EX-99.2 3 exhibit9923q19.htm EXHIBIT 99.2 Exhibit


Cincinnati Financial Corporation
Supplemental Financial Data
for the period ending September 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 October 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 Third-Quarter 2019 Supplemental Financial Data
1



 
Cincinnati Financial Corporation
 
Supplemental Financial Data
 
for the period ending September 30, 2019
 
 
 
 
 
Page
 
Definitions of Non-GAAP Information and Reconciliation to Comparable GAAP Measures
 
 
 
Consolidated
 
 
CFC and Subsidiaries Consolidation – Nine Months Ended September 30, 2019
 
CFC and Subsidiaries Consolidation – Three Months Ended September 30, 2019
 
 
 
 
 
 
Consolidated Property Casualty Insurance Operations
 
 
Losses Incurred Detail
 
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 – Nine Months Ended September 30, 2019
 
Loss and Loss Expense Analysis – Three Months Ended September 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 Third-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 Third-Quarter 2019 Supplemental Financial Data
3




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

$
4,116

$

$

$

$
4,116

    Life


256



256

    Premiums ceded

(156
)
(53
)


(209
)
      Total earned premium

3,960

203



4,163

  Investment income, net of expenses
52

312

114



478

  Investment gains and losses, net
483

634

(4
)


1,113

  Fee revenues

8

3



11

  Other revenues
12

3


4

(12
)
7

Total revenues
$
547

$
4,917

$
316

$
4

$
(12
)
$
5,772

 
 
 
 
 
 
 
Benefits & expenses
 
 
 
 
 
 
  Losses & contract holders' benefits
$

$
2,595

$
259

$



$
2,854

  Reinsurance recoveries

(78
)
(48
)


(126
)
  Underwriting, acquisition and insurance expenses

1,229

67



1,296

  Interest expense
39



1


40

  Other operating expenses
27



2

(12
)
17

Total expenses
$
66

$
3,746

$
278

$
3

$
(12
)
$
4,081

 
 
 
 
 
 
 
Income before income taxes
$
481

$
1,171

$
38

$
1

$

$
1,691

 
 
 
 
 
 
 
Provision for income taxes
 
 
 
 
 
 
  Current operating income (loss)
$
(100
)
$
(55
)
$
5

$

$

$
(150
)
  Capital gains/losses
102

133

(1
)


234

  Deferred
94

138

4



236

Total provision for income taxes
$
96

$
216

$
8

$

$

$
320

 
 
 
 
 
 
 
Net income - current year
$
385

$
955

$
30

$
1

$

$
1,371

 
 
 
 
 
 
 
Net income - prior year
$
187

$
505

$
45

$
2

$

$
739

*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 Third-Quarter 2019 Supplemental Financial Data
4



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

$
1,438

$

$

$

$
1,438

    Life


87



87

    Premiums ceded

(62
)
(17
)


(79
)
      Total earned premium

1,376

70



1,446

  Investment income, net of expenses
18

105

38



161

  Investment gains and losses, net
46

42

(2
)


86

  Fee revenues

3

1



4

  Other revenues
5

1


1

(4
)
3

Total revenues
$
69

$
1,527

$
107

$
1

$
(4
)
$
1,700

 
 
 
 
 
 
 
Benefits & expenses
 
 
 
 
 
 
  Losses & contract holders' benefits
$

$
892

$
87

$

$

$
979

  Reinsurance recoveries

(28
)
(19
)


(47
)
  Underwriting, acquisition and insurance expenses

432

23



455

  Interest expense
13



1


14

  Other operating expenses
9




(4
)
5

Total expenses
$
22

$
1,296

$
91

$
1

$
(4
)
$
1,406

 
 
 
 
 
 
 
Income before income taxes
$
47

$
231

$
16

$

$

$
294

 
 
 
 
 
 
 
Provision for income taxes
 
 
 
 
 
 
  Current operating income (loss)
$
(10
)
$
17

$
3

$

$

$
10

  Capital gains/losses
10

9

(1
)


18

  Deferred
7

9

2



18

Total provision for income taxes
$
7

$
35

$
4

$

$

$
46

 
 
 
 
 
 
 
Net income - current year
$
40

$
196

$
12

$

$

$
248

 
 
 
 
 
 
 
Net income - prior year
$
171

$
366

$
15

$
1

$

$
553

*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 Third-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

$
(1
)
$
14

$

$
14

$
8

$
6

$
15

$
14

$
21

$
13

$
29


$
43

Current accident year losses $1 million - $5 million

76

53

37

54

70

62

32

90

94

166

164


218

Large loss prior accident year reserve development

33

5

16

21

10

4

34

21

38

54

48


69

   Total large losses incurred

$
108

$
72

$
53

$
89

$
88

$
72

$
81

$
125

$
153

$
233

$
241


$
330

Losses incurred but not reported

(24
)
(14
)
47

23

(10
)
87

10

33

97

9

87


110

Other losses excluding catastrophe losses

566

547

493

451

482

433

520

1,039

953

1,606

1,435


1,886

Catastrophe losses

70

128

69

83

117

83

51

198

134

268

251


334

   Total losses incurred

$
720

$
733

$
662

$
646

$
677

$
675

$
662

$
1,395

$
1,337

$
2,116

$
2,014


$
2,660

Commercial Lines
 
 
 
 
 
 
 
 
 
 
 
 
 
 
Current accident year losses greater than $5 million

$
(1
)
$
14

$

$
8

$
8

$
6

$
15

$
14

$
21

$
13

$
29


$
37

Current accident year losses $1 million - $5 million

56

41

26

47

62

51

22

68

73

124

135


182

Large loss prior accident year reserve development

32

3

13

24

11

1

29

16

30

48

41


65

   Total large losses incurred

$
87

$
58

$
39

$
79

$
81

$
58

$
66

$
98

$
124

$
185

$
205


$
284

Losses incurred but not reported

(22
)
(7
)
43

18

(23
)
53

16

36

69

14

46


64

Other losses excluding catastrophe losses

314

320

286

266

284

247

325

605

572

919

856


1,122

Catastrophe losses

32

94

25

32

75

51

22

119

73

151

148


180

   Total losses incurred

$
411

$
465

$
393

$
395

$
417

$
409

$
429

$
858

$
838

$
1,269

$
1,255


$
1,650

Personal Lines
 
 
 
 
 
 
 
 
 
 
 
 
 
 
Current accident year losses greater than $5 million

$

$

$

$
6

$

$

$

$

$

$

$


$
6

Current accident year losses $1 million - $5 million

20

10

10

4

7

11

10

19

21

39

28


32

Large loss prior accident year reserve development

(1
)
1

2

(3
)
(1
)
3

5

3

8

2

7


4

   Total large losses incurred

$
19

$
11

$
12

$
7

$
6

$
14

$
15

$
22

$
29

$
41

$
35


$
42

Losses incurred but not reported


(4
)
4

(3
)
11

31

(1
)

30

(1
)
41


38

Other losses excluding catastrophe losses

172

167

163

154

172

157

167

330

324

504

496


650

Catastrophe losses

23

34

45

27

33

33

29

79

62

101

95


122

   Total losses incurred

$
214

$
208

$
224

$
185

$
222

$
235

$
210

$
431

$
445

$
645

$
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


3

1


4

Large loss prior accident year reserve development

2

1

1





2


4




   Total large losses incurred

$
2

$
3

$
2

$
3

$
1

$

$

$
5

$

$
7

$
1


$
4

Losses incurred but not reported

(2
)
(3
)

8

2

3

(5
)
(3
)
(2
)
(4
)


8

Other losses excluding catastrophe losses

25

18

19

8

11

17

14

36

31

61

42


50

Catastrophe losses

1




1


1

1

1

1

2


2

   Total losses incurred

$
26

$
18

$
21

$
19

$
15

$
20

$
10

$
39

$
30

$
65

$
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 Third-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

(0.1
)%
1.1
 %
%
1.1
 %
0.7
 %
0.4
 %
1.3
 %
0.5
 %
0.8
 %
0.3
 %
0.8
 %
 
0.9
 %
Current accident year losses $1 million - $5 million

5.5

4.0

2.9

4.3

5.7

5.1

2.7

3.5

3.9

4.2

4.5

 
4.4

Large loss prior accident year reserve development

2.4

0.4

1.2

1.7

0.7

0.3

2.8

0.8

1.6

1.4

1.3

 
1.4

   Total large loss ratio

7.8
 %
5.5
 %
4.1
%
7.1
 %
7.1
 %
5.8
 %
6.8
 %
4.8
 %
6.3
 %
5.9
 %
6.6
 %
 
6.7
 %
Losses incurred but not reported

(1.8
)
(1.1
)
3.7

1.8

(0.8
)
7.1

0.8

1.3

4.0

0.2

2.4

 
2.2

Other losses excluding catastrophe losses

41.2

41.6

38.9

36.0

39.0

35.1

43.4

40.2

39.2

40.5

39.0

 
38.4

Catastrophe losses

5.1

9.7

5.5

6.6

9.5

6.8

4.2

7.7

5.5

6.8

6.9

 
6.8

   Total loss ratio

52.3
 %
55.7
 %
52.2
%
51.5
 %
54.8
 %
54.8
 %
55.2
 %
54.0
 %
55.0
 %
53.4
 %
54.9
 %
 
54.1
 %
Commercial Lines
 
 
 
 
 
 
 
 
 
 
 
 
 
 
Current accident year losses greater than $5 million

(0.1
)%
1.7
 %
%
1.0
 %
1.1
 %
0.7
 %
1.9
 %
0.9
 %
1.3
 %
0.5
 %
1.2
 %
 
1.2
 %
Current accident year losses $1 million - $5 million

6.8

5.0

3.3

5.6

7.7

6.2

2.9

4.1

4.6

5.1

5.6

 
5.6

Large loss prior accident year reserve development

3.8

0.4

1.6

3.0

1.3

0.2

3.6

1.0

1.8

1.9

1.7

 
2.0

   Total large loss ratio

10.5
 %
7.1
 %
4.9
%
9.6
 %
10.1
 %
7.1
 %
8.4
 %
6.0
 %
7.7
 %
7.5
 %
8.5
 %
 
8.8
 %
Losses incurred but not reported

(2.6
)
(0.9
)
5.4

2.2

(2.9
)
6.5

2.1

2.2

4.3

0.6

1.9

 
2.0

Other losses excluding catastrophe losses

37.6

38.9

35.1

32.9

35.3

30.4

41.1

37.0

35.7

37.2

35.6

 
34.9

Catastrophe losses

3.8

11.4

3.1

3.9

9.3

6.3

2.8

7.3

4.6

6.1

6.2

 
5.6

   Total loss ratio

49.3
 %
56.5
 %
48.5
%
48.6
 %
51.8
 %
50.3
 %
54.4
 %
52.5
 %
52.3
 %
51.4
 %
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

5.4

2.8

2.8

1.3

2.0

3.5

2.9

2.8

3.2

3.7

2.8

 
2.4

Large loss prior accident year reserve development

(0.2
)
0.3

0.6

(0.7
)
(0.3
)
0.8

1.7

0.4

1.2

0.2

0.7

 
0.4

   Total large loss ratio

5.2
 %
3.1
 %
3.4
%
2.2
 %
1.7
 %
4.3
 %
4.6
 %
3.2
 %
4.4
 %
3.9
 %
3.5
 %
 
3.2
 %
Losses incurred but not reported

(0.1
)
(1.1
)
1.0

(0.9
)
3.4

9.4

(0.4
)
(0.1
)
4.6

(0.1
)
4.2

 
2.8

Other losses excluding catastrophe losses

48.9

48.0

47.4

45.1

50.5

47.3

51.6

47.8

49.4

48.1

49.7

 
48.7

Catastrophe losses

6.4

9.7

13.1

7.9

10.0

10.0

8.8

11.4

9.4

9.7

9.6

 
9.1

   Total loss ratio

60.4
 %
59.7
 %
64.9
%
54.3
 %
65.6
 %
71.0
 %
64.6
 %
62.3
 %
67.8
 %
61.6
 %
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


1.5

0.7

 
1.8

Large loss prior accident year reserve development

2.7

1.5

1.2

(0.3
)
0.4

(0.2
)
(0.4
)
1.3

(0.3
)
1.8

(0.1
)
 
(0.1
)
   Total large loss ratio

2.7
 %
4.5
 %
2.8
%
4.7
 %
2.3
 %
(0.2
)%
(0.4
)%
3.7
 %
(0.3
)%
3.3
 %
0.6
 %
 
1.7
 %
Losses incurred but not reported

(2.6
)
(4.5
)
0.8

13.5

4.3

4.5

(9.0
)
(1.9
)
(2.1
)
(2.2
)
0.1

 
3.6

Other losses excluding catastrophe losses

34.5

26.7

29.1

11.8

18.7

28.6

26.4

27.9

27.4

30.3

24.4

 
21.1

Catastrophe losses

1.0

0.5

0.2

0.7

0.5

1.0

1.8

0.3

1.4

0.6

1.1

 
1.0

   Total loss ratio

35.6
 %
27.2
 %
32.9
%
30.7
 %
25.8
 %
33.9
 %
18.8
 %
30.0
 %
26.4
 %
32.0
 %
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 Third-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

1

2



1

1

3

2

4

2

5

 
7

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

35

31

19

33

37

36

22

50

59

88

95

 
125

Prior accident year reported losses on
   large losses

18

13

10

9

8

9

24

24

35

44

44

 
56

   Non-Catastrophe reported losses on
      large losses total

54

46

29

42

46

46

49

76

98

134

144

 
188

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

1

2



1

1

2

2

3

2

4

 
5

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

27

23

12

25

33

30

15

35

46

64

77

 
100

Prior accident year reported losses on
   large losses

18

10

7

8

7

6

22

19

30

38

38

 
49

   Non-Catastrophe reported losses on
      large losses total

46

35

19

33

41

37

39

56

79

104

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

8

6

6

7

3

6

7

12

13

21

17

 
21

Prior accident year reported losses on
   large losses


1

2

1

1

3

2

3

5

3

6

 
7

   Non-Catastrophe reported losses on
      large losses total

8

7

8

8

4

9

10

15

19

24

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


3

1

 
4

Prior accident year reported losses on
   large losses


2

1





2


3


 

   Non-Catastrophe reported losses on
      large losses total


4

2

1

1



5


6

1

 
4

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


CINF Third-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

$
263

$
296

$
303

$
251

$
251

$
291

$
287

$
599

$
578

$
862

$
829


$
1,080

Year over year change %- written premium

5
 %
2
 %
6
 %
1
 %
(2
)%
4
 %
(3
)%
4
 %
 %
4
 %
(1
)%

 %
Earned premiums

$
277

$
277

$
268

$
270

$
268

$
272

$
265

$
545

$
537

$
822

$
805


$
1,075

Current accident year before catastrophe losses

66.1
 %
67.4
 %
66.7
 %
66.8
 %
64.5
 %
66.8
 %
67.9
 %
67.0
 %
67.3
 %
66.7
 %
66.4
 %

66.5
 %
Current accident year catastrophe losses














Prior accident years before catastrophe losses

(2.9
)
(9.3
)
(11.5
)
(6.1
)
(8.0
)
(5.2
)
1.7

(10.3
)
(1.8
)
(7.8
)
(3.9
)

(4.4
)
Prior accident years catastrophe losses














   Total loss and loss expense ratio

63.2
 %
58.1
 %
55.2
 %
60.7
 %
56.5
 %
61.6
 %
69.6
 %
56.7
 %
65.5
 %
58.9
 %
62.5
 %

62.1
 %
Commercial property:
 
 
 
 
 
 
 
 
 
 
 
 
 
 
Written premiums

$
245

$
247

$
247

$
223

$
232

$
240

$
237

$
494

$
477

$
739

$
709


$
932

Year over year change %- written premium

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

1
 %
Earned premiums

$
241

$
234

$
234

$
232

$
229

$
231

$
228

$
468

$
459

$
709

$
688


$
920

Current accident year before catastrophe losses

49.4
 %
49.0
 %
51.5
 %
52.7
 %
40.7
 %
45.8
 %
58.6
 %
50.3
 %
52.2
 %
50.0
 %
48.3
 %

49.4
 %
Current accident year catastrophe losses

15.0

43.5

13.8

16.8

36.1

22.1

12.8

28.6

17.4

24.0

23.7


22.0

Prior accident years before catastrophe losses

(1.1
)
0.8

1.9

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

(4.1
)
0.5

(3.1
)

(2.8
)
Prior accident years catastrophe losses

(1.9
)
(3.6
)
(2.6
)
(2.5
)
(2.9
)
(1.2
)
(2.6
)
(3.0
)
(1.9
)
(2.7
)
(2.2
)

(2.3
)
   Total loss and loss expense ratio

61.4
 %
89.7
 %
64.6
 %
65.0
 %
72.9
 %
64.8
 %
62.4
 %
77.2
 %
63.6
 %
71.8
 %
66.7
 %

66.3
 %
Commercial auto:
 
 
 
 
 
 
 
 
 
 
 
 
 
 
Written premiums

$
176

$
196

$
188

$
163

$
160

$
182

$
177

$
384

$
359

$
560

$
519


$
682

Year over year change %- written premium

10
 %
8
 %
6
 %
7
 %
2
 %
9
 %
2
 %
7
 %
5
 %
8
 %
4
 %

5
 %
Earned premiums

$
179

$
175

$
170

$
169

$
168

$
166

$
161

$
345

$
327

$
524

$
495


$
664

Current accident year before catastrophe losses

67.8
 %
70.5
 %
74.5
 %
71.3
 %
73.5
 %
75.8
 %
80.6
 %
72.5
 %
78.2
 %
70.9
 %
76.6
 %

75.3
 %
Current accident year catastrophe losses

1.5

1.4

0.3

0.1

0.1

2.1

0.2

0.9

1.1

1.1

0.8


0.6

Prior accident years before catastrophe losses

1.7

1.0

(6.7
)
4.4

1.8

3.3

(0.8
)
(2.9
)
1.3

(1.3
)
1.5


2.2

Prior accident years catastrophe losses

(0.1
)




(0.1
)
(0.2
)

(0.1
)
(0.1
)
(0.1
)

(0.1
)
   Total loss and loss expense ratio

70.9
 %
72.9
 %
68.1
 %
75.8
 %
75.4
 %
81.1
 %
79.8
 %
70.5
 %
80.5
 %
70.6
 %
78.8
 %

78.0
 %
Workers' compensation:
 
 
 
 
 
 
 
 
 
 
 
 
 
 
Written premiums

$
62

$
75

$
94

$
67

$
66

$
83

$
95

$
169

$
178

$
231

$
244


$
311

Year over year change %- written premium

(6
)%
(10
)%
(1
)%
(8
)%
(12
)%
5
 %
(4
)%
(5
)%
 %
(5
)%
(4
)%

(5
)%
Earned premiums

$
73

$
74

$
77

$
79

$
80

$
85

$
80

$
151

$
165

$
224

$
245


$
324

Current accident year before catastrophe losses

81.1
 %
78.0
 %
78.8
 %
78.8
 %
74.6
 %
73.0
 %
73.1
 %
78.4
 %
73.1
 %
79.3
 %
73.6
 %

74.9
 %
Current accident year catastrophe losses














Prior accident years before catastrophe losses

(27.0
)
(35.9
)
(20.1
)
(23.7
)
(10.8
)
(20.7
)
(16.1
)
(27.9
)
(18.5
)
(27.7
)
(16.0
)

(17.9
)
Prior accident years catastrophe losses














   Total loss and loss expense ratio

54.1
 %
42.1
 %
58.7
 %
55.1
 %
63.8
 %
52.3
 %
57.0
 %
50.5
 %
54.6
 %
51.6
 %
57.6
 %

57.0
 %
Other commercial:
 
 
 
 
 
 
 
 
 
 
 
 
 
 
Written premiums

$
70

$
65

$
64

$
57

$
65

$
60

$
58

$
129

$
118

$
199

$
183


$
240

Year over year change %- written premium

8
 %
10
 %
10
 %
4
 %
10
 %
11
 %
4
 %
10
 %
7
 %
9
 %
8
 %

7
 %
Earned premiums

$
64

$
63

$
61

$
61

$
60

$
58

$
56

$
124

$
114

$
188

$
174


$
235

Current accident year before catastrophe losses

34.3
 %
33.7
 %
38.0
 %
38.5
 %
33.2
 %
38.2
 %
37.8
 %
35.8
 %
38.0
 %
35.4
 %
36.3
 %

37.0
 %
Current accident year catastrophe losses

(0.2
)
0.3

0.4

0.2

0.3

1.7

0.3

0.3

1.0

0.1

0.8


0.6

Prior accident years before catastrophe losses

(2.1
)
(1.9
)
(4.1
)
(9.1
)
(2.7
)
(14.8
)
(6.8
)
(3.0
)
(10.9
)
(2.7
)
(8.1
)

(8.4
)
Prior accident years catastrophe losses

0.8


0.2

1.0

(0.1
)
0.3

(0.3
)
0.1


0.3



0.2

   Total loss and loss expense ratio

32.8
 %
32.1
 %
34.5
 %
30.6
 %
30.7
 %
25.4
 %
31.0
 %
33.2
 %
28.1
 %
33.1
 %
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 Third-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

$
166

$
173

$
140

$
141

$
169

$
172

$
140

$
313

$
312

$
479

$
481


$
622

Year over year change %- written premium

(2
)%
 %
 %
 %
2
 %
4
 %
6
 %
 %
5
 %
 %
4
 %

3
 %
Earned premiums

$
156

$
155

$
155

$
155

$
155

$
153

$
151

$
310

$
304

$
466

$
459


$
614

Current accident year before catastrophe losses

70.2
 %
73.8
 %
76.2
 %
72.6
 %
77.9
 %
78.7
 %
81.2
 %
75.0
 %
80.0
 %
73.4
 %
79.2
 %

77.6
 %
Current accident year catastrophe losses

1.2

1.8

0.5

0.4

1.1

1.3

0.8

1.1

1.0

1.1

1.1


0.9

Prior accident years before catastrophe losses

(2.0
)
(9.4
)
(3.3
)
(0.6
)
(2.1
)
(1.5
)
(4.3
)
(6.3
)
(2.9
)
(4.9
)
(2.6
)

(2.1
)
Prior accident years catastrophe losses

(0.1
)
(0.2
)



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

(0.1
)
   Total loss and loss expense ratio

69.3
 %
66.0
 %
73.4
 %
72.4
 %
76.9
 %
78.4
 %
77.6
 %
69.7
 %
78.0
 %
69.5
 %
77.6
 %

76.3
 %
Homeowner:
 
 
 
 
 
 
 
 
 
 
 
 
 
 
Written premiums

$
173

$
176

$
130

$
141

$
162

$
164

$
121

$
306

$
285

$
479

$
447


$
588

Year over year change %- written premium

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

8
 %
Earned premiums

$
154

$
149

$
147

$
146

$
142

$
139

$
136

$
296

$
275

$
450

$
417


$
563

Current accident year before catastrophe losses

60.9
 %
53.1
 %
51.9
 %
42.6
 %
49.8
 %
57.7
 %
55.8
 %
52.5
 %
56.7
 %
55.3
 %
54.4
 %

51.3
 %
Current accident year catastrophe losses

14.0

22.6

23.2

17.0

19.2

20.6

19.6

22.9

20.1

19.9

19.8


19.1

Prior accident years before catastrophe losses

1.0

4.5

2.0


3.6

8.1

2.4

3.3

5.3

2.5

4.7


3.5

Prior accident years catastrophe losses

(0.8
)
(2.2
)
5.7

0.5

1.0

1.6

0.1

1.7

0.9

0.9

0.9


0.8

   Total loss and loss expense ratio

75.1
 %
78.0
 %
82.8
 %
60.1
 %
73.6
 %
88.0
 %
77.9
 %
80.4
 %
83.0
 %
78.6
 %
79.8
 %

74.7
 %
Other personal:
 
 
 
 
 
 
 
 
 
 
 
 
 
 
Written premiums

$
49

$
53

$
39

$
41

$
46

$
45

$
36

$
92

$
81

$
141

$
127


$
168

Year over year change %- written premium

7
 %
15
 %
10
 %
14
 %
15
 %
7
 %
16
 %
13
 %
11
 %
11
 %
12
 %

13
 %
Earned premiums

$
44

$
44

$
42

$
41

$
41

$
39

$
38

$
86

$
77

$
130

$
118


$
159

Current accident year before catastrophe losses

51.4
 %
51.5
 %
33.6
 %
42.7
 %
60.6
 %
50.1
 %
28.9
 %
42.7
 %
39.6
 %
45.7
 %
46.9
 %

45.8
 %
Current accident year catastrophe losses

4.3

4.7

5.6

4.7

9.7

3.0

4.0

5.1

3.6

4.8

5.7


5.4

Prior accident years before catastrophe losses

(6.4
)
(7.7
)
(6.1
)
(6.9
)
(8.7
)
13.9

7.2

(6.9
)
10.6

(6.7
)
3.9


1.1

Prior accident years catastrophe losses

(0.7
)
0.4

0.1

0.1

0.1

0.2

(0.5
)
0.2

(0.2
)
(0.1
)
(0.1
)


   Total loss and loss expense ratio

48.6
 %
48.9
 %
33.2
 %
40.6
 %
61.7
 %
67.2
 %
39.6
 %
41.1
 %
53.6
 %
43.7
 %
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

$
74

$
78

$
71

$
65

$
59

$
64

$
61

$
149

$
125

$
223

$
184


$
249

Year over year change %- written premium

25
 %
22
 %
16
 %
20
 %
16
 %
5
 %
15
 %
19
 %
10
 %
21
 %
12
 %

14
 %
Earned premiums

$
72

$
67

$
63

$
61

$
60

$
57

$
56

$
130

$
113

$
202

$
173


$
234

Current accident year before catastrophe losses

57.6
 %
50.8
 %
55.5
 %
50.9
 %
53.3
 %
56.9
 %
54.6
 %
53.1
 %
55.8
 %
54.7
 %
54.9
 %

53.9
 %
Current accident year catastrophe losses

0.6

0.7

0.3

0.8

0.9

1.0

1.8

0.5

1.4

0.5

1.2


1.1

Prior accident years before catastrophe losses

(6.0
)
(6.2
)
(4.2
)
(4.9
)
(11.3
)
(9.6
)
(17.2
)
(5.2
)
(13.3
)
(5.5
)
(12.6
)

(10.6
)
Prior accident years catastrophe losses

0.5

(0.2
)
(0.1
)

(0.3
)
0.2

0.1

(0.1
)
0.1

0.1




   Total loss and loss expense ratio

52.7
 %
45.1
 %
51.5
 %
46.8
 %
42.6
 %
48.5
 %
39.3
 %
48.3
 %
44.0
 %
49.8
 %
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 Third-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 nine months ended September 30, 2019
 
 
 
 
 
 
 
 
 
 
 
 
 
 
  Commercial casualty
 
$
348

 
$
137

 
$
485

 
$
(46
)
 
$
30

 
$
10

 
$
(6
)
 
$
302

 
$
30

 
$
147

 
$
479

  Commercial property
 
447

 
42

 
489

 
43

 
4

 
2

 
49

 
490

 
4

 
44

 
538

  Commercial auto
 
302

 
54

 
356

 
(1
)
 
17

 
(1
)
 
15

 
301

 
17

 
53

 
371

  Workers' compensation
 
117

 
24

 
141

 
24

 
(33
)
 

 
(9
)
 
141

 
(33
)
 
24

 
132

  Other commercial
 
48

 
10

 
58

 
9

 
1

 
(5
)
 
5

 
57

 
1

 
5

 
63

    Total commercial lines
 
1,262

 
267

 
1,529

 
29

 
19

 
6

 
54

 
1,291

 
19

 
273

 
1,583

 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
  Personal auto
 
277

 
52

 
329

 
(11
)
 
4

 
4

 
(3
)
 
266

 
4

 
56

 
326

  Homeowners
 
343

 
30

 
373

 
(6
)
 
1

 
(1
)
 
(6
)
 
337

 
1

 
29

 
367

  Other personal
 
52

 
5

 
57

 
1

 

 

 
1

 
53

 

 
5

 
58

    Total personal lines
 
672

 
87

 
759

 
(16
)
 
5

 
3

 
(8
)
 
656

 
5

 
90

 
751

 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
  Excess & surplus lines
 
50

 
24

 
74

 
27

 
(4
)
 
12

 
35

 
77

 
(4
)
 
36

 
109

  Other
 
156

 
4

 
160

 
(22
)
 
14

 

 
(8
)
 
134

 
14

 
4

 
152

      Total property casualty
 
$
2,140

 
$
382

 
$
2,522

 
$
18

 
$
34

 
$
21

 
$
73

 
$
2,158

 
$
34

 
$
403

 
$
2,595

 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
Ceded loss and loss expense incurred for the nine months ended September 30, 2019
 
 
 
 
 
 
 
 
 
 
 
 
 
 
  Commercial casualty
 
$
8

 
$

 
$
8

 
$
(13
)
 
$
(1
)
 
$
1

 
$
(13
)
 
$
(5
)
 
$
(1
)
 
$
1

 
$
(5
)
  Commercial property
 
(2
)
 

 
(2
)
 
25

 
6

 

 
31

 
23

 
6

 

 
29

  Commercial auto
 

 

 

 
1

 

 

 
1

 
1

 

 

 
1

  Workers' compensation
 
8

 

 
8

 
8

 

 

 
8

 
16

 

 

 
16

  Other commercial
 
1

 

 
1

 

 

 

 

 
1

 

 

 
1

    Total commercial lines
 
15

 

 
15

 
21

 
5

 
1

 
27

 
36

 
5

 
1

 
42

 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
  Personal auto
 
4

 

 
4

 
(3
)
 
1

 

 
(2
)
 
1

 
1

 

 
2

  Homeowners
 
22

 

 
22

 
(8
)
 

 

 
(8
)
 
14

 

 

 
14

  Other personal
 
1

 

 
1

 

 

 

 

 
1

 

 

 
1

    Total personal lines
 
27

 

 
27

 
(11
)
 
1

 

 
(10
)
 
16

 
1

 

 
17

 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
  Excess & surplus lines
 
7

 

 
7

 
1

 
1

 

 
2

 
7

 
1

 

 
8

  Other
 
20

 
1

 
21

 
(7
)
 
(3
)
 

 
(10
)
 
13

 
(3
)
 
1

 
11

      Total property casualty
 
$
69

 
$
1

 
$
70

 
$
4

 
$
4

 
$
1

 
$
9

 
$
72

 
$
4

 
$
2

 
$
78

 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
Net loss and loss expense incurred for the nine months ended September 30, 2019
 
 
 
 
 
 
 
 
 
 
 
 
 
 
  Commercial casualty
 
$
340

 
$
137

 
$
477

 
$
(33
)
 
$
31

 
$
9

 
$
7

 
$
307

 
$
31

 
$
146

 
$
484

  Commercial property
 
449

 
42

 
491

 
18

 
(2
)
 
2

 
18

 
467

 
(2
)
 
44

 
509

  Commercial auto
 
302

 
54

 
356

 
(2
)
 
17

 
(1
)
 
14

 
300

 
17

 
53

 
370

  Workers' compensation
 
109

 
24

 
133

 
16

 
(33
)
 

 
(17
)
 
125

 
(33
)
 
24

 
116

  Other commercial
 
47

 
10

 
57

 
9

 
1

 
(5
)
 
5

 
56

 
1

 
5

 
62

    Total commercial lines
 
1,247

 
267

 
1,514

 
8

 
14

 
5

 
27

 
1,255

 
14

 
272

 
1,541

 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
  Personal auto
 
273

 
52

 
325

 
(8
)
 
3

 
4

 
(1
)
 
265

 
3

 
56

 
324

  Homeowners
 
321

 
30

 
351

 
2

 
1

 
(1
)
 
2

 
323

 
1

 
29

 
353

  Other personal
 
51

 
5

 
56

 
1

 

 

 
1

 
52

 

 
5

 
57

    Total personal lines
 
645

 
87

 
732

 
(5
)
 
4

 
3

 
2

 
640

 
4

 
90

 
734

 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
  Excess & surplus lines
 
43

 
24

 
67

 
26

 
(5
)
 
12

 
33

 
70

 
(5
)
 
36

 
101

  Other
 
136

 
3

 
139

 
(15
)
 
17

 

 
2

 
121

 
17

 
3

 
141

      Total property casualty
 
$
2,071

 
$
381

 
$
2,452

 
$
14

 
$
30

 
$
20

 
$
64

 
$
2,086

 
$
30

 
$
401

 
$
2,517

 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
*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 Third-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 September 30, 2019
 
 
 
 
 
 
 
 
 
 
 
 
 
 
  Commercial casualty
 
$
98

 
$
44

 
$
142

 
$
24

 
$
1

 
$
9

 
$
34

 
$
122

 
$
1

 
$
53

 
$
176

  Commercial property
 
164

 
14

 
178

 
18

 
(40
)
 

 
(22
)
 
182

 
(40
)
 
14

 
156

  Commercial auto
 
104

 
18

 
122

 
11

 
(6
)
 
1

 
6

 
115

 
(6
)
 
19

 
128

  Workers' compensation
 
39

 
9

 
48

 
15

 
(11
)
 

 
4

 
54

 
(11
)
 
9

 
52

  Other commercial
 
15

 
3

 
18

 

 
2

 
1

 
3

 
15

 
2

 
4

 
21

    Total commercial lines
 
420

 
88

 
508

 
68

 
(54
)
 
11

 
25

 
488

 
(54
)
 
99

 
533

 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
  Personal auto
 
90

 
17

 
107

 
1

 
(2
)
 
1

 

 
91

 
(2
)
 
18

 
107

  Homeowners
 
120

 
10

 
130

 
(12
)
 
(11
)
 
1

 
(22
)
 
108

 
(11
)
 
11

 
108

  Other personal
 
17

 
2

 
19

 

 
4

 

 
4

 
17

 
4

 
2

 
23

    Total personal lines
 
227

 
29

 
256

 
(11
)
 
(9
)
 
2

 
(18
)
 
216

 
(9
)
 
31

 
238

 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
  Excess & surplus lines
 
20

 
9

 
29

 
12

 
(2
)
 
4

 
14

 
32

 
(2
)
 
13

 
43

  Other
 
58

 
1

 
59

 
(10
)
 
29

 

 
19

 
48

 
29

 
1

 
78

      Total property casualty
 
$
725

 
$
127

 
$
852

 
$
59

 
$
(36
)
 
$
17

 
$
40

 
$
784

 
$
(36
)
 
$
144

 
$
892

 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
Ceded loss and loss expense incurred for the three months ended September 30, 2019
 
 
 
 
 
 
 
 
 
 
 
 
 
 
  Commercial casualty
 
$
(2
)
 
$

 
$
(2
)
 
$
3

 
$
(1
)
 
$
1

 
$
3

 
$
1

 
$
(1
)
 
$
1

 
$
1

  Commercial property
 
(1
)
 

 
(1
)
 
23

 
(15
)
 

 
8

 
22

 
(15
)
 

 
7

  Commercial auto
 

 

 

 
1

 

 

 
1

 
1

 

 

 
1

  Workers' compensation
 
4

 

 
4

 
9

 

 

 
9

 
13

 

 

 
13

  Other commercial
 
1

 

 
1

 

 

 

 

 
1

 

 

 
1

    Total commercial lines
 
2

 

 
2

 
36

 
(16
)
 
1

 
21

 
38

 
(16
)
 
1

 
23

 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
  Personal auto
 
1

 

 
1

 
(1
)
 

 

 
(1
)
 

 

 

 

  Homeowners
 
7

 

 
7

 
(8
)
 
(6
)
 

 
(14
)
 
(1
)
 
(6
)
 

 
(7
)
  Other personal
 
1

 

 
1

 

 

 

 

 
1

 

 

 
1

    Total personal lines
 
9

 

 
9

 
(9
)
 
(6
)
 

 
(15
)
 

 
(6
)
 

 
(6
)
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
  Excess & surplus lines
 
4

 

 
4

 

 
1

 

 
1

 
3

 
1

 

 
4

  Other
 
7

 

 
7

 
(2
)
 
2

 

 

 
5

 
2

 

 
7

      Total property casualty
 
$
22

 
$

 
$
22

 
$
25

 
$
(19
)
 
$
1

 
$
7

 
$
46

 
$
(19
)
 
$
1

 
$
28

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

 
$
44

 
$
144

 
$
21

 
$
2

 
$
8

 
$
31

 
$
121

 
$
2

 
$
52

 
$
175

  Commercial property
 
165

 
14

 
179

 
(5
)
 
(25
)
 

 
(30
)
 
160

 
(25
)
 
14

 
149

  Commercial auto
 
104

 
18

 
122

 
10

 
(6
)
 
1

 
5

 
114

 
(6
)
 
19

 
127

  Workers' compensation
 
35

 
9

 
44

 
6

 
(11
)
 

 
(5
)
 
41

 
(11
)
 
9

 
39

  Other commercial
 
14

 
3

 
17

 

 
2

 
1

 
3

 
14

 
2

 
4

 
20

    Total commercial lines
 
418

 
88

 
506

 
32

 
(38
)
 
10

 
4

 
450

 
(38
)
 
98

 
510

 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
  Personal auto
 
89

 
17

 
106

 
2

 
(2
)
 
1

 
1

 
91

 
(2
)
 
18

 
107

  Homeowners
 
113

 
10

 
123

 
(4
)
 
(5
)
 
1

 
(8
)
 
109

 
(5
)
 
11

 
115

  Other personal
 
16

 
2

 
18

 

 
4

 

 
4

 
16

 
4

 
2

 
22

    Total personal lines
 
218

 
29

 
247

 
(2
)
 
(3
)
 
2

 
(3
)
 
216

 
(3
)
 
31

 
244

 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
  Excess & surplus lines
 
16

 
9

 
25

 
12

 
(3
)
 
4

 
13

 
29

 
(3
)
 
13

 
39

  Other
 
51

 
1

 
52

 
(8
)
 
27

 

 
19

 
43

 
27

 
1

 
71

      Total property casualty
 
$
703

 
$
127

 
$
830

 
$
34

 
$
(17
)
 
$
16

 
$
33

 
$
738

 
$
(17
)
 
$
143

 
$
864

 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
*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 Third-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

$
1,119

$
1,186

$
1,130

$
1,037

$
1,088

$
1,150

$
1,083

$
2,316

$
2,233

$
3,435

$
3,321


$
4,358

   Agency new business written premiums

192

212

181

158

154

181

159

393

340

585

494


652

   Other written premiums

40

78

70

(18
)
4

18

16

148

34

188

38


20

   Net written premiums

$
1,351

$
1,476

$
1,381

$
1,177

$
1,246

$
1,349

$
1,258

$
2,857

$
2,607

$
4,208

$
3,853


$
5,030

   Unearned premium change

25

(159
)
(114
)
76

(9
)
(119
)
(58
)
(273
)
(177
)
(248
)
(186
)

(110
)
   Earned premiums

$
1,376

$
1,317

$
1,267

$
1,253

$
1,237

$
1,230

$
1,200

$
2,584

$
2,430

$
3,960

$
3,667


$
4,920

Year over year change %
 
 
 
 
 
 
 
 
 
 
 
 
 
 
   Agency renewal written premiums

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

4
%
   Agency new business written premiums

25

17

14

5

(2
)
10

4

16

7

18

4


4

   Other written premiums

nm
333

338

(125
)
131

13

(24
)
335

(8
)
395

58


25

   Net written premiums

8

9

10

4

3

6

2

10

4

9

4


4

Paid losses and loss expenses
 
 
 
 
 
 
 
 
 
 
 
 
 
 
   Losses paid

$
703

$
677

$
692

$
606

$
585

$
586

$
579

$
1,369

$
1,165

$
2,072

$
1,750


$
2,356

   Loss expenses paid

127

121

132

127

120

109

135

253

244

380

364


491

   Loss and loss expenses paid

$
830

$
798

$
824

$
733

$
705

$
695

$
714

$
1,622

$
1,409

$
2,452

$
2,114


$
2,847

Incurred losses and loss expenses
 
 
 
 
 
 
 
 
 
 
 
 
 
 
   Loss and loss expense incurred

$
864

$
863

$
790

$
798

$
813

$
821

$
791

$
1,653

$
1,612

$
2,517

$
2,425


$
3,223

   Loss and loss expenses paid as a % of incurred

96.1
%
92.5
%
104.3
%
91.9
 %
86.7
 %
84.7
%
90.3
 %
98.1
%
87.4
 %
97.4
%
87.2
%

88.3
%
Statutory combined ratio
 
 
 
 
 
 
 
 
 
 
 
 
 
 
   Loss ratio

52.1
%
55.7
%
52.5
%
51.5
 %
54.8
 %
54.9
%
55.2
 %
54.1
%
55.0
 %
53.4
%
54.9
%

54.1
%
   Loss adjustment expense ratio

11.0

9.9

10.1

12.2

10.9

11.8

10.8

10.1

11.3

10.4

11.2


11.4

   Net underwriting expense ratio

31.2

29.3

28.9

31.8

31.0

29.1

30.4

29.1

29.8

29.8

30.2


30.5

   US Statutory combined ratio

94.3
%
94.9
%
91.5
%
95.5
 %
96.7
 %
95.8
%
96.4
 %
93.3
%
96.1
 %
93.6
%
96.3
%

96.0
%
   Contribution from catastrophe losses

5.3

10.0

5.8

7.0

9.7

7.1

4.4

7.9

5.8

7.1

7.1


7.1

   Statutory combined ratio excl. catastrophe losses

89.0
%
84.9
%
85.7
%
88.5
 %
87.0
 %
88.7
%
92.0
 %
85.4
%
90.3
 %
86.5
%
89.2
%

88.9
%
GAAP combined ratio
 
 
 
 
 
 
 
 
 
 
 
 
 
 
   GAAP combined ratio

94.2
%
96.5
%
93.0
%
93.9
 %
96.8
 %
97.2
%
97.9
 %
94.8
%
97.5
 %
94.6
%
97.3
%

96.4
%
   Contribution from catastrophe losses

5.3

10.0

5.8

7.0

9.7

7.1

4.4

7.9

5.8

7.1

7.1


7.1

   GAAP combined ratio excl. catastrophe losses

88.9
%
86.5
%
87.2
%
86.9
 %
87.1
 %
90.1
%
93.5
 %
86.9
%
91.7
 %
87.5
%
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 Third-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

$
713

$
767

$
799

$
694

$
702

$
758

$
771

$
1,566

$
1,529

$
2,279

$
2,231


$
2,925

   Agency new business written premiums

124

137

120

101

94

118

104

257

222

381

316


417

   Other written premiums

(21
)
(25
)
(23
)
(34
)
(22
)
(20
)
(21
)
(48
)
(41
)
(69
)
(63
)

(97
)
   Net written premiums

$
816

$
879

$
896

$
761

$
774

$
856

$
854

$
1,775

$
1,710

$
2,591

$
2,484


$
3,245

   Unearned premium change

18

(56
)
(86
)
50

31

(44
)
(64
)
(142
)
(108
)
(124
)
(77
)

(27
)
   Earned premiums

$
834

$
823

$
810

$
811

$
805

$
812

$
790

$
1,633

$
1,602

$
2,467

$
2,407


$
3,218

Year over year change %
 
 
 
 
 
 
 
 
 
 
 
 
 
 
   Agency renewal written premiums

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

2
 %
   Agency new business written premiums

32

16

15

5

(5
)
19

1

16

10

21

5


5

   Other written premiums

5

(25
)
(10
)
(55
)
21

(33
)
(110
)
(17
)
(64
)
(10
)
(19
)

(29
)
   Net written premiums

5

3

5

2

(1
)
5

(1
)
4

2

4

1


1

Paid losses and loss expenses
 
 
 
 
 
 
 
 
 
 
 
 
 
 
   Losses paid

$
417

$
394

$
436

$
377

$
370

$
350

$
371

$
830

$
722

$
1,247

$
1,092


$
1,469

   Loss expenses paid

89

85

92

90

84

77

96

178

173

266

257


347

   Loss and loss expenses paid

$
506

$
479

$
528

$
467

$
454

$
427

$
467

$
1,008

$
895

$
1,513

$
1,349


$
1,816

Incurred losses and loss expenses
 
 
 
 
 
 
 
 
 
 
 
 
 
 
   Loss and loss expense incurred

$
510

$
550

$
481

$
505

$
515

$
510

$
519

$
1,031

$
1,029

$
1,541

$
1,544


$
2,049

   Loss and loss expenses paid as a % of incurred

99.2
%
87.1
 %
109.8
 %
92.5
 %
88.2
 %
83.7
 %
90.0
 %
97.8
 %
87.0
 %
98.2
 %
87.4
 %

88.6
 %
Statutory combined ratio
 
 
 
 
 
 
 
 
 
 
 
 
 
 
   Loss ratio

49.3
%
56.5
 %
48.5
 %
48.6
 %
51.8
 %
50.3
 %
54.4
 %
52.5
 %
52.3
 %
51.5
 %
52.1
 %

51.3
 %
   Loss adjustment expense ratio

11.9

10.3

10.9

13.7

12.1

12.6

11.2

10.6

11.9

11.0

12.0


12.4

   Net underwriting expense ratio

32.7

30.2

28.9

32.7

32.8

30.0

30.5

29.6

30.3

30.6

31.1


31.4

   Statutory combined ratio

93.9
%
97.0
 %
88.3
 %
95.0
 %
96.7
 %
92.9
 %
96.1
 %
92.7
 %
94.5
 %
93.1
 %
95.2
 %

95.1
 %
   Contribution from catastrophe losses

4.1

11.7

3.3

4.2

9.5

6.5

2.9

7.5

4.7

6.4

6.3


5.8

   Statutory combined ratio excl. catastrophe losses

89.8
%
85.3
 %
85.0
 %
90.8
 %
87.2
 %
86.4
 %
93.2
 %
85.2
 %
89.8
 %
86.7
 %
88.9
 %

89.3
 %
GAAP combined ratio
 
 
 
 
 
 
 
 
 
 
 
 
 
 
   GAAP combined ratio

93.4
%
98.6
 %
90.8
 %
93.4
 %
95.9
 %
94.2
 %
98.3
 %
94.7
 %
96.2
 %
94.3
 %
96.1
 %

95.4
 %
   Contribution from catastrophe losses

4.1

11.7

3.3

4.2

9.5

6.5

2.9

7.5

4.7

6.4

6.3


5.8

   GAAP combined ratio excl. catastrophe losses

89.3
%
86.9
 %
87.5
 %
89.2
 %
86.4
 %
87.7
 %
95.4
 %
87.2
 %
91.5
 %
87.9
 %
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 Third-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

$
356

$
365

$
282

$
293

$
342

$
342

$
264

$
647

$
606

$
1,003

$
948


$
1,241

   Agency new business written premiums

40

47

35

38

42

46

39

82

85

122

127


165

   Other written premiums

(8
)
(10
)
(8
)
(8
)
(7
)
(7
)
(6
)
(18
)
(13
)
(26
)
(20
)

(28
)
   Net written premiums

$
388

$
402

$
309

$
323

$
377

$
381

$
297

$
711

$
678

$
1,099

$
1,055


$
1,378

   Unearned premium change

(34
)
(54
)
35

19

(39
)
(50
)
28

(19
)
(22
)
(53
)
(61
)

(42
)
   Earned premiums

$
354

$
348

$
344

$
342

$
338

$
331

$
325

$
692

$
656

$
1,046

$
994


$
1,336

Year over year change %
 
 
 
 
 
 
 
 
 
 
 
 
 
 
   Agency renewal written premiums

4
 %
7
 %
7
 %
7
 %
8
 %
8
 %
8
%
7
 %
8
 %
6
 %
8
 %

7
 %
   Agency new business written premiums

(5
)
2

(10
)
(3
)
(2
)
2

15

(4
)
8

(4
)
4


2

   Other written premiums

(14
)
(43
)
(33
)
(60
)
(17
)
(17
)

(38
)
(8
)
(30
)
(11
)

(22
)
   Net written premiums

3

6

4

5

6

7

9

5

8

4

7


6

Paid losses and loss expenses
 
 
 
 
 
 
 
 
 
 
 
 
 
 
   Losses paid

$
221

$
217

$
209

$
207

$
199

$
210

$
187

$
426

$
396

$
647

$
595


$
802

   Loss expenses paid

29

27

31

28

28

25

32

58

56

87

84


112

   Loss and loss expenses paid

$
250

$
244

$
240

$
235

$
227

$
235

$
219

$
484

$
452

$
734

$
679


$
914

Incurred losses and loss expenses
 
 
 
 
 
 
 
 
 
 
 
 
 
 
   Loss and loss expense incurred

$
244

$
240

$
250

$
216

$
249

$
269

$
238

$
490

$
507

$
734

$
756


$
972

   Loss and loss expenses paid as a % of incurred

102.0
 %
101.7
 %
96.0
 %
108.8
 %
91.2
 %
87.4
 %
92.0
%
98.8
 %
89.2
 %
100.0
 %
89.8
 %

94.0
 %
Statutory combined ratio
 
 
 
 
 
 
 
 
 
 
 
 
 
 
   Loss ratio

60.4
 %
59.7
 %
64.9
 %
54.3
 %
65.6
 %
71.0
 %
64.5
%
62.3
 %
67.7
 %
61.6
 %
67.0
 %

63.8
 %
   Loss adjustment expense ratio

8.8

9.2

7.6

9.0

8.1

10.1

8.8

8.4

9.5

8.5

9.0


9.0

   Net underwriting expense ratio

28.2

27.3

30.7

29.8

26.9

26.6

31.3

28.8

28.7

28.6

28.0


28.4

   Statutory combined ratio

97.4
 %
96.2
 %
103.2
 %
93.1
 %
100.6
 %
107.7
 %
104.6
%
99.5
 %
105.9
 %
98.7
 %
104.0
 %

101.2
 %
   Contribution from catastrophe losses

6.7

10.0

13.3

8.2

10.2

10.2

8.9

11.6

9.6

10.0

9.8


9.4

   Statutory combined ratio excl. catastrophe losses

90.7
 %
86.2
 %
89.9
 %
84.9
 %
90.4
 %
97.5
 %
95.7
%
87.9
 %
96.3
 %
88.7
 %
94.2
 %

91.8
 %
GAAP combined ratio
 
 
 
 
 
 
 
 
 
 
 
 
 
 
   GAAP combined ratio

99.6
 %
98.9
 %
101.3
 %
91.7
 %
103.0
 %
110.1
 %
103.2
%
100.1
 %
106.7
 %
99.9
 %
105.4
 %

101.9
 %
   Contribution from catastrophe losses

6.7

10.0

13.3

8.2

10.2

10.2

8.9

11.6

9.6

10.0

9.8


9.4

   GAAP combined ratio excl. catastrophe losses

92.9
 %
88.9
 %
88.0
 %
83.5
 %
92.8
 %
99.9
 %
94.3
%
88.5
 %
97.1
 %
89.9
 %
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 Third-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

$
50

$
54

$
49

$
50

$
44

$
50

$
48

$
103

$
98

$
153

$
142


$
192

   Agency new business written premiums

28

28

26

19

18

17

16

54

33

82

51


70

   Other written premiums

(4
)
(4
)
(4
)
(4
)
(3
)
(3
)
(3
)
(8
)
(6
)
(12
)
(9
)

(13
)
   Net written premiums

$
74

$
78

$
71

$
65

$
59

$
64

$
61

$
149

$
125

$
223

$
184


$
249

   Unearned premium change

(2
)
(11
)
(8
)
(4
)
1

(7
)
(5
)
(19
)
(12
)
(21
)
(11
)

(15
)
   Earned premiums

$
72

$
67

$
63

$
61

$
60

$
57

$
56

$
130

$
113

$
202

$
173


$
234

Year over year change %
 
 
 
 
 
 
 
 
 
 
 
 
 
 
   Agency renewal written premiums

14
 %
8
 %
2
 %
25
 %
13
%
16
 %
20
%
5
 %
18
 %
8
 %
16
 %

19
 %
   Agency new business written premiums

56

65

63

19

20

(19
)

64

(11
)
61

(2
)

3

   Other written premiums

(33
)
(33
)
(33
)
(100
)



(33
)

(33
)


(18
)
   Net written premiums

25

22

16

20

16

5

15

19

10

21

12


14

Paid losses and loss expenses
 
 
 
 
 
 
 
 
 
 
 
 
 
 
   Losses paid

$
16

$
10

$
18

$
13

$
10

$
14

$
9

$
28

$
23

$
43

$
33


$
46

   Loss expenses paid

8

7

8

8

7

6

7

15

13

23

20


28

   Loss and loss expenses paid

$
24

$
17

$
26

$
21

$
17

$
20

$
16

$
43

$
36

$
66

$
53


$
74

Incurred losses and loss expenses
 
 
 
 
 
 
 
 
 
 
 
 
 
 
   Loss and loss expense incurred

$
39

$
29

$
33

$
29

$
25

$
29

$
21

$
62

$
50

$
101

$
75


$
104

   Loss and loss expenses paid as a % of incurred

63.2
 %
53.5
 %
78.8
 %
72.4
 %
68.0
%
69.0
 %
76.2
%
68.8
 %
72.0
 %
65.3
 %
70.7
 %

71.2
 %
Statutory combined ratio
 
 
 
 
 
 
 
 
 
 
 
 
 
 
   Loss ratio

35.6
 %
27.2
 %
32.9
 %
30.7
 %
25.8
%
33.9
 %
18.8
%
30.0
 %
26.5
 %
32.0
 %
26.2
 %

27.4
 %
   Loss adjustment expense ratio

17.1

17.9

18.6

16.1

16.8

14.6

20.5

18.3

17.5

17.9

17.3


17.0

   Net underwriting expense ratio

29.6

28.5

28.5

29.3

30.5

28.7

28.0

28.4

28.3

28.8

29.0


29.1

   Statutory combined ratio

82.3
 %
73.6
 %
80.0
 %
76.1
 %
73.1
%
77.2
 %
67.3
%
76.7
 %
72.3
 %
78.7
 %
72.5
 %

73.5
 %
   Contribution from catastrophe losses

1.1

0.5

0.2

0.8

0.6

1.2

1.9

0.4

1.5

0.6

1.2


1.1

   Statutory combined ratio excl. catastrophe losses

81.2
 %
73.1
 %
79.8
 %
75.3
 %
72.5
%
76.0
 %
65.4
%
76.3
 %
70.8
 %
78.1
 %
71.3
 %

72.4
 %
GAAP combined ratio
 
 
 
 
 
 
 
 
 
 
 
 
 
 
   GAAP combined ratio

83.2
 %
76.1
 %
83.5
 %
75.4
 %
72.0
%
77.6
 %
68.8
%
79.7
 %
73.3
 %
80.9
 %
72.8
 %

73.5
 %
   Contribution from catastrophe losses

1.1

0.5

0.2

0.8

0.6

1.2

1.9

0.4

1.5

0.6

1.2


1.1

   GAAP combined ratio excl. catastrophe losses

82.1
 %
75.6
 %
83.3
 %
74.6
 %
71.4
%
76.4
 %
66.9
%
79.3
 %
71.8
 %
80.3
 %
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 Third-Quarter 2019 Supplemental Financial Data
16



Consolidated Cincinnati Insurance Companies
Statutory Statements of Income
 
 
 
 
 
 
 
 
 
 
For the Three Months Ended September 30,
For the Nine Months Ended September 30,
(Dollars in millions)
2019
2018
Change
% Change
2019
2018
Change
% Change
Underwriting income
 
 
 
 
 
 
 
 
Net premiums written
$
1,312

$
1,246

$
66

5

$
4,104

$
3,853

$
251

7

Unearned premium change
4

9

(5
)
(56
)
255

186

69

37

Earned premiums
$
1,308

$
1,237

$
71

6

$
3,849

$
3,667

$
182

5

 
 
 
 
 
 
 
 
 
Losses incurred
$
682

$
677

$
5

1

$
2,058

$
2,014

$
44

2

Defense and cost containment expenses incurred
72

70

2

3

204

228

(24
)
(11
)
Adjusting and other expenses incurred
72

66

6

9

197

183

14

8

Other underwriting expenses incurred
406

384

22

6

1,212

1,153

59

5

Workers compensation dividend incurred
3

3



9

9



     Total underwriting deductions
$
1,235

$
1,200

$
35

3

$
3,680

$
3,587

$
93

3

 
 
 
 
 
 
 
 
 
Net underwriting profit
$
73

$
37

$
36

97

$
169

$
80

$
89

111

 
 
 
 
 
 
 
 
 
Investment income
 
 
 
 
 
 
 
 
Gross investment income earned
$
107

$
100

$
7

7

$
311

$
301

$
10

3

Net investment income earned
104

98

6

6

305

296

9

3

Net realized capital gains and losses, net
(1
)
44

(45
)
nm

4

81

(77
)
(95
)
     Net investment gains (net of tax)
$
103

$
142

$
(39
)
(27
)
$
309

$
377

$
(68
)
(18
)
 
 
 
 
 
 
 
 
 
     Other income
$
2

$
3

$
(1
)
(33
)
$
6

$
7

$
(1
)
(14
)
 
 
 
 
 
 
 
 
 
Net income before federal income taxes
$
178

$
182

$
(4
)
(2
)
$
484

$
464

$
20

4

Federal and foreign income taxes incurred
25

(109
)
134

nm

73

(62
)
135

nm

     Net income (statutory)
$
153

$
291

$
(138
)
(47
)
$
411

$
526

$
(115
)
(22
)
 
 
 
 
 
 
 
 
 
Policyholders' surplus - statutory
$
5,419

$
5,299

$
120

2

$
5,419

$
5,299

$
120

2

 
 
 
 
 
 
 
 
 
Fixed maturities at amortized cost - statutory
$
7,390

$
7,184

$
206

3

$
7,390

$
7,184

$
206

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 Third-Quarter 2019 Supplemental Financial Data
17



The Cincinnati Life Insurance Company
Statutory Statements of Income
 
 
 
 
 
 
 
 
 
 
For the Three Months Ended September 30,
For the Nine Months Ended September 30,
(Dollars in millions)
2019
2018
Change
% Change
2019
2018
Change
% Change
Net premiums written
$
78

$
72

$
6

8

$
233

$
217

$
16

7

Net investment income
40

39

1

3

119

118

1

1

Amortization of interest maintenance reserve

1

(1
)
(100
)
1

2

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


1

nm

3

3



Income from fees associated with separate accounts
1

1



3

3



Total revenues
$
120

$
113

$
7

6

$
359

$
343

$
16

5

 
 
 
 
 
 
 
 
 
Death benefits and matured endowments
$
31

$
27

$
4

15

$
102

$
76

$
26

34

Annuity benefits
19

24

(5
)
(21
)
68

73

(5
)
(7
)
Disability benefits and benefits under accident and health contracts




1

1



Surrender benefits and group conversions
5

9

(4
)
(44
)
15

21

(6
)
(29
)
Interest and adjustments on deposit-type contract funds
3

2

1

50

7

7



Increase in aggregate reserves for life and accident and health contracts
25

20

5

25

77

78

(1
)
(1
)
Total benefit expenses
$
83

$
82

$
1

1

$
270

$
256

$
14

5

 
 
 
 
 
 
 
 
 
Commissions
$
13

$
14

$
(1
)
(7
)
$
39

$
38

$
1

3

General insurance expenses and taxes
13

13



40

37

3

8

Increase in loading on deferred and uncollected premiums

(1
)
1

(100
)
(2
)
1

(3
)
nm

Net transfers from separate accounts
(3
)

(3
)
nm

(6
)

(6
)
nm

Total underwriting expenses
$
23

$
26

$
(3
)
(12
)
$
71

$
76

$
(5
)
(7
)
 
 
 
 
 
 
 
 
 
Federal and foreign income tax benefit
2

(2
)
4

nm

5

(1
)
6

nm

 
 
 
 
 
 
 
 
 
Net gain from operations before capital gains and losses
$
12

$
7

$
5

71

$
13

$
12

$
1

8

 
 
 
 
 
 
 
 
 
Gains and losses net of capital gains tax, net
(3
)

(3
)
nm

(2
)

(2
)
nm

 
 
 
 
 
 
 
 
 
Net income (statutory)
$
9

$
7

$
2

29

$
11

$
12

$
(1
)
(8
)
 
 
 
 
 
 
 
 
 
Policyholders' surplus - statutory
$
196

$
205

(9
)
(4
)
$
196

$
205

$
(9
)
(4
)
 
 
 
 
 
 
 
 
 
Fixed maturities at amortized cost - statutory
3,401

3,359

42

1

3,401

3,359

42

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 Third-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

$
73

$
117

$
105

$
28

$
36

$
48

$
46

$
222

$
94

$
295

$
130


$
158

   Year over year change %- written premium
 
103
 %
144
 %
128
 %
33
 %
50
%
20
 %
15
 %
136
 %
18
 %
127
 %
25
 %
 
26
%
Earned premiums

$
116

79

$
50

$
39

$
34

$
30

$
29

$
129

$
59

$
245

$
93


$
132

Current accident year before catastrophe losses

49.2
 %
61.3
 %
64.8
 %
47.4
 %
42.5
%
50.0
 %
53.4
 %
62.7
 %
51.6
 %
56.2
 %
48.3
 %

48.0
%
Current accident year catastrophe losses

18.5

4.0


63.9

23.7



2.5


10.1

8.8


24.9

Prior accident years before catastrophe losses

(1.2
)
(5.7
)
(13.0
)
13.2

2.3

(5.8
)
(9.3
)
(8.6
)
(7.5
)
(5.0
)
(3.9
)

1.1

Prior accident years catastrophe losses

(5.7
)
(4.1
)
0.7

(0.6
)
0.8

(0.1
)
(0.3
)
(2.3
)
(0.2
)
(3.9
)
0.2



   Total loss and loss expense ratio

60.8
 %
55.5
 %
52.5
 %
123.9
 %
69.3
%
44.1
 %
43.8
 %
54.3
 %
43.9
 %
57.4
 %
53.4
 %

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

$
1

$
2

$

$
2

$
1

$
1

$
3

$
2

$
4

$
4

 
$
4

Other revenues
 
2

1


1




1


3


 
1

Interest expense
 
14

13

13

13

14

13

13

26

26

40

40

 
53

Operating expenses
 
5

4

8

6

3

3

4

12

7

17

10

 
16

  Total noninsurance operations loss
 
$
(16
)
$
(15
)
$
(19
)
$
(18
)
$
(15
)
$
(15
)
$
(16
)
(34
)
$
(31
)
$
(50
)
$
(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 Third-Quarter 2019 Supplemental Financial Data
19