EX-99.2 3 q113exhibit992.htm EX-99.2 Q1-13 Exhibit 99.2



CNA Financial Corporation

Supplemental Financial Information

March 31, 2013






 
This report is for informational purposes only and includes consolidated financial statements and financial exhibits that are unaudited. This report should be read in conjunction with documents filed with the U.S. Securities and Exchange Commission, including the most recent Annual Report on Form 10-K.





CNA Financial Corporation
Table of Contents
March 31, 2013

 
Page





CNA Financial Corporation
Definitions and Presentation


Collectively, CNA Financial Corporation (CNAF) and its subsidiaries are referred to as CNA or the Company.
P&C Operations includes CNA Specialty, CNA Commercial and Hardy. Hardy was acquired on July 2, 2012.
Life & Group Non-Core segment primarily includes the results of the life and group lines of business that are in run-off.
Corporate & Other Non-Core segment primarily includes certain corporate expenses including interest on corporate debt and the results of certain property and casualty business in run-off, including CNA Re and asbestos and environmental pollution. Intersegment eliminations are also included in this segment.
Management utilizes the net operating income financial measure to monitor the Company’s operations. Please refer to Note O to the Consolidated Financial Statements within the 2012 Form 10-K for further discussion of this measure.
In the evaluation of the results of CNA Specialty, CNA Commercial and Hardy, management utilizes the loss ratio, the expense ratio, the dividend ratio and the combined ratio. These ratios are calculated using financial results prepared in accordance with accounting principles generally accepted in the United States of America. The loss ratio is the percentage of net incurred claim and claim adjustment expenses to net earned premiums. The expense ratio is the percentage of insurance underwriting and acquisition expenses, including the amortization of deferred acquisition costs, to net earned premiums. The dividend ratio is the ratio of policyholders' dividends incurred to net earned premiums. The combined ratio is the sum of the loss, expense and dividend ratios. The statutory expense ratio reported on page 17 is the percentage of acquisition and underwriting expenses to net written premiums in accordance with statutory accounting practices.
The majority of our limited partnership investments employ hedge fund strategies that generate returns primarily through investing in the fixed income and equity markets. While the Company generally does not invest in highly leveraged partnerships, there are risks which may result in losses due to short-selling, derivatives or other speculative investment practices. The use of leverage increases volatility generated by the underlying investment strategies.
Certain immaterial differences are due to rounding.
N/M = Not Meaningful
FY = Full Year


i




CNA FINANCIAL CORPORATION
Financial Supplement
Statements of Operations
THREE MONTHS ENDED MARCH 31
 
 
Fav / (Unfav)
 
(In millions)
2013
 
2012
 
% Change
 
STATEMENTS OF OPERATIONS
 
 
 
 
 
 
Revenues:
 
 
 
 
 
 
Net earned premiums
$
1,764

 
$
1,649

 
7

%
Net investment income
633

 
648

 
(2
)
 
Net realized investment gains (losses):
 
 
 
 
 
 
Other-than-temporary impairment (OTTI) losses
(18
)
 
(15
)
 
(20
)
 
Portion of OTTI recognized in Other comprehensive income (loss)

 
(12
)
 
N/M

 
Net OTTI losses recognized in earnings
(18
)
 
(27
)
 
33

 
Other net realized investment gains (losses)
46

 
63

 
(27
)
 
Net realized investment gains (losses)
28

 
36

 
(22
)
 
Other revenues
78

 
68

 
15

 
Total revenues
2,503

 
2,401

 
4

 
Claims, Benefits and Expenses:
 
 
 
 
 
 
Insurance claims and policyholders' benefits
1,429

 
1,381

 
(3
)
 
Amortization of deferred acquisition costs
328

 
295

 
(11
)
 
Other operating expenses
341

 
319

 
(7
)
 
Interest
42

 
42

 

 
Total claims, benefits and expenses
2,140

 
2,037

 
(5
)
 
Income (loss) before income tax
363

 
364

 

 
Income tax (expense) benefit
(113
)
 
(114
)
 
1

 
Net income (loss)
$
250

 
$
250

 

%

1



CNA FINANCIAL CORPORATION
Financial Supplement
Components of Income (Loss), Per Share Data and Return on Equity
THREE MONTHS ENDED MARCH 31
 
 
 
 
(In millions, except per share data)
2013
 
2012
 
COMPONENTS OF INCOME (LOSS)
 
 
 
 
Net operating income (loss)
$
231

 
$
226

 
Net realized investment gains (losses)
19

 
24

 
Income (loss)
$
250

 
$
250

 
 
 
 
 
 
BASIC AND DILUTED EARNINGS (LOSS) PER COMMON SHARE
 
 
 
 
Net operating income (loss)
$
0.86

 
$
0.84

 
Net realized investment gains (losses)
0.07

 
0.09

 
Basic and diluted earnings (loss) per share
$
0.93

 
$
0.93

 
 
 
 
 
 
WEIGHTED AVERAGE OUTSTANDING COMMON STOCK AND COMMON STOCK EQUIVALENTS
 
 
 
 
Basic
269.5

 
269.3

 
Diluted
269.9

 
269.7

 
 
 
 
 
 
RETURN ON EQUITY
 
 
 
 
Net income (loss) (1)
8.1

%
8.5

%
Net operating income (loss) (2)
8.0

 
8.1

 
(1) Annualized net income (loss) divided by the average stockholders' equity including accumulated other comprehensive income/loss (AOCI) for the period. Average equity including AOCI is calculated using a simple average of the beginning and ending balances for the period.

(2) Annualized net operating income (loss) divided by the average stockholders' equity excluding AOCI for the period. Average equity excluding AOCI is calculated using a simple average of the beginning and ending balances for the period.

2



CNA FINANCIAL CORPORATION
Financial Supplement
Selected Balance Sheets Data and Statements of Cash Flows Data
(In millions, except per share data)
March 31, 2013
 
December 31, 2012
Total assets
$
58,727

 
$
58,522

Insurance reserves
39,893

 
40,005

Debt
2,571

 
2,570

Total liabilities
46,322

 
46,208

Accumulated other comprehensive income (loss)
727

 
831

Total stockholders' equity
12,405

 
12,314

 
 
 
 
Book value per common share
$
46.00

 
$
45.71

Book value per common share excluding AOCI
$
43.30

 
$
42.62

 
 
 
 
Outstanding shares of common stock (in millions of shares)
269.7

 
269.4

THREE MONTHS ENDED MARCH 31
(In millions)
2013
 
2012
Net cash flows provided (used) by operating activities
$
191

 
$
312

Net cash flows provided (used) by investing activities
(161
)
 
(287
)
Net cash flows provided (used) by financing activities
(56
)
 
(42
)
Net cash flows provided (used) by operating, investing and financing activities
$
(26
)
 
$
(17
)


3



CNA FINANCIAL CORPORATION
Financial Supplement
Claim & Claim Adjustment Expense Reserve Rollforward
THREE MONTHS ENDED MARCH 31, 2013
(In millions)
CNA
Specialty
 
CNA
Commercial
 
Hardy
 
P&C Operations
 
Life & Group Non-Core
 
Corporate & Other Non-Core
 
Total Operations
Claim & claim adjustment expense reserves, beginning of period
 
 
 
 
 
 
 
 
 
 
 
 
 
Gross
$
6,748

 
$
11,326

 
$
521

 
$
18,595

 
$
3,006

 
$
3,162

 
$
24,763

Ceded
636

 
1,115

 
247

 
1,998

 
478

 
2,650

 
5,126

Net
6,112

 
10,211

 
274

 
16,597

 
2,528

 
512

 
19,637

 
 
 
 
 
 
 
 
 
 
 
 
 
 
Net incurred claim & claim adjustment expenses
465

 
601

 
31

 
1,097

 
179

 
4

 
1,280

Net claim & claim adjustment expense payments
(405
)
 
(812
)
 
(38
)
 
(1,255
)
 
(160
)
 
(13
)
 
(1,428
)
Foreign currency translation adjustment and other
(19
)
 
(15
)
 
(9
)
 
(43
)
 
(3
)
 
(2
)
 
(48
)
 
 
 
 
 
 
 
 
 
 
 
 
 
 
Claim & claim adjustment expense reserves, end of period
 
 
 
 
 
 
 
 
 
 
 
 
 
Net
6,153

 
9,985

 
258

 
16,396

 
2,544

 
501

 
19,441

Ceded
654

 
1,120

 
212

 
1,986

 
487

 
2,597

 
5,070

Gross
$
6,807

 
$
11,105

 
$
470

 
$
18,382

 
$
3,031

 
$
3,098

 
$
24,511


4



CNA FINANCIAL CORPORATION
Financial Supplement
Investment Summary - Consolidated
 
March 31, 2013
 
December 31, 2012
(In millions)
Carrying Value
 
Net Unrealized Gains (Losses)
 
Carrying Value
 
Net Unrealized Gains (Losses)
Fixed maturity securities:
 
 
 
 
 
 
 
Corporate and other bonds
$
22,354

 
$
2,544

 
$
22,236

 
$
2,677

States, municipalities and political subdivisions:
 
 
 
 
 
 
 
Tax-exempt
6,759

 
641

 
6,605

 
720

Taxable
4,189

 
708

 
4,178

 
691

Total states, municipalities and political subdivisions
10,948

 
1,349

 
10,783

 
1,411

Asset-backed:
 
 
 
 
 
 
 
RMBS
5,683

 
165

 
5,920

 
175

CMBS
1,990

 
137

 
1,822

 
130

Other ABS
955

 
23

 
952

 
23

Total asset-backed
8,628

 
325

 
8,694

 
328

U.S. Treasury and obligations of government-sponsored enterprises
181

 
11

 
182

 
10

Foreign government
552

 
24

 
613

 
25

Redeemable preferred stock
136

 
13

 
125

 
12

Total fixed maturity securities
42,799

 
4,266

 
42,633

 
4,463

Equities
201

 
24

 
249

 
21

Limited partnership investments
2,564

 

 
2,462

 

Other invested assets
49

 

 
59

 

Mortgage loans
425

 

 
401

 

Short term investments
1,555

 
1

 
1,832

 
(1
)
Total investments
$
47,593

 
$
4,291

 
$
47,636

 
$
4,483

 
 
 
 
 
 
 
 
Net receivable/(payable) on investment activity
$
20

 
$

 
$
(22
)
 
$

 
 
 
 
 
 
 
 
Effective portfolio duration (in years)
6.6

 
 
 
6.5

 
 
Weighted average rating of fixed maturity securities
A

 
 
 
A

 
 
RMBS - Residential mortgage-backed securities
CMBS - Commercial mortgage-backed securities
Other ABS - Other asset-backed securities

5



CNA FINANCIAL CORPORATION
Financial Supplement
Investment Summary - Property & Casualty and Corporate & Other Non-Core
 
March 31, 2013
 
December 31, 2012
(In millions)
Carrying Value
 
Net Unrealized Gains (Losses)
 
Carrying Value
 
Net Unrealized Gains (Losses)
Fixed maturity securities:
 
 
 
 
 
 
 
Corporate and other bonds
$
14,108

 
$
965

 
$
13,959

 
$
977

States, municipalities and political subdivisions:
 
 
 
 
 
 
 
Tax-exempt
2,208

 
129

 
2,117

 
143

Taxable
2,242

 
327

 
2,233

 
316

Total states, municipalities and political subdivisions
4,450

 
456

 
4,350

 
459

Asset-backed:
 
 
 
 
 
 
 
RMBS
5,294

 
142

 
5,515

 
155

CMBS
1,710

 
107

 
1,572

 
105

Other ABS
858

 
21

 
915

 
21

Total asset-backed
7,862

 
270

 
8,002

 
281

U.S. Treasury and obligations of government-sponsored enterprises
158

 
2

 
159

 
2

Foreign government
547

 
23

 
608

 
23

Redeemable preferred stock
35

 

 
35

 
1

Total fixed maturity securities
27,160

 
1,716

 
27,113

 
1,743

Equities
78

 
19

 
90

 
17

Limited partnership investments
2,564

 

 
2,462

 

Other invested assets
49

 

 
59

 

Mortgage loans
405

 

 
382

 

Short term investments
1,445

 
1

 
1,762

 
(1
)
Total investments
$
31,701

 
$
1,736

 
$
31,868

 
$
1,759

 
 
 
 
 
 
 
 
Net receivable/(payable) on investment activity
$
46

 
$

 
$
(22
)
 
$

 
 
 
 
 
 
 
 
Effective portfolio duration (in years)
4.1

 
 
 
3.9

 
 
Weighted average rating of fixed maturity securities
A

 
 
 
A

 
 


6



CNA FINANCIAL CORPORATION
Financial Supplement
Investment Summary - Life & Group Non-Core
 
March 31, 2013
 
December 31, 2012
(In millions)
Carrying Value
 
Net Unrealized Gains (Losses)
 
Carrying Value
 
Net Unrealized Gains (Losses)
Fixed maturity securities:
 
 
 
 
 
 
 
Corporate and other bonds
$
8,246

 
$
1,579

 
$
8,277

 
$
1,700

States, municipalities and political subdivisions:
 
 
 
 
 
 
 
Tax-exempt
4,551

 
512

 
4,488

 
577

Taxable
1,947

 
381

 
1,945

 
375

Total states, municipalities and political subdivisions
6,498

 
893

 
6,433

 
952

Asset-backed:
 
 
 
 
 
 
 
RMBS
389

 
23

 
405

 
20

CMBS
280

 
30

 
250

 
25

Other ABS
97

 
2

 
37

 
2

Total asset-backed
766

 
55

 
692

 
47

U.S. Treasury and obligations of government-sponsored enterprises
23

 
9

 
23

 
8

Foreign government
5

 
1

 
5

 
2

Redeemable preferred stock
101

 
13

 
90

 
11

Total fixed maturity securities
15,639

 
2,550

 
15,520

 
2,720

Equities
123

 
5

 
159

 
4

Limited partnership investments

 

 

 

Other invested assets

 

 

 

Mortgage loans
20

 

 
19

 

Short term investments
110

 

 
70

 

Total investments
$
15,892

 
$
2,555

 
$
15,768

 
$
2,724

 
 
 
 
 
 
 
 
Net receivable/(payable) on investment activity
$
(26
)
 
$

 
$

 
$

 
 
 
 
 
 
 
 
Effective portfolio duration (in years)
11.1

 
 
 
11.3

 
 
Weighted average rating of fixed maturity securities
A

 
 
 
A

 
 


7



CNA FINANCIAL CORPORATION
Financial Supplement
Investments - Fixed Maturity Securities by Credit Rating
March 31, 2013
 
U.S. Government, Government agencies and Government-sponsored enterprises
 
AAA
 
AA
 
A
 
BBB
 
Non-investment grade
 
 Total
(In millions)
Fair Value
 
Net Unrealized Gains (Losses)
 
Fair Value
 
Net Unrealized Gains (Losses)
 
Fair Value
 
Net Unrealized Gains (Losses)
 
Fair Value
 
Net Unrealized Gains (Losses)
 
Fair Value
 
Net Unrealized Gains (Losses)
 
Fair Value
 
Net Unrealized Gains (Losses)
 
Fair Value
 
Net Unrealized Gains (Losses)
Corporate and other bonds
$

 
$

 
$
321

 
$
17

 
$
1,349

 
$
124

 
$
7,278

 
$
968

 
$
11,243

 
$
1,274

 
$
2,163

 
$
161

 
$
22,354

 
$
2,544

States, municipalities and political subdivisions:
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
Tax-exempt

 

 
1,054

 
105

 
3,960

 
379

 
1,702

 
157

 
38

 

 
5

 

 
6,759

 
641

Taxable

 

 
604

 
92

 
2,773

 
466

 
758

 
146

 
54

 
4

 

 

 
4,189

 
708

Total states, municipalities and political subdivisions

 

 
1,658

 
197

 
6,733

 
845

 
2,460

 
303

 
92

 
4

 
5

 

 
10,948

 
1,349

Asset-backed:
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
RMBS
3,965

 
107

 
110

 

 
166

 
1

 
179

 
1

 
142

 
(8
)
 
1,121

 
64

 
5,683

 
165

CMBS
84

 
5

 
493

 
31

 
386

 
35

 
394

 
26

 
309

 
23

 
324

 
17

 
1,990

 
137

Other ABS

 

 
324

 
11

 
281

 
5

 
319

 
7

 
31

 

 

 

 
955

 
23

Total asset-backed
4,049

 
112

 
927

 
42

 
833

 
41

 
892

 
34

 
482

 
15

 
1,445

 
81

 
8,628

 
325

U.S. Treasury and obligations of government-sponsored enterprises
181

 
11

 

 

 

 

 

 

 

 

 

 

 
181

 
11

Foreign government

 

 
222

 
11

 
241

 
9

 
89

 
4

 

 

 

 

 
552

 
24

Redeemable preferred stock

 

 

 

 

 

 

 

 
94

 
12

 
42

 
1

 
136

 
13

Total fixed maturity securities
$
4,230

 
$
123

 
$
3,128

 
$
267

 
$
9,156

 
$
1,019

 
$
10,719

 
$
1,309

 
$
11,911

 
$
1,305

 
$
3,655

 
$
243

 
$
42,799

 
$
4,266

 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
Percentage of total fixed maturity securities
10
%
 
 
 
7
%
 
 
 
21
%
 
 
 
25
%
 
 
 
28
%
 
 
 
9
%
 
 
 
100
%
 
 
(1) The ratings presented are based on a ratings methodology that takes into account ratings from Standard & Poor's and Moody's Investors Services, Inc. in that order of preference. If a security is not rated by these rating agencies, an internal rating is formulated. For securities with credit support from third party guarantees, the rating reflects the greater of the underlying rating of the issuer or the insured rating.

8



CNA FINANCIAL CORPORATION
Financial Supplement
Consolidated - Results of Operations
THREE MONTHS ENDED MARCH 31
 
 
 
 
Fav / (Unfav) % Change
 
(In millions)
2013
 
2012
 
 
Operating revenues:
 
 
 
 
 
 
Net earned premiums
$
1,764

 
$
1,649

 
7

%
Net investment income
633

 
648

 
(2
)
 
Other revenues
78

 
68

 
15

 
Total operating revenues
2,475

 
2,365

 
5

 
Claims, Benefits and Expenses:
 
 
 
 
 
 
Net incurred claims and benefits
1,425

 
1,378

 
(3
)
 
Policyholders' dividends
4

 
3

 
(33
)
 
Amortization of deferred acquisition costs
328

 
295

 
(11
)
 
Other insurance related expenses
262

 
250

 
(5
)
 
Other expenses
121

 
111

 
(9
)
 
Total claims, benefits and expenses
2,140

 
2,037

 
(5
)
 
Operating income (loss) before income tax
335

 
328

 
2

 
Income tax (expense) benefit on operating income (loss)
(104
)
 
(102
)
 
(2
)
 
Net operating income (loss)
231

 
226

 
2

 
Net realized investment gains (losses)
28

 
36

 
(22
)
 
Income tax (expense) benefit on net realized investment gains (losses)
(9
)
 
(12
)
 
25

 
Net realized investment gains (losses), after-tax
19

 
24

 
(21
)
 
Net income (loss)
$
250

 
$
250

 

%


9



CNA FINANCIAL CORPORATION
Financial Supplement
Property & Casualty - Results of Operations
THREE MONTHS ENDED MARCH 31
 
 
 
 
Fav / (Unfav) % Change
 
(In millions)
2013
 
2012
 
 
Gross written premiums
$
2,384

 
$
2,160

 
10

%
Net written premiums
1,776

 
1,608

 
10

 
Operating revenues:
 
 
 
 
 
 
Net earned premiums
1,624

 
1,509

 
8

 
Net investment income
421

 
440

 
(4
)
 
Other revenues
71

 
65

 
9

 
Total operating revenues
2,116

 
2,014

 
5

 
Claims, Benefits and Expenses:
 
 
 
 
 
 
Net incurred claims and benefits
1,096

 
1,035

 
(6
)
 
Policyholders' dividends
3

 
1

 
N/M

 
Amortization of deferred acquisition costs
320

 
287

 
(11
)
 
Other insurance related expenses
230

 
216

 
(6
)
 
Other expenses
70

 
57

 
(23
)
 
Total claims, benefits and expenses
1,719

 
1,596

 
(8
)
 
Operating income (loss) before income tax
397

 
418

 
(5
)
 
Income tax (expense) benefit on operating income (loss)
(140
)
 
(147
)
 
5

 
Net operating income (loss)
257

 
271

 
(5
)
 
Net realized investment gains (losses)
8

 
19

 
(58
)
 
Income tax (expense) benefit on net realized investment gains (losses)
(2
)
 
(6
)
 
67

 
Net realized investment gains (losses), after-tax
6

 
13

 
(54
)
 
Net income (loss)
$
263

 
$
284

 
(7
)
%
PRODUCTION METRICS
 
 
 
 
 
 
Rate
8

%
4

%
 
 
Retention
80

%
81

%
 
 
New Business (Specialty and Commercial only)
$
308

 
$
332

 
 
 
FINANCIAL RATIOS
 
 
 
 
 
 
Loss & LAE
67.5

%
68.6

%
 
 
Acquisition expense
19.4

 
18.9

 
 
 
Underwriting expense
14.4

 
14.4

 
 
 
Expense
33.8

 
33.3

 
 
 
Dividend
0.2

 
0.1

 
 
 
Combined ratio
101.5

%
102.0

%
 
 
RATIO IMPACTS
 
 
 
 
 
 
Impact of catastrophes
 
 
 
 
 
 
Pretax net accident year catastrophe losses incurred
$
39

 
$
28

 
 
 
Impact on loss & LAE ratio
2.4

%
1.9

%
 
 
Impact of development & other
 
 
 
 
 
 
Pretax net prior year development: (favorable) / unfavorable
 
 
 
 
 
 
Prior year loss & ALAE reserve development
$
(27
)
 
$
(20
)
 
 
 
Prior year premium development
(14
)
 
(26
)
 
 
 
Other (1)
6

 
6

 
 
 
Total development & other
$
(35
)
 
$
(40
)
 
 
 
Impact of development & other on loss & LAE ratio
(1.9
)
%
(2.1
)
%
 
 
(1) Other includes the impacts of interest accretion and change in allowance for uncollectible reinsurance and deductible amounts.

10



CNA FINANCIAL CORPORATION
Financial Supplement
CNA Specialty - Results of Operations
THREE MONTHS ENDED MARCH 31
 
 
 
 
Fav / (Unfav) % Change
 
(In millions)
2013
 
2012
 
 
Gross written premiums
$
1,317

 
$
1,273

 
3

%
Net written premiums
803

 
765

 
5

 
Operating revenues:
 
 
 
 
 
 
Net earned premiums
723

 
706

 
2

 
Net investment income
170

 
175

 
(3
)
 
Other revenues
60

 
56

 
7

 
Total operating revenues
953

 
937

 
2

 
Claims, Benefits and Expenses:
 
 
 
 
 
 
Net incurred claims and benefits
465

 
468

 
1

 
Policyholders' dividends
1

 
(2
)
 
(150
)
 
Amortization of deferred acquisition costs
150

 
148

 
(1
)
 
Other insurance related expenses
71

 
72

 
1

 
Other expenses
54

 
50

 
(8
)
 
Total claims, benefits and expenses
741

 
736

 
(1
)
 
Operating income (loss) before income tax
212

 
201

 
5

 
Income tax (expense) benefit on operating income (loss)
(72
)
 
(69
)
 
(4
)
 
Net operating income (loss)
140

 
132

 
6

 
Net realized investment gains (losses)
3

 
8

 
(63
)
 
Income tax (expense) benefit on net realized investment gains (losses)
(1
)
 
(2
)
 
50

 
Net realized investment gains (losses), after-tax
2

 
6

 
(67
)
 
Net income (loss)
$
142

 
$
138

 
3

%
PRODUCTION METRICS
 
 
 
 
 
 
Rate
7

%
3

%
 
 
Retention
86

%
86

%
 
 
New Business
$
100

 
$
110

 
 
 
FINANCIAL RATIOS
 
 
 
 
 
 
Loss & LAE
64.3

%
66.3

%
 
 
Acquisition expense
19.8

 
19.6

 
 
 
Underwriting expense
10.7

 
11.7

 
 
 
Expense
30.5

 
31.3

 
 
 
Dividend
0.2

 
(0.3
)
 
 
 
Combined ratio
95.0

%
97.3

%
 
 
RATIO IMPACTS
 
 
 
 
 
 
Impact of catastrophes
 
 
 
 
 
 
Pretax net accident year catastrophe losses incurred
$
1

 
$
2

 
 
 
Impact on loss & LAE ratio
0.2

%
0.2

%
 
 
Impact of development & other
 
 
 
 
 
 
Pretax net prior year development: (favorable) / unfavorable
 
 
 
 
 
 
Prior year loss & ALAE reserve development
$
(15
)
 
$
(6
)
 
 
 
Prior year premium development
(8
)
 
(9
)
 
 
 
Other (1)

 

 
 
 
Total development & other
$
(23
)
 
$
(15
)
 
 
 
Impact of development & other on loss & LAE ratio
(2.9
)
%
(1.7
)
%
 
 
(1) Other includes the impacts of interest accretion and change in allowance for uncollectible reinsurance and deductible amounts.

11



CNA FINANCIAL CORPORATION
Financial Supplement
CNA Commercial - Results of Operations
THREE MONTHS ENDED MARCH 31
 
 
 
 
Fav / (Unfav) % Change
 
(In millions)
2013
 
2012
 
 
Gross written premiums
$
960

 
$
887

 
8

%
Net written premiums
918

 
843

 
9

 
Operating revenues:
 
 
 
 
 
 
Net earned premiums
837

 
803

 
4

 
Net investment income
250

 
265

 
(6
)
 
Other revenues
10

 
9

 
11

 
Total operating revenues
1,097

 
1,077

 
2

 
Claims, Benefits and Expenses:
 
 
 
 
 
 
Net incurred claims and benefits
600

 
567

 
(6
)
 
Policyholders' dividends
2

 
3

 
33

 
Amortization of deferred acquisition costs
149

 
139

 
(7
)
 
Other insurance related expenses
143

 
144

 
1

 
Other expenses
9

 
7

 
(29
)
 
Total claims, benefits and expenses
903

 
860

 
(5
)
 
Operating income (loss) before income tax
194

 
217

 
(11
)
 
Income tax (expense) benefit on operating income (loss)
(69
)
 
(78
)
 
12

 
Net operating income (loss)
125

 
139

 
(10
)
 
Net realized investment gains (losses)
4

 
11

 
(64
)
 
Income tax (expense) benefit on net realized investment gains (losses)
(1
)
 
(4
)
 
75

 
Net realized investment gains (losses), after-tax
3

 
7

 
(57
)
 
Net income (loss)
$
128

 
$
146

 
(12
)
%
PRODUCTION METRICS
 
 
 
 
 
 
Rate
9

%
5

%
 
 
Retention
78

%
77

%
 
 
New Business
$
208

 
$
222

 
 
 
FINANCIAL RATIOS
 
 
 
 
 
 
Loss & LAE
71.7

%
70.7

%
 
 
Acquisition expense
18.3

 
18.3

 
 
 
Underwriting expense
16.7

 
16.8

 
 
 
Expense
35.0

 
35.1

 
 
 
Dividend
0.1

 
0.4

 
 
 
Combined ratio
106.8

%
106.2

%
 
 
RATIO IMPACTS
 
 
 
 
 
 
Impact of catastrophes
 
 
 
 
 
 
Pretax net accident year catastrophe losses incurred
$
38

 
$
26

 
 
 
Impact on loss & LAE ratio
4.6

%
3.3

%
 
 
Impact of development & other
 
 
 
 
 
 
Pretax net prior year development: (favorable) / unfavorable
 
 
 
 
 
 
Prior year loss & ALAE reserve development
$
(11
)
 
$
(14
)
 
 
 
Prior year premium development
(10
)
 
(17
)
 
 
 
Other (1)
6

 
6

 
 
 
Total development & other
$
(15
)
 
$
(25
)
 
 
 
Impact of development & other on loss & LAE ratio
(1.5
)
%
(2.5
)
%
 
 
(1) Other includes the impacts of interest accretion and change in allowance for uncollectible reinsurance and deductible amounts.

12



CNA FINANCIAL CORPORATION
Financial Supplement
Hardy - Results of Operations
THREE MONTHS ENDED MARCH 31
 
 
(In millions)
2013
 
Gross written premiums
$
107

 
Net written premiums
55

 
Operating revenues:
 
 
Net earned premiums
64

 
Net investment income
1

 
Other revenues
1

 
Total operating revenues
66

 
Claims, Benefits and Expenses:
 
 
Net incurred claims and benefits
31

 
Policyholders' dividends

 
Amortization of deferred acquisition costs
21

 
Other insurance related expenses
16

 
Other expenses
7

 
Total claims, benefits and expenses
75

 
Operating income (loss) before income tax
(9
)
 
Income tax (expense) benefit on operating income (loss)
1

 
Net operating income (loss)
(8
)
 
Net realized investment gains (losses)
1

 
Income tax (expense) benefit on net realized investment gains (losses)

 
Net realized investment gains (losses), after-tax
1

 
Net income (loss)
$
(7
)
 
PRODUCTION METRICS
 
 
Rate
1

%
Retention
70

%
FINANCIAL RATIOS
 
 
Loss & LAE
48.7

%
Acquisition expense
30.7

 
Underwriting expense
26.1

 
Expense
56.8

 
Dividend

 
Combined ratio
105.5

%
RATIO IMPACTS

 
Impact of catastrophes
 
 
Pretax net accident year catastrophe losses incurred
$

 
Impact on loss & LAE ratio

%
Impact of development & other
 
 
Pretax net prior year development: (favorable) / unfavorable
 
 
Prior year loss & ALAE reserve development
$
(1
)
 
Prior year premium development
4

 
Other (1)

 
Total development & other
$
3

 
Impact of development & other on loss & LAE ratio
1.4

%
(1) Other includes the impacts of interest accretion and change in allowance for uncollectible reinsurance and deductible amounts.

13



CNA FINANCIAL CORPORATION
Financial Supplement
Life & Group Non-Core - Results of Operations
THREE MONTHS ENDED MARCH 31
 
 
 
 
Fav / (Unfav) % Change
 
(In millions)
2013
 
2012
 
 
Operating revenues:
 
 
 
 
 
 
Net earned premiums
$
141

 
$
141

 

%
Net investment income
204

 
198

 
3

 
Other revenues
4

 
(2
)
 
N/M

 
Total operating revenues
349

 
337

 
4

 
Claims, Benefits and Expenses:
 
 
 
 
 
 
Net incurred claims and benefits
325

 
336

 
3

 
Policyholders' dividends
1

 
2

 
50

 
Amortization of deferred acquisition costs
8

 
8

 

 
Other insurance related expenses
33

 
35

 
6

 
Other expenses
5

 
6

 
17

 
Total claims, benefits and expenses
372

 
387

 
4

 
Operating income (loss) before income tax
(23
)
 
(50
)
 
54

 
Income tax (expense) benefit on operating income (loss)
23

 
31

 
(26
)
 
Net operating income (loss)

 
(19
)
 
N/M

 
Net realized investment gains (losses)
14

 
13

 
8

 
Income tax (expense) benefit on net realized investment gains (losses)
(5
)
 
(5
)
 

 
Net realized investment gains (losses), after-tax
9

 
8

 
13

 
Net income (loss)
$
9

 
$
(11
)
 
182

%

14




CNA FINANCIAL CORPORATION
Financial Supplement
Corporate & Other Non-Core - Results of Operations
THREE MONTHS ENDED MARCH 31
 
 
 
 
Fav / (Unfav) % Change
 
(In millions)
2013
 
2012
 
 
Operating revenues:
 
 
 
 
 
 
Net earned premiums
$
(1
)
 
$
(1
)
 

%
Net investment income
8

 
10

 
(20
)
 
Other revenues
3

 
5

 
(40
)
 
Total operating revenues
10

 
14

 
(29
)
 
Claims, Benefits and Expenses:
 
 
 
 
 
 
Net incurred claims and benefits
4

 
7

 
43

 
Policyholders' dividends

 

 
N/M

 
Amortization of deferred acquisition costs

 

 
N/M

 
Other insurance related expenses
(1
)
 
(1
)
 

 
Other expenses
46

 
48

 
4

 
Total claims, benefits and expenses
49

 
54

 
9

 
Operating income (loss) before income tax
(39
)
 
(40
)
 
3

 
Income tax (expense) benefit on operating income (loss)
13

 
14

 
(7
)
 
Net operating income (loss)
(26
)
 
(26
)
 

 
Net realized investment gains (losses)
6

 
4

 
50

 
Income tax (expense) benefit on net realized investment gains (losses)
(2
)
 
(1
)
 
(100
)
 
Net realized investment gains (losses), after-tax
4

 
3

 
33

 
Net income (loss)
$
(22
)
 
$
(23
)
 
4

%

15



CNA FINANCIAL CORPORATION
Financial Supplement
Components of Pretax Net Investment Income
 
 
 
THREE MONTHS ENDED MARCH 31
Consolidated
 
(In millions)
2013
 
2012
 
Fixed maturity securities
$
499

 
$
516

 
Limited partnership investments
131

 
130

 
Other
3

 
2

 
Net investment income
$
633

 
$
648

 
Average amortized cost of fixed maturity securities portfolio
$
38,415

 
$
37,703

 
Effective income yield for the fixed maturity securities portfolio, pretax (1)
5.2

%
5.5

%
Effective income yield for the fixed maturity securities portfolio, after tax (1)
3.6

%
3.8

%
 
Property & Casualty and Corporate & Other Non-Core
 
THREE MONTHS ENDED MARCH 31
 
(In millions)
2013
 
2012
 
Fixed maturity securities
$
296

 
$
318

 
Limited partnership investments
131

 
130

 
Other
2

 
2

 
Net investment income
$
429

 
$
450

 
Average amortized cost of fixed maturity securities portfolio
$
25,483

 
$
25,720

 
Effective income yield for the fixed maturity securities portfolio, pretax (1)
4.6

%
5.0

%
Effective income yield for the fixed maturity securities portfolio, after tax (1)
3.1

%
3.3

%
 
 
 
 
 
THREE MONTHS ENDED MARCH 31
Life & Group Non-Core
 
(In millions)
2013
 
2012
 
Fixed maturity securities
$
203

 
$
198

 
Limited partnership investments

 

 
Other
1

 

 
Net investment income
$
204

 
$
198

 
Average amortized cost of fixed maturity securities portfolio
$
12,932

 
$
11,983

 
Effective income yield for the fixed maturity securities portfolio, pretax (1)
6.3

%
6.6

%
Effective income yield for the fixed maturity securities portfolio, after tax (1)
4.6

%
4.7

%
(1) Annualized yields based on the average amortized cost of the fixed maturity securities portfolio.

16


CNA FINANCIAL CORPORATION
Financial Supplement
Statutory Data - Preliminary
THREE MONTHS ENDED MARCH 31
 
 
 
 
 
 
Income Statements
(Preliminary)
2013
 
 
 
Fav / (Unfav) %
Change
 
(In millions)
 
2012
 
 
Combined Continental Casualty Companies
 
 
 
 
 
 
Gross written premiums
$
2,213

 
$
2,110

 
5

%
Net written premiums
1,663

 
1,563

 
6

 
 
 
 
 
 
 
 
Net earned premiums
1,367

 
1,306

 
5

 
Claim and claim adjustment expenses
1,171

 
1,146

 
(2
)
 
Acquisition expenses
290

 
270

 
(7
)
 
Underwriting expenses
210

 
211

 

 
Policyholders' dividends
2

 

 
N/M

 
Underwriting income (loss)
(306
)
 
(321
)
 
5

 
Net investment income
432

 
428

 
1

 
Other income (loss)
5

 
6

 
(17
)
 
Income tax (expense) benefit
(3
)
 
(14
)
 
79

 
Net realized gains (losses)
14

 
31

 
(55
)
 
Net income (loss)
$
142

 
$
130

 
9

%
 
 
 
 
 
 
 
Financial Ratios
 
 
 
 
 
 
Loss and LAE
85.6

%
87.7

%
 
 
Acquisition expense
17.4

 
17.3

 
 
 
Underwriting expense
12.8

 
13.5

 
 
 
Expense
30.2

 
30.8

 
 
 
Dividend
0.1

 

 
 
 
Combined ratio
115.9

%
118.5

%
 
 
SUPPLEMENTAL STATUTORY DATA
(Preliminary) March 31, 2013
 
December 31, 2012
 
 
 
(In millions)
 
 
 
Combined Continental Casualty Companies
 
 
 
 
 
 
Statutory surplus (1)
$
10,020

 
$
9,998

 
 
 
Life Company
 
 
 
 
 
 
Statutory surplus
$
570

 
$
556

 
 
 

(1) Represents the combined statutory surplus of Continental Casualty Company and its subsidiaries, including the life company, as determined in accordance with statutory accounting practices.

17



CNA FINANCIAL CORPORATION
Financial Supplement
Property & Casualty Operations Loss & LAE Ratio Analysis
 
CNA Specialty
 
2013 YTD Evaluated
at 3/31/13
 
2012 FY Evaluated
at 12/31/12
 
2012 FY Evaluated
at 3/31/13
 
Gross Accident Year
59.3

%
59.7

%
58.9

%
Impact of Reinsurance
7.9

 
8.6

 
9.4

 
Net Accident Year
67.2

 
68.3

 
68.3

%
Impact of Development and Other (1)
(2.9
)
 
(5.1
)
 
 
 
Net Calendar Year
64.3

%
63.2

%
 
 
 
CNA Commercial
 
2013 YTD Evaluated
at 3/31/13
 
2012 FY Evaluated
at 12/31/12
 
2012 FY Evaluated
at 3/31/13
 
Gross Accident Year
70.7

%
77.6

%
78.0

%
Impact of Reinsurance
2.5

 
1.9

 
1.4

 
Net Accident Year
73.2

 
79.5

 
79.4

%
Impact of Development and Other (1)
(1.5
)
 
(1.6
)
 
 
 
Net Calendar Year
71.7

%
77.9

%
 
 
 
Hardy (2)
 
2013 YTD Evaluated
at 3/31/13
 
2012 FY Evaluated
at 12/31/12
 
2012 FY Evaluated
at 3/31/13
 
Gross Accident Year
45.3

%
76.6

%
67.4

%
Impact of Reinsurance
2.0

 
(12.3
)
 
0.4

 
Net Accident Year
47.3

 
64.3

 
67.8

%
Impact of Development and Other (1)
1.4

 
(4.0
)
 
 
 
Net Calendar Year
48.7

%
60.3

%
 
 
 
P&C Operations
 
2013 YTD Evaluated
at 3/31/13
 
2012 FY Evaluated
at 12/31/12
 
2012 FY Evaluated
at 3/31/13
 
Gross Accident Year
63.2

%
67.4

%
66.9

%
Impact of Reinsurance
6.2

 
6.7

 
7.2

 
Net Accident Year
69.4

 
74.1

 
74.1

%
Impact of Development and Other (1)
(1.9
)
 
(3.3
)
 
 
 
Net Calendar Year
67.5

%
70.8

%
 
 
(1) Other includes the impacts of interest accretion and change in allowance for uncollectible reinsurance and deductible amounts.
(2) Reflects premiums and losses since date of acquisition.

18



CNA FINANCIAL CORPORATION
Financial Supplement
Net Carried Life & Group Non-Core Policyholder Reserves
March 31, 2013
 
 
 
 
 
 
 
(In millions)
Claim and claim adjustment expenses
 
Future policy benefits
 
Policyholders' funds
 
Separate account business
Long term care
$
1,708

 
$
6,993

 
$

 
$

Payout annuities
633

 
2,001

 

 

Institutional markets
1

 
12

 
96

 
279

Other
44

 
4

 

 

Total
$
2,386

 
$
9,010

 
$
96

 
$
279

The reserve amounts above are net of $1,272 million of ceded reserves and exclude $158 million of claim and claim adjustment expenses and $1,709 million of future policy benefits relating to Shadow Adjustments. To the extent that unrealized gains on fixed income securities supporting long term care products and payout annuity contracts would result in a premium deficiency if those gains were realized, a related decrease in Deferred acquisition costs and/or increase in Insurance reserves are recorded, net of tax, as a reduction of net unrealized gains through Other comprehensive income (loss) (Shadow Adjustments).
December 31, 2012
 
 
 
 
 
 
 
(In millions)
Claim and claim adjustment expenses
 
Future policy benefits
 
Policyholders' funds
 
Separate account business
Long term care
$
1,683

 
$
6,879

 
$

 
$

Payout annuities
637

 
2,008

 

 

Institutional markets
1

 
12

 
100

 
312

Other
45

 
4

 

 

Total
$
2,366

 
$
8,903

 
$
100

 
$
312

The reserve amounts above are net of $1,272 million of ceded reserves and exclude $162 million of claim and claim adjustment expenses and $1,812 million of future policy benefits relating to Shadow Adjustments.

19