-----BEGIN PRIVACY-ENHANCED MESSAGE----- Proc-Type: 2001,MIC-CLEAR Originator-Name: webmaster@www.sec.gov Originator-Key-Asymmetric: MFgwCgYEVQgBAQICAf8DSgAwRwJAW2sNKK9AVtBzYZmr6aGjlWyK3XmZv3dTINen TWSM7vrzLADbmYQaionwg5sDW3P6oaM5D3tdezXMm7z1T+B+twIDAQAB MIC-Info: RSA-MD5,RSA, T+cIHWB5eAUAI22tmcmi/WtXXZAg2k0xU9WNWvQyKvfU7U8l/z7QDYA1jftcb0RZ 64DUEfvpmjC253iEWmRPVQ== 0000950152-09-004409.txt : 20090430 0000950152-09-004409.hdr.sgml : 20090430 20090430081517 ACCESSION NUMBER: 0000950152-09-004409 CONFORMED SUBMISSION TYPE: 8-K PUBLIC DOCUMENT COUNT: 4 CONFORMED PERIOD OF REPORT: 20090430 ITEM INFORMATION: Results of Operations and Financial Condition ITEM INFORMATION: Financial Statements and Exhibits FILED AS OF DATE: 20090430 DATE AS OF CHANGE: 20090430 FILER: COMPANY DATA: COMPANY CONFORMED NAME: CINCINNATI FINANCIAL CORP CENTRAL INDEX KEY: 0000020286 STANDARD INDUSTRIAL CLASSIFICATION: FIRE, MARINE & CASUALTY INSURANCE [6331] IRS NUMBER: 310746871 STATE OF INCORPORATION: OH FISCAL YEAR END: 1231 FILING VALUES: FORM TYPE: 8-K SEC ACT: 1934 Act SEC FILE NUMBER: 000-04604 FILM NUMBER: 09781146 BUSINESS ADDRESS: STREET 1: 6200 S GILMORE RD CITY: FAIRFIELD STATE: OH ZIP: 45014 BUSINESS PHONE: 5138702000 MAIL ADDRESS: STREET 1: P.O. BOX 145496 CITY: CINCINNATI STATE: OH ZIP: 45250 8-K 1 l36266ae8vk.htm FORM 8-K FORM 8-K
Table of Contents

 
 
UNITED STATES
SECURITIES AND EXCHANGE COMMISSION
Washington, D.C. 20549
FORM 8-K
CURRENT REPORT
Pursuant to Section 13 OR 15(d) of the Securities Exchange Act of 1934
Date of Report: April 30, 2009
(Date of earliest event reported)
CINCINNATI FINANCIAL CORPORATION
(Exact name of registrant as specified in its charter)
         
Ohio   0-4604   31-0746871
(State or other jurisdiction
of incorporation)
  (Commission
File Number)
  (I.R.S. Employer
Identification No.)
     
6200 S. Gilmore Road, Fairfield, Ohio   45014-5141
(Address of principal executive offices)   (Zip Code)
Registrant’s telephone number, including area code: (513) 870-2000
N/A
(Former name or former address, if changed since last report.)
Check the appropriate box below if the Form 8-K filing is intended to simultaneously satisfy the filing obligation of the registrant under any of the following provisions:
o   Written communications pursuant to Rule 425 under the Securities Act (17 CFR 230.425)
 
o   Soliciting material pursuant to Rule 14a-12 under the Exchange Act (17 CFR 240.14a-12)
 
o   Pre-commencement communications pursuant to Rule 14d-2(b) under the Exchange Act (17 CFR 240.14d-2(b))
 
o   Pre-commencement communications pursuant to Rule 13e-4(c) under the Exchange Act (17 CFR 240.13a-4(c))
 
 

 


TABLE OF CONTENTS

Item 2.02 Results of Operations and Financial Condition
Item 9.01 Financial Statements and Exhibits
Signature
EX-99.1
EX-99.2


Table of Contents

Item 2.02 Results of Operations and Financial Condition.
On April 30, 2009, Cincinnati Financial Corporation issued the attached news release titled “Cincinnati Financial Reports First-quarter 2009 Results,” furnished as Exhibit 99.1 hereto and incorporated herein by reference. On April 30, 2009, the company also distributed the attached information titled “Supplemental Financial Data,” furnished as Exhibit 99.2 hereto and incorporated herein by reference. This report should not be deemed an admission as to the materiality of any information contained in the news release or supplemental financial data.
In accordance with general instruction B.2 of Form 8-K, the information furnished in this report shall not be deemed “filed” for purposes of Section 18 of the Securities Exchange Act of 1934, as amended, or otherwise subject to the liabilities of that Section, nor shall such information be deemed incorporated by reference in any filing under the Securities Act of 1933, as amended.
Item 9.01 Financial Statements and Exhibits.
(c) Exhibits
Exhibit 99.1 — News release dated April 30, 2009, “Cincinnati Financial Reports First-quarter 2009 Results”
Exhibit 99.2 — Supplemental Financial Data dated April 30, 2009

 


Table of Contents

Signature
Pursuant to the requirements of the Securities Exchange Act of 1934, the registrant has duly caused this report to be signed on its behalf by the undersigned hereunto duly authorized.
             
 
      CINCINNATI FINANCIAL CORPORATION    
 
           
Date: April 30, 2009
      /s/ Steven J. Johnston
 
   
 
      Steven J. Johnston, FCAS, MAAA, CFA    
 
      Chief Financial Officer, Executive Vice President, Secretary    
 
      and Treasurer    

 

EX-99.1 2 l36266aexv99w1.htm EX-99.1 EX-99.1
Exhibit 99.1
CINCINNATI FINANCIAL CORPORATION
     
(CINCINNATI LOGO)   Investor Contact: Dennis E. McDaniel, 513-870-2768
CINF-IR@cinfin.com
Media Contact: Joan O. Shevchik, 513-603-5323
Media_Inquiries@cinfin.com
Cincinnati Financial Reports First-quarter 2009 Results
Cincinnati, April 30, 2009 — Cincinnati Financial Corporation (Nasdaq: CINF) today reported:
  First-quarter 2009 net income of $35 million, or 22 cents per share, compared with a net loss of $42 million, or 26 cents per share, in the first quarter of 2008.
 
  Operating income* of $37 million, or 23 cents per share, compared with $109 million, or 66 cents per share.
 
  Previously announced catastrophe losses and workers’ compensation reserve strengthening reduced first-quarter net income by 29 cents per share compared with 15 cents per share for first-quarter 2008.
 
  The investment income portion of net income per share for the first quarter of 2009 was 59 cents compared with 74 cents for the first quarter of 2008, down 15 cents per share.
Financial Highlights
                         
    Three months ended March 31,  
(Dollars in millions except share data)   2009     2008     Change %  
 
Revenue Highlights
                       
Earned premiums
  $ 765     $ 780       (2.0 )
Investment income
    124       152       (18.7 )
Total revenues
    890       704       26.5  
Income Statement Data
                       
Net income (loss)
  $ 35     $ (42 )     nm  
Net realized investment gains and losses
    (2 )     (151 )     98.9  
 
                   
Operating income*
  $ 37     $ 109       (65.7 )
 
                   
Per Share Data (diluted)
                       
Net income
  $ 0.22     $ (0.26 )     nm  
Net realized investment gains and losses
    (0.01 )     (0.92 )     98.9  
 
                   
Operating income*
  $ 0.23     $ 0.66       (65.2 )
 
                   
 
                       
Book value
    23.88       33.40       (28.5 )
Cash dividend declared
  $ 0.39     $ 0.39       0.0  
Diluted weighted average shares outstanding
    162,663,625       165,105,311       (1.5 )
Insurance Operations Highlights
  107.5 percent first-quarter 2009 property casualty combined ratio, representing an underwriting loss of $55 million.
 
  Property casualty net written premiums increased $2 million or 0.3 percent, including $7 million in net written premiums from surplus lines operation launched in 2008.
 
  $21 million increase in property casualty new business written by agencies in the first quarter of 2009, driven by new agents appointed in recent years and expansion of surplus lines and personal lines marketing in established agencies.
Investment and Balance Sheet Highlights
  $515 million in cash and cash equivalents at March 31, 2009, providing exceptional liquidity and capital flexibility for shareholder dividends and capacity for future insurance operations growth.
 
  $23.88 book value, down from $25.75 at December 31, 2008, mainly due to lower investment portfolio valuation.
 
  Investment portfolio at March 31, 2009, reflected capital preservation diversification strategy. Investment income declined in the first quarter on portfolio changes and on lower dividends from holdings in the equity portfolio, partially offset by higher interest income from bonds.
 
*   The Definitions of Non-GAAP Information and Reconciliation to Comparable GAAP Measures on Page 10 defines and reconciles measures presented in this release that are not based on Generally Accepted Accounting Principles or Statutory Accounting Principles.
 
**   Forward-looking statements and related assumptions are subject to the risks outlined in the company’s safe harbor statement (see Page 8).
 
nm   Not meaningful

 


 

Market Challenges Continue
Kenneth W. Stecher, president and chief executive officer, commented, “As anticipated, 2009 is shaping up to be a challenging, transitional year for our company, our industry and our economy. Our first-quarter results affirm that view. At the same time, our progress on key initiatives affirms our confidence that we will emerge a stronger, more competitive company as conditions improve. Looking past 2009 to the 2010-2014 period, we continue to target a five-year value creation ratio of 12 percent to 15 percent growth, reflecting the total of our rate of growth in book value plus the rate of dividend contribution.
“The broader economic and investment market trends and the low pricing trend in commercial insurance all appeared to be in a holding pattern over the first months of 2009 — not getting much worse but not getting much better either. Continued soft pricing and two other items significantly affected our profitability for the first quarter. We announced on April 16 that our property casualty insurance operations — our main business — experienced high catastrophe losses from winter storms. Our claims representatives promptly assisted policyholders in the South, Midwest and East, and as of this week, 88 percent of the more than 8,600 reported claims from those storms are closed. We also reported on April 16 that we strengthened workers’ compensation reserves for claims incurred in prior years, recognizing that loss cost inflation, including medical costs, was higher than previously anticipated.
“We believe consistent and conservative reserving practices are never more important than during a period of economic distress. Likewise, we believe the superior claims service we provide in storm situations is an investment,” Stecher said. “It earns policyholder and agent loyalty, ultimately bringing us new business as policyholders spread the word. Our commitment to high standards of service and a long-term perspective persists through all phases of economic and industry cycles.
“We expect unfavorable economic, investment and insurance pricing trends to continue over the coming months, dampening 2009 results and masking the positive impact of progress on our strategic initiatives — which clearly are not in a holding pattern. Our strong capital, financial flexibility and commitment to our agency-centered business model have allowed us to push steadily forward with diversification of our equity investment portfolio; with geographical expansion that will better spread our risk and reduce our vulnerability to catastrophe losses; with our new surplus lines business; and with technology improvements that are making processing more efficient for our company and our independent agencies.”
Progress On Strategic Initiatives
Stecher continued, “Preserving capital is our first priority, supported by our initiative to diversify our $8.794 billion investment portfolio. At March 31, equity investments accounted for approximately 26.2 percent of our investment portfolio, reduced from 32.9 percent at year-end 2008 and now at the lowest level in many years. In the first quarter, we sold or reduced our holdings of some stocks that had appreciated to our target price, and others where we saw opportunities to improve portfolio diversification. Further, we sold our remaining bank stocks, consistent with our longstanding preference for dividend-paying stocks and the current lack of visibility on resumption of dividends from bank holdings. At quarter-end, no single sector accounted for more than 26 percent of the equity portfolio and no single holding accounted for more than 11 percent.
“Although we have reduced our near term exposure to the equity markets, we intend to continue to include common stocks as a key component of our investing strategy. Currently, we are purchasing more taxable and municipal bonds, which increased our pretax interest income for the first quarter by $20 million compared with interest income at this time last year. The increase was insufficient to offset a $46 million reduction in dividend income. We continue to invest for both income growth and potential for appreciation, anticipating that investment income may resume growth in the second half of the year.
“For our property casualty insurance operations, we are pursuing several new business growth initiatives, both to improve our long-term competitive position and to offset lower written premiums, which have been reduced by our emphasis on selectivity when writing or renewing accounts at prevailing low prices. While we do compete for high quality accounts, we do not aim to offer the lowest price due to the value of our coverages, claims service and multi-year policy contracts.
“New commercial business grew 14.9 percent in the first quarter. To generate increased new business that meets our standards, we continued adding to our sales force, appointing 18 new agencies in the first quarter. We added a third commercial marketing territory in our newest state of operations, Texas, and continued preparing to begin agency selection and marketing in Colorado and Wyoming later this year. Our personal lines operation also expanded in the first quarter; with the addition of Idaho and South Carolina, we now market homeowner and personal auto insurance in 29 states. These expansions help set the stage to diversify catastrophe risk arising from geographical concentration, although it generally takes time for new agency relationships to mature and for written premiums to grow.

2


 

“Our strong new business also reflected our agents’ very favorable response to our surplus lines products, available since the first quarter of 2008, when we wrote $1 million of new surplus lines business. Just a year later, our first-quarter 2009 new surplus lines business was $7 million.
“Our technology progress is making it possible to attract more professional agencies as we expand and to increase efficiencies that will save time and money for all of our agencies and our company. These advances also improve service for policyholders and give them more options. First-quarter milestones included enhancement of our claims system to allow many agencies to securely submit notice of loss online and introduction of a new online payment system for personal lines policyholders who are billed by our company instead of their agency. In the second quarter, we plan to begin offering direct billing of workers’ compensation policies.
“Our major projects are on track. We will take a major leap forward before year-end as agencies in 11 states begin using our new commercial policy administration system. It will offer efficiencies such as real time policy quote and issue and payment options including direct billing, monthly payments and electronic funds transfer. We expect this system to have a positive impact on future growth from our agencies.”
Stecher concluded, “First quarter was less than satisfactory for our company, and there are few signs that industry and economic conditions will improve in the near term. We are not daunted. We are carefully managing risk and prudently adapting, all the while working to build more value, service and stability for agents and policyholders, and ultimately more shareholder value.”

3


 

Consolidated Property Casualty Insurance Operations
                         
(Dollars in millions; percent change given for dollar amounts   Three months ended March 31,  
and point change given for ratios)   2009     2008     Change %  
 
Earned premiums
  $ 732     $ 751       (2.5 )
 
                       
Loss and loss expenses before catastrophe losses
    491       458       7.2  
Loss and loss expenses from catastrophe losses
    53       43       22.9  
 
                   
Total loss and loss expenses
    544       501       8.5  
Underwriting expenses
    243       240       1.5  
 
                   
Underwriting (loss) profit
  $ (55 )   $ 10       nm  
 
                   
 
                       
Other business metrics:
                       
Agency renewal written premiums
  $ 695     $ 733       (5.2 )
Agency new business written premiums
    97       76       28.9  
Net written premiums
    778       776       0.3  
 
                       
Ratios as a percent of earned premiums:
                  Points
 
                     
Loss and loss expenses
    74.2 %     66.7 %     7.5  
Underwriting expenses
    33.3       31.9       1.4  
 
                 
Combined ratio
    107.5 %     98.6 %     8.9  
 
                 
 
                       
Other business metrics:
                       
Contribution from catastrophe losses
    7.2       5.7       1.5  
Contribution from prior period reserve development
    0.9       (1.8 )     2.7  
  $2 million or 0.3 percent increase in first-quarter property casualty net written premiums, as growth in new business offset much of the effect of soft pricing, exposure decreases and disciplined underwriting for renewal business.
 
  $21 million increase in 2009 new business written by agencies reflected the contribution from growth initiatives, including $4 million increase from agencies appointed since January 2008 and $6 million increase from surplus lines.
 
  .97-to-1 ratio of net written premiums to property casualty statutory surplus for the 12 months ended March 31, 2009, up from 0.89-to-1 ratio for the 12 months ended December 31, 2008.
 
  1,141 agency relationships with 1,406 reporting locations marketing standard market property casualty insurance products at March 31, 2009, up from 1,133 agency relationships with 1,387 reporting locations at year-end 2008.
 
  First-quarter 2009 GAAP combined ratio increased 8.9 percentage points primarily due to previously announced higher catastrophe losses and unfavorable development on prior accident years loss and loss expense reserves.
                                 
            Three months ended March 31,  
(In millions, net of reinsurance)       Commercial     Personal        
Dates   Cause of loss   Region   lines     lines     Total  
 
2009
                               
Jan. 26-28
  Flood, freezing, ice, snow   South, Midwest   $ 6     $ 14     $ 20  
Feb. 10-13
  Flood, hail, wind, water damage   South, Midwest, East     12       18       30  
Feb. 18-19
  Wind, hail   South     0       5       5  
Development on 2008 and prior catastrophes
    (4 )     2       (2 )
 
                         
Calender year incurred total
  $ 14     $ 39     $ 53  
 
                         
2008
                               
Jan. 4-9
  Wind, hail, flood, freezing   South, Midwest   $ 3     $ 3     $ 6  
Jan. 29-30
  Wind, hail   Midwest     5       5       10  
Feb. 5-6
  Wind, hail, flood   Midwest     8       9       17  
Mar. 14
  Tornadoes, wind, hail, flood   South     5       1       6  
Mar. 15-16
  Wind, hail   South     4       4       8  
Development on 2007 and prior catastrophes
        (3 )     (1 )     (4 )
 
                         
Calendar year incurred total
        $ 22     $ 21     $ 43  
 
                         

4


 

Insurance Segments Highlights
Commercial Lines Insurance Operations
                         
(Dollars in millions; percent change given for dollar amounts   Three months ended March 31,  
and point change given for ratios)   2009     2008     Change %  
 
Earned premiums
  $ 557     $ 574       (3.1 )
 
                       
Loss and loss expenses before catastrophe losses
    374       343       9.2  
Loss and loss expenses from catastrophe losses
    14       22       (37.4 )
 
                   
Total loss and loss expenses
    388       365       6.4  
Underwriting expenses
    181       180       0.1  
 
                   
Underwriting (loss) profit
  $ (12 )   $ 29     nm  
 
                   
 
                       
Other business metrics:
                       
Agency renewal written premiums
  $ 557     $ 588       (5.2 )
Agency new business written premiums
    76       66       14.9  
Net written premiums
    626       625       0.1  
 
                       
Ratios as a percent of earned premiums:
                  Points
 
                     
Loss and loss expenses
    69.8 %     63.6 %     6.2  
Underwriting expenses
    32.4       31.4       1.0  
 
                 
Combined ratio
    102.2 %     95.0 %     7.2  
 
                 
 
                       
Other business metrics:
                       
Contribution from catastrophe losses
    2.5       3.9       (1.4 )
Contribution from prior period reserve development
    1.5       (2.5 )     4.0  
  $1 million or 0.1 percent increase in first-quarter commercial lines net written premiums. Lower renewal premiums were offset by growth in new business and the combined impact of reinsurance and adjustments for policies in effect but still in process.
 
  $76 million in first-quarter 2009 new commercial lines business written directly by agencies, up 14.9 percent from $66 million in last year’s first quarter. $4 million of increase is from agents appointed since January 2008 and $4 million of increase is from ancillary standard market business from accounts originating from new excess and surplus lines policies.
 
  7.2 percentage-point increase in first-quarter 2009 combined ratio primarily due to previously announced strengthening of workers’ compensation loss and loss expense reserves for prior accident years.
Personal Lines Insurance Operations
                         
(Dollars in millions; percent change given for dollar amounts   Three months ended March 31,  
and point change given for ratios)   2009     2008     Change %  
 
Earned premiums
  $ 171     $ 177       (3.0 )
 
                       
Loss and loss expenses before catastrophe losses
    113       115       (1.7 )
Loss and loss expenses from catastrophe losses
    39       21       88.7  
 
                   
Total loss and loss expenses
    152       136       12.0  
Underwriting expenses
    54       59       (6.8 )
 
                   
Underwriting loss
  $ (35 )   $ (18 )     (99.3 )
 
                   
 
                       
Other business metrics:
                       
Agency renewal direct written premiums
  $ 137     $ 146       (6.0 )
Agency new business direct written premiums
    14       8       67.2  
Net written premiums
    145       150       (3.5 )
 
                       
Ratios as a percent of earned premiums:
                  Points
 
                     
Loss and loss expenses
    88.6 %     76.7 %     11.9  
Underwriting expenses
    32.1       33.4       (1.3 )
 
                 
Combined ratio
    120.7 %     110.1 %     10.6  
 
                 
 
                       
Other business metrics:
                       
Contribution from catastrophe losses
    22.6       11.6       11.0  
Contribution from prior period reserve development
    (0.7 )     0.7       (1.4 )
  3.5 percent decline in first-quarter personal lines net written premiums. Higher new personal lines business continued to be offset by pricing changes that reduce premiums per policy.
 
  $6 million increase in first-quarter 2009 personal lines new business written directly by agencies including $2 million from seven states where writing business or significant expansion of personal lines product offerings and automation capabilities commenced in 2008.
 
  10.6 percentage point-increase in the combined ratio driven by an 11.0 percentage-point increase in catastrophe losses.

5


 

Life Insurance Operations
                         
(In millions)   Three months ended March 31,  
    2009     2008       Change%  
 
Written premiums
  $ 50     $ 44       14.3  
 
                   
 
                       
Earned premiums
  $ 33     $ 29       12.5  
Investment income, net of expenses
    30       29       2.7  
Other income
    1       1       (43.5 )
 
                   
Total revenues, excluding realized investment gains and losses
    64       59       7.0  
 
                   
Contract holders benefits
    39       35       9.0  
Expenses
    12       12       4.5  
 
                   
Total benefits and expenses
    51       47       7.9  
 
                   
Net income before income tax and realized investment gains and losses
    13       12       3.3  
Income tax
    5       4       5.3  
 
                   
Net income before realized investment gains and losses
  $ 8     $ 8       2.3  
 
                   
    $50 million in first-quarter 2009 life insurance segment net written premiums. Written premiums include life insurance, annuity and accident and health premiums.
 
    6.7 percent increase to $37 million in written premiums for life insurance products in total.
 
    12.3 percent rise to $20 million in term life insurance written premiums, reflecting marketing advantages of competitive, up-to-date products, providing close personal attention and offering policies backed by financial strength and stability.
 
    1.3 percent rise in face amount of life policies in force to $66.756 billion at March 31, 2009, from $65.888 billion at year-end 2008.

6


 

Investment and Balance Sheet Highlights
Investment Operations
                         
    Three months ended March 31,  
(In millions)   2009     2008     Change %  
 
Investment income:
                       
Interest
  $ 96     $ 76       26.4  
Dividends
    27       73       (63.9 )
Other
    3       5       (29.7 )
Investment expenses
    (2 )     (2 )     (11.5 )
 
                   
Total investment income, net of expenses
    124       152       (18.7 )
 
                   
Investment interest credited to contract holders
    (16 )     (16 )     5.8  
 
                   
Realized investment gains and losses summary:
                       
Realized investment gains and losses
    52       (16 )   nm  
Change in fair value of securities with embedded derivatives
    (4 )     (2 )     (54.2 )
Other-than-temporary impairment charges
    (50 )     (214 )     76.8  
 
                   
Total realized investment gains and losses
    (2 )     (232 )     99.3  
 
                   
Investment operations income (loss)
  $ 106     $ (96 )   nm  
 
                   
  18.7 percent decline in first-quarter 2009 net investment income, due primarily to dividend reductions by equity security holdings.
  $2 million realized investment loss in first-quarter 2009 compared with realized investment loss of $232 million in first quarter 2008.
  First-quarter pretax realized investment loss included $50 million non-cash charge for other-than-temporary impairments that recognize significant market value declines, primarily for the fixed-maturities portfolio.
                 
    At March 31,   At December 31,
(Dollars in millions except share data)   2009   2008
 
Balance sheet data
               
Invested assets
  $ 8,876     $ 8,890  
Total assets
    13,108       13,369  
Short-term debt
    49       49  
Long-term debt
    790       791  
Shareholders’ equity
    3,881       4,182  
Book value per share
    23.88       25.75  
Debt-to-capital ratio
    17.8 %     16.7 %
           
  Three months ended March 31,  
    2009   2008  
Performance measures
         
Value creation ratio
       (5.7) %       (5.4) %  
  $9.391 billion in cash and invested assets at March 31, 2009, compared with $9.899 billion at December 31, 2008. Cash and equivalents of $515 million at March 31, 2009, compared with $1.009 billion at December 31, 2008.
  $6.479 billion A2/A+-average rated bond portfolio at March 31, 2009, reflecting a diverse mix of taxable and tax-exempt securities.
  $2.302 billion equity portfolio was 25.9 percent of invested assets and included $309 million in pretax unrealized gains at March 31, 2009.
  Application of new investment parameters led to financial sector holdings at 2.9 percent of publicly traded common stocks portfolio as of March 31, 2009, down from 12.4 percent at year-end 2008.
  $3.105 billion of statutory surplus for the property casualty insurance group at March 31, 2009, compared with $3.360 billion at December 31, 2008.
  Value creation ratio decreased due to the decline in the market value of the investment portfolio.
For additional information or to register for this morning’s conference call webcast, please visit www.cinfin.com/investors.

Cincinnati Financial Corporation offers business, home and auto insurance, our main business, through The Cincinnati Insurance Company and its two standard market property casualty companies. The same local independent insurance agencies that market those policies may offer products of our other subsidiaries, including life and disability income insurance, annuities and surplus lines property and casualty insurance. For additional information about the company, please visit www.cinfin.com.
     
Mailing Address:
  Street Address:
P.O. Box 145496
  6200 South Gilmore Road
Cincinnati, Ohio 45250-5496
  Fairfield, Ohio 45014-5141

7


 

Safe Harbor Statement
This is our “Safe Harbor” statement under the Private Securities Litigation Reform Act of 1995. Our business is subject to certain risks and uncertainties that may cause actual results to differ materially from those suggested by the forward-looking statements in this report. Some of those risks and uncertainties are discussed in our 2008 Annual Report on Form 10-K, Item 1A, Risk Factors, Page 25. Although we often review or update our forward-looking statements when events warrant, we caution our readers that we undertake no obligation to do so.
Factors that could cause or contribute to such differences include, but are not limited to:
  Further decline in overall stock market values negatively affecting the company’s equity portfolio and book value
 
  Events, such as the credit crisis, followed by prolonged periods of economic instability, that lead to:
  °   Significant or prolonged decline in the value of a particular security or group of securities and impairment of the asset(s)
 
  °    Significant decline in investment income due to reduced or eliminated dividend payouts from a particular security or group of securities
 
  °    Significant rise in losses from surety and director and officer policies written for financial institutions
  Prolonged low interest rate environment or other factors that limit the company’s ability to generate growth in investment income or interest rate fluctuations that result in declining values of fixed-maturity investments, including declines in accounts in which we hold bank-owned life insurance contract assets
 
  Recession or other economic conditions resulting in lower demand for insurance products or increased payment delinquencies
 
  Inadequate estimates or assumptions used for critical accounting estimates
 
  Increased competition that could result in a significant reduction in the company’s premium volume
 
  Delays in adoption and implementation of underwriting and pricing methods that could increase our pricing accuracy, underwriting profit and competitiveness
 
  Inability to defer policy acquisition costs for our personal lines segment if pricing and loss trends would lead management to conclude this segment could not achieve sustainable profitability
 
  Changing consumer insurance-buying habits and consolidation of independent insurance agencies that could alter our competitive advantages
 
  Unusually high levels of catastrophe losses due to risk concentrations, changes in weather patterns, environmental events, terrorism incidents or other causes
 
  Increased frequency and/or severity of claims
 
  Ability to obtain adequate reinsurance on acceptable terms, amount of reinsurance purchased, financial strength of reinsurers and the potential for non-payment or delay in payment by reinsurers
 
  Events or conditions that could weaken or harm the company’s relationships with its independent agencies and hamper opportunities to add new agencies, resulting in limitations on the company’s opportunities for growth, such as:
  °    Multi-notch downgrades of the company’s financial strength ratings
 
  °    Concerns that doing business with the company is too difficult
 
  °    Perceptions that the company’s level of service, particularly claims service, is no longer a distinguishing characteristic in the marketplace
 
  °    Delays or inadequacies in the development, implementation, performance and benefits of technology projects and enhancements
  Actions of insurance departments, state attorneys general or other regulatory agencies, including a change to a federal system of regulation from a state-based system, that:
  °    Restrict our ability to exit or reduce writings of unprofitable coverages or lines of business
 
  °    Place the insurance industry under greater regulatory scrutiny or result in new statutes, rules and regulations
 
  °    Increase our expenses
 
  °    Add assessments for guaranty funds, other insurance related assessments or mandatory reinsurance arrangements; or that impair our ability to recover such assessments through future surcharges or other rate changes
 
  °    Limit our ability to set fair, adequate and reasonable rates
 
  °    Place us at a disadvantage in the marketplace
 
  °    Restrict our ability to execute our business model, including the way we compensate agents
  Adverse outcomes from litigation or administrative proceedings
 
  Events or actions, including unauthorized intentional circumvention of controls, that reduce the company’s future ability to maintain effective internal control over financial reporting under the Sarbanes-Oxley Act of 2002
 
  Unforeseen departure of certain executive officers or other key employees due to retirement, health or other causes that could interrupt progress toward important strategic goals or diminish the effectiveness of certain longstanding relationships with insurance agents and others
 
  Events, such as an epidemic, natural catastrophe or terrorism, that could hamper our ability to assemble our workforce at our headquarters location
 
  Further, the company’s insurance businesses are subject to the effects of changing social, economic and regulatory environments. Public and regulatory initiatives have included efforts to adversely influence and restrict premium rates, restrict the ability to cancel policies, impose underwriting standards and expand overall regulation. The company also is subject to public and regulatory initiatives that can affect the market value for its common stock, such as recent measures affecting corporate financial reporting and governance. The ultimate changes and eventual effects, if any, of these initiatives are uncertain.
* * *

8


 

Cincinnati Financial Corporation
Condensed Balance Sheets and Statements of Income (unaudited)
                 
    March 31,     December 31,  
(Dollars in millions)   2009     2008  
 
Assets
               
Investments
  $ 8,876     $ 8,890  
Cash and cash equivalents
    515       1,009  
Premiums receivable
    1,085       1,059  
Reinsurance receivable
    735       759  
Deferred income tax
    275       126  
Other assets
    1,622       1,526  
 
           
Total assets
  $ 13,108     $ 13,369  
 
           
 
               
Liabilities
               
Insurance reserves
  $ 5,666     $ 5,637  
Unearned premiums
    1,582       1,544  
6.125% senior notes due 2034
    371       371  
6.9% senior debentures due 2028
    28       28  
6.92% senior debentures due 2028
    391       392  
Other liabilities
    1,189       1,215  
 
           
Total liabilities
    9,227       9,187  
 
           
 
               
Shareholders’ Equity
               
Common stock and paid-in capital
    1,465       1,462  
Retained earnings
    3,551       3,579  
Accumulated other comprehensive income
    69       347  
Treasury stock
    (1,204 )     (1,206 )
 
           
Total shareholders’ equity
    3,881       4,182  
 
           
Total liabilities and shareholders’ equity
  $ 13,108     $ 13,369  
 
           
                 
    Three months ended March 31,  
(Dollars in millions except per share data)   2009     2008  
 
Revenues
               
Earned premiums
  $ 765     $ 780  
Investment income, net of expenses
    124       152  
Realized investment gains and losses
    (2 )     (232 )
Other income
    3       4  
 
           
Total revenues
    890       704  
 
           
 
               
Benefits and Expenses
               
Insurance losses and policyholder benefits
    581       536  
Commissions
    152       150  
Other operating expenses
    123       118  
 
           
Total benefits and expenses
    856       804  
 
           
 
               
Income Before Income Taxes
    34       (100 )
 
               
Benefit for Income Taxes
    (1 )     (58 )
 
           
Net Income (Loss)
  $ 35     $ (42 )
 
           
 
               
Per Common Share:
               
Net income (loss)—basic
  $ 0.22     $ (0.26 )
Net income (loss)—diluted
  $ 0.22     $ (0.26 )
* * *

9


 

Definitions of Non-GAAP Information and
Reconciliation to Comparable GAAP Measures
(See attached tables for 2009 reconciliations; prior-period reconciliations available at www.cinfin.com/investors.)
Cincinnati Financial Corporation prepares its public financial statements in conformity with accounting principles generally accepted in the United States of America (GAAP). Statutory data is prepared in accordance with statutory accounting rules as defined by the National Association of Insurance Commissioners’ (NAIC) Accounting Practices and Procedures Manual and therefore is not reconciled to GAAP data.
Management uses certain non-GAAP and non-statutory financial measures to evaluate its primary business areas — property casualty insurance, life insurance and investments. Management uses these measures when analyzing both GAAP and non-GAAP measures may improve its understanding of trends in the underlying business and 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; or relate to accounting refinements that affect comparability between periods, creating a need to analyze data on the same basis.
  Operating income: Operating income is calculated by excluding net realized investment gains and losses (defined as realized investment gains and losses after applicable federal and state income taxes) from net income. Management evaluates operating income to measure the success of pricing, rate and underwriting strategies. While realized investment gains (or losses) are integral to the company’s insurance operations over the long term, the determination to realize investment gains or losses in any period may be subject to management’s discretion and is independent of the insurance underwriting process. Also, under applicable GAAP accounting requirements, gains and losses can be recognized from certain changes in market values of securities without actual realization. Management believes that the level of realized investment gains or losses for any particular period, while it may be material, may not fully indicate the performance of ongoing underlying business operations in that period.
 
    For these reasons, many investors and shareholders consider operating income to be one of the more meaningful measures for evaluating insurance company performance. Equity analysts who report on the insurance industry and the company generally focus on this metric in their analyses. The company presents operating income so that all investors have what management believes to be a useful supplement to GAAP information.
 
  Statutory accounting rules: For public reporting, insurance companies prepare financial statements in accordance with GAAP. However, insurers also must calculate certain data according to statutory accounting rules as defined in the NAIC’s Accounting Practices and Procedures Manual, which may be, and has been, modified by various state insurance departments. Statutory data is publicly available, and various organizations use it to calculate aggregate industry data, study industry trends and compare insurance companies.
 
  Written premium: Under statutory accounting rules, property casualty written premium is the amount recorded for policies issued and recognized on an annualized basis at the effective date of the policy. Management analyzes trends in written premium to assess business efforts. Earned premium, used in both statutory and GAAP accounting, is calculated ratably over the policy term. The difference between written and earned premium is unearned premium.
 
  Written premium adjustment — statutory basis only: In 2002, the company refined its estimation process for matching property casualty written premiums to policy effective dates, which added $117 million to 2002 written premiums. To better assess ongoing business trends, management may exclude this adjustment when analyzing trends in written premiums and statutory ratios that make use of written premiums.

10


 

Cincinnati Financial Corporation
Net Income Reconciliation
         
    Three months ended  
(In millions except per share data)   March 31, 2009  
 
Net income
  $ 35  
Net realized investment gains and losses
    (2 )
 
     
Operating income
    37  
Less catastrophe losses
    (34 )
 
     
Operating income before catastrophe losses
  $ 71  
 
     
 
       
Diluted per share data:
       
Net income
  $ 0.22  
Net realized investment gains and losses
    (0.01 )
 
     
Operating income
    0.23  
Less catastrophe losses
    (0.21 )
 
     
Operating income before catastrophe losses
  $ 0.44  
 
     
Property Casualty Reconciliation
                         
    Three months ended March 31, 2009  
(Dollars in millions)   Consolidated*     Commercial     Personal  
 
Premiums:
                       
Adjusted written premiums — statutory
  $ 755     $ 603     $ 145  
Written premium adjustment
    23       23       0  
 
                 
Reported written premiums — statutory
    778       626       145  
Unearned premiums change
    (46 )     (69 )     26  
 
                 
Earned premiums
  $ 732     $ 557     $ 171  
 
                 
Statutory combined ratio:
                       
Statutory combined ratio
    105.1 %     99.0 %     123.9 %
Contribution from catastrophe losses
    7.2       2.5       22.6  
 
                 
Statutory combined ratio excluding catastrophe losses
    97.9 %     96.5 %     101.3 %
 
                 
 
                       
Commission expense ratio
    17.7 %     16.4 %     22.5 %
Other expense ratio
    13.2       12.8       12.9  
 
                 
Statutory expense ratio
    30.9 %     29.2 %     35.4 %
 
                 
 
                       
GAAP combined ratio:
    107.5 %     102.2 %     120.7 %
Contribution from catastrophe losses
    7.2       2.5       22.6  
 
                 
GAAP combined ratio excluding catastrophe losses
    100.3 %     99.7 %     98.1 %
 
                 
Dollar amounts shown are rounded to millions; certain amounts may not add due to rounding. Ratios are calculated based on whole dollar amounts.
 
*   Consolidated property casualty data includes results from our excess and surplus line of business.

11

EX-99.2 3 l36266aexv99w2.htm EX-99.2 EX-99.2
Exhibit 99.2
Cincinnati Financial Corporation
Supplemental Financial Data
March 31, 2009
First Quarter
6200 South Gilmore Road
Fairfield, Ohio 45014-5141
www.cinfin.com
         
Investor Contact:   Media Contact:   Shareholder Contact:
Dennis E. McDaniel   Joan O. Shevchik   Jerry L. Litton
(513) 870-2768   (513) 603-5323   (513) 870-2639
                 
                Standard &
    A.M. Best   Fitch   Moody’s   Poor’s
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+   AA-   A1      A+
The Cincinnati Indemnity Company
  A+   AA-   A1      A+
The Cincinnati Casualty Company
  A+   AA-   A1      A+
Excess and Surplus Lines Subsidiary:
               
The Cincinnati Specialty Underwriters Insurance Company
  A      
 
               
The Cincinnati Life Insurance Company
  A   AA-        A+
Ratings are as of April 29, 2009, under continuous review and subject to change and/or affirmation. For the current ratings, select Financial Strength Ratings on www.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 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.

 


 

Cincinnati Financial Corporation
Supplemental Financial Data
First Quarter 2009
     
    Page
Definitions of Non-GAAP Information and Reconciliation to Comparable GAAP Measures
  3
 
   
Consolidated
   
Quick Reference
  4
CFC Insurance and Subsidiaries Consolidation — Three Months Ended March 31, 2009
  5
Quarterly Net Income Reconciliation
  6
CFC Insurance Subsidiaries — Selected Balance Sheet Data
  7
 
   
Consolidated Property Casualty Insurance Operations
   
(Includes Cincinnati Specialty Underwriters Insurance Company (CSU))
   
Statutory Statements of Income
  8
Statutory Quarterly Analysis — Consolidated
  9
Statutory Quarterly Analysis — Commercial Lines
  10
Statutory Quarterly Analysis — Personal Lines
  11
Direct Written Premiums by Line of Business and State
  12
Quarterly Detailed Loss Analysis
  13
 
   
Reconciliation Data
   
Quarterly Property Casualty Data — Consolidated
  14
Quarterly Property Casualty Data — Commercial Lines
  15
Quarterly Property Casualty Data — Personal Lines
  16
 
   
Life Insurance Operations
   
Statutory Statements of Income
  17

 


 

Definitions of Non-GAAP Information and
Reconciliation to Comparable GAAP Measures
Cincinnati Financial Corporation prepares its public financial statements in conformity with accounting principles generally accepted in the United States of America (GAAP). Statutory data is prepared in accordance with statutory accounting rules as defined by the National Association of Insurance Commissioners’ (NAIC) Accounting Practices and Procedures Manual and therefore is not reconciled to GAAP data.
Management uses certain non-GAAP and non-statutory financial measures to evaluate its primary business areas — property casualty insurance, life insurance and investments. Management uses these measures when analyzing both GAAP and non-GAAP measures may improve its understanding of trends in the underlying business and 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; or relate to accounting refinements that affect comparability between periods, creating a need to analyze data on the same basis.
  Operating income: Operating income is calculated by excluding net realized investment gains and losses (defined as realized investment gains and losses after applicable federal and state income taxes) from net income. Management evaluates operating income to measure the success of pricing, rate and underwriting strategies. While realized investment gains (or losses) are integral to the company’s insurance operations over the long term, the determination to realize investment gains or losses in any period may be subject to management’s discretion and is independent of the insurance underwriting process. Also, under applicable GAAP accounting requirements, gains and losses can be recognized from certain changes in market values of securities without actual realization. Management believes that the level of realized investment gains or losses for any particular period, while it may be material, may not fully indicate the performance of ongoing underlying business operations in that period.
 
    For these reasons, many investors and shareholders consider operating income to be one of the more meaningful measures for evaluating insurance company performance. Equity analysts who report on the insurance industry and the company generally focus on this metric in their analyses. The company presents operating income so that all investors have what management believes to be a useful supplement to GAAP information.
 
  Statutory accounting rules: For public reporting, insurance companies prepare financial statements in accordance with GAAP. However, insurers also must calculate certain data according to statutory accounting rules as defined in the NAIC’s Accounting Practices and Procedures Manual, which may be, and has been, modified by various state insurance departments. Statutory data is publicly available, and various organizations use it to calculate aggregate industry data, study industry trends and compare insurance companies.
 
  Written premium: Under statutory accounting rules, property casualty written premium is the amount recorded for policies issued and recognized on an annualized basis at the effective date of the policy. Management analyzes trends in written premium to assess business efforts. Earned premium, used in both statutory and GAAP accounting, is calculated ratably over the policy term. The difference between written and earned premium is unearned premium.
 
  Written premium adjustment — statutory basis only: In 2002, the company refined its estimation process for matching property casualty written premiums to policy effective dates, which added $117 million to 2002 written premiums. To better assess ongoing business trends, management may exclude this adjustment when analyzing trends in written premiums and statutory ratios that make use of written premiums.
2009 First-quarter Supplement

3


 

Cincinnati Financial Corporation
Quick Reference – First Quarter 2009
(all data shown is for the three months ended or as of March 31, 2009)
(Based on reported data — see Pages 14-16 for adjusted data)
                 
            Year over year
       3/31/2009   change %
 
Revenues:
               
 
               
 
               
Commercial lines net written premiums
  $ 626       0.1  
Personal lines net written premiums
    145       (3.5 )
Excess & surplus lines net written premiums
    7     nm  
Property casualty net written premiums
    778       0.3  
Commercial lines net earned premiums
    557       (3.1 )
Personal lines net earned premiums
    171       (3.0 )
Excess & surplus lines net earned premiums
    4     nm  
Property casualty net earned premiums
    732       (2.5 )
Life and accident and health net earned premiums
    33       12.5  
Investment income
    124       (18.7 )
Realized gains on investments
    (2 )     98.9  
Other income
    3       (18.0 )
Total revenues
    890       26.5  
 
               
Income:
               
 
               
Operating income
  $ 37       (65.7 )
Net realized investment gains and losses
    (2 )     98.9  
Net income
    35     nm  
 
               
Per share (diluted):
               
 
               
Operating income
  $ 0.23       (65.2 )
Net realized investment gains and losses
    (0.01 )     98.9  
Net income
    0.22       nm  
Book value
    23.88       (28.5
Weighted average shares — diluted
    162,663,625       (1.5 )
                 
            Year over year     
      3/31/2009       change %  
 
Benefits and expenses:
               
 
               
 
               
Commercial lines loss and loss expenses
  $ 388       6.4  
Personal lines loss and loss expenses
    152       12.0  
Excess & surplus lines loss and loss expenses
    2     nm  
Life and accident and health losses and policy benefits
    39       9.0  
Operating expenses
    261       2.1  
Interest expenses
    14       10.2  
Total expenses
    856       6.5  
Net income before income taxes
    34       133.7  
Total income tax benefit
    (1 )     97.4  
Effective tax rate
    (4.54 )   nm  
 
               
Ratios:
               
 
               
Commercial lines GAAP combined ratio
    102.2 %        
Personal lines GAAP combined ratio
    120.7          
Property casualty GAAP combined ratio
    107.5          
 
               
 
               
Commercial lines STAT combined ratio
    99.0 %        
Personal lines STAT combined ratio
    123.9          
Property casualty STAT combined ratio
    105.1          
 
Return on equity (annualized)
    3.5 %        
 
               
Balance Sheet:
               
 
               
Fixed maturity investments
  $ 6,479          
Equity securities
    2,302          
Short-term investments
    13          
Other invested assets
    82          
 
             
Total invested assets
  $ 8,876          
 
             
 
               
Loss and loss expense reserves
  $ 4,093          
Total debt
    839          
Shareholders’ equity
    3,881          
2009 First-quarter Supplement

4


 

Cincinnati Financial Corporation and Subsidiaries
Consolidated Statements of Income for the Three Months Ended March 31, 2009
                                                                 
(Dollars in millions)   CFC   CONSOL P&C   CLIC   CFC-I   CINFIN   C-SUPR   ELIM   Total
Revenues:
                                                               
Premiums earned:
                                                               
Property Casualty
  $     $ 774     $     $     $     $     $     $ 774  
Life
                43                               43  
Accident health
                2                               2  
Premiums ceded
          (42 )     (12 )                             (54 )
Total earned premium
          732       33                               765  
Investment income
    9       85       30                               124  
Realized gain on investments
    81       (55 )     (27 )           (1 )                 (2 )
Other income
    3       1       1       2             1       (5 )     3  
Total revenues
  $ 93     $ 763     $ 37     $ 2     $ (1 )   $ 1     $ (5 )   $ 890  
 
                                                               
Benefits & expenses:
                                                               
Losses & policy benefits
  $     $ 536     $ 50     $     $     $     $ (6 )   $ 580  
Reinsurance recoveries
          7       (11 )                       5       1  
Commissions
          146       7                         (1 )     152  
Other operating expenses
    7       86       7       1             1       (3 )     99  
Interest expense
    13                   1                         14  
Taxes, licenses & fees
          16       1                               17  
Incr deferred acq expenses
          (4 )     (3 )                             (7 )
Total expenses
  $ 20     $ 787     $ 51     $ 2     $     $ 1     $ (5 )   $ 856  
 
                                                               
Income (loss) before income taxes
  $ 73     $ (24 )   $ (14 )   $     $ (1 )   $     $     $ 34  
 
                                                               
Provision for income taxes:
                                                               
Current operating income
  $     $ 1     $ (3 )   $     $     $     $     $ (2 )
Capital gains/losses
    28       (19 )     (9 )                              
Deferred
    (4 )     (2 )     7                               1  
Total income tax
  $ 24     $ (20 )   $ (5 )   $     $     $     $     $ (1 )
 
                                                               
Operating income (loss)
  $ (4 )   $ 32     $ 9     $     $     $     $     $ 37  
 
                                                               
Net income (loss) — current year
  $ 49     $ (4 )   $ (9 )   $     $ (1 )   $     $     $ 35  
 
                                                               
Net (loss) income — prior year
  $ (40 )   $ (4 )   $ 2     $     $     $     $     $ (42 )
 
*   Dollar amounts shown are rounded to millions; certain amounts may not add due to rounding. Ratios are calculated based on whole dollar amounts.
2009 First-quarter Supplement

5


 

Cincinnati Financial Corporation
Quarterly Net Income Reconciliation
                                                                                                                       
                            Three months ended                             Six months ended     Nine months ended     Twelve months ended
(Dollars in millions except per share data)   12/31/09   9/30/09   6/30/09   3/31/09   12/31/08   9/30/08   6/30/08   3/31/08     6/30/09   6/30/08     9/30/09   9/30/08     12/31/09   12/31/08
                   
Net income (loss)
                          $ 35     $ 161     $ 247     $ 63     $ (42 )             $ 21               $ 268               $ 429  
Net realized investment gains and losses
                            (2 )     69       173       (6 )     (151 )               (157 )               16                 85  
                   
Operating income
                            37       92       74       69       109                 178                 252                 344  
Less catastrophe losses
                            (34 )     10       (41 )     (74 )     (28 )               (101 )               (142 )               (132 )
                   
Operating income before catastrophe losses
                          $ 71     $ 82     $ 115     $ 143     $ 137               $ 279               $ 394               $ 476  
                   
 
                                                                                                                     
Diluted per share data
                                                                                                                     
Net income (loss)
                          $ 0.22     $ 0.99     $ 1.50     $ 0.38     $ (0.26 )             $ 0.13               $ 1.64               $ 2.62  
Net realized investment gains and losses
                            (0.01 )     0.42       1.05       (0.04 )     (0.92 )               (0.95 )               0.10                 0.52  
                   
Operating income
                            0.23       0.57       0.45       0.42       0.66                 1.08                 1.54                 2.10  
Less catastrophe losses
                            (0.21 )     0.06       (0.25 )     (0.45 )     (0.17 )               (0.62 )               (0.87 )               (0.81 )
                   
Operating income before catastrophe losses
                          $ 0.44     $ 0.51     $ 0.70     $ 0.87     $ 0.83               $ 1.70               $ 2.41               $ 2.91  
                   
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.
2009 First-quarter Supplement

6


 

Cincinnati Financial Corporation Insurance Subsidiaries
Selected Balance Sheet Data
                                                                 
(Dollars in millions)   12/31/2009   9/30/2009   6/30/2009   3/31/2009   12/31/2008   9/30/2008   6/30/2008   3/31/2008
 
Cincinnati Insurance Consolidated (including CSU)
                                                               
Fixed maturities (fair value)
                          $ 4,804     $ 4,309     $ 4,183     $ 4,304     $ 4,351  
Equities (fair value)
                            1,986       2,432       3,210       3,537       4,226  
Short-term investments (fair value)
                            13       19       162             51  
Fixed maturities — pretax net unrealized gain (loss)
                            (36 )     (108 )     (132 )     (33 )     39  
Equities — pretax net unrealized gain (loss)
                            347       627       1,012       1,227       1,831  
Loss and loss expense reserves — STAT
                            3,555       3,494       3,507       3,534       3,448  
Equity GAAP
                            3,512       3,667       3,947       4,011       4,498  
Surplus — STAT
                            3,105       3,360       3,687       3,650       4,027  
 
                                                               
The Cincinnati Life Insurance Company
                                                               
Fixed maturities (fair value)
                          $ 1,534     $ 1,467     $ 1,483     $ 1,551     $ 1,534  
Equities (fair value)
                            89       122       200       265       307  
Short-term investments (fair value)
                                                     
Fixed maturities — pretax net unrealized gain (loss)
                            (94 )     (115 )     (79 )     (35 )      
Equities — pretax net unrealized gain (loss)
                            (27 )     (7 )     61       92       127  
Equity — GAAP
                            454       471       530       617       661  
Surplus — STAT
                            254       290       371       420       453  
 
    12/31/2007   9/30/2007   6/30/2007   3/31/2007   12/31/2006   9/30/2006   6/30/2006   3/31/2006
 
Cincinnati Insurance Consolidated (including CSU)
                                                               
Fixed maturities (fair value)
  $ 4,295     $ 4,366     $ 4,367     $ 4,362     $ 4,296     $ 4,258     $ 4,160     $ 4,189  
Equities (fair value)
    4,595       5,201       5,411       5,472       5,494       5,134       4,827       4,946  
Short-term investments (fair value)
    50       19       72       3       92                   126  
Fixed maturities — pretax net unrealized gain (loss)
    58       23       (30 )     44       47       51       (55 )     2  
Equities — pretax net unrealized gain (loss)
    2,077       2,657       2,917       3,017       3,166       2,859       2,621       2,758  
Loss and loss expense reserves — STAT
    3,398       3,461       3,374       3,373       3,356       3,314       3,237       3,169  
Equity GAAP
    4,784       5,282       5,404       5,272       5,261       5,073       4,702       4,730  
Surplus — STAT
    4,307       4,782       4,937       4,741       4,723       4,607       4,342       4,334  
 
                                                               
The Cincinnati Life Insurance Company
                                                               
Fixed maturities (fair value)
  $ 1,465     $ 1,475     $ 1,415     $ 1,384     $ 1,381     $ 1,399     $ 1,344     $ 1,338  
Equities (fair value)
    371       459       478       539       532       494       458       470  
Short-term investments (fair value)
    51       18       29       16       3                   20  
Fixed maturities — pretax net unrealized gain (loss)
    6       4       (4 )     20       15       17       (17 )     6  
Equities — pretax net unrealized gain (loss)
    162       225       254       305       307       271       238       256  
Equity — GAAP
    685       724       730       739       719       688       652       666  
Surplus — STAT
    477       485       491       483       479       461       459       470  
2009 First-quarter Supplement

7


 

Consolidated Cincinnati Insurance Companies
Statutory Statements of Income
                                 
    For the Three Months Ended March 31,
(Dollars in millions)   2009   2008   Change   % Change
 
Underwriting income
                               
Net premiums written
  $ 778     $ 776     $ 2       0.3  
Unearned premiums increase
    46       25       21       89.3  
Earned premiums
    732       751       (19 )     (2.5 )
 
                               
Losses incurred
  $ 457     $ 418     $ 39       9.3  
Allocated loss expenses incurred
    36       37       (1 )     (3.1 )
Unallocated loss expenses incurred
    50       46       4       8.5  
Other underwriting expenses incurred
    236       233       3       1.3  
Workers compensation dividend incurred
    4       5       (1 )     (18.1 )
 
                               
Total underwriting deductions
  $ 783     $ 739     $ 44       5.9  
Net underwriting (loss) gain
  $ (51 )   $ 12     $ (63 )   nm  
 
                               
Investment income
                               
Gross investment income earned
  $ 86     $ 95     $ (9 )     (9.7 )
Net investment income earned
    85       94       (9 )     (9.8 )
Net realized capital gains
    (34 )     (91 )     57       (62.0 )
Net investment gains (excl. subs)
  $ 51     $ 3     $ 48     nm  
Dividend from subsidiary
    20             20     nm  
Net investment gains (net of tax)
  $ 71     $ 3     $ 68     nm  
 
                               
 
                               
Other income
  $ 1     $ 1     $       (22.8 )
 
                               
Net income before federal income taxes
  $ 21     $ 16     $ 5       31.5  
Federal and foreign income taxes incurred
  $ (1 )   $ 68     $ (69 )   nm  
Net income (loss) (statutory)
  $ 22     $ (52 )   $ 74     nm  
 
*   Dollar amounts shown are rounded to millions; certain amounts may not add due to rounding. Ratios are calculated based on whole dollar amounts.
 
*   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.
2009 First-quarter Supplement

8


 

Consolidated Cincinnati Insurance Companies — All Lines
Statutory Quarterly Analysis
(Based on reported data — see Page 14 for adjusted data)
                                                                                                                       
                            Three months ended                             Six months ended     Nine months ended     Twelve months ended
(Dollars in millions)   12/31/09   9/30/09   6/30/09   3/31/09   12/31/08   9/30/08   6/30/08   3/31/08     6/30/09   6/30/08     9/30/09   9/30/08     12/31/09   12/31/08
                   
Net premiums written
                          $ 778     $ 717     $ 727     $ 790     $ 776               $ 1,566               $ 2,292               $ 3,010  
Net premiums earned
                          $ 732     $ 747     $ 751     $ 761     $ 751               $ 1,512               $ 2,263               $ 3,010  
 
                                                                                                                     
Losses paid
                          $ 401     $ 383     $ 467     $ 396     $ 383               $ 778               $ 1,245               $ 1,629  
Loss reserve change
                            56       (1 )     (11 )     83       35                 119                 108                 107  
Total losses incurred
                          $ 457     $ 382     $ 456     $ 479     $ 418               $ 897               $ 1,353               $ 1,736  
Allocated loss expense paid
                            30       39       35       32       25                 58                 93                 131  
Allocated loss expense reserve change
                            6       (12 )     (16 )     1       12                 12                 (4 )               (16 )
Total allocated loss expense incurred
                          $ 36     $ 27     $ 19     $ 33     $ 37               $ 70               $ 89               $ 115  
Unallocated loss expense paid
                            48       62       47       43       43                 86                 133                 195  
Unallocated loss expense reserve change
                            2       3       1       3       3                 6                 7                 10  
Total unallocated loss expense incurred
                          $ 50     $ 65     $ 48     $ 46     $ 46               $ 92               $ 140               $ 205  
Underwriting expenses incurred
                            240       264       241       223       238                 460                 701                 971  
                   
Underwriting (loss) profit
                          $ (51 )   $ 9     $ (13 )   $ (20 )   $ 12               $ (7 )             $ (20 )             $ (17 )
                   
 
                                                                                                                     
Ratio Data
                                                                                                                     
Loss ratio
                            62.5 %     51.2 %     60.8 %     63.0 %     55.6 %               59.3 %               59.8 %               57.7 %
Allocated loss expense ratio
                            4.9       3.5       2.5       4.3       5.0                 4.6                 3.9                 3.8  
Unallocated loss expense ratio
                            6.8       8.7       6.4       6.1       6.1                 6.1                 6.2                 6.8  
Net underwriting expense ratio
                            30.9       36.8       33.1       28.1       30.6                 29.3                 30.6                 32.1  
                   
Statutory combined ratio
                            105.1 %     100.2 %     102.8 %     101.5 %     97.3 %               99.3 %               100.5 %               100.4 %
Statutory combined ratio excluding catastrophes
                            97.9 %     102.3 %     94.4 %     86.6 %     91.5 %               89.0 %               90.8 %               93.6 %
                   
 
                                                                                                                     
Loss Detail
                                                                                                                     
New losses greater than $4,000,000
                          $ 9     $ 10     $ 10     $ 18     $               $ 26               $ 36               $ 46  
New losses $2,000,000-$4,000,000
                            17       19       17       25       22                 39                 56                 75  
New losses $1,000,000-$2,000,000
                            11       22       33       17       22                 39                 72                 94  
New losses $750,000-$1,000,000
                            11       12       14       13       9                 21                 35                 48  
New losses $500,000-$750,000
                            16       16       16       13       11                 24                 40                 56  
New losses $250,000-$500,000
                            35       35       33       27       29                 57                 90                 124  
Case reserve development above $250,000
                            56       82       59       54       49                 103                 162                 245  
                   
Large losses subtotal
                          $ 155     $ 196     $ 182     $ 167     $ 142               $ 309               $ 491               $ 688  
IBNR incurred
                            18       (16 )     (6 )     (6 )     6                                 (6 )               (22 )
Catastrophe losses incurred
                            53       (16 )     63       113       43                 156                 219                 203  
Remaining incurred
                            231       218       217       205       227                 432                 649                 867  
                   
Total losses incurred
                          $ 457     $ 382     $ 456     $ 479     $ 418               $ 897               $ 1,353               $ 1,736  
                   
 
                                                                                                                     
Loss Ratio
                                                                                                                     
New losses greater than $4,000,000
                            1.3 %     1.3 %     1.3 %     2.4 %     %               1.7 %               1.6 %               1.5 %
New losses $2,000,000-$4,000,000
                            2.4       2.5       2.2       3.3       2.9                 2.6                 2.5                 2.5  
New losses $1,000,000-$2,000,000
                            1.4       2.9       4.4       2.2       2.9                 2.6                 3.0                 3.1  
New losses $750,000-$1,000,000
                            1.5       1.6       1.9       1.7       1.1                 1.4                 1.6                 1.6  
New losses $500,000-$750,000
                            2.1       2.2       2.1       1.7       1.5                 1.6                 1.8                 1.9  
New losses $250,000-$500,000
                            4.8       4.6       4.4       3.6       3.9                 3.7                 4.0                 4.1  
Case reserve development above $250,000
                            7.6       11.0       7.9       7.1       6.5                 6.9                 7.2                 8.1  
                   
Large losses subtotal
                            21.1 %     26.1 %     24.2 %     22.0 %     18.9 %               20.5 %               21.7 %               22.8 %
IBNR incurred
                            2.5       (2.1 )     (0.8 )     (0.9 )     0.8                                 (0.3 )               (0.7 )
Total catastrophe losses incurred
                            7.2       (2.1 )     8.4       14.9       5.7                 10.3                 9.7                 6.8  
Remaining incurred
                            31.7       29.3       29.0       27.0       30.2                 28.5                 28.7                 28.8  
                   
Total loss ratio
                            62.5 %     51.2 %     60.8 %     63.0 %     55.6 %               59.3 %               59.8 %               57.7 %
                   
 
                                                                                                                     
Loss Claim Count
                                                                                                                     
New losses greater than $4,000,000
                            2       2       2       5       2                 7                 9                 11  
New losses $2,000,000-$4,000,000
                            7       7       6       8       5                 13                 19                 26  
New losses $1,000,000-$2,000,000
                            9       17       27       13       19                 32                 59                 76  
New losses $750,000-$1,000,000
                            13       14       17       15       10                 25                 42                 56  
New losses $500,000-$750,000
                            28       28       28       23       21                 44                 72                 100  
New losses $250,000-$500,000
                            108       105       100       84       87                 171                 271                 376  
Case reserve development above $250,000
                            89       146       102       84       81                 165                 267                 413  
                   
Large losses total
                            256       319       282       232       225                 457                 739                 1,058  
                   
*   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.
2009 First-quarter Supplement

9


 

Consolidated Cincinnati Insurance Companies — Commercial Lines
Statutory Quarterly Analysis
(Based on reported data — see Page 15 for adjusted data)
                                                                                                                       
                            Three months ended                             Six months ended     Nine months ended     Twelve months ended
(Dollars in millions)   12/31/09   9/30/09   6/30/09   3/31/09   12/31/08   9/30/08   6/30/08   3/31/08     6/30/09   6/30/08     9/30/09   9/30/08     12/31/09   12/31/08
                   
Net premiums written
                          $ 626     $ 552     $ 538     $ 597     $ 625               $ 1,222               $ 1,759               $ 2,311  
Net premiums earned
                          $ 557     $ 573     $ 582     $ 586     $ 574               $ 1,161               $ 1,743               $ 2,316  
 
                                                                                                                     
Losses paid
                          $ 271     $ 262     $ 326     $ 280     $ 266               $ 546               $ 871               $ 1,133  
Loss reserve change
                            50       26       (3 )     67       32                 100                 97                 123  
Total losses incurred
                          $ 321     $ 288     $ 323     $ 347     $ 298               $ 646               $ 968               $ 1,256  
Allocated loss expense paid
                            26       35       31       28       22                 50                 82                 116  
Allocated loss expense reserve change
                            6       (13 )     (15 )     1       12                 13                 (3 )               (16 )
Total allocated loss expense incurred
                          $ 32     $ 22     $ 16     $ 29     $ 34               $ 63               $ 79               $ 100  
Unallocated loss expense paid
                            34       42       34       31       30                 61                 95                 137  
Unallocated loss expense reserve change
                            2       7       (1 )     1       3                 4                 4                 10  
Total unallocated loss expense incurred
                          $ 36     $ 49     $ 33     $ 32     $ 33               $ 65               $ 99               $ 147  
Underwriting expenses incurred
                            183       204       180       166       186                 352                 532                 742  
                   
Underwriting (loss) profit
                          $ (15 )   $ 10     $ 30     $ 12     $ 23               $ 35               $ 65               $ 71  
                   
 
                                                                                                                     
Ratio Data
                                                                                                                     
Loss ratio
                            57.6 %     50.3 %     55.4 %     59.2 %     52.0 %               55.6 %               55.5 %               54.2 %
Allocated loss expense ratio
                            5.8       3.8       2.7       5.0       5.9                 5.4                 4.5                 4.3  
Unallocated loss expense ratio
                            6.4       8.4       5.7       5.5       5.7                 5.7                 5.7                 6.4  
Net underwriting expense ratio
                            29.2       36.5       33.5       27.8       29.7                 28.8                 30.2                 31.7  
                   
Statutory combined ratio
                            99.0 %     99.0 %     97.3 %     97.5 %     93.3 %               95.5 %               95.9 %               96.6 %
Statutory combined ratio excluding catastrophes
                            96.5 %     100.5 %     93.3 %     86.2 %     89.4 %               87.8 %               89.5 %               92.2 %
                   
 
                                                                                                                     
Loss Detail
                                                                                                                     
New losses greater than $4,000,000
                          $ 9     $ 10     $ 5     $ 18     $               $ 26               $ 31               $ 41  
New losses $2,000,000-$4,000,000
                            17       19       17       25       22                 40                 56                 75  
New losses $1,000,000-$2,000,000
                            9       18       26       15       18                 33                 60                 78  
New losses $750,000-$1,000,000
                            9       10       12       11       8                 19                 31                 41  
New losses $500,000-$750,000
                            12       11       14       12       9                 20                 34                 45  
New losses $250,000-$500,000
                            26       28       25       22       23                 45                 70                 98  
Case reserve development above $250,000
                            51       76       57       51       44                 96                 153                 229  
                   
Large losses subtotal
                          $ 133     $ 172     $ 156     $ 154     $ 124               $ 279               $ 435               $ 607  
IBNR incurred
                            18       (12 )     (7 )     (8 )     6                 (2 )               (10 )               (22 )
Catastrophe losses incurred
                            14       (9 )     23       66       22                 89                 112                 103  
Remaining incurred
                            156       137       151       135       146                 280                 431                 568  
                   
Total losses incurred
                          $ 321     $ 288     $ 323     $ 347     $ 298               $ 646               $ 968               $ 1,256  
                   
Loss Ratio
                                                                                                                     
New losses greater than $4,000,000
                            1.7 %     1.8 %     0.9 %     3.1 %                     2.3 %               1.8 %               1.8 %
New losses $2,000,000-$4,000,000
                            3.1       3.2       2.9       4.3       3.9                 3.4                 3.2                 3.2  
New losses $1,000,000-$2,000,000
                            1.6       3.1       4.5       2.5       3.2                 2.9                 3.4                 3.4  
New losses $750,000-$1,000,000
                            1.6       1.7       2.1       1.9       1.3                 1.6                 1.8                 1.8  
New losses $500,000-$750,000
                            2.1       2.0       2.3       2.0       1.5                 1.7                 1.9                 2.0  
New losses $250,000-$500,000
                            4.7       4.9       4.3       3.8       4.0                 3.9                 4.0                 4.2  
Case reserve development above $250,000
                            9.1       13.2       9.8       8.7       7.8                 8.3                 8.8                 9.9  
                   
Large losses subtotal
                            23.9 %     29.9 %     26.8 %     26.3 %     21.7 %               24.0 %               24.9 %               26.3 %
IBNR incurred
                            3.3       (2.1 )     (1.3 )     (1.4 )     1.0                 (0.2 )               (0.6 )               (0.9 )
Total catastrophe losses incurred
                            2.5       (1.5 )     4.0       11.3       3.9                 7.7                 6.4                 4.5  
Remaining incurred
                            27.9       24.0       25.9       23.0       25.4                 24.2                 24.8                 24.3  
                   
Total loss ratio
                            57.6 %     50.3 %     55.4 %     59.2 %     52.0 %               55.7 %               55.5 %               54.2 %
                   
Loss Claim Count
                                                                                                                     
New losses greater than $4,000,000
                            2       2       1       4       2                 4                 7                 9  
New losses $2,000,000-$4,000,000
                            7       7       6       9       5                 14                 20                 27  
New losses $1,000,000-$2,000,000
                            8       14       21       12       16                 22                 49                 63  
New losses $750,000-$1,000,000
                            10       11       15       13       9                 21                 37                 48  
New losses $500,000-$750,000
                            21       19       24       21       16                 40                 61                 80  
New losses $250,000-$500,000
                            81       85       74       67       68                 166                 209                 294  
Case reserve development above $250,000
                            77       129       95       76       74                 206                 245                 374  
                   
Large losses total
                            206       267       236       202       190                 473                 628                 895  
                   
*   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.
2009 First-quarter Supplement

10


 

Consolidated Cincinnati Insurance Companies — Personal Lines
Statutory Quarterly Analysis
(Based on reported data — see Page 16 for adjusted data)
                                                                                                                       
      Three months ended       Six months ended     Nine months ended     Twelve months ended
(Dollars in millions)   12/31/09   9/30/09   6/30/09   3/31/09   12/31/08   9/30/08   6/30/08   3/31/08     6/30/09   6/30/08     9/30/09   9/30/08     12/31/09   12/31/08
                   
Net premiums written
                          $ 145     $ 160     $ 184     $ 191     $ 150               $ 341               $ 525               $ 685  
Net premiums earned
                          $ 171     $ 171     $ 167     $ 174     $ 177               $ 351               $ 518               $ 689  
 
                                                                                                                     
Losses paid
                          $ 130     $ 123     $ 141     $ 116     $ 116               $ 232               $ 373               $ 496  
Loss reserve change
                            4       (31 )     (8 )     16       3                 19                 11                 (20 )
Total losses incurred
                          $ 134     $ 92     $ 133     $ 132     $ 119               $ 251               $ 384               $ 476  
Allocated loss expense paid
                            3       4       4       4       3                 7                 11                 15  
Allocated loss expense reserve change
                                  1       (1 )     (1 )                                     (1 )               (1 )
Total allocated loss expense incurred
                          $ 3     $ 5     $ 3     $ 3     $ 3               $ 7               $ 10               $ 14  
Unallocated loss expense paid
                            15       19       13       13       13                 25                 38                 57  
Unallocated loss expense reserve change
                                  (3 )     1       1       1                 2                 3                 1  
Total unallocated loss expense incurred
                          $ 15     $ 16     $ 14     $ 14     $ 14               $ 27               $ 41               $ 58  
Underwriting expenses incurred
                            51       58       56       55       51                 106                 162                 224  
                   
Underwriting loss
                          $ (32 )   $     $ (39 )   $ (30 )   $ (10 )             $ (40 )             $ (79 )             $ (83 )
                   
Ratio Data
                                                                                                                     
Loss ratio
                            78.3 %     53.6 %     79.7 %     75.6 %     67.4 %               71.5 %               74.1 %               69.0 %
Allocated loss expense ratio
                            1.9       2.7       1.8       1.9       1.9                 1.9                 1.9                 2.1  
Unallocated loss expense ratio
                            8.3       9.6       8.7       7.9       7.4                 7.6                 8.0                 8.3  
Net underwriting expense ratio
                            35.4       36.2       30.4       28.9       34.1                 31.2                 30.9                 32.2  
                   
Statutory combined ratio
                            123.9 %     102.1 %     120.6 %     114.3 %     110.8 %               112.2 %               114.9 %               111.6 %
Statutory combined ratio excluding catastrophes
                            101.3 %     106.2 %     96.8 %     87.3 %     99.2 %               92.9 %               94.2 %               97.1 %
                   
Loss Detail
                                                                                                                     
New losses greater than $4,000,000
                          $     $     $ 5     $     $               $               $ 5               $ 5  
New losses $2,000,000-$4,000,000
                                                                                                     
New losses $1,000,000-$2,000,000
                            1       4       6       2       4                 5                 12                 16  
New losses $750,000-$1,000,000
                            2       3       2       2       1                 3                 4                 7  
New losses $500,000-$750,000
                            4       5       2       1       3                 4                 6                 11  
New losses $250,000-$500,000
                            9       7       8       5       6                 12                 20                 26  
Case reserve development above $250,000
                            5       6       2       3       4                 7                 9                 16  
                   
Large losses subtotal
                          $ 21     $ 25     $ 25     $ 13     $ 18               $ 31               $ 56               $ 81  
IBNR incurred
                            (1 )     (4 )     2       2                       2                 4                  
Catastrophe losses incurred
                            39       (7 )     40       47       21                 67                 107                 100  
Remaining incurred
                            75       78       66       70       80                 151                 217                 295  
                   
Total losses incurred
                          $ 134     $ 92     $ 133     $ 132     $ 119               $ 251               $ 384               $ 476  
                   
Loss Ratio
                                                                                                                     
New losses greater than $4,000,000
                            %     %     3.0 %     %     %               %               1.0 %               0.7 %
New losses $2,000,000-$4,000,000
                                                                                                     
New losses $1,000,000-$2,000,000
                            0.8       2.4       3.8       1.1       2.1                 1.6                 2.3                 2.3  
New losses $750,000-$1,000,000
                            1.4       1.5       1.0       1.1       0.4                 0.8                 0.8                 1.0  
New losses $500,000-$750,000
                            2.2       2.9       1.3       0.7       1.5                 1.1                 1.2                 1.6  
New losses $250,000-$500,000
                            5.0       3.9       4.8       3.0       3.6                 3.3                 3.8                 3.8  
Case reserve development above $250,000
                            3.0       3.8       1.4       1.5       2.5                 1.9                 1.7                 2.3  
                   
Large losses subtotal
                            12.4 %     14.5 %     15.3 %     7.5 %     10.0 %               8.7 %               10.8 %               11.7 %
IBNR incurred
                            (0.6 )     (2.3 )     1.0       0.9       0.2                 0.6                 0.7                  
Total catastrophe losses incurred
                            22.6       (4.1 )     23.8       27.0       11.6                 19.3                 20.7                 14.5  
Remaining incurred
                            43.9       45.5       39.6       40.2       45.6                 42.9                 41.9                 42.8  
                   
Total loss ratio
                            78.3 %     53.6 %     79.7 %     75.6 %     67.4 %               71.5 %               74.1 %               69.0 %
                   
Loss Claim Count
                                                                                                                     
New losses greater than $4,000,000
                                        1                                             1                  
New losses $2,000,000-$4,000,000
                                                                                                    3  
New losses $1,000,000-$2,000,000
                            1       3       6       1       3                 4                 10                 7  
New losses $750,000-$1,000,000
                            3       3       2       2       1                 6                 5                 14  
New losses $500,000-$750,000
                            7       9       4       2       5                 16                 11                 51  
New losses $250,000-$500,000
                            27       20       26       17       19                 47                 62                 28  
Case reserve development above $250,000
                            12       17       7       8       7                 29                 22                 79  
                   
Large losses total
                            50       52       46       30       35                 102                 111                 182  
                   
 
*   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.
2009 First-quarter Supplement

11


 

Consolidated Cincinnati Insurance Companies
Agency Direct Written Premiums by Risk State by Line of Business for the Three Months Ended March 31, 2009
                                                                                                                                   
    Standard Market   E&S                     Standard Market   *Consolidated
    Commercial   Personal   Commercial   Consolidated     Commercial   Personal   Total
(Dollars in millions)   Comm   Comm   Comm   Workers’   Specialty   Surety &   Mach. &   Pers   Home   Other   Casualty   2009   2008     Change   Change   Change
Risk State   Casualty   Prop   Auto   Comp   Packages   Exec Risk   Equip   Auto   Owner   Personal   & Prop   Total   Total     %   %   %
     
AL
  $ 4.5     $ 4.8     $ 1.9     $ 0.2     $ 2.2     $ 0.7     $ 0.1     $ 3.5     $ 5.5     $ 1.2     $ 0.1     $ 24.7     $ 24.0         3.9       1.1       3.0  
AZ
    2.9       1.6       2.3       0.5       0.2       0.2       0.3       0.2       0.2       0.1       0.1       8.5       9.8         (18.4 )     399.5       (13.6 )
AR
    2.5       2.4       1.7       1.4       1.0       0.4       0.1       0.7       0.8       0.2       0.1       11.3       11.1         0.7       3.0       2.3  
DE
    0.4       0.2       0.2       0.7       0.1       0.1                                     1.5       1.1         32.3       nm       32.3  
FL
    6.5       6.6       2.8       0.5       0.7       0.5       0.3       2.8       4.5       0.9             26.1       29.8         (15.0 )     (7.8 )     (12.9 )
GA
    7.4       5.6       5.5       3.8       1.9       1.8       0.3       7.0       6.2       1.9       0.6       41.9       40.4         2.9       1.7       3.7  
ID
    2.4       1.3       1.5       0.1       0.3       0.3       0.1                               5.9       5.9         (0.4 )   nm       0.3  
IL
    18.0       12.4       9.0       15.0       3.7       1.7       0.7       5.1       3.8       1.5       0.9       71.7       73.8         (4.2 )     (0.2 )     (2.8 )
IN
    13.1       10.9       8.1       8.7       2.4       1.5       1.0       5.7       5.0       1.5       0.8       58.8       57.9         1.4       (2.6 )     1.5  
IA
    5.8       4.0       2.9       7.8       1.1       0.8       0.3       0.7       0.7       0.4       0.1       24.4       22.4         10.7       (12.1 )     9.1  
KS
    2.6       2.5       1.2       3.1       0.8       0.5       0.1       0.8       1.0       0.3       0.1       13.0       11.9         13.2       (9.5 )     9.2  
KY
    5.5       5.7       3.7       1.0       1.6       1.1       0.2       4.4       3.3       1.0       0.4       27.8       26.5         3.9       2.7       4.9  
MD
    4.1       1.5       2.9       2.7       0.4       0.2       0.1       0.1       0.4       0.1       0.2       12.7       11.5         8.0       21.9       10.0  
MI
    8.4       5.7       3.7       4.8       3.0       1.5       0.4       2.5       2.7       0.7       0.2       33.7       33.3         0.5       (1.6 )     0.8  
MN
    6.2       4.7       2.6       2.1       1.0       0.7       0.4       1.3       1.2       1.1       0.3       21.5       20.9         0.7       4.8       2.6  
MO
    5.4       5.2       3.1       3.6       1.6       0.8       0.3       0.6       0.9       0.2       0.4       22.1       23.8         (10.1 )     10.5       (7.2 )
MT
    4.4       1.8       1.9             0.3       0.1       0.1       0.2       0.2             0.1       9.1       8.8         (2.3 )     872.5       2.6  
NE
    1.7       1.6       1.0       2.2       0.4       0.3       0.1       0.2       0.2       0.1             8.0       7.6         5.4       (3.8 )     5.2  
NH
    0.7       0.4       0.3       0.8       0.2       0.1             0.1       0.1       0.1       0.1       2.9       3.1         (7.7 )     (13.9 )     (6.8 )
NM
    0.5       0.3       0.3       0.2             0.1                               0.1       1.4       0.4         218.0       nm       237.7  
NY
    7.4       2.1       2.8       0.8       0.3       0.3       0.2                         0.1       13.8       11.3         21.5       (25.5 )     22.0  
NC
    9.6       6.6       6.0       7.2       3.2       2.0       0.4       0.7       0.8       0.7       0.3       37.5       36.5         (0.9 )     76.6       2.6  
ND
    1.8       0.8       0.8             0.2       0.2       0.1       0.1       0.1                   4.0       4.1         (2.3 )     (10.6 )     (2.5 )
OH
    44.0       24.3       15.6             4.3       6.6       1.3       24.7       16.9       6.8       1.0       145.5       149.2         (0.9 )     (7.3 )     (2.7 )
PA
    13.4       8.2       8.0       14.6       2.4       1.3       0.5       1.5       1.1       0.8       0.3       52.0       53.7         (3.4 )     (2.9 )     (2.9 )
SC
    2.8       1.4       1.6       1.5       0.7       0.5       0.1                         0.2       8.9       10.1         (14.9 )     80.8       (12.3 )
SD
    1.2       0.8       0.5       1.4       0.1       0.1                                     4.2       4.3         (1.1 )     (0.2 )     (0.9 )
TN
    6.9       5.3       3.7       3.0       2.5       0.9       0.3       1.9       1.9       0.7       0.2       27.3       26.7         2.0       (0.2 )     2.5  
TX
    0.3       0.4       0.3       0.4             0.1                                     1.4       1.8         (18.2 )   nm       (16.0 )
UT
    3.2       1.4       1.7             0.2       0.4       0.2       0.2       0.1             0.4       7.8       6.4         10.4     nm       20.7  
VT
    1.3       1.2       0.8       1.5       0.3       0.2       0.1       0.1       0.2       0.1       0.1       5.8       5.3         9.2       (14.3 )     9.5  
VA
    9.7       6.7       6.0       5.6       1.3       1.7       0.3       1.9       1.5       0.6       0.2       35.5       36.2         (2.7 )     (1.1 )     (1.9 )
WA
    0.4       0.2       0.2                                                       0.8       0.2         474.2     nm       474.2  
WV
    2.1       1.2       1.3       0.2       0.7       0.2       0.1             0.1       0.1       0.2       6.2       6.0         0.9       (3.6 )     3.6  
WI
    8.1       5.1       3.6       9.6       1.1       0.8       0.5       1.7       1.4       0.7       0.2       32.6       31.7         4.0       (6.0 )     3.1  
Alal l Other
    1.2       0.9       1.0       1.1             0.5                   0.1                   4.7       4.2         16.8       (34.2 )     15.6  
     
Total
  $ 216.2     $ 145.4     $ 110.4     $ 106.1     $ 40.2     $ 28.8     $ 8.7     $ 68.7     $ 60.7     $ 21.8     $ 7.6     $ 814.8     $ 811.7         (0.1 )     (1.9 )     0.4  
Other Direct
          0.5             1.0                               1.1                   2.5       4.4         (50.8 )     (23.4 )     (42.2 )
     
Total Direct
  $ 216.2     $ 145.9     $ 110.4     $ 107.1     $ 40.2     $ 28.8     $ 8.7     $ 68.7     $ 61.8     $ 21.8     $ 7.6     $ 817.3     $ 816.1         (0.3 )     (2.1 )     0.1  
     
 
    Excess and Surplus direct premiums written were $7.6 million and $1.0 million for the quarter ended March 31, 2009 and 2008, respectively.
 
*   Consolidated change consists of commercial lines, personal lines and E&S.
 
    Dollar amounts shown are rounded to millions; certain amounts may not add due to rounding. Percentage changes are calculated based on whole dollar amounts.
2009 First-quarter Supplement

12


 

Consolidated Cincinnati Insurance Companies
Quarterly Detailed Loss Analysis
                                                                                                                       
      Three months ended                             Six months ended     Nine months ended     Twelve months ended
(Dollars in millions)   12/31/09   9/30/09   6/30/09   3/31/09   12/31/08   9/30/08   6/30/08   3/31/08     6/30/09   6/30/08     9/30/09   9/30/08     12/31/09   12/31/08
                   
All Lines
                                                                                                                     
Loss and loss expenses:
                                                                                                                     
Loss and loss expenses — current AY
                          $ 482     $ 610     $ 564     $ 532     $ 467               $ 999               $ 1,565               $ 2,174  
Loss and loss expenses — prior AY’s
                            9       (120 )     (103 )     (87 )     (9 )               (95 )               (199 )               (318 )
Catastrophes — current AY
                            55       (17 )     62       113       47                 160                 222                 205  
Catastrophes — prior AY’s
                            (2 )     1       2             (4 )               (4 )               (2 )               (1 )
                   
Total
                          $ 544     $ 474     $ 525     $ 558     $ 501               $ 1,060               $ 1,586               $ 2,060  
                   
Ratio to Earned Premiums
                                                                                                                     
Loss and loss expenses :
                                                                                                                     
Loss and loss expenses — current AY
                            65.8 %     81.9 %     75.1 %     69.9 %     62.2 %               66.1 %               69.2 %               72.2 %
Loss and loss expenses — prior AY’s
                            1.2       (16.2 )     (13.8 )     (11.4 )     (1.2 )               (6.3 )               (8.8 )               (10.6 )
Catastrophes — current AY
                            7.5       (2.2 )     8.3       14.8       6.2                 10.6                 9.8                 6.8  
Catastrophes — prior AY’s
                            (0.3 )     0.1       0.1       0.1       (0.5 )               (0.3 )               (0.2 )                
                   
Total
                            74.2 %     63.6 %     69.7 %     73.3 %     66.7 %               70.1 %               70.0 %               68.4 %
                   
 
                                                                                                                     
Commercial Lines
                                                                                                                     
Loss and loss expenses:
                                                                                                                     
Loss and loss expenses — current AY
                          $ 363     $ 464     $ 436     $ 416     $ 354               $ 770               $ 1,207               $ 1,671  
Loss and loss expenses — prior AY’s
                            11       (97 )     (87 )     (74 )     (11 )               (84 )               (171 )               (268 )
Catastrophes — current AY
                            17       (9 )     23       66       25                 92                 115                 106  
Catastrophes — prior AY’s
                            (3 )           1             (3 )               (3 )               (2 )               (2 )
                   
Total
                          $ 388     $ 358     $ 373     $ 408     $ 365               $ 775               $ 1,149               $ 1,507  
                   
Ratio to Earned Premiums
                                                                                                                     
Loss and loss expenses:
                                                                                                                     
Loss and loss expenses — current AY
                            65.2 %     80.9 %     75.0 %     71.1 %     61.6 %               66.3 %               69.2 %               72.2 %
Loss and loss expenses — prior AY’s
                            2.1       (17.0 )     (15.0 )     (12.6 )     (1.9 )               (7.1 )               (9.7 )               (11.6 )
Catastrophes — current AY
                            3.1       (1.5 )     4.0       11.2       4.5                 8.0                 6.7                 4.6  
Catastrophes — prior AY’s
                            (0.6 )           0.1       0.1       (0.6 )               (0.3 )               (0.2 )               (0.1 )
                   
Total
                            69.8 %     62.4 %     64.0 %     69.7 %     63.6 %               66.9 %               66.0 %               65.1 %
                   
 
                                                                                                                     
Personal Lines
                                                                                                                     
Loss and loss expenses:
                                                                                                                     
Loss and loss expenses — current AY
                          $ 115     $ 143     $ 127     $ 115     $ 113               $ 228               $ 356               $ 499  
Loss and loss expenses — prior AY’s
                            (2 )     (23 )     (16 )     (13 )     2                 (11 )               (28 )               (51 )
Catastrophes — current AY
                            38       (8 )     39       47       22                 68                 107                 99  
Catastrophes — prior AY’s
                            1       1       1             (1 )               (1 )                               1  
                   
Total
                          $ 152     $ 113     $ 151     $ 149     $ 136               $ 284               $ 435               $ 548  
                   
Ratio to Earned Premiums
                                                                                                                     
Loss and loss expenses:
                                                                                                                     
Loss and loss expenses — current AY
                            67.4 %     83.8 %     75.6 %     65.6 %     64.1 %               65.4 %               68.6 %               72.4 %
Loss and loss expenses — prior AY’s
                            (1.4 )     (13.7 )     (9.4 )     (7.2 )     1.0                 (3.2 )               (5.4 )               (7.3 )
Catastrophes — current AY
                            22.0       (4.7 )     23.3       27.0       11.9                 19.5                 20.7                 14.4  
Catastrophes — prior AY’s
                            0.6       0.5       0.5       0.0       (0.3 )               (0.5 )               0.1                 0.1  
                   
Total
                            88.6 %     65.9 %     90.0 %     85.4 %     76.7 %               81.2 %               84.0 %               79.6 %
                   
 
*   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.
2009 First-quarter Supplement

13


 

Consolidated Cincinnati Insurance Companies
Quarterly Property Casualty Data — All Lines
                                                                                                                       
                            Three months ended                             Six months ended     Nine months ended     Twelve months ended
(Dollars in millions)   12/31/09   9/30/09   6/30/09   3/31/09   12/31/08   9/30/08   6/30/08   3/31/08     6/30/09   6/30/08     9/30/09   9/30/08     12/31/09   12/31/08
                   
Premiums
                                                                                                                     
Agency renewal written premiums
                          $ 695     $ 669     $ 687     $ 739     $ 733               $ 1,471               $ 2,159               $ 2,828  
Agency new business written premiums
                            97       100       92       100       76                 176                 267                 368  
Ceded written premiums
                            (39 )     (41 )     (49 )     (37 )     (38 )               (75 )               (124 )               (165 )
Other written premiums
                            2       2       4       1       2                 3                 7                 9  
Written premium adjustment — statutory
                            23       (13 )     (7 )     (12 )     3                 (9 )               (17 )               (30 )
                   
Reported written premiums — statutory*
                          $ 778     $ 717     $ 727     $ 790     $ 776               $ 1,566               $ 2,292               $ 3,010  
Unearned premium change
                            (46 )     30       24       (29 )     (25 )               (54 )               (29 )                
                   
Earned premiums
                          $ 732     $ 747     $ 751     $ 761     $ 751               $ 1,512               $ 2,263               $ 3,010  
                   
Year over year change %
                                                                                                                     
Agency renewal written premiums
                            (5.2 )%     (5.1 )%     (6.1 )%     (3.0 )%     (3.7 )%               (3.4 )%             (4.3 )%             (4.5 )%
Agency new business written premiums
                            28.9       23.6       12.1       22.8       (6.3 )               8.3                 9.6                 13.1  
Ceded written premiums
                            4.6       0.3       20.3       (4.6 )     (1.1 )               (2.9 )               5.1                 3.8  
Other written premiums
                            32.5       (50.6 )     (39.1 )     (74.6 )     (71.8 )               (73.1 )               (61.6 )               (59.3 )
Written premium adjustment — statutory
                            661.2       (48.0 )     (81.6 )     (900.0 )     (91.5 )               (124.3 )               161.5                 (4.8 )
Reported written premiums — statutory*
                            0.3       (1.0 )     (1.3 )     (2.5 )     (8.3 )               (5.4 )               (4.2 )               (3.4 )
                   
 
                                                                                                                     
                   
Statutory combined ratio
                                                                                                                     
Statutory combined ratio
                            105.1 %     100.2 %     102.8 %     101.5 %     97.2 %               99.4 %             100.5             100.4 %
Contribution from catastrophe losses
                            7.2       (2.1 )     8.4       14.9       5.7                 10.3                 9.7                 6.8  
                   
Statutory combined ratio excluding catastrophe losses
                            97.9 %     102.3 %     94.4 %     86.6 %     91.5 %               89.1 %             90.8             93.6 %
                   
Commission expense ratio
                            17.7 %     20.8 %     17.7 %     17.4 %     17.7 %               17.5 %             17.6             18.4 %
Other expense ratio
                            13.2       15.9       15.4       10.7       12.9                 11.8                 12.8                 13.7  
                   
Statutory expense ratio
                            30.9 %     36.7 %     33.1 %     28.1 %     30.6 %               29.3 %             30.4             32.1 %
                   
GAAP combined ratio
                                                                                                                     
GAAP combined ratio
                            107.5 %     98.9 %     101.2 %     103.5 %     98.6 %               101.1 %             101.1             100.6 %
Contribution from catastrophe losses
                            7.2       (2.1 )     8.4       14.9       5.7                 10.3                 9.7                 6.8  
                   
GAAP combined ratio excluding catastrophe losses
                            100.3 %     101.0 %     92.8 %     88.6 %     92.9             90.8 %             91.4             93.8 %
                   
 
*   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.
2009 First-quarter Supplement

14


 

Consolidated Cincinnati Insurance Companies
Quarterly Property Casualty Data — Commercial Lines
                                                                                                                       
                            Three months ended                             Six months ended     Nine months ended     Twelve months ended
(Dollars in millions)   12/31/09   9/30/09   6/30/09   3/31/09   12/31/08   9/30/08   6/30/08   3/31/08     6/30/09   6/30/08     9/30/09   9/30/08     12/31/09   12/31/08
                   
Premiums
                                                                                                                     
Agency renewal written premiums
                          $ 557     $ 514     $ 502     $ 552     $ 588               $ 1,140               $ 1,642               $ 2,156  
Agency new business written premiums
                            76       83       77       87       66                 153                 229                 312  
Ceded written premiums
                            (31 )     (23 )     (46 )     (31 )     (32 )               (63 )               (109 )               (131 )
Other written premiums
                            1       (9 )     13       1                       1                 14                 4  
Written premium adjustment — statutory
                            23       (13 )     (8 )     (12 )     3                 (9 )               (17 )               (30 )
                   
Reported written premiums — statutory*
                          $ 626     $ 552     $ 538     $ 597     $ 625               $ 1,222               $ 1,759               $ 2,311  
Unearned premium change
                            (69 )     21       44       (11 )     (51 )               (61 )               (16 )               5  
                   
Earned premiums
                          $ 557     $ 573     $ 582     $ 586     $ 574               $ 1,161               $ 1,743               $ 2,316  
                   
Year over year change %
                                                                                                                     
Agency renewal written premiums
                            (5.2 )%     (5.9 )%     (7.7 )%     (2.9 )%     (4.0 )%               (3.5 )%             (4.8 )%             (5.1 )%
Agency new business written premiums
                            14.9       16.4       6.0       21.2       (8.3 )               6.4                 6.3                 8.8  
Ceded written premiums
                            0.2       (33.0 )     43.6       (1.6 )     2.8                 0.6                 15.1                 2.4  
Other written premiums
                          nm     (391.7 )     250.5       (73.4 )     (99.4 )               (89.2 )               25.0                 (66.5 )
Written premium adjustment — statutory
                            666.7       (45.8 )     (81.6 )     (900.0 )     (91.5 )               (124.3 )               161.7                 (1.6 )
Reported written premiums — statutory*
                            0.1       (1.9 )     (1.2 )     (2.7 )     (9.8 )               (6.5 )               (4.9 )               (4.2 )
                   
 
                                                                                                                     
Statutory combined ratio
                                                                                                                     
Statutory combined ratio
                            99.0 %     99.0 %     97.3 %     97.5 %     93.3 %               95.5 %             95.9 %             96.6 %
Contribution from catastrophe losses
                            2.5       (1.5 )     4.0       11.3       3.9                 7.7                 6.4                 4.5  
                   
Statutory combined ratio excluding catastrophe losses
                            96.5 %     100.5 %     93.3 %     86.2 %     89.4 %               87.8 %             89.5 %             92.1 %
                   
Commission expense ratio
                            16.4 %     20.8 %     18.1 %     16.9 %     16.5 %               16.7 %             17.1 %             18.0 %
Other expense ratio
                            12.8       15.7       15.4       10.9       13.2                 12.1                 13.1                 13.7  
                   
Statutory expense ratio
                            29.2 %     36.5 %     33.5 %     27.8 %     29.7 %               28.8 %             30.2 %             31.7 %
                   
GAAP combined ratio
                                                                                                                     
GAAP combined ratio
                            102.2 %     98.1 %     94.9 %     99.9 %     95.0 %               97.4 %             96.6 %             97.0 %
Contribution from catastrophe losses
                            2.5       (1.5 )     4.0       11.3       3.9                 7.7                 6.4                 4.5  
                   
GAAP combined ratio excluding catastrophe losses
                            99.7 %     99.6 %     90.9 %     88.6 %     91.1 %               89.7 %             90.2 %             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.
2009 First-quarter Supplement

15


 

Consolidated Cincinnati Insurance Companies
Quarterly Property Casualty Data — Personal Lines
                                                                                                                       
                            Three months ended                             Six months ended     Nine months ended     Twelve months ended
(Dollars in millions)   12/31/09   9/30/09   6/30/09   3/31/09   12/31/08   9/30/08   6/30/08   3/31/08     6/30/09   6/30/08     9/30/09   9/30/08     12/31/09   12/31/08
                   
Premiums
                                                                                                                     
Agency renewal written premiums
                          $ 137     $ 156     $ 185     $ 186     $ 146               $ 332               $ 517               $ 672  
Agency new business written premiums
                            14       11       11       10       8                 19                 30                 42  
Ceded written premiums
                            (7 )     (8 )     (13 )     (6 )     (6 )               (12 )               (26 )               (33 )
Other written premiums
                            1             1       1       2                 2                 4                 4  
Written premium adjustment — statutory
                                                                                                     
                   
Reported written premiums — statutory*
                          $ 145     $ 158     $ 184     $ 191     $ 150               $ 341               $ 525               $ 685  
Unearned premium change
                            26       13       (17 )     (17 )     27                 10                 (7 )               4  
                   
Earned premiums
                          $ 171     $ 171     $ 167     $ 174     $ 177               $ 351               $ 518               $ 689  
                   
Year over year change %
                                                                                                                     
Agency renewal written premiums
                            (6.0 )%     (2.3 )%     (1.6 )%     (3.3 )%     (2.8 )%               (3.1 )%               (2.5 )%             (2.5 )%
Agency new business written premiums
                            67.2       17.9       11.8       7.7       (0.5 )               3.9                 6.7                 9.5  
Ceded written premiums
                            23.1       7.0       61.4       (17.3 )     (17.2 )               (17.3 )               11.0                 10.1  
Other written premiums
                            (50.0 )     (64.9 )     (37.3 )     (76.2 )     (0.4 )               (43.3 )               (41.3 )               (45.4 )
Written premium adjustment — statutory
                                  (100.0 )     (100.0 )           (100.0 )               (100.0 )               (100.0 )               (100.0 )
Reported written premiums — statutory*
                            (3.5 )     (1.4 )     (4.0 )     (3.0 )     (2.0 )               (2.6 )               (3.1 )               (2.7 )
                   
 
                                                                                                                     
Statutory combined ratio
                                                                                                                     
Statutory combined ratio
                            123.9 %     102.1 %     120.6 %     114.3 %     110.8 %               112.2 %               114.9             111.6 %
Contribution from catastrophe losses
                            22.6       (4.1 )     23.8       27.0       11.6                 19.3                 20.7                 14.5  
                   
Statutory combined ratio excluding catastrophe losses
                            101.3 %     106.2 %     96.8 %     87.3 %     99.2 %               92.9 %               94.2             97.1 %
                   
Commission expense ratio
                            22.5 %     21.2 %     16.4 %     18.6 %     22.3 %               20.2 %               18.9             19.5 %
Other expense ratio
                            12.9       15.0       14.0       10.3       11.8                 11.0                 12.0                 12.7  
                   
Statutory expense ratio
                            35.4 %     36.2 %     30.4 %     28.9 %     34.1 %               31.2 %               30.9             32.2 %
                   
GAAP combined ratio
                                                                                                                     
GAAP combined ratio
                            120.7 %     100.0 %     122.5 %     115.3 %     110.1 %               112.7 %               115.9             111.9 %
Contribution from catastrophe losses
                            22.6       (4.1 )     23.8       27.0       11.6                 19.3                 20.7                 14.5  
                   
GAAP combined ratio excluding catastrophe losses
                            98.1 %     104.1 %     98.7 %     88.3 %     98.5 %               93.4 %               95.2             97.4 %
                   
 
*   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
2009 First-quarter Supplement

16


 

The Cincinnati Life Insurance Company
Statutory Statements of Income
                                 
    For the Three Months Ended March 31,
(Dollars in millions)   2009   2008   Change   % Change
 
Net premiums written
  $ 48     $ 42     $ 6       15.3  
Net investment income
    30       29       1       2.7  
Amortization of interest maintenance reserve
    (2 )           (2 )   nm 
Commissions and expense allowances on reinsurance ceded
    2       2             (9.3 )
Income from fees associated with Separate Accounts
    1       1             (43.5 )
Total revenues
  $ 79     $ 74     $ 5       7.2  
 
                               
Death benefits and matured endowments
  $ 17     $ 11     $ 6       58.4  
Annuity benefits
    10       7       3       31.0  
Disability benefits and benefits under accident and health contracts
          1       (1 )   nm 
Surrender benefits and group conversions
    5       6       (1 )     (10.7 )
Interest and adjustments on deposit-type contract funds
    3       3             (4.8 )
Increase in aggregate reserves for life and accident and health contracts
    28       22       6       23.2  
Payments on supplementary contracts with life contingencies
                    nm 
Total benefit expenses
  $ 63     $ 50     $ 13       25.9  
 
                               
Commissions
  $ 8     $ 8     $       2.2  
General insurance expenses and taxes
    9       9             (5.8 )
Increase in loading on deferred and uncollected premiums
                    nm 
Net transfers to or (from) Separate Accounts
    (2 )           (2 )   nm 
Other deductions
                    nm 
Total operating expenses
  $ 15     $ 17     $ (2 )     (14.5 )
 
                               
Federal and foreign income taxes incurred
    (3 )     8       (11 )   nm 
 
                               
Net gain from operations before realized capital gains or (losses)
  $ 4     $ (1 )   $ 5     nm  
 
                               
Net realized gains or (losses) net of capital gains tax
    (6 )     (7 )     1       5.2  
 
                               
Net loss (statutory)
  $ (2 )   $ (8 )   $ 6       77.5  
 
*   Dollar amounts shown are rounded to millions; certain amounts may not add due to rounding. Ratios are calculated based on whole dollar amounts.
 
*   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.
2009 First-quarter Supplement

17

GRAPHIC 4 l36266al3626600.gif GRAPHIC begin 644 l36266al3626600.gif M1TE&.#EAE0!Y`.8``-[>WM75UEQ<7.[N[I"0D"0D)*&AH924E8&!@;*RLK:V MMJVMK2HJ*C,S,_;V]GY^?O+R\JJIJJ6EI3L[.]C8V41$1,[.SWIZ>@@("-+2 MT\G)R1,2$AH:&OS\_'9V=LS,S%!04(Z-COCX^)B8F7)R;FYKBXN?KZ^M#0T4M+3.'AX<_/T-#0 MT,W-SN7EY9V=GL?'Q^GIZ?O[^Z>GJ.OK[$!`0,/#P\S+S-/3U-O;W(B'B(B' MAXR,C-'1T<7%Q9:6EX.#@]G9VK>WN,O*R^?GYY"/D*.CH[.SL];6UW!P<&-C M8Y*2DIJ9FL'!P;^_OV=G9VAG:+FYNIJ9F9F9F8N+BXR+BR`@(+R[O%A76$9& M1KN[N\[-SIN;FU-34["OL&QL;&MK:[V]O=34U0```/___\S,S2'Y!``````` M+`````"5`'D```?_@'Z"@X2%AH>(B8J+C(V.CY"1DI.4E9:7F)F:FYR=GI^@ MH:*#)GRFIZBIJJNLK:ZOL+&RL[2I%`Z%$'^[O+V^O\#!PL/$Q<;'R,F^?+B$ MNLK0T=+3U-7,N=79R$50-7LU-6AH=#589W1HYWLG=$K:[\'7SO#TP!1D`@(% M"$]:#0U`2L#)@Z``B`,@$!2I5T_>H&<,&68PH.3"AC,1$E28P*<*!P(1"M#` M`H1%1'H.!4$\2>]#$0\;Z%C848&!!!P?(\"YHR),%);O4OI9"10>3#I_H-0$ M@Q,D'!!R%`@IFDTH4:K5CEBLD71CQYP%QB9VA$AF/\4 MP7P9LV?,%BHG"SQ-B"E>4Y%9"`W,@BG6&:;%%L+:5^Q>0FY3):W,P@PD6)SH0?\"#8A80!.\+'"'D?WM$H`* M#:"Q"Q\M%"F`"AN,^$"3#"CP`(H"+"#A9"I!(P0*%?3QA!&A\4%'`0R@(80' M??0Q`P5_&#%#GWT08,0N%#"0!!\6T,$!!B\P^D<&"W#`06XD]$E#;$8TT"<& M"4PE!!0%A"'$&1STR8%,?[S)0&VN/4I";'QHP<$9?!B0:@$?\/$`'#KH4$"? M$:1FS(3&9("#B"/45@0!3]`AA!9]S@$H'V1LT.>3L27:!J-#],&!`;P=]"0-`B'%G$;PWWPNDNW.5==,3$7#Q.` M`'TRX/8OTYX\L@<9V$$H#FBK/4>?;0LC]Z$V&Y!!&9]FL;?/O%Y!0Y\;'%`X M'R789S(',?@"N>2\4&WU,9D+0\$+G7_N2^@B_\$'#1Y,2D+2&""0-@!/L"Z] M_R^O[T*W:2`DO0$!!>#^009&A-\''`=(;@$4#6C`!^=]7"#]\0!#5.66=RPV M#449+TD:\D`'MM'M(F;JVX#:R-"G(>CF%^6+'6W@I*HR]8U7M&'2MB1G!"M, M(`D&P,&VJK0+`/9">9<;1O.$H2MQ<:P7&`53GP@@5;1P2(B:L`"/E"&)A4I#^X10A/2 M@*(9E*&;;8J&!330!"I`:\"F%/41A7S,L4%M\3& M5IWB@AE`!:T4^PM)&=9KCOV<:U`QEV\/%.;VV[&AZHU7&8"-I7-#-=PJ*$-;7>[U\]8 M8*^W%2S6DG$`+82@J70H`A"TT(0SM"$$$8`"`;20`[+DH*DMR($"8!>`"%A2 M`V6X00Q6I@4L!(`.7SA`!,)0W1#`C4Y$`!IX`A3W0H,8, MD,D+J!`!#!#G`F_Y@P*>H((_A.`)&9B!',[``CA(0`$-V(`2+)`$#A0@S,5L MP!P^$($)1&`7BIN!&*#@`2C,X%4DX(`63J`"`\BA#1H`@;0*.%UDO`$.!("" M'/"$AQ'XK0'EQ6B4_X`&`WQ@!D\(P`0FX)(O;&`.AT*#A2:P`BL`H0`O`)02 M]I``#$A`2(>A0(\U$X86]*$)M(%#`V)04!+HX`838```!/\P@3"`H`!*@`D( M`)4$%=@E!AY0P@LX\JL#V/B3!6`!&A[:XD8?`\:1IL$"A&UI`CRJ`II&2J<_ M70`?S,&L'T#`&.`0(#3TH`4;>,$-),"!6!ON"K6FP1-J$!H*-&`N6^*G#>H[\"!'O!A`1Z`\;0[;815 MJ@$%!@%4;FK=!`F@00&DE`,<[NP:P(5*"'(Y00\4@($*1*$FRYZ`M,2@A0N, M(45"($`8C``]$D1AV[Z"0Q+*$`7_KU=]`Q(@8V5=G`P$")H.1>Y"%0H`!1SL M`0OM\]$#SF`'!2AE`ERH]QE(@(P*0!6!0!2^S!UEP*EJ0!P]P`"CP!0(` M$AZ0!#[4!"KP`%20`!9P!AY072.0`1+P!DH@`4"@`"1``T#0@@L@!`MP`5!` M4&2@`&_P_Q86L``$P((T8"8J\`4&H`8S2`!9H`4P=4#*$$E,>!NEQ(1P4P21 MM!`24TJD-(5_(#$!(#'H=X49((5,.$J\`(:Q=(63(X:3,H61I#!2J!EJ6(9@ M"(9,F(58*%V=)!IXF(>]8$9ZV(=%P8=^V!I2\%BS%8AVZ$V&B`P4``$.T(@0 M`"B)R&AW&(G%(`.%X`24:#'JEXG"L(F^(F^$(JB:#VD*(J7(0*Y(%JE M"(AX:!J7DP%.8`A!0`2EN'@YEX@#X`<#L`Q!<`B]>(M[>(I^N(LFX(O`*(S# MF(N&B`M!<$%\\(N&$(S*:(K,Z(<4,`A(L(?26`C4J(RN6!FS*/\()G!8W4@( MWRB,X2@8`<`$@\`$L12-R5B-UCB)B6@#A6`#QW2.@Y".M[B.?Z&*A"`"IC$` M,M`!AQ`$`P")R6`:XX,5`'D68G`(`)"-BV"+Q;!;F+&(#B`&O`61Q(B'2'`( M2Z`#C("1Q````["2`P`!",F2`X"20!&15$$!`ED((H"/%VD,(ZD(_A@1-%D4 M1)`(/:D(,BD,18D(/\D000D40XD(28D(1XD;2^``,L"/TPB2UXB'3WD(47D( M4\D+4F`"CK"4#1&2E=&5AO"5AH"2#BD&`$`$2X"52JF5]NB':ED(;%D(*+F7 MC6"6T2`%B[4E:-D+18!^$9&7A."7@]#_EY4`F,H```Z`B;AXE\.0`8_(BMH0 M60"`"$'@!8P``0,0&XRY")"9#(+PDS-D`0:#&C+@`BR60_"`!`YPD[3H"(!2 MFC[I)BZP!+[YFTN0FL#0/!DP`"*P!*@!`+T``"+PB.\``9J0FX\)#4*!CL-) MBGRPBX*`!``0EP.`!.#I!=+H``PI4WP@!@94"=))":=9F?,(BLP(`.XH"!T0 M!$$PGX=`F=(@!3+@``B9">LY">T)GW7IGC'U"T1`ET1)#3J@H)00H)(PH,M8 MH`2*B+:5`4@@`OX)"2(02]`0G)P`H9$@H<>4GH,@`WP0238`GN!IFTKX!Q2P M!"*0`BF`GI#0_Y*#>0P@N@DB>J/4::+T&03_J0@F0`%>8`(0`)Y\0`35J0A( MX`0+F0R;-8Z.L`0$4`55$`&(T*./T)Z@@W@"(((`>$T@<9<`AZ^I=>\Z>U&0I!@*:&2@$`,`6,F`LZ(`1+ MP`<[JHW;"`!\(`)3<"R2:@@=0*F$BK ME@"LC?B+]2FD.+D$_>D`7I"J?^H,.L`'T;J(A>`%7K"DW4F;2Z!X6R*I+S<( M#E`"E=H'<^"BF1",0@``,GH('6"5'3``5&H)':"M*>`%+@"JVIF:%$"OJ4H! M&RL((J"A(PN>.C``2Y"C_TJD,\`!VCFP!>L#LRH),I`!`'"5A&"N#_L#NMH! M(C"SC/"I+*JD\=J/'5NO(9NK?-";,J!X\I@(9-,'(R`(0?``,0NTD!`$NTJ? M]>D%?XJUD2"T0[ND(;N0'INB2:N7H"J9#J`#A;B/BF"K#;"K67"UG_"PP*H# M4Y"VGR"V+$JVZ'BT'\NWK*JO2)`!0>`"E>7_H`[@K1O`!X)0MY4JLY_@`@!@ M`O4Y"CD[M$1;MH*+MDZZMFPJEV)Z"+Y&*"0``"10.82R`7)`N(6`!@F@N;_* MN1H;N&<+LHJ@K88KJCI@B8[@!)[2NF?`N@6[EQT@!A*PO,RWO!'``[0K"7[; MN;B+M$3ZJ4Z`!*^Y!"X`NX:P!X%#*!(PO`7;!WM9M>7;!VH6O6$[M!D+N$:; MN]X+GI=02`7;!N1;L(K)!"@0!OQ3L.O+OH\0!%#:DL*ZI*`9O]:[II?`=O>; MOY5J`8;`!/"2O@$LP(WPL"RYJ!#PL\X@EP+LP)6*O^G;!TH@"!*``#@``L9; MOA<,"0Z@F)Y@GS0<_ZY^(`(R@+"T6KJ0(,*$8@<03"@G[`<_4L(`/,20``%E M,`.BH)`;J@@>;)I-L*J3H)!@$+Y]@C,E7`(3:3)&7*DOG`BBR9(?(!>B0*80 MD,9G"J9#6I]#FK-2H`';J06X^EP\?`@GX*U?7+X'X`=>O,?JB\2*$,0,P+X, M:0%;VP$\X`*'T`1PL`'9"``G(`A.L`$8X.0,4W7#E%(B(;4,$;H)N$``*?S,E]XLFV',J',,J%C,$.^\8=,`5X M,"Q?',N/$`";;,M]@LFU;,2Z;`BC7`#Y-Q:%4^PD`D`0@4`5!7/^P M*3*QBK``RER^!.#'N2S(B"`"HXP!C`!CT+2*-('$CT(+0`"%Q`"-"W+CD`X M"]`&U44`7HP!$_``9:`U?4(_.F``-*#.Z$C2E3H#$9#,SHS$5@#5SOP&#_`" M<$`"!``3<_`=#!#3`P`"!`"\?H`".!`%FA`%0.@#E#TC']!)"+`!=0!QP`GB\@SI0@N]^!`Z'=!QY" M`"@$`/I2J1.@=R%0`M.:FJ\-T2.2-`T@=B"@`L2\W1(]!0U`EB&0;2_@`$'@ M`660"4_W`"U0`LW-`1$`W08@W>4[`4O2!`_P`"?@`&D,`42PW1#-`.(M9"-M MX%[D!PZ'"S;]`JW=WN^-"?%=!@2@SS[`._<=W=--*!-``@D@`0GP`"J0!UO$ M10Q>SARRXN4KT1#0`*!)_P!4T`,S$`0F,!+PO0`3J-'W\"D+0`,CD-\?OBT@ M,.()D`0$\,TNWN0&'=,H90(E0`(BH`)E$`=SH`E\P`4]KL_\@P$+(``'0.3E MRP`^4`%/,`="1M5.WN:<'-/F;0%BD(T.@`6@K0D'X`$T<`$T\``Z!N0@\!UX M4.1]T``;[N:(_M,+P8$`*OS`$A4KX+ MGNBB7LZ+SNAV9 MN$/MW!Z)WO[MAB@4I5`+YG[NZ)[NZK[NS%D(Z4K#\![O\C[O]%[O]G[O^)[O :^K[O_"[O;^S+`!_P`C_P!%_P!G_PH1`(`#L_ ` end
-----END PRIVACY-ENHANCED MESSAGE-----