EX-99.2 3 q1-18exhibit992.htm EXHIBIT 99.2 Exhibit




cnalogoq12018.gif

 
 
 
 
 




CNA Financial Corporation
Supplemental Financial Information


March 31, 2018



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.

 
 
 
 
 




Table of Contents


 
Page
Consolidated Results
 
Statements of Operations..................................................................................................................................................................................................
Components of Income (Loss), Per Share Data and Return on Equity.............................................................................................................................
Selected Balance Sheet Data and Statement of Cash Flows Data...................................................................................................................................
Results of Operations
 
Property & Casualty...........................................................................................................................................................................................................
Specialty............................................................................................................................................................................................................................
Commercial.......................................................................................................................................................................................................................
International.......................................................................................................................................................................................................................
Life & Group......................................................................................................................................................................................................................
Corporate & Other.............................................................................................................................................................................................................
Investment Information
 
Investment Summary - Consolidated................................................................................................................................................................................
Investment Summary - Property & Casualty and Corporate & Other................................................................................................................................
Investment Summary - Life & Group.................................................................................................................................................................................
Investments - Fixed Maturity Securities by Credit Rating..................................................................................................................................................
Components of Net Investment Income............................................................................................................................................................................
Other
 
Claim & Claim Adjustment Expense Reserve Rollforward................................................................................................................................................
Life & Group Policyholder Reserves..................................................................................................................................................................................
Definitions and Presentation..............................................................................................................................................................................................






Statements of Operations
Three months ended March 31
 
 
 
 
 
 
(In millions)
2018
 
2017
 
Change
 
Revenues:
 
 
 
 
 
 
Net earned premiums
$
1,785

 
$
1,645

 
9

%
Net investment income
490

 
545

 
(10
)
 
Net realized investment gains (losses):
 
 
 
 
 
 
Other-than-temporary impairment (OTTI) losses
(6
)
 
(2
)
 


 
Other net realized investment gains (losses)
18

 
38

 


 
Net realized investment gains (losses)
12

 
36

 


 
Non-insurance warranty revenue
238

 
93

 
 
 
Other revenues
10

 
11

 


 
Total revenues
2,535

 
2,330

 
9

 
Claims, Benefits and Expenses:
 
 
 
 
 
 
Insurance claims and policyholders' benefits
1,339

 
1,293

 


 
Amortization of deferred acquisition costs
296

 
305

 


 
Non-insurance warranty expense
216

 
70

 
 
 
Other operating expenses
303

 
276

 


 
Interest
35

 
43

 


 
Total claims, benefits and expenses
2,189

 
1,987

 
(10
)
 
Income (loss) before income tax
346

 
343

 


 
Income tax (expense) benefit
(55
)
 
(83
)
 


 
Net income (loss)
$
291

 
$
260

 
12

%

1





Components of Income (Loss), Per Share Data and Return on Equity
Three months ended March 31
 
 
 
 
(In millions, except per share data)
2018
 
2017
 
Components of Income (Loss)
 
 
 
 
Core income (loss)
$
281

 
$
235

 
Net realized investment gains (losses)
10

 
25

 
Net income (loss)
$
291

 
$
260

 
 
 
 
 
 
Diluted Earnings (Loss) Per Common Share
 
 
 
 
Core income (loss)
$
1.03

 
$
0.87

 
Net realized investment gains (losses)
0.04

 
0.09

 
Diluted earnings (loss) per share
$
1.07


$
0.96

 
 
 
 
 
 
Weighted Average Outstanding Common Stock and Common Stock Equivalents
 
 
 
 
Basic
271.4

 
270.7

 
Diluted
272.4

 
271.7

 
 
 
 
 
 
Return on Equity
 
 
 
 
Net income (loss) (1)
9.8

%
8.8

%
Core income (loss) (2)
9.3

 
7.9

 
(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 core 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





Selected Balance Sheet Data and Statement of Cash Flows Data
(In millions, except per share data)
March 31, 2018
 
December 31, 2017
Total investments
$
45,535

 
$
46,870

Reinsurance receivables, net of allowance for uncollectible receivables
4,408

 
4,261

Total assets
57,649

 
56,567

Insurance reserves
37,106

 
37,212

Debt
2,709

 
2,858

Total liabilities
46,224

 
44,323

Accumulated other comprehensive income (loss) (1)
(400
)
 
32

Total stockholders' equity
11,425

 
12,244

 
 
 
 
Book value per common share
$
42.10

 
$
45.15

Book value per common share excluding AOCI
$
43.57

 
$
45.02

 
 
 
 
Outstanding shares of common stock (in millions of shares)
271.4

 
271.2

 
 
 
 
Statutory capital and surplus - Combined Continental Casualty Companies (2)
$
10,386

 
$
10,726

Three months ended March 31
2018
 
2017
Net cash flows provided (used) by operating activities
$
218

 
$
282

Net cash flows provided (used) by investing activities
489

 
354

Net cash flows provided (used) by financing activities
(781
)
 
(609
)
Net cash flows provided (used) by operating, investing and financing activities
$
(74
)
 
$
27

(1) As of March 31, 2018 and December 31, 2017, the net unrealized gains on investments included in AOCI were net of after-tax Shadow Adjustments of $1,338 million and $1,411 million. To the extent that unrealized gains on fixed income securities supporting certain products within the Life & Group segment would result in a premium deficiency if realized, an increase in Insurance reserves are recorded, net of tax, as a reduction of net unrealized gains through Other comprehensive income (loss) (Shadow Adjustments).
(2) Statutory capital and surplus as of March 31, 2018 is preliminary.

3





Property & Casualty - Results of Operations
Three months ended March 31
 
 
(In millions)
2018
 
2017
 
Change
 
Gross written premiums
$
2,991

 
$
2,752

 
9

%
Net written premiums
1,813

 
1,632

 
11

 
 
 
 
 
 
 
 
Net earned premiums
1,651

 
1,512

 
9

 
Net investment income
285

 
343

 


 
Non-insurance warranty revenue
238

 
93

 
 
 
Other revenues
9

 
10

 


 
Total operating revenues
2,183

 
1,958

 
11

 
Insurance claims and policyholders' benefits
995

 
942

 


 
Amortization of deferred acquisition costs
296

 
305

 


 
Other insurance related expenses
247

 
222

 


 
Non-insurance warranty expense
216

 
70

 
 
 
Other expenses
18

 
19

 


 
Total claims, benefits and expenses
1,772

 
1,558

 
(14
)
 
Core income (loss) before income tax
411

 
400

 


 
Income tax (expense) benefit on core income (loss)
(84
)
 
(132
)
 


 
Core income (loss)
$
327

 
$
268

 
22

%
 
 
 
 
 


 
Other Performance Metrics
 
 
 
 


 
Underwriting gain (loss)
$
113

 
$
43

 
163

%
 
 
 
 
 
 
 
Loss & LAE ratio
59.9

%
62.0

%
2.1

pts
Acquisition expense ratio
19.4

 
19.8

 
0.4

 
Underwriting expense ratio
13.4

 
15.1

 
1.7

 
Expense ratio
32.8

 
34.9

 
2.1

 
Dividend ratio
0.4

 
0.3

 
(0.1
)
 
Combined ratio
93.1

%
97.2

%
4.1

 
Combined ratio excluding catastrophes and development
93.2

%
97.4

%
4.2

pts
 
 
 
 
 
 
 
Net accident year catastrophe losses incurred
$
34

 
$
34

 

 
Effect on loss & LAE ratio
2.1

%
2.2

%
0.1

pts
 
 
 
 
 
 
 
Net prior year development and other: (favorable) / unfavorable
$
(36
)
 
$
(27
)
 


 
Effect on loss & LAE ratio
(2.2
)
%
(2.4
)
%
(0.2
)
pts
 
 
 
 
 
 
 
Rate
2

%
1

%
1

pts
Renewal premium change
4

%
4

%

pts
Retention
83

%
85

%
(2
)
pts
New business
$
355

 
$
260

 
37

%

4





Specialty - Results of Operations
Three months ended March 31
 
 
(In millions)
2018
 
2017
 
Change
 
Gross written premiums
$
1,771

 
$
1,738

 
2

%
Net written premiums
686

 
670

 
2

 
 
 
 
 
 
 
 
Net earned premiums
672

 
654

 
3

 
Net investment income
122

 
148

 


 
Non-insurance warranty revenue
238

 
93

 
 
 
Other revenues
1

 
1

 


 
Total operating revenues
1,033

 
896

 
15

 
Insurance claims and policyholders' benefits
380

 
401

 


 
Amortization of deferred acquisition costs
145

 
142

 


 
Other insurance related expenses
64

 
67

 


 
Non-insurance warranty expense
216

 
70

 
 
 
Other expenses
11

 
10

 


 
Total claims, benefits and expenses
816

 
690

 
(18
)
 
Core income (loss) before income tax
217

 
206

 


 
Income tax (expense) benefit on core income (loss)
(46
)
 
(69
)
 


 
Core income (loss)
$
171

 
$
137

 
25

%
 
 
 
 
 
 
 
Other Performance Metrics
 
 
 
 
 
 
Underwriting gain (loss)
$
83

 
$
44

 
89

%
 
 
 
 
 
 
 
Loss & LAE ratio
56.3

%
61.2

%
4.9

pts
Acquisition expense ratio
20.1

 
19.9

 
(0.2
)
 
Underwriting expense ratio
10.9

 
12.0

 
1.1

 
Expense ratio
31.0

 
31.9

 
0.9

 
Dividend ratio
0.2

 
0.1

 
(0.1
)
 
Combined ratio
87.5

%
93.2

%
5.7

 
Combined ratio excluding catastrophes and development
91.5

%
94.9

%
3.4

pts
 
 
 
 
 
 
 
Net accident year catastrophe losses incurred
$
3

 
$
4

 


 
Effect on loss & LAE ratio
0.5

%
0.6

%
0.1

pts
 
 
 
 
 
 
 
Net prior year development and other: (favorable) / unfavorable
$
(30
)
 
$
(17
)
 


 
Effect on loss & LAE ratio
(4.5
)
%
(2.3
)
%
2.2

pts
 
 
 
 
 
 
 
Rate
2

%
1

%
1

pts
Renewal premium change
3

%
4

%
(1
)
pts
Retention
85

%
88

%
(3
)
pts
New business
$
81

 
$
55

 
47

%

5





Commercial - Results of Operations
Three months ended March 31
 
 
(In millions)
2018
 
2017
 
Change
 
Gross written premiums
$
880

 
$
759

 
16

%
Net written premiums
832

 
724

 
15

 
 
 
 
 
 
 
 
Net earned premiums
743

 
661

 
12

 
Net investment income
149

 
183

 


 
Other revenues
8

 
9

 


 
Total operating revenues
900

 
853

 
6

 
Insurance claims and policyholders' benefits
473

 
426

 


 
Amortization of deferred acquisition costs
121

 
117

 


 
Other insurance related expenses
127

 
128

 


 
Other expenses
11

 
15

 


 
Total claims, benefits and expenses
732

 
686

 
(7
)
 
Core income (loss) before income tax
168

 
167

 


 
Income tax (expense) benefit on core income (loss)
(35
)
 
(56
)
 


 
Core income (loss)
$
133

 
$
111

 
20

%
 
 
 
 
 


 
Other Performance Metrics
 
 
 
 


 
Underwriting gain (loss)
$
22

 
$
(10
)
 
N/M

%
 
 
 
 
 
 
 
Loss & LAE ratio
63.0

%
63.9

%
0.9

pts
Acquisition expense ratio
18.0

 
19.1

 
1.1

 
Underwriting expense ratio
15.5

 
18.2

 
2.7

 
Expense ratio
33.5

 
37.3

 
3.8

 
Dividend ratio
0.6

 
0.5

 
(0.1
)
 
Combined ratio
97.1

%
101.7

%
4.6

 
Combined ratio excluding catastrophes and development
93.9

%
100.0

%
6.1

pts
 
 
 
 
 
 
 
Net accident year catastrophe losses incurred
$
29

 
$
27

 


 
Effect on loss & LAE ratio
3.9

%
3.9

%

pts
 
 
 
 
 
 
 
Net prior year development and other: (favorable) / unfavorable
$
(6
)
 
$
(1
)
 


 
Effect on loss & LAE ratio
(0.7
)
%
(2.2
)
%
(1.5
)
pts
 
 
 
 
 
 
 
Rate
1

%

%
1

pts
Renewal premium change
3

%
4

%
(1
)
pts
Retention
84

%
85

%
(1
)
pts
New business

$
181

 
$
140

 
29

%

6





International - Results of Operations
Three months ended March 31
 
 
(In millions)
2018
 
2017
 
Change
 
Gross written premiums
$
340

 
$
255

 
33

%
Net written premiums
295

 
238

 
24

 
 
 
 
 
 
 
 
Net earned premiums
236

 
197

 
20

 
Net investment income
14

 
12

 


 
Other revenues

 

 


 
Total operating revenues
250

 
209

 
20

 
Insurance claims and policyholders' benefits
142

 
115

 


 
Amortization of deferred acquisition costs
30

 
46

 


 
Other insurance related expenses
56

 
27

 


 
Other expenses
(4
)
 
(6
)
 


 
Total claims, benefits and expenses
224

 
182

 
(23
)
 
Core income (loss) before income tax
26

 
27

 


 
Income tax (expense) benefit on core income (loss)
(3
)
 
(7
)
 


 
Core income (loss)
$
23

 
$
20

 
15

%
 
 
 
 
 
 
 
Other Performance Metrics
 
 
 
 
 
 
Underwriting gain (loss)
$
8

 
$
9

 
(11
)
%
 
 
 
 
 
 
 
Loss & LAE ratio
60.4

%
58.3

%
(2.1
)
pts
Acquisition expense ratio
22.0

 
21.8

 
(0.2
)
 
Underwriting expense ratio
14.2

 
15.0

 
0.8

 
Expense ratio
36.2

 
36.8

 
0.6

 
Dividend ratio

 

 

 
Combined ratio
96.6

%
95.1

%
(1.5
)
 
Combined ratio excluding catastrophes and development
96.1

%
96.4

%
0.3

pts
 
 
 
 
 
 
 
Net accident year catastrophe losses incurred
$
2

 
$
3

 


 
Effect on loss & LAE ratio
0.7

%
1.7

%
1.0

pts
 
 
 
 
 
 
 
Net prior year development and other: (favorable) / unfavorable
$

 
$
(9
)
 


 
Effect on loss & LAE ratio
(0.2
)
%
(3.0
)
%
(2.8
)
pts
 
 
 
 
 
 
 
Rate
2

%
1

%
1

pts
Renewal premium change
8

%
1

%
7

pts
Retention
80

%
78

%
2

pts
New business
$
93

 
$
65

 
43

%

7





Life & Group - Results of Operations
Three months ended March 31
 
 
(In millions)
2018
 
2017
 
Change
 
Net earned premiums
$
134

 
$
133

 
1

%
Net investment income
200

 
197

 


 
Other revenues
1

 
1

 


 
Total operating revenues
335

 
331

 
1

 
Insurance claims and policyholders' benefits
303

 
330

 


 
Amortization of deferred acquisition costs

 

 


 
Other insurance related expenses
30

 
32

 


 
Other expenses
2

 
2

 


 
Total claims, benefits and expenses
335

 
364

 
8

 
Core income (loss) before income tax

 
(33
)
 


 
Income tax (expense) benefit on core income (loss)
14

 
37

 


 
Core income (loss)
$
14

 
$
4

 
250

%


8





Corporate & Other - Results of Operations
Three months ended March 31
 
 
(In millions)
2018
 
2017
 
Change
 
Net earned premiums
$

 
$

 


 
Net investment income
5

 
5

 


 
Other revenues

 

 


 
Total operating revenues
5

 
5

 

%
Insurance claims and policyholders' benefits
41

 
21

 


 
Amortization of deferred acquisition costs

 

 


 
Other insurance related expenses

 

 


 
Other expenses
41

 
44

 


 
Total claims, benefits and expenses
82

 
65

 
(26
)
 
Core income (loss) before income tax
(77
)
 
(60
)
 


 
Income tax (expense) benefit on core income (loss)
17

 
23

 


 
Core income (loss)
$
(60
)
 
$
(37
)
 
(62
)
%


9





Investment Summary - Consolidated
 
March 31, 2018

December 31, 2017
(In millions)
Carrying Value
 
Net Unrealized Gains (Losses)
 
Carrying Value
 
Net Unrealized Gains (Losses)
Fixed maturity securities:
 
 
 
 
 
 
 
Corporate and other bonds
$
18,605

 
$
1,062

 
$
18,810

 
$
1,597

States, municipalities and political subdivisions:
 
 
 
 
 
 
 
Tax-exempt
10,014

 
823

 
11,130

 
1,136

Taxable
2,863

 
370

 
2,897

 
413

Total states, municipalities and political subdivisions
12,877

 
1,193

 
14,027

 
1,549

Asset-backed:
 
 
 
 
 
 
 
RMBS
5,055

 
5

 
5,120

 
77

CMBS
1,955

 
7

 
1,872

 
32

Other ABS
1,188

 
3

 
1,094

 
11

Total asset-backed
8,198

 
15

 
8,086

 
120

U.S. Treasury and obligations of government-sponsored enterprises
119

 
(5
)
 
109

 
(2
)
Foreign government
450

 
2

 
444

 
7

Redeemable preferred stock
10

 
1

 
11

 
1

Total fixed maturity securities
40,259

 
2,268

 
41,487

 
3,272

Equities:
 
 
 
 
 
 
 
Common stock
87

 

 
27

 
6

Non-redeemable preferred stock
683

 

 
668

 
30

Total equities
770

 

 
695


36

Limited partnership investments
2,364

 

 
2,369

 

Other invested assets
48

 

 
44

 

Mortgage loans
864

 

 
839

 

Short term investments
1,230

 
(1
)
 
1,436

 
(1
)
Total investments
$
45,535


$
2,267


$
46,870


$
3,307

 
 
 
 
 
 
 
 
Net receivable/(payable) on investment activity
$
(103
)
 
 
 
$
23

 
 
 
 
 
 
 
 
 
 
Effective duration (in years)
6.0

 
 
 
5.9

 
 
Weighted average rating
A

 
 
 
A

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

10





Investment Summary - Property & Casualty and Corporate & Other
 
March 31, 2018
 
December 31, 2017
(In millions)
Carrying Value
 
Net Unrealized Gains (Losses)
 
Carrying Value
 
Net Unrealized Gains (Losses)
Fixed maturity securities:
 
 
 
 
 
 
 
Corporate and other bonds
$
12,785

 
$
137

 
$
12,938

 
$
447

States, municipalities and political subdivisions:
 
 
 
 
 
 
 
Tax-exempt
1,983

 
47

 
2,827

 
112

Taxable
1,205

 
82

 
1,247

 
102

Total states, municipalities and political subdivisions
3,188

 
129

 
4,074

 
214

Asset-backed:
 
 
 
 
 
 
 
RMBS
4,894

 
1

 
4,951

 
72

CMBS
1,851

 
7

 
1,761

 
30

Other ABS
1,081

 
2

 
981

 
7

Total asset-backed
7,826

 
10

 
7,693

 
109

U.S. Treasury and obligations of government-sponsored enterprises
94

 
(6
)
 
82

 
(4
)
Foreign government
450

 
2

 
444

 
7

Redeemable preferred stock
5

 
1

 
5

 
1

Total fixed maturity securities
24,348

 
273

 
25,236

 
774

Equities:
 
 
 
 
 
 
 
Common stock
87

 

 
27

 
6

Non-redeemable preferred stock
230

 

 
237

 
7

Total equities
317

 

 
264

 
13

Limited partnership investments
2,364

 

 
2,369

 

Other invested assets
48

 

 
44

 

Mortgage loans
664

 

 
639

 

Short term investments
1,208

 
(1
)
 
1,354

 
(1
)
Total investments
$
28,949


$
272


$
29,906


$
786

 
 
 
 
 
 
 
 
Net receivable/(payable) on investment activity
$
(130
)
 
 
 
$
(10
)
 
 
 
 
 
 
 
 
 
 
Effective duration (in years)
4.5

 
 
 
4.4

 
 
Weighted average rating
A

 
 
 
A

 
 

11





Investment Summary - Life & Group
 
March 31, 2018
 
December 31, 2017
(In millions)
Carrying Value
 
Net Unrealized Gains (Losses)
 
Carrying Value
 
Net Unrealized Gains (Losses)
Fixed maturity securities:
 
 
 
 
 
 
 
Corporate and other bonds
$
5,820

 
$
925

 
$
5,872

 
$
1,150

States, municipalities and political subdivisions:
 
 
 
 
 
 
 
Tax-exempt
8,031

 
776

 
8,303

 
1,024

Taxable
1,658

 
288

 
1,650

 
311

Total states, municipalities and political subdivisions
9,689

 
1,064

 
9,953

 
1,335

Asset-backed:
 
 
 
 
 
 
 
RMBS
161

 
4

 
169

 
5

CMBS
104

 

 
111

 
2

Other ABS
107

 
1

 
113

 
4

Total asset-backed
372

 
5

 
393

 
11

U.S. Treasury and obligations of government-sponsored enterprises
25

 
1

 
27

 
2

Foreign government

 

 

 

Redeemable preferred stock
5

 

 
6

 

Total fixed maturity securities
15,911

 
1,995

 
16,251

 
2,498

Equities:
 
 
 
 
 
 
 
Common stock

 

 

 

Non-redeemable preferred stock
453

 

 
431

 
23

Total equities
453




431


23

Limited partnership investments

 

 

 

Other invested assets

 

 

 

Mortgage loans
200

 

 
200

 

Short term investments
22

 

 
82

 

Total investments
$
16,586


$
1,995


$
16,964


$
2,521

 
 
 
 
 
 
 
 
Net receivable/(payable) on investment activity
$
27

 
 
 
$
33

 
 
 
 
 
 
 
 
 
 
Effective duration (in years)
8.3

 
 
 
8.4

 
 
Weighted average rating
A

 
 
 
A

 
 

12





Investments - Fixed Maturity Securities by Credit Rating
March 31, 2018
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
$

 
$

 
$
65

 
$

 
$
479

 
$
22

 
$
4,175

 
$
342

 
$
11,932

 
$
669

 
$
1,954

 
$
29

 
$
18,605

 
$
1,062

States, municipalities and political subdivisions:
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
Tax-exempt

 

 
2,260

 
222

 
4,015

 
333

 
3,409

 
234

 
312

 
32

 
18

 
2

 
10,014

 
823

Taxable

 

 
388

 
33

 
1,810

 
213

 
658

 
124

 
7

 

 

 

 
2,863

 
370

Total states, municipalities and political subdivisions

 

 
2,648

 
255

 
5,825

 
546

 
4,067

 
358

 
319

 
32

 
18

 
2

 
12,877

 
1,193

Asset-backed:
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
RMBS
4,328

 
(47
)
 
59

 

 
19

 

 
69

 
(1
)
 
52

 
1

 
528

 
52

 
5,055

 
5

CMBS
44

 

 
330

 
7

 
382

 
6

 
296

 

 
577

 
(7
)
 
326

 
1

 
1,955

 
7

Other ABS

 

 
34

 
(3
)
 
137

 
1

 
514

 
2

 
503

 
3

 

 

 
1,188

 
3

Total asset-backed
4,372

 
(47
)
 
423

 
4

 
538

 
7

 
879

 
1

 
1,132

 
(3
)
 
854

 
53

 
8,198

 
15

U.S. Treasury and obligations of government-sponsored enterprises
119

 
(5
)
 

 

 

 

 

 

 

 

 

 

 
119

 
(5
)
Foreign government

 

 
129

 

 
254

 
1

 
47

 
1

 
20

 

 

 

 
450

 
2

Redeemable preferred stock

 

 

 

 

 

 

 

 
10

 
1

 

 

 
10

 
1

Total fixed maturity securities
$
4,491

 
$
(52
)
 
$
3,265

 
$
259

 
$
7,096

 
$
576

 
$
9,168

 
$
702

 
$
13,413

 
$
699

 
$
2,826

 
$
84

 
$
40,259

 
$
2,268

 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
Percentage of total fixed maturity securities
11
%
 
 
 
8
%
 
 
 
18
%
 
 
 
23
%
 
 
 
33
%
 
 
 
7
%
 
 
 
100
%
 
 

13





Components of Net Investment Income
Three months ended March 31
Consolidated
 
(In millions)
2018
 
2017
 
    Taxable fixed income securities
$
350

 
$
348

 
    Tax-exempt fixed income securities
105

 
108

 
Total fixed income securities
455

 
456

 
Limited partnership and common stock investments
31

 
90

 
Other, net of investment expense
4

 
(1
)
 
Pretax net investment income
$
490

 
$
545

 
Fixed income securities, after tax
$
377

 
$
331

 
Net investment income, after tax
405

 
389

 
 
 
 
 
 
Effective income yield for fixed income securities, pretax
4.7

%
4.8

%
Effective income yield for fixed income securities, after tax
3.9

 
3.4

 
 
Property & Casualty and Corporate & Other
 
Three months ended March 31
 
(In millions)
2018
 
2017
 
    Taxable fixed income securities
$
233

 
$
233

 
    Tax-exempt fixed income securities
20

 
23

 
Total fixed income securities
253

 
256

 
Limited partnership and common stock investments
31

 
90

 
Other, net of investment expense
6

 
2

 
Pretax net investment income
$
290

 
$
348

 
Fixed income securities, after tax
$
203

 
$
175

 
Net investment income, after tax
233

 
235

 
 
 
 
 
 
Effective income yield for fixed income securities, pretax
4.1

%
4.2

%
Effective income yield for fixed income securities, after tax
3.3

 
2.9

 
Three months ended March 31
Life & Group
 
(In millions)
2018
 
2017
 
    Taxable fixed income securities
$
117

 
$
115

 
    Tax-exempt fixed income securities
85

 
85

 
Total fixed income securities
202

 
200

 
Limited partnership and common stock investments

 

 
Other, net of investment expense
(2
)
 
(3
)
 
Pretax net investment income
$
200

 
$
197

 
Fixed income securities, after tax
$
174

 
$
156

 
Net investment income, after tax
172

 
154

 
 
 
 
 
 
Effective income yield for fixed income securities, pretax
5.7

%
5.8

%
Effective income yield for fixed income securities, after tax
4.9

 
4.5

 

14





Claim & Claim Adjustment Expense Reserve Rollforward
Three months ended March 31, 2018
(In millions)

Specialty
 

Commercial
 
International
 
P&C Operations
 
Life & Group
 
Corporate & Other
 
Total Operations
Claim & claim adjustment expense reserves, beginning of period
 
 
 
 
 
 
 
 
 
 
 
 
 
Gross
$
5,669

 
$
8,764

 
$
1,636

 
$
16,069

 
$
3,499

 
$
2,436

 
$
22,004

Ceded
662

 
628

 
204

 
1,494

 
209

 
2,231

 
3,934

Net
5,007

 
8,136


1,432


14,575


3,290


205


18,070

 
 
 
 
 
 
 
 
 
 
 
 
 
 
Net incurred claim & claim adjustment expenses
379

 
468

 
142

 
989

 
269

 
1

 
1,259

Net claim & claim adjustment expense payments
(416
)
 
(536
)
 
(114
)
 
(1,066
)
 
(240
)
 
(4
)
 
(1,310
)
Foreign currency translation adjustment and other

 
(2
)
 
18

 
16

 
(26
)
 
1

 
(9
)
 
 
 
 
 
 
 
 
 
 
 
 
 
 
Claim & claim adjustment expense reserves, end of period
 
 
 
 
 
 
 
 
 
 
 
 
 
Net
4,970

 
8,066

 
1,478

 
14,514

 
3,293

 
203

 
18,010

Ceded
726

 
652

 
240

 
1,618

 
208

 
2,231

 
4,057

Gross
$
5,696

 
$
8,718

 
$
1,718

 
$
16,132

 
$
3,501

 
$
2,434

 
$
22,067



15





Life & Group Policyholder Reserves
March 31, 2018
 
 
 
 
 
(In millions)
Claim and claim adjustment expenses
 
Future policy benefits
 
Total
Long term care
$
2,601

 
$
8,993

 
$
11,594

Structured settlement annuities
543

 

 
543

Other
16

 

 
16

Total
3,160

 
8,993

 
12,153

Shadow adjustments
133

 
1,561

 
1,694

Ceded reserves
208

 
229

 
437

Total gross reserves
$
3,501

 
$
10,783

 
$
14,284

December 31, 2017
 
 
 
 
 
(In millions)
Claim and claim adjustment expenses
 
Future policy benefits
 
Total
Long term care
$
2,568

 
$
8,959

 
$
11,527

Structured settlement annuities
547

 

 
547

Other
16

 

 
16

Total
3,131

 
8,959

 
12,090

Shadow adjustments
159

 
1,990

 
2,149

Ceded reserves
209

 
230

 
439

Total gross reserves
$
3,499

 
$
11,179

 
$
14,678


16





Definitions and Presentation


Collectively, CNA Financial Corporation (CNAF) and its subsidiaries are referred to as CNA or the Company.

P&C Operations includes Specialty, Commercial and International.

Life & Group segment primarily includes the results of long term care businesses that are in run-off.

Corporate & Other 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 uses the core income (loss) financial measure to monitor the Company’s operations. Please refer to Note O to the Consolidated Financial Statements within the December 31, 2017 Form 10-K for further discussion of this non-GAAP financial measure.

Management uses underwriting results to monitor insurance operations. Underwriting results are pretax and are calculated as net earned premiums less total insurance expenses, which includes insurance claims and policyholders' benefits, amortization of deferred acquisition costs and other insurance related expenses.

In the evaluation of the results of Specialty, Commercial and International, management uses 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. In addition, management also utilizes renewal premium change, rate, retention and new business in evaluating operating trends. Renewal premium change represents the estimated change in average premium on policies that renew, including rate and exposure changes. Rate represents the average change in price on policies that renew excluding exposure change. Exposure represents the measure of risk used in the pricing of the insurance product. Retention represents the percentage of premium dollars renewed in comparison to the expiring premium dollars from policies available to renew. Rate, renewal premium change and retention presented for the prior year is updated to reflect subsequent activity on policies written in the period. New business represents premiums from policies written with new customers and additional policies written with existing customers.

This financial supplement may also reference or contain financial measures that are not in accordance with GAAP. Management utilizes these financial measures to monitor the Company's insurance operations and investment portfolio. Core income, which is derived from certain income statement amounts, is used by management to monitor performance of the Company's insurance operations. The Company's investment portfolio is monitored by management through analysis of various factors including unrealized gains and losses on securities, portfolio duration and exposure to market and credit risk.


17





Core income (loss) is calculated by excluding from net income (loss) the after-tax effects of i) net realized investment gains or losses, ii) income or loss from discontinued operations, iii) any cumulative effects of changes in accounting guidance and iv) deferred tax asset and liability remeasurement as a result of an enacted U.S. Federal tax rate change. The calculation of core income (loss) excludes net realized investment gains or losses because net realized investment gains or losses are generally driven by economic factors that are not necessarily consistent with key drivers of underwriting performance, and are therefore not considered an indication of trends in insurance operations. Management monitors core income (loss) for each business segment to assess segment performance. Presentation of consolidated core income (loss) is deemed to be a non-GAAP financial measure. For reconciliations of non-GAAP measures to the most comparable GAAP measures and other information, please refer herein and/or to CNA's most recent 10-K on file with the Securities and Exchange Commission, as well as the press release, available at www.cna.com.

Pretax net prior year development and other includes the effects of interest accretion and change in allowance for uncollectible reinsurance and deductible amounts.

Net investment income from fixed income securities, as presented, includes both fixed maturity securities and non-redeemable preferred stock.

The majority of our limited partnership investments employ hedge fund strategies. While the Company generally does not invest in highly leveraged partnerships, there are risks inherent in limited partnership investments 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




18