
 
 
 
 
 
 
 
 
   GAAP combined ratio


96.5
%
93.0
%
93.9
 %
96.8
 %
97.2
%
97.9
 %
94.8
%
97.5
 %

97.3
%

96.4
%
   Contribution from catastrophe losses


10.0

5.8

7.0

9.7

7.1

4.4

7.9

5.8


7.1


7.1

   GAAP combined ratio excl. catastrophe losses


86.5
%
87.2
%
86.9
 %
87.1
 %
90.1
%
93.5
 %
86.9
%
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 ratios exclude the results of our London-based global specialty underwriter known as Cincinnati Global, which was acquired on February 28, 2019.
Consolidated property casualty data includes the results of Cincinnati Re and Cincinnati Global.


CINF Second-Quarter 2019 Supplemental Financial Data
13



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


$
767

$
799

$
694

$
702

$
758

$
771

$
1,566

$
1,529


$
2,231


$
2,925

   Agency new business written premiums


137

120

101

94

118

104

257

222


316


417

   Other written premiums


(25
)
(23
)
(34
)
(22
)
(20
)
(21
)
(48
)
(41
)

(63
)

(97
)
   Net written premiums


$
879

$
896

$
761

$
774

$
856

$
854

$
1,775

$
1,710


$
2,484


$
3,245

   Unearned premium change


(56
)
(86
)
50

31

(44
)
(64
)
(142
)
(108
)

(77
)

(27
)
   Earned premiums


$
823

$
810

$
811

$
805

$
812

$
790

$
1,633

$
1,602


$
2,407


$
3,218

Year over year change %
 
 
 
 
 
 
 
 
 
 
 
 
 
 
   Agency renewal written premiums


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

1
 %

2
 %
   Agency new business written premiums


16

15

5

(5
)
19

1

16

10


5


5

   Other written premiums


(25
)
(10
)
(55
)
21

(33
)
(110
)
(17
)
(64
)

(19
)

(29
)
   Net written premiums


3

5

2

(1
)
5

(1
)
4

2


1


1

Paid losses and loss expenses
 
 
 
 
 
 
 
 
 
 
 
 
 
 
   Losses paid


$
394

$
436

$
377

$
370

$
350

$
371

$
830

$
722


$
1,092


$
1,469

   Loss expenses paid


85

92

90

84

77

96

178

173


257


347

   Loss and loss expenses paid


$
479

$
528

$
467

$
454

$
427

$
467

$
1,008

$
895


$
1,349


$
1,816

Incurred losses and loss expenses
 
 
 
 
 
 
 
 
 
 
 
 
 
 
   Loss and loss expense incurred


$
550

$
481

$
505

$
515

$
510

$
519

$
1,031

$
1,029


$
1,544


$
2,049

   Loss and loss expenses paid as a % of incurred


87.1
 %
109.8
 %
92.5
 %
88.2
 %
83.7
 %
90.0
 %
97.8
 %
87.0
 %

87.4
 %

88.6
 %
Statutory combined ratio
 
 
 
 
 
 
 
 
 
 
 
 
 
 
   Loss ratio


56.5
 %
48.5
 %
48.6
 %
51.8
 %
50.3
 %
54.4
 %
52.5
 %
52.3
 %

52.1
 %

51.3
 %
   Loss adjustment expense ratio


10.3

10.9

13.7

12.1

12.6

11.2

10.6

11.9


12.0


12.4

   Net underwriting expense ratio


30.2

28.9

32.7

32.8

30.0

30.5

29.6

30.3


31.1


31.4

   Statutory combined ratio


97.0
 %
88.3
 %
95.0
 %
96.7
 %
92.9
 %
96.1
 %
92.7
 %
94.5
 %

95.2
 %

95.1
 %
   Contribution from catastrophe losses


11.7

3.3

4.2

9.5

6.5

2.9

7.5

4.7


6.3


5.8

   Statutory combined ratio excl. catastrophe losses


85.3
 %
85.0
 %
90.8
 %
87.2
 %
86.4
 %
93.2
 %
85.2
 %
89.8
 %

88.9
 %

89.3
 %
GAAP combined ratio
 
 
 
 
 
 
 
 
 
 
 
 
 
 
   GAAP combined ratio


98.6
 %
90.8
 %
93.4
 %
95.9
 %
94.2
 %
98.3
 %
94.7
 %
96.2
 %

96.1
 %

95.4
 %
   Contribution from catastrophe losses


11.7

3.3

4.2

9.5

6.5

2.9

7.5

4.7


6.3


5.8

   GAAP combined ratio excl. catastrophe losses


86.9
 %
87.5
 %
89.2
 %
86.4
 %
87.7
 %
95.4
 %
87.2
 %
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 Second-Quarter 2019 Supplemental Financial Data
14



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


$
365

$
282

$
293

$
342

$
342

$
264

$
647

$
606


$
948


$
1,241

   Agency new business written premiums


47

35

38

42

46

39

82

85


127


165

   Other written premiums


(10
)
(8
)
(8
)
(7
)
(7
)
(6
)
(18
)
(13
)

(20
)

(28
)
   Net written premiums


$
402

$
309

$
323

$
377

$
381

$
297

$
711

$
678


$
1,055


$
1,378

   Unearned premium change


(54
)
35

19

(39
)
(50
)
28

(19
)
(22
)

(61
)

(42
)
   Earned premiums


$
348

$
344

$
342

$
338

$
331

$
325

$
692

$
656


$
994


$
1,336

Year over year change %
 
 
 
 
 
 
 
 
 
 
 
 
 
 
   Agency renewal written premiums


7
 %
7
 %
7
 %
8
 %
8
 %
8
%
7
 %
8
 %

8
 %

7
 %
   Agency new business written premiums


2

(10
)
(3
)
(2
)
2

15

(4
)
8


4


2

   Other written premiums


(43
)
(33
)
(60
)
(17
)
(17
)

(38
)
(8
)

(11
)

(22
)
   Net written premiums


6

4

5

6

7

9

5

8


7


6

Paid losses and loss expenses
 
 
 
 
 
 
 
 
 
 
 
 
 
 
   Losses paid


$
217

$
209

$
207

$
199

$
210

$
187

$
426

$
396


$
595


$
802

   Loss expenses paid


27

31

28

28

25

32

58

56


84


112

   Loss and loss expenses paid


$
244

$
240

$
235

$
227

$
235

$
219

$
484

$
452


$
679


$
914

Incurred losses and loss expenses
 
 
 
 
 
 
 
 
 
 
 
 
 
 
   Loss and loss expense incurred


$
240

$
250

$
216

$
249

$
269

$
238

$
490

$
507


$
756


$
972

   Loss and loss expenses paid as a % of incurred


101.7
 %
96.0
 %
108.8
 %
91.2
 %
87.4
 %
92.0
%
98.8
 %
89.2
 %

89.8
 %

94.0
 %
Statutory combined ratio
 
 
 
 
 
 
 
 
 
 
 
 
 
 
   Loss ratio


59.7
 %
64.9
 %
54.3
 %
65.6
 %
71.0
 %
64.5
%
62.3
 %
67.7
 %

67.0
 %

63.8
 %
   Loss adjustment expense ratio


9.2

7.6

9.0

8.1

10.1

8.8

8.4

9.5


9.0


9.0

   Net underwriting expense ratio


27.3

30.7

29.8

26.9

26.6

31.3

28.8

28.7


28.0


28.4

   Statutory combined ratio


96.2
 %
103.2
 %
93.1
 %
100.6
 %
107.7
 %
104.6
%
99.5
 %
105.9
 %

104.0
 %

101.2
 %
   Contribution from catastrophe losses


10.0

13.3

8.2

10.2

10.2

8.9

11.6

9.6


9.8


9.4

   Statutory combined ratio excl. catastrophe losses


86.2
 %
89.9
 %
84.9
 %
90.4
 %
97.5
 %
95.7
%
87.9
 %
96.3
 %

94.2
 %

91.8
 %
GAAP combined ratio
 
 
 
 
 
 
 
 
 
 
 
 
 
 
   GAAP combined ratio


98.9
 %
101.3
 %
91.7
 %
103.0
 %
110.1
 %
103.2
%
100.1
 %
106.7
 %

105.4
 %

101.9
 %
   Contribution from catastrophe losses


10.0

13.3

8.2

10.2

10.2

8.9

11.6

9.6


9.8


9.4

   GAAP combined ratio excl. catastrophe losses


88.9
 %
88.0
 %
83.5
 %
92.8
 %
99.9
 %
94.3
%
88.5
 %
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 Second-Quarter 2019 Supplemental Financial Data
15



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


$
54

$
49

$
50

$
44

$
50

$
48

$
103

$
98


$
142


$
192

   Agency new business written premiums


28

26

19

18

17

16

54

33


51


70

   Other written premiums


(4
)
(4
)
(4
)
(3
)
(3
)
(3
)
(8
)
(6
)

(9
)

(13
)
   Net written premiums


$
78

$
71

$
65

$
59

$
64

$
61

$
149

$
125


$
184


$
249

   Unearned premium change


(11
)
(8
)
(4
)
1

(7
)
(5
)
(19
)
(12
)

(11
)

(15
)
   Earned premiums


$
67

$
63

$
61

$
60

$
57

$
56

$
130

$
113


$
173


$
234

Year over year change %
 
 
 
 
 
 
 
 
 
 
 
 
 
 
   Agency renewal written premiums


8
 %
2
 %
25
 %
13
%
16
 %
20
%
5
 %
18
 %

16
 %

19
 %
   Agency new business written premiums


65

63

19

20

(19
)

64

(11
)

(2
)

3

   Other written premiums


(33
)
(33
)
(100
)



(33
)




(18
)
   Net written premiums


22

16

20

16

5

15

19

10


12


14

Paid losses and loss expenses
 
 
 
 
 
 
 
 
 
 
 
 
 
 
   Losses paid


$
10

$
18

$
13

$
10

$
14

$
9

$
28

$
23


$
33


$
46

   Loss expenses paid


7

8

8

7

6

7

15

13


20


28

   Loss and loss expenses paid


$
17

$
26

$
21

$
17

$
20

$
16

$
43

$
36


$
53


$
74

Incurred losses and loss expenses
 
 
 
 
 
 
 
 
 
 
 
 
 
 
   Loss and loss expense incurred


$
29

$
33

$
29

$
25

$
29

$
21

$
62

$
50


$
75


$
104

   Loss and loss expenses paid as a % of incurred


53.5
 %
78.8
 %
72.4
 %
68.0
%
69.0
 %
76.2
%
68.8
 %
72.0
 %

70.7
 %

71.2
 %
Statutory combined ratio
 
 
 
 
 
 
 
 
 
 
 
 
 
 
   Loss ratio


27.2
 %
32.9
 %
30.7
 %
25.8
%
33.9
 %
18.8
%
30.0
 %
26.5
 %

26.2
 %

27.4
 %
   Loss adjustment expense ratio


17.9

18.6

16.1

16.8

14.6

20.5

18.3

17.5


17.3


17.0

   Net underwriting expense ratio


28.5

28.5

29.3

30.5

28.7

28.0

28.4

28.3


29.0


29.1

   Statutory combined ratio


73.6
 %
80.0
 %
76.1
 %
73.1
%
77.2
 %
67.3
%
76.7
 %
72.3
 %

72.5
 %

73.5
 %
   Contribution from catastrophe losses


0.5

0.2

0.8

0.6

1.2

1.9

0.4

1.5


1.2


1.1

   Statutory combined ratio excl. catastrophe losses


73.1
 %
79.8
 %
75.3
 %
72.5
%
76.0
 %
65.4
%
76.3
 %
70.8
 %

71.3
 %

72.4
 %
GAAP combined ratio
 
 
 
 
 
 
 
 
 
 
 
 
 
 
   GAAP combined ratio


76.1
 %
83.5
 %
75.4
 %
72.0
%
77.6
 %
68.8
%
79.7
 %
73.3
 %

72.8
 %

73.5
 %
   Contribution from catastrophe losses


0.5

0.2

0.8

0.6

1.2

1.9

0.4

1.5


1.2


1.1

   GAAP combined ratio excl. catastrophe losses


75.6
 %
83.3
 %
74.6
 %
71.4
%
76.4
 %
66.9
%
79.3
 %
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 Second-Quarter 2019 Supplemental Financial Data
16



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)
2019
2018
Change
% Change
2019
2018
Change
% Change
Underwriting income
 
 
 
 
 
 
 
 
Net premiums written
$
1,431

$
1,349

$
82

6

$
2,792

$
2,607

$
185

7

Unearned premium change
147

119

28

24

251

177

74

42

Earned premiums
$
1,284

$
1,230

$
54

4

$
2,541

$
2,430

$
111

5

 
 
 
 
 
 
 
 
 
Losses incurred
$
716

$
675

$
41

6

$
1,376

$
1,337

$
39

3

Defense and cost containment expenses incurred
60

76

(16
)
(21
)
132

158

(26
)
(16
)
Adjusting and other expenses incurred
70

70



125

117

8

7

Other underwriting expenses incurred
416

390

26

7

806

769

37

5

Workers compensation dividend incurred
3

2

1

50

6

6



     Total underwriting deductions
$
1,265

$
1,213

$
52

4

$
2,445

$
2,387

$
58

2

 
 
 
 
 
 
 
 
 
Net underwriting profit
$
19

$
17

$
2

12

$
96

$
43

$
53

123

 
 
 
 
 
 
 
 
 
Investment income
 
 
 
 
 
 
 
 
Gross investment income earned
$
102

$
101

$
1

1

$
204

$
201

$
3

1

Net investment income earned
101

100

1

1

201

198

3

2

Net realized capital gains and losses, net
2

4

(2
)
(50
)
5

37

(32
)
(86
)
     Net investment gains (net of tax)
$
103

$
104

$
(1
)
(1
)
$
206

$
235

$
(29
)
(12
)
 
 
 
 
 
 
 
 
 
     Other income
$
2

$
1

$
1

100

$
4

$
4

$


 
 
 
 
 
 
 
 
 
Net income before federal income taxes
$
124

$
122

$
2

2

$
306

$
282

$
24

9

Federal and foreign income taxes incurred
24

26

(2
)
(8
)
48

47

1

2

     Net income (statutory)
$
100

$
96

$
4

4

$
258

$
235

$
23

10

 
 
 
 
 
 
 
 
 
Policyholders' surplus - statutory
$
5,325

$
5,030

$
295

6

$
5,325

$
5,030

$
295

6

 
 
 
 
 
 
 
 
 
Fixed maturities at amortized cost - statutory
$
7,291

$
7,111

$
180

3

$
7,291

$
7,111

$
180

3

 

    

CINF Second-Quarter 2019 Supplemental Financial Data
17



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)
2019
2018
Change
% Change
2019
2018
Change
% Change
Net premiums written
$
83

$
77

$
6

8

$
155

$
145

$
10

7

Net investment income
40

40



79

79



Amortization of interest maintenance reserve



nm

1

1



Commissions and expense allowances on reinsurance ceded
1

2

(1
)
(50
)
2

3

(1
)
(33
)
Income from fees associated with separate accounts
1

1



2

2



Total revenues
$
125

$
120

$
5

4

$
239

$
230

$
9

4

 
 
 
 
 
 
 
 
 
Death benefits and matured endowments
$
38

$
22

$
16

73

$
71

$
49

$
22

45

Annuity benefits
25

22

3

14

49

49



Disability benefits and benefits under accident and health contracts



nm

1

1



Surrender benefits and group conversions
5

6

(1
)
(17
)
10

12

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

3

(1
)
(33
)
4

5

(1
)
(20
)
Increase in aggregate reserves for life and accident and health contracts
28

36

(8
)
(22
)
52

58

(6
)
(10
)
Total benefit expenses
$
98

$
89

$
9

10

$
187

$
174

$
13

7

 
 
 
 
 
 
 
 
 
Commissions
$
13

$
13

$


$
26

$
24

$
2

8

General insurance expenses and taxes
14

11

3

27

27

24

3

13

Increase in loading on deferred and uncollected premiums
(2
)
(1
)
(1
)
(100
)
(2
)
2

(4
)
nm

Net transfers from separate accounts
(2
)

(2
)
nm

(3
)

(3
)
nm

Total underwriting expenses
$
23

$
23

$


$
48

$
50

$
(2
)
(4
)
 
 
 
 
 
 
 
 
 
Federal and foreign income tax benefit
2

3

(1
)
(33
)
3

1

2

200

 
 
 
 
 
 
 
 
 
Net gain from operations before capital gains and losses
$
2

$
5

$
(3
)
(60
)
$
1

$
5

$
(4
)
(80
)
 
 
 
 
 
 
 
 
 
Gains and losses net of capital gains tax, net
1


1

nm

1


1

nm

 
 
 
 
 
 
 
 
 
Net income (statutory)
$
3

$
5

$
(2
)
(40
)
$
2

$
5

$
(3
)
(60
)
 
 
 
 
 
 
 
 
 
Policyholders' surplus - statutory
$
188

$
199

(11
)
(6
)
$
188

$
199

$
(11
)
(6
)
 
 
 
 
 
 
 
 
 
Fixed maturities at amortized cost - statutory
3,351

3,334

17

1

3,351

3,334

17

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 2019 Supplemental Financial Data
18



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


$
117

$
105

$
28

$
36

$
48

$
46

$
222

$
94


$
130


$
158

   Year over year change %- written premium
 
 
144
 %
128
 %
33
 %
50
%
20
 %
15
 %
136
 %
18
 %
 
25
 %
 
26
%
Earned premiums


79

$
50

$
39

$
34

$
30

$
29

$
129

$
59


$
93


$
132

Current accident year before catastrophe losses


61.3
 %
64.8
 %
47.4
 %
42.5
%
50.0
 %
53.4
 %
62.7
 %
51.6
 %

48.3
 %

48.0
%
Current accident year catastrophe losses


4.0


63.9

23.7



2.5



8.8


24.9

Prior accident years before catastrophe losses


(5.7
)
(13.0
)
13.2

2.3

(5.8
)
(9.3
)
(8.6
)
(7.5
)

(3.9
)

1.1

Prior accident years catastrophe losses


(4.1
)
0.7

(0.6
)
0.8

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

0.2



   Total loss and loss expense ratio


55.5
 %
52.5
 %
123.9
 %
69.3
%
44.1
 %
43.8
 %
54.3
 %
43.9
 %

53.4
 %

74.0
%
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
Noninsurance operations:
 
 
 
 
 
 
 
 
 
 
 
 
 
 
Interest and fees on loans and leases
 
 
$
1

$
2

$

$
2

$
1

$
1

$
3

$
2

 
$
4

 
$
4

Other revenues
 
 
1


1




1


 

 
1

Interest expense
 
 
13

13

13

14

13

13

26

26

 
40

 
53

Operating expenses
 
 
4

8

6

3

3

4

12

7

 
10

 
16

  Total noninsurance operations loss
 
 
$
(15
)
$
(19
)
$
(18
)
$
(15
)
$
(15
)
$
(16
)
(34
)
$
(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 Cincinnati Global, 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 Second-Quarter 2019 Supplemental Financial Data
19