EX-99.2 3 c04718exv99w2.htm FINANCIAL SUPPLEMENT exv99w2
 

EXHIBIT 99.2
(CNA LOGO)
CNA Financial Corporation
Supplemental Financial Information
March 31, 2006

 


 

(CNA LOGO)
CNA Financial Corporation
Table of Contents
March 31, 2006
         
    Page
Supplemental Financial Information
  i-ii
Statements of Operations
    1  
Components of Net Income and Per Share Data
    2  
Selected Balance Sheets Data and Statements of Cash Flows Data
    3  
Claim & Claim Adjustment Expense Reserve Data
    4  
Claim & Claim Adjustment Expense Reserve Rollforward
    5  
Investments by Segment Aggregation
    6  
Property & Casualty Results of Operations
    7  
Life & Group Non-Core and Corporate & Other Non-Core Segments Results of Operations
    8  
Property & Casualty Operations and Corporate & Other Non-Core Segment — Catastrophe Losses
    9  
Analysis of Pretax Net Investment Income
    10  
Statutory Data — Preliminary
    11  
Property & Casualty Operations Loss and LAE Ratio Analysis
    12  
Asbestos Summary by Policyholder Category
    13  

 


 

(CNA LOGO)
CNA Financial Corporation
Supplemental Financial Information
DEFINITIONS AND PRESENTATION
     
  P&C Operations includes Standard Lines and Specialty Lines.
 
  Life & Group Non-Core segment primarily includes the results of the life and group lines of business that have been sold or placed in run-off.
 
  Corporate & Other Non-Core segment includes the results of certain property and casualty lines of business placed in run-off, including CNA Re. This segment also includes the results related to the centralized adjusting and settlement of asbestos, environmental pollution and mass tort (APMT) claims and interest expense on corporate debt.
 
  Property and Casualty Companies includes Standard Lines, Specialty Lines and P&C business written in the Life & Group Non-Core and Corporate & Other Non-Core segments.
 
  Management utilizes the net operating income financial measure to monitor the Company’s operations. Please refer to Note N of the Consolidated Financial Statements within the 2005 Form 10-K for further discussion of this measure.
 
  In evaluating the results of the Standard Lines and Specialty Lines, management utilizes the combined ratio, the loss ratio, the expense ratio, and the dividend ratio. These ratios are calculated using financial results prepared in accordance with accounting principles generally accepted in the United States of America (GAAP). 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 underwriting and acquisition expenses, including the amortization of deferred acquisition costs, to net earned premiums. The dividend ratio is the ratio of dividends incurred to net earned premiums. The combined ratio is the sum of the loss, expense and dividend ratios.
 
  Limited partnerships (LPs) are a relatively small portion of CNA’s overall investment portfolio. The majority of the LPs invest in a substantial number of securities that are readily marketable. CNA is primarily a passive investor in such partnerships and does not have influence over the partnerships’ management, who are committed to operate them according to established guidelines and strategies. These strategies may include the use of leverage and hedging techniques that potentially introduce more volatility and risk to the partnerships.
 
  All amounts are in millions, except for per share and ratio information.
 
  Certain immaterial differences are due to rounding.

i


 

(CNA LOGO)
CNA Financial Corporation
Supplemental Financial Information
Restatement for Discontinued Operations
The Company has restated its Consolidated Statement of Operations for the three months ended March 31, 2005. A review of discontinued operations completed in February 2006 identified an overstatement of the net assets of these discontinued operations and errors in accounting for the periodic results of these operations. The Company did not have an effectively designed control process in place to ensure adequate oversight, analysis, reconciliation, documentation and periodic evaluation of the results and balances that comprise the net assets of businesses reported as discontinued operations. There was also a lack of understanding of subsidiary ledger detail which contributed to the Company’s failure to eliminate intercompany activity within discontinued operations and between continuing and discontinued operations. As a result, the balances related to discontinued operations were incorrectly established in the Company’s current general ledger system in 1997 in connection with a general ledger conversion, creating an overstatement of the reported net assets of discontinued operations. In addition, the Company’s evaluation of the periodic results of discontinued operations was ineffective. The correction of the elimination issue noted above caused the historical results of discontinued operations to change, requiring current evaluation of the revised periodic results for reporting purposes. Further, in light of the impact of the elimination corrections, the Company reviewed its historical process to evaluate the results of discontinued operations and determined that process did not address recorded loss reserves at all consolidating levels for discontinued operations. Therefore, the Company determined that it was appropriate to recognize the impact of the revised historical periodic income or loss of discontinued operations.
Restatement for Condensed Consolidated Statement of Cash Flows
The Condensed Consolidated Statement of Cash Flows for the three months ended March 31, 2005 has been restated to reflect the following:
  Net purchases and sales of trading securities and changes in the net receivable/payable from unsettled investment purchases and sales related to trading securities, previously classified within investing activities, have been reclassified to cash flows from operating activities.
 
  Cash flows from equity method investees were reclassified to distinguish between return on investments, which are reflected within operating cash flows, and return of investments, which are reflected within investing cash flows. Previously, all amounts were reflected within investing cash flows.
 
  Deposits and withdrawals related to investment contract products issued by the Company have been reflected within financing cash flows. Previously, amounts related to certain investment contracts were reflected within operating cash flows.
 
  The impact of cumulative translation adjustment, previously reflected within investing activities, is now classified within operating activities.
The restatements related to cash flows had no impact on the total change in cash from continuing operations within the Condensed Consolidated Statement of Cash Flows.
Additionally, the Company has revised its Condensed Consolidated Statement of Cash Flows for the three months ended March 31, 2005 to separately disclose the operating, investing and financing portions of the cash flows attributable to discontinued operations, as well as to include the cash balance related to discontinued operations in the Condensed Consolidated Statement of Cash Flows.

ii


 

(CNA LOGO)
CNA FINANCIAL CORPORATION
Financial Supplement
Statements of Operations
                         
PERIOD ENDED MARCH 31   Three Months        
                    Fav /  
                    (Unfav)  
(In millions)   2006     2005     % Change  
 
STATEMENTS OF OPERATIONS
                       
Revenues:
                       
Net earned premiums
  $ 1,869     $ 1,899       (2 )%
Net investment income
    570       406       40  
Realized investment gains (losses), net of participating policyholders’ and minority interests
    9       (19 )     147  
Other revenues
    53       78       (32 )
 
                   
 
                       
Total revenues
    2,501       2,364       6  
 
                   
 
                       
Claims, benefits and expenses:
                       
Insurance claims and policyholders’ benefits
    1,492       1,434       (4 )
Amortization of deferred acquisition costs
    370       378       2  
Other operating expenses
    257       274       6  
Interest
    30       37       19  
 
                   
 
                       
Total claims, benefits and expenses
    2,149       2,123       (1 )
 
                   
 
                       
Income before income tax and minority interest
    352       241       46  
Income tax expense
    (108 )     (56 )     (93 )
Minority interest
    (9 )     (7 )     (29 )
 
                   
 
                       
Income from continuing operations
    235       178       32  
Income (loss) from discontinued operations, net of tax
    (6 )     7       (186 )
 
                   
 
                       
Net income
  $ 229     $ 185       24 %
 
                   

1


 

(CNA LOGO)
CNA FINANCIAL CORPORATION
Financial Supplement
Components of Net Income and Per Share Data
                         
PERIOD ENDED MARCH 31   Three Months        
                    Fav /  
                    (Unfav)  
(In millions, except per share data)   2006     2005     % Change  
 
COMPONENTS OF NET INCOME
                       
Net operating income
  $ 234     $ 192       22 %
Net realized investment gains (losses), net of participating policyholders’ and minority interests
    1       (14 )     107  
 
                   
Income from continuing operations
    235       178       32  
Income (loss) from discontinued operations, net of tax
    (6 )     7       (186 )
 
                   
 
                       
Net income
  $ 229     $ 185       24 %
 
                   
 
                       
BASIC AND DILUTED EARNINGS PER SHARE
                       
Income from continuing operations
  $ 0.84     $ 0.63       33  
Income (loss) from discontinued operations
    (0.02 )     0.03       (167 )
 
                   
Basic and diluted earnings per share available to common stockholders (1)
  $ 0.82     $ 0.66       24 %
 
                   
 
                       
Weighted average outstanding common stock and common stock equivalents
    256.0       256.0          
 
                   
 
(1)   The three months ended March 31, 2006 and 2005 per share results available to common stockholders are reduced by $19 million and $17 million, or $0.07 per share and $0.07 per share, of undeclared but accumulated preferred stock dividends.

2


 

(CNA LOGO)
CNA FINANCIAL CORPORATION
Financial Supplement
Selected Balance Sheets Data and Statements of Cash Flows Data
                     
(In millions, except per share data)     March 31, 2006     December 31, 2005
             
Total assets
    $ 59,675       $ 58,786  
Insurance reserves
      41,912         42,436  
Debt
      1,690         1,690  
Total liabilities
      50,437         49,545  
Minority interest
      298         291  
Accumulated other comprehensive income
      120         359  
Total stockholders’ equity
      8,940         8,950  
 
                   
Book value per common share (1)
    $ 31.15       $ 31.26  
Book value per common share excluding unrealized gain or loss on fixed maturity securities (1)
    $ 30.59       $ 29.69  
 
                   
Outstanding shares of common stock (in millions of shares)
      256.0         256.0  
             
                 
THREE MONTHS ENDED            
MARCH 31            
(In millions)   2006     2005  
 
Net cash flows provided by operating activities (2)
  $ 626     $ 159  
 
               
Net cash flows used by investing activities
    (307 )     (110 )
 
               
Net cash flows used by financing activities
    (343 )     (56 )
 
           
 
               
Net cash flows
  $ (24 )   $ (7 )
 
           
 
(1)   Book value per common share as of March 31, 2006 and December 31, 2005 excludes $750 million of preferred stock (Series H) and $216 million and $197 million of undeclared but accumulated dividends.
 
(2)   Operating cash flows for the three months ended March 31, 2006 and 2005 include $(5) million and $(11) million related to discontinued operations.

3


 

(CNA LOGO)
CNA FINANCIAL CORPORATION
Financial Supplement
Claim & Claim Adjustment Expense Reserve Data
                             
CLAIM & CLAIM ADJUSTMENT EXPENSE RESERVES                      
(In millions)   Standard Lines       Specialty Lines       P&C Operations  
             
As of March 31, 2006
                           
Gross
  $ 14,905       $ 5,316       $ 20,221  
Ceded
    3,770         1,435         5,205  
 
                     
Net
  $ 11,135       $ 3,881       $ 15,016  
 
                     
 
                           
As of December 31, 2005
                           
Gross
  $ 15,084       $ 5,205       $ 20,289  
Ceded
    3,838         1,411         5,249  
 
                     
Net
  $ 11,246       $ 3,794       $ 15,040  
 
                     
   
             
                             
CLAIM & CLAIM ADJUSTMENT EXPENSE RESERVES   Life & Group       Corporate &          
(In millions)   Non-Core       Other Non-Core       Total Operations  
             
As of March 31, 2006
                           
Gross
  $ 3,231       $ 7,089       $ 30,541  
Ceded
    1,385         3,762         10,352  
 
                     
Net
  $ 1,846       $ 3,327       $ 20,189  
 
                     
 
                           
As of December 31, 2005
                           
Gross
  $ 3,277       $ 7,372       $ 30,938  
Ceded
    1,440         3,916         10,605  
 
                     
Net
  $ 1,837       $ 3,456       $ 20,333  
 
                     

4


 

(CNA LOGO)
CNA FINANCIAL CORPORATION
Financial Supplement
Claim & Claim Adjustment Expense Reserve Rollforward
         
PERIOD ENDED MARCH 31, 2006   Three Months  
(In millions)   Ended  
 
Claim & claim adjustment expense reserves, beginning of period
       
Gross
  $ 30,938  
Ceded
    10,605  
 
     
Net
    20,333  
 
     
 
       
Net incurred claim & claim adjustment expenses
    1,289  
 
       
Net claim & claim adjustment expense payments
    (1,433 )
 
     
 
       
Claim & claim adjustment expense reserves, end of period
       
Net
    20,189  
Ceded
    10,352  
 
     
Gross
  $ 30,541  
 
     

5


 

(CNA LOGO)
CNA FINANCIAL CORPORATION
Financial Supplement
Investments by Segment Aggregation
                                   
    March 31, 2006       December 31, 2005  
(In millions)   Book Value     Fair Value       Book Value     Fair Value  
       
Property & Casualty and Corporate & Other Non-Core:
                                 
Fixed maturities — taxable
  $ 18,185     $ 18,031       $ 16,988     $ 16,972  
Fixed maturities — tax exempt
    3,444       3,435         7,579       7,631  
Equities
    221       391         221       374  
Short-term investments
    7,853       7,851         3,715       3,714  
Limited partnership investments
    1,383       1,383         1,223       1,223  
Other (e.g., Real Estate)
    38       36         34       32  
 
                         
Total investments
  $ 31,124     $ 31,127       $ 29,760     $ 29,946  
 
                         
 
                                 
       
Net receivable/(payable)
  $ 154               $ 266          
Securities lending collateral
    (1,751 )               (742 )        
       
 
                                 
Life & Group Non-Core:
                                 
Fixed maturities — taxable
  $ 6,630     $ 6,917       $ 6,574     $ 7,053  
Fixed maturities — tax exempt
    1,492       1,588         1,475       1,578  
Equities
    316       329         290       307  
Short-term investments
    426       426         523       524  
Limited partnership investments
    270       270         286       286  
Other (e.g., Mortgage & Policy Loans)
    1       1         1       1  
 
                         
Total investments
  $ 9,135     $ 9,531       $ 9,149     $ 9,749  
 
                         
 
                                 
       
Net receivable/(payable)
  $ (68 )             $ 84          
Securities lending collateral
    (38 )               (25 )        
       
 
                                 
Total investments
  $ 40,259     $ 40,658       $ 38,909     $ 39,695  
 
                         
 
                                 
       
Total net receivable/(payable)
  $ 86               $ 350          
Total securities lending collateral
    (1,789 )               (767 )        
       
The information above related to net receivable/(payable) and securities lending collateral is provided to facilitate an analysis of significant changes in book value. When compared to the net receivable/(payable) per the Consolidated Balance Sheets, the amounts above exclude $107 million and $86 million as of March 31, 2006 and December 31, 2005 where the net receivable/(payable) balance does not relate to the change in book value.

6


 

(CNA LOGO)
CNA FINANCIAL CORPORATION
Financial Supplement
Property & Casualty Results of Operations
                                                                             
THREE MONTHS ENDED   Standard Lines       Specialty Lines       P&C Operations  
MARCH 31                   Fav / (Unfav)                       Fav / (Unfav)                       Fav / (Unfav)  
(In millions)   2006     2005     % Change       2006     2005     % Change       2006     2005     % Change  
             
Gross written premiums
  $ 1,561     $ 1,516       3 %     $ 825     $ 769       7 %     $ 2,386     $ 2,285       4 %
Net written premiums
    1,110       1,171       (5 )       648       594       9         1,758       1,765        
 
                                                                           
Net earned premiums
    1,086       1,169       (7 )       628       573       10         1,714       1,742       (2 )
Net investment income
    228       183       25         87       56       55         315       239       32  
Other revenues
    20       21       (5 )       33       31       6         53       52       2  
 
                                                               
Total operating revenues
    1,334       1,373       (3 )       748       660       13         2,082       2,033       2  
 
                                                                           
Claims, benefits and expenses:
                                                                           
Net incurred claims and benefits
    780       830       6         372       357       (4 )       1,152       1,187       3  
Policyholders’ dividends
    4       4               1       1               5       5        
Amortization of deferred acquisition costs
    238       239               127       130       2         365       369       1  
Other insurance related expenses
    101       139       27         37       24       (54 )       138       163       15  
Other expenses
    19       26       27         32       28       (14 )       51       54       6  
 
                                                               
Total claims, benefits and expenses
    1,142       1,238       8         569       540       (5 )       1,711       1,778       4  
 
                                                                           
Operating income before income tax and minority interest
    192       135       42         179       120       49         371       255       45  
Income tax expense on operating income
    (56 )     (32 )     (75 )       (59 )     (36 )     (64 )       (115 )     (68 )     (69 )
Minority interest
    (3 )     (2 )     (50 )       (6 )     (5 )     (20 )       (9 )     (7 )     (29 )
 
                                                               
 
                                                                           
Net operating income from continuing operations
    133       101       32         114       79       44         247       180       37  
 
                                                                           
Realized investment gains (losses), net of participating policyholders’ and minority interests
    13       (5 )     N/M         3       1       200         16       (4 )     N/M  
Income tax (expense) benefit on realized investment gains (losses)
    (4 )     (3 )     (33 )       (1 )     2       (150 )       (5 )     (1 )     N/M  
 
                                                               
 
                                                                           
Net income from continuing operations
  $ 142     $ 93       53 %     $ 116     $ 82       41 %     $ 258     $ 175       47 %
 
                                                               
 
                                                                           
Financial Ratios
                                                                           
Loss & LAE
    71.8 %     71.0 %               59.3 %     62.3 %               67.2 %     68.1 %        
Acquisition expense
    18.5       21.0                 17.9       20.1                 18.3       20.7          
Underwriting expense
    12.7       11.4                 8.2       6.8                 11.1       9.9          
Dividends
    0.4       0.3                 0.2       0.2                 0.3       0.3          
 
                                                               
Expense ratio, including dividends
    31.6       32.7                 26.3       27.1                 29.7       30.9          
 
                                                               
Combined ratio
    103.4 %     103.7 %               85.6 %     89.4 %               96.9 %     99.0 %        
 
                                                               
N/M = Not Meaningful

7


 

(CNA LOGO)
CNA FINANCIAL CORPORATION
Financial Supplement
Life & Group Non-Core and Corporate & Other Non-Core Segments Results of Operations
                                                                                               
THREE MONTHS ENDED           Life & Group Non-Core       Corporate & Other Non-Core       Total Operations  
MARCH 31   P&C Operations                       Fav / (Unfav)                       Fav / (Unfav)                       Fav / (Unfav)  
(In millions)   2006     2005       2006     2005     % Change       2006     2005     % Change       2006     2005     % Change  
                   
Net earned premiums
  $ 1,714     $ 1,742       $ 163     $ 166       (2 )%     $ (8 )   $ (9 )     11 %     $ 1,869     $ 1,899       (2 )%
Net investment income
    315       239         187       106       76         68       61       11         570       406       40  
Other revenues
    53       52         12       33       (64 )       (12 )     (7 )     (71 )       53       78       (32 )
 
                                                                             
Total operating revenues
    2,082       2,033         362       305       19         48       45       7         2,492       2,383       5  
 
                                                                                             
Claims, benefits and expenses:
                                                                                             
Net incurred claims and benefits
    1,152       1,187         306       234       (31 )       29       8       N/M         1,487       1,429       (4 )
Policyholders’ dividends
    5       5                     N/M                     N/M         5       5        
Amortization of deferred acquisition costs
    365       369         4       7       43         1       2       50         370       378       2  
Other insurance related expenses
    138       163         53       54       2         15       9       (67 )       206       226       9  
Other expenses
    51       54         13       14       7         17       17               81       85       5  
 
                                                                             
Total claims, benefits and expenses
    1,711       1,778         376       309       (22 )       62       36       (72 )       2,149       2,123       (1 )
 
                                                                                             
Operating income (loss) before income tax and minority interest
    371       255         (14 )     (4 )     N/M         (14 )     9       N/M         343       260       32  
Income tax (expense) benefit on operating income (loss)
    (115 )     (68 )       11       5       120         4       2       100         (100 )     (61 )     (64 )
Minority interest
    (9 )     (7 )                   N/M                     N/M         (9 )     (7 )     (29 )
 
                                                                             
 
                                                                                             
Net operating income (loss) from continuing operations
    247       180         (3 )     1       N/M         (10 )     11       (191 )       234       192       22  
 
                                                                                             
Realized investment gains (losses), net of participating policyholders’ and minority interests
    16       (4 )       (12 )     (5 )     (140 )       5       (10 )     150         9       (19 )     147  
Income tax (expense) benefit on realized investment gains (losses)
    (5 )     (1 )       5       2       150         (8 )     4       N/M         (8 )     5       N/M  
 
                                                                             
Net income (loss) from continuing operations
  $ 258     $ 175       $ (10 )   $ (2 )     N/M %     $ (13 )   $ 5       N/M %     $ 235       178       32 %
 
                                                                             
 
                                                                                             
                   
Other Financial Data           Life & Group Non-Core       Corporate & Other Non-Core       Total Operations  
Property & Casualty Company Information   P&C Operations                       Fav / (Unfav)                       Fav / (Unfav)                       Fav / (Unfav)  
  2006     2005       2006     2005     % Change       2006     2005     % Change       2006     2005     % Change  
                   
Gross written premiums
  $ 2,386     $ 2,285       $ 194     $ 278       (30 )%     $ (1 )   $ 252       (100 )%     $ 2,579     $ 2,815       (8 )%
Net written premiums
    1,758       1,765         165       172       (4 )       (10 )     (20 )     50         1,913       1,917        
Net earned premiums
    1,714       1,742         160       161       (1 )       (8 )     (8 )             1,866       1,895       (2 )
 
                                                                                             
Financial Ratios
                                                                                             
Loss & LAE
    67.2 %     68.1 %       N/M %     N/M %               N/M %     N/M %               75.2 %     74.6 %        
Acquisition expense
    18.3       20.7         N/M       N/M                 N/M       N/M                 18.4       20.5          
Underwriting expense
    11.1       9.9         N/M       N/M                 N/M       N/M                 12.4       11.0          
Dividends
    0.3       0.3         N/M       N/M                 N/M       N/M                 0.3       0.3          
 
                                                                             
Expense ratio, including dividends
    29.7       30.9         N/M       N/M                 N/M       N/M                 31.1       31.8          
 
                                                                             
Combined ratio
    96.9 %     99.0 %       N/M %     N/M %               N/M %     N/M %               106.3 %     106.4 %        
 
                                                                             
N/M = Not Meaningful

8


 

(CNA LOGO)
CNA FINANCIAL CORPORATION
Financial Supplement
Property & Casualty Operations and Corporate & Other Non-Core Segment — Catastrophe Losses
                                                 
CATASTROPHE LOSSES (PRETAX)                                 Corporate &      
(In millions)   Standard Lines     Specialty Lines     P&C Operations     Other Non-Core     Total
                         
Three months ended March 31, 2006
  $ 12       $       $ 12       $       $ 12  
Three months ended March 31, 2005
  $ 1       $       $ 1       $       $ 1  
                         
                                                 
CATASTROPHE LOSSES (AFTER-TAX)                                 Corporate &      
(In millions)   Standard Lines     Specialty Lines     P&C Operations     Other Non-Core     Total
                         
Three months ended March 31, 2006
  $ 8       $       $ 8       $       $ 8  
Three months ended March 31, 2005
  $ 1       $       $ 1       $       $ 1  

9


 

(CNA LOGO)
CNA FINANCIAL CORPORATION
Financial Supplement
Analysis of Pretax Net Investment Income
                                                   
(In millions)   Standard Lines
    1Q05   2Q05   3Q05   4Q05   YTD 2005     1Q06
Limited partnership income
  $ 42     $ 22     $ 38     $ 37     $ 139       $ 38  
Interest on funds withheld and other deposits
    (18 )     (34 )     (34 )     (19 )     (105 )       (14 )
Income from trading securities
    1             1             2          
Other investment income
    158       183       181       209       731         204  
           
Net investment income
  $ 183     $ 171     $ 186     $ 227     $ 767       $ 228  
           
 
                                                 
    Specialty Lines
    1Q05   2Q05   3Q05   4Q05   YTD 2005     1Q06
Limited partnership income
  $ 13     $ 7     $ 12     $ 13     $ 45       $ 13  
Interest on funds withheld and other deposits
    (12 )     (1 )     (2 )     (2 )     (17 )       (2 )
Income from trading securities
                                     
Other investment income
    55       61       64       73       253         76  
           
Net investment income
  $ 56     $ 67     $ 74     $ 84     $ 281       $ 87  
           
 
                                                 
    P&C Operations
    1Q05   2Q05   3Q05   4Q05   YTD 2005     1Q06
Limited partnership income
  $ 55     $ 29     $ 50     $ 50     $ 184       $ 51  
Interest on funds withheld and other deposits
    (30 )     (35 )     (36 )     (21 )     (122 )       (16 )
Income from trading securities
    1             1             2          
Other investment income
    213       244       245       282       984         280  
           
Net investment income
  $ 239     $ 238     $ 260     $ 311     $ 1,048       $ 315  
           
 
                                                 
    Life & Group Non-Core
    1Q05   2Q05   3Q05   4Q05   YTD 2005     1Q06
Limited partnership income
  $ 9     $ 1     $ 8     $ 4     $ 22       $ 10  
Interest on funds withheld and other deposits
                                     
Income from trading securities
    (31 )     14       40       22       45         42  
Other investment income
    128       131       131       136       526         135  
           
Net investment income
  $ 106     $ 146     $ 179     $ 162     $ 593       $ 187  
           
 
                                                 
    Corporate & Other Non-Core
    1Q05   2Q05   3Q05   4Q05   YTD 2005     1Q06
Limited partnership income
  $ 15     $ 8     $ 14     $ 11     $ 48       $ 13  
Interest on funds withheld and other deposits
    (9 )     (15 )     (14 )     (6 )     (44 )       (9 )
Income from trading securities
                                     
Other investment income
    55       62       61       69       247         64  
           
Net investment income
  $ 61     $ 55     $ 61     $ 74     $ 251       $ 68  
           
 
                                                 
    Total Operations
    1Q05   2Q05   3Q05   4Q05   YTD 2005     1Q06
Limited partnership income
  $ 79     $ 38     $ 72     $ 65     $ 254       $ 74  
Interest on funds withheld and other deposits
    (39 )     (50 )     (50 )     (27 )     (166 )       (25 )
Income from trading securities
    (30 )     14       41       22       47         42  
Other investment income
    396       437       437       487       1,757         479  
           
Net investment income
  $ 406     $ 439     $ 500     $ 547     $ 1,892       $ 570  
           

10


 

(CNA LOGO)
CNA FINANCIAL CORPORATION
Financial Supplement
Statutory Data — Preliminary
                         
PERIOD ENDED MARCH 31   Three Months  
Income Statement   (Preliminary)             Fav / (Unfav)  
(In millions)   2006     2005     % Change  
   
Property & Casualty Companies
                       
Gross written premiums
  $ 2,227     $ 2,405       (7 )%
Net written premiums
    1,762       1,802       (2 )
 
                       
Net earned premiums
    1,544       1,631       (5 )
Claim and claim adjustment expenses
    1,204       1,256       4  
Acquisition expenses
    296       334       11  
Underwriting expenses
    227       242       6  
Policyholders’ dividends
    4       5       20  
 
                   
Underwriting loss
    (187 )     (206 )     9  
Net investment income (1)
    428       837       (49 )
Other revenues (expenses)
    (40 )     (36 )     (11 )
Income tax expense
    (41 )     (38 )     (8 )
Net realized gains
    6       23       (74 )
 
                   
Net income
  $ 166     $ 580       (71 )%
 
                   
 
                       
Financial Ratios
                       
Loss and LAE
    78.0 %     77.0 %        
Acquisition expense
    16.8       18.5          
Underwriting expense
    12.9       13.5          
Policyholders’ dividends
    0.2       0.3          
 
                   
Expense ratio
    29.9       32.3          
 
                   
Combined ratio
    107.9 %     109.3 %        
 
                   
 
                       
Life Companies
                       
Earned premium
  $ 3     $ 4          
   
SUPPLEMENTAL STATUTORY DATA
                 
    (Preliminary)    
(In millions)   March 31, 2006   December 31, 2005
 
Property & Casualty Companies
               
Statutory surplus (2)
  $ 7,193     $ 6,940  
 
               
Life Companies
               
Statutory surplus
  $ 640     $ 627  
 
(1)   The three months ended March 31, 2005 includes $500 million of dividends from CCC’s life subsidiary, Continental Assurance Company.
 
(2)   Surplus includes the Property & Casualty Companies’ equity ownership of the life insurance subsidiary.

11


 

(CNA LOGO)
CNA FINANCIAL CORPORATION
Financial Supplement
Property & Casualty Operations
Loss and LAE Ratio Analysis
                         
    Standard Lines  
    2006 YTD     2005 FY     2005 FY  
    Evaluated at     Evaluated at     Evaluated at  
    03/31/06     12/31/05     03/31/06  
Gross Accident Year
    65.8 %     76.4 %     75.8 %
Impact of Reinsurance
    2.4       (0.1 )      
 
                 
Net Accident Year (1)
    68.2       76.3       75.8 %
 
                     
Impact of Significant Commutations
          6.2          
Impact of Corporate Covers
          0.7          
Impact of Development & Change in Allowance for Uncollectible Reinsurance
    3.6       4.3          
 
                   
Net Calendar Year
    71.8 %     87.5 %        
 
                   
                         
    Specialty Lines  
    2006 YTD     2005 FY     2005 FY  
    Evaluated at     Evaluated at     Evaluated at  
    03/31/06     12/31/05     03/31/06  
Gross Accident Year
    60.0 %     63.7 %     62.8 %
Impact of Reinsurance
    (0.8 )     (0.3 )     (0.3 )
 
                 
Net Accident Year (1)
    59.2       63.4       62.5 %
 
                     
Impact of Significant Commutations
          0.9          
Impact of Corporate Covers
          (0.3 )        
Impact of Development & Change in Allowance for Uncollectible Reinsurance
    0.1       1.3          
 
                   
Net Calendar Year
    59.3 %     65.3 %        
 
                   
                         
    P&C Operations  
    2006 YTD     2005 FY     2005 FY  
    Evaluated at     Evaluated at     Evaluated at  
    03/31/06     12/31/05     03/31/06  
Gross Accident Year
    63.8 %     72.2 %     71.5 %
Impact of Reinsurance
    1.0       (0.6 )     (0.6 )
 
                 
Net Accident Year (1)
    64.8       71.6       70.9 %
 
                     
Impact of Significant Commutations
          4.3          
Impact of Corporate Covers
          0.4          
Impact of Development & Change in Allowance for Uncollectible Reinsurance
    2.4       3.2          
 
                   
Net Calendar Year
    67.2 %     79.5 %        
 
                   
 
(1)   The 2005 net accident year loss ratio evaluated at March 31, 2006 includes 11 points, 1 point, and 7 points related to catastrophe losses for Standard Lines, Specialty Lines, and P&C Operations.

12


 

(CNA LOGO)
CNA FINANCIAL CORPORATION
Financial Supplement
Asbestos Summary by Policyholder Category
                                 
            Net Paid     Net Asbestos     Percent of  
    Number of     Losses in 2006     Reserves     Asbestos  
MARCH 31, 2006   Policyholders     (In millions)     (In millions)     Net Reserves  
 
Policyholders with Settlement Agreements
                               
Structured Settlements
    13     $ 10     $ 158       10 %
Wellington
    3             15       1  
Coverage in Place
    36       6       64       4  
Fibreboard
    1             54       4  
 
                       
Total with Settlement Agreements
    53       16       291       19  
 
                               
Other Policyholders with Active Accounts
                               
Large Asbestos Accounts
    199       23       232       16  
Small Asbestos Accounts
    1,062       7       127       8  
 
                       
Total Other Policyholders
    1,261       30       359       24  
 
                               
Assumed Reinsurance & Pools
            1       146       10  
 
                               
Unassigned IBNR (1)
                    712       47  
 
 
                       
Total
    1,314     $ 47     $ 1,508       100 %
 
                       
 
(1)   IBNR includes claims that are incurred but not reported.

13