EX-99.2 3 c14565exv99w2.htm FINANCIAL SUPPLEMENT exv99w2
 

Exhibit 99.2
(CNA LOGO)
CNA Financial Corporation
Supplemental Financial Information
March 31, 2007
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 and Quarterly Reports on Form 10-Q.

 


Table of Contents


Table of Contents

(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 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 2006 Form 10-K for further discussion of this measure.
 
  In evaluating the results of 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 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.
 
  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.
 
  Certain immaterial differences are due to rounding.
 
  N/M = Not Meaningful

i


Table of Contents

(CNA LOGO)
CNA FINANCIAL CORPORATION
Financial Supplement
Statements of Operations
                         
PERIOD ENDED MARCH 31   Three Months        
                    Fav /  
                    (Unfav)  
(In millions)   2007     2006     % Change  
 
STATEMENTS OF OPERATIONS
                       
Revenues:
                       
Net earned premiums
  $ 1,863     $ 1,869       %
Net investment income
    608       570       7  
Realized investment gains (losses), net of participating policyholders’ and minority interests
    (21 )     9       N/M  
Other revenues
    67       53       26  
 
                   
 
                       
Total revenues
    2,517       2,501       1  
 
                   
 
                       
Claims, benefits and expenses:
                       
Insurance claims and policyholders’ benefits
    1,448       1,492       3  
Amortization of deferred acquisition costs
    381       370       (3 )
Other operating expenses
    218       257       15  
Interest
    34       30       (13 )
 
                   
 
                       
Total claims, benefits and expenses
    2,081       2,149       3  
 
                   
 
                       
Income before income tax and minority interest
    436       352       24  
Income tax expense
    (132 )     (108 )     (22 )
Minority interest
    (10 )     (9 )     (11 )
 
                   
 
                       
Income from continuing operations
    294       235       25  
Income (loss) from discontinued operations, net of tax
    2       (6 )     133  
 
                   
 
                       
Net income
  $ 296     $ 229       29 %
 
                   

1


Table of Contents

(CNA LOGO)
CNA FINANCIAL CORPORATION
Financial Supplement
Components of Net Income, Per Share Data and Return on Equity
                         
PERIOD ENDED MARCH 31   Three Months        
                    Fav /  
                    (Unfav)  
(In millions, except per share data)   2007     2006     % Change  
 
COMPONENTS OF NET INCOME
                       
Net operating income
  $ 307     $ 234       31 %
Net realized investment gains (losses), net of participating policyholders’ and minority interests
    (13 )     1       N/M  
 
                   
Income from continuing operations
    294       235       25  
Income (loss) from discontinued operations, net of tax
    2       (6 )     133  
 
                   
 
                       
Net income
  $ 296     $ 229       29 %
 
                   
 
                       
BASIC AND DILUTED EARNINGS PER SHARE
                       
Income from continuing operations
  $ 1.08     $ 0.84       29 %
Income (loss) from discontinued operations, net of tax
    0.01       (0.02 )     150  
 
                   
Basic earnings per share available to common stockholders (1)
  $ 1.09     $ 0.82       33 %
 
                   
 
                       
WEIGHTED AVERAGE OUTSTANDING COMMON STOCK AND COMMON STOCK EQUIVALENTS
                       
Basic
    271.3       256.0          
 
                   
Diluted
    271.6       256.0          
 
                   
 
                       
RETURN ON EQUITY
                       
Net income (2)
    11.9 %     10.2 %        
 
                       
Net operating income (3)
    13.1       10.8          
 
(1)   The three months ended March 31, 2006 per share results available to common stockholders are reduced by $19 million, or $0.07 per share, of undeclared but accumulated preferred stock dividends. The undeclared but accumulated preferred stock dividends relate to the Company’s Series H Cumulative Preferred Stock which was repurchased from Loews on August 8, 2006.
 
(2)   Annualized net income divided by the average stockholders’ equity including accumulated other comprehensive income (AOCI) for the period. Average equity including AOCI is calculated using a simple average of the beginning and ending balances for the period.
 
(3)   Annualized net operating income 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


Table of Contents

(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, 2007     December 31, 2006
             
Total assets
    $ 61,605       $ 60,283  
Insurance reserves
      41,067         41,080  
Debt
      2,156         2,156  
Total liabilities
      51,119         50,180  
Minority interest
      347         335  
Accumulated other comprehensive income
      563         549  
Total stockholders’ equity
      10,139         9,768  
 
                   
Book value per common share
    $ 37.34       $ 36.03  
 
                   
Book value per common share excluding AOCI
    $ 35.26       $ 34.00  
 
                   
Outstanding shares of common stock (in millions of shares)
      271.5         271.1  
                 
THREE MONTHS ENDED            
MARCH 31            
(In millions)   2007     2006  
 
Net cash flows provided by operating activities (1)
  $ 217     $ 626  
Net cash flows used by investing activities
    (201 )     (307 )
Net cash flows used by financing activities
    (26 )     (343 )
 
           
 
               
Net cash flows
  $ (10 )   $ (24 )
 
           
 
(1)   Operating cash flows for the three months ended March 31, 2007 and 2006 include $(18) million and $(5) million related to discontinued operations.

3


Table of Contents

(CNA LOGO)
CNA FINANCIAL CORPORATION
Financial Supplement
Claim & Claim Adjustment Expense Reserve Rollforward
                                                 
PERIOD ENDED MARCH 31, 2007                                          
                            Life & Group     Corporate &        
(In millions)   Standard Lines     Specialty Lines     P&C Operations     Non-Core     Other Non-Core     Total Operations  
 
Claim & claim adjustment expense reserves, beginning of period
                                               
Gross
  $ 14,934     $ 5,529     $ 20,463     $ 3,134     $ 6,039     $ 29,636  
Ceded
    3,068       1,258       4,326       1,278       2,587       8,191  
 
                                   
Net
    11,866       4,271       16,137       1,856       3,452       21,445  
 
                                   
 
                                               
Net incurred claim & claim adjustment expenses
    738       398       1,136       102       33       1,271  
 
                                               
Net claim & claim adjustment expense payments
    (763 )     (283 )     (1,046 )     (113 )     (152 )     (1,311 )
 
                                               
Claim & claim adjustment expense reserves, end of period
                                               
Net
    11,841       4,386       16,227       1,845       3,333       21,405  
Ceded
    3,095       1,328       4,423       1,240       2,442       8,105  
 
                                   
Gross
  $ 14,936     $ 5,714     $ 20,650     $ 3,085     $ 5,775     $ 29,510  
 
                                   

4


Table of Contents

(CNA LOGO)
CNA FINANCIAL CORPORATION
Financial Supplement
Investments by Segment Aggregation
                                   
    March 31, 2007       December 31, 2006  
(In millions)   Book Value     Fair Value       Book Value     Fair Value  
       
Property & Casualty and Corporate & Other Non-Core:
                                 
Fixed maturities — taxable
  $ 21,356     $ 21,410       $ 23,238     $ 23,254  
Fixed maturities — tax exempt
    3,809       3,846         3,307       3,351  
Equities
    239       484         236       475  
Short-term investments
    7,553       7,554         5,329       5,330  
Limited partnership investments
    1,685       1,685         1,605       1,605  
Other
    20       24         26       26  
 
                         
Total investments
  $ 34,662     $ 35,003       $ 33,741     $ 34,041  
 
                         
 
                                 
       
Net receivable/(payable)
  $ (788 )             $ (6 )        
Securities lending collateral
    (2,914 )               (2,851 )        
       
 
                                 
Life & Group Non-Core:
                                 
Fixed maturities — taxable
  $ 7,178     $ 7,644       $ 6,981     $ 7,451  
Fixed maturities — tax exempt
    1,642       1,819         1,609       1,795  
Equities
    178       189         172       182  
Short-term investments
    292       292         380       380  
Limited partnership investments
    255       255         247       247  
Other
    1       1                
 
                         
Total investments
  $ 9,546     $ 10,200       $ 9,389     $ 10,055  
 
                         
 
                                 
       
Net receivable/(payable)
  $ (20 )             $ (2 )        
Securities lending collateral
                             
       
 
                                 
Total investments
  $ 44,208     $ 45,203       $ 43,130     $ 44,096  
 
                         
 
                                 
       
Total net receivable/(payable)
  $ (808 )             $ (8 )        
Total securities lending collateral
    (2,914 )               (2,851 )        
       
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 $88 million and $90 million as of March 31, 2007 and December 31, 2006 where the net receivable/(payable) balance does not relate to the change in book value.

5


Table of Contents

(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)   2007     2006     % Change       2007     2006     % Change       2007     2006     % Change  
             
Gross written premiums
  $ 1,585     $ 1,561       2 %     $ 775     $ 825       (6 )%     $ 2,360     $ 2,386       (1 )%
Net written premiums
    1,081       1,110       (3 )       650       648               1,731       1,758       (2 )
 
                                                                           
Net earned premiums
    1,060       1,086       (2 )       648       628       3         1,708       1,714        
Net investment income
    259       228       14         110       87       26         369       315       17  
Other revenues
    23       20       15         41       33       24         64       53       21  
 
                                                               
Total operating revenues
    1,342       1,334       1         799       748       7         2,141       2,082       3  
 
                                                                           
Claims, benefits and expenses:
                                                                           
Net incurred claims and benefits
    738       780       5         398       372       (7 )       1,136       1,152       1  
Policyholders’ dividends
    5       4       (25 )       1       1               6       5       (20 )
Amortization of deferred acquisition costs
    242       238       (2 )       134       127       (6 )       376       365       (3 )
Other insurance related expenses
    66       101       35         40       37       (8 )       106       138       23  
Other expenses
    25       19       (32 )       38       32       (19 )       63       51       (24 )
 
                                                               
Total claims, benefits and expenses
    1,076       1,142       6         611       569       (7 )       1,687       1,711       1  
 
                                                                           
Operating income before income tax and minority interest
    266       192       39         188       179       5         454       371       22  
Income tax expense on operating income
    (86 )     (56 )     (54 )       (62 )     (59 )     (5 )       (148 )     (115 )     (29 )
Minority interest
    (2 )     (3 )     33         (8 )     (6 )     (33 )       (10 )     (9 )     (11 )
 
                                                               
Net operating income from continuing operations
    178       133       34         118       114       4         296       247       20  
 
                                                                           
Realized investment gains (losses), net of participating policyholders’ and minority interests
    (28 )     13       N/M         (10 )     3       N/M         (38 )     16       N/M  
Income tax (expense) benefit on realized investment gains (losses)
    10       (4 )     N/M         4       (1 )     N/M         14       (5 )     N/M  
 
                                                               
 
                                                                           
Net income from continuing operations
  $ 160     $ 142       13 %     $ 112     $ 116       (3 )%     $ 272     $ 258       5 %
 
                                                               
 
                                                                           
Financial Ratios
                                                                           
Loss & LAE
    69.6 %     71.8 %               61.5 %     59.3 %               66.5 %     67.2 %        
Acquisition expense
    16.1       18.5                 18.4       17.9                 16.9       18.3          
Underwriting expense
    13.0       12.7                 8.4       8.2                 11.4       11.1          
Dividends
    0.4       0.4                 0.2       0.2                 0.3       0.3          
 
                                                               
Expense ratio, including dividends
    29.5       31.6                 27.0       26.3                 28.6       29.7          
 
                                                               
Combined ratio
    99.1 %     103.4 %               88.5 %     85.6 %               95.1 %     96.9 %        
 
                                                               

6


Table of Contents

(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)   2007     2006       2007     2006     % Change       2007     2006     % Change       2007     2006     % Change  
                   
Net earned premiums
  $ 1,708     $ 1,714       $ 156     $ 163       (4 )%     $ (1 )   $ (8 )     88 %     $ 1,863     $ 1,869       %
Net investment income
    369       315         161       187       (14 )       78       68       15         608       570       7  
Other revenues
    64       53         12       12               (9 )     (12 )     25         67       53       26  
 
                                                                             
Total operating revenues
    2,141       2,082         329       362       (9 )       68       48       42         2,538       2,492       2  
 
                                                                                             
Claims, benefits and expenses:
                                                                                             
Net incurred claims and benefits
    1,136       1,152         273       306       11         34       29       (17 )       1,443       1,487       3  
Policyholders’ dividends
    6       5         (1 )           N/M                     N/M         5       5        
Amortization of deferred acquisition costs
    376       365         5       4       (25 )             1       N/M         381       370       (3 )
Other insurance related expenses
    106       138         51       53       4         3       15       80         160       206       22  
Other expenses
    63       51         9       13       31         20       17       (18 )       92       81       (14 )
 
                                                                             
Total claims, benefits and expenses
    1,687       1,711         337       376       10         57       62       8         2,081       2,149       3  
 
                                                                                             
Operating income (loss) before income tax and minority interest
    454       371         (8 )     (14 )     43         11       (14 )     179         457       343       33  
Income tax (expense) benefit on operating income (loss)
    (148 )     (115 )       10       11       (9 )       (2 )     4       (150 )       (140 )     (100 )     (40 )
Minority interest
    (10 )     (9 )                   N/M                     N/M         (10 )     (9 )     (11 )
 
                                                                             
 
                                                                                             
Net operating income (loss) from continuing operations
    296       247         2       (3 )     167         9       (10 )     190         307       234       31  
 
                                                                                             
Realized investment gains (losses), net of participating policyholders’ and minority interests
    (38 )     16         1       (12 )     108         16       5       N/M         (21 )     9       N/M  
Income tax (expense) benefit on realized investment gains (losses)
    14       (5 )             5       N/M         (6 )     (8 )     25         8       (8 )     200  
 
                                                                             
 
                                                                                             
Net income (loss) from continuing operations
  $ 272     $ 258       $ 3     $ (10 )     130 %     $ 19     $ (13 )     N/M %     $ 294     $ 235       25 %
 
                                                                             
                                                                                               
                      Life & Group Non-Core       Corporate & Other Non-Core       Total Operations  
Other Financial Data   P&C Operations                       Fav / (Unfav)                       Fav / (Unfav)                       Fav / (Unfav)  
Property & Casualty Company Information   2007     2006       2007     2006     % Change       2007     2006     % Change       2007     2006     % Change  
                   
Gross written premiums
  $ 2,360     $ 2,386       $ 183     $ 194       (6 )%     $ 2     $ (1 )     N/M %     $ 2,545     $ 2,579       (1 )%
Net written premiums
    1,731       1,758         162       165       (2 )       (2 )     (10 )     80         1,891       1,913       (1 )
Net earned premiums
    1,708       1,714         157       160       (2 )       (2 )     (8 )     75         1,863       1,866        
 
                                                                                             
Financial Ratios
                                                                                             
Loss & LAE
    66.5 %     67.2 %       N/M %     N/M %               N/M %     N/M %               75.3 %     75.2 %        
Acquisition expense
    16.9       18.3         N/M       N/M                 N/M       N/M                 16.7       18.4          
Underwriting expense
    11.4       11.1         N/M       N/M                 N/M       N/M                 12.2       12.4          
Dividends
    0.3       0.3         N/M       N/M                 N/M       N/M                 0.3       0.3          
 
                                                                             
Expense ratio, including dividends
    28.6       29.7         N/M       N/M                 N/M       N/M                 29.2       31.1          
 
                                                                             
Combined ratio
    95.1 %     96.9 %       N/M %     N/M %               N/M %     N/M %               104.5 %     106.3 %        
 
                                                                             

7


Table of Contents

(CNA LOGO)
CNA FINANCIAL CORPORATION
Financial Supplement
Property & Casualty Operations Net Accident Year Catastrophe Losses
                             
CATASTROPHE LOSSES (PRETAX)                
(In millions)   Standard Lines     Specialty Lines     P&C Operations
             
Three months ended March 31, 2007
  $ 30       $ 2       $ 32  
Three months ended March 31, 2006
  $ 12       $       $ 12  
                             
CATASTROPHE LOSSES (AFTER-TAX)                
(In millions)   Standard Lines     Specialty Lines     P&C Operations
             
Three months ended March 31, 2007
  $ 20       $ 1       $ 21  
Three months ended March 31, 2006
  $ 8       $       $ 8  

8


Table of Contents

(CNA LOGO)
CNA FINANCIAL CORPORATION
Financial Supplement
Analysis of Pretax Net Investment Income
                                                   
(In millions)   Standard Lines  
    1Q06     2Q06     3Q06     4Q06     2006       1Q07  
Limited partnership income
  $ 38     $ 27     $ 23     $ 62     $ 150       $ 25  
Interest on funds withheld and other deposits
    (14 )     (22 )     (8 )     (3 )     (47 )       (2 )
Income (loss) from trading securities
                                     
Other investment income
    204       233       224       227       888         236  
           
Net investment income
  $ 228     $ 238     $ 239     $ 286     $ 991       $ 259  
           
                                                   
    Specialty Lines  
    1Q06     2Q06     3Q06     4Q06     2006       1Q07  
Limited partnership income
  $ 13     $ 10     $ 8     $ 24     $ 55       $ 10  
Interest on funds withheld and other deposits
    (2 )     (1 )     (1 )     (1 )     (5 )        
Income (loss) from trading securities
                                     
Other investment income
    76       90       94       93       353         100  
           
Net investment income
  $ 87     $ 99     $ 101     $ 116     $ 403       $ 110  
           
                                                   
    P&C Operations  
    1Q06     2Q06     3Q06     4Q06     2006       1Q07  
Limited partnership income
  $ 51     $ 37     $ 31     $ 86     $ 205       $ 35  
Interest on funds withheld and other deposits
    (16 )     (23 )     (9 )     (4 )     (52 )       (2 )
Income (loss) from trading securities
                                     
Other investment income
    280       323       318       320       1,241         336  
           
Net investment income
  $ 315     $ 337     $ 340     $ 402     $ 1,394       $ 369  
           
                                                   
    Life & Group Non-Core  
    1Q06     2Q06     3Q06     4Q06     2006       1Q07  
 
                                               
Limited partnership income
  $ 10     $ 8     $ 6     $ 10     $ 34       $ 9  
Interest on funds withheld and other deposits
                                     
Income (loss) from trading securities
    42       (9 )     30       40       103         3  
Other investment income
    135       139       143       144       561         149  
           
Net investment income
  $ 187     $ 138     $ 179     $ 194     $ 698       $ 161  
           
                                                   
    Corporate & Other Non-Core  
    1Q06     2Q06     3Q06     4Q06     2006       1Q07  
Limited partnership income
  $ 13     $ 8     $ 9     $ 19     $ 49       $ 8  
Interest on funds withheld and other deposits
    (9 )     (7 )     (1 )     1       (16 )       1  
Income (loss) from trading securities
                                     
Other investment income
    64       76       73       74       287         69  
           
Net investment income
  $ 68     $ 77     $ 81     $ 94     $ 320       $ 78  
           
                                                   
    Total Operations  
    1Q06     2Q06     3Q06     4Q06     2006       1Q07  
Limited partnership income
  $ 74     $ 53     $ 46     $ 115     $ 288       $ 52  
Interest on funds withheld and other deposits
    (25 )     (30 )     (10 )     (3 )     (68 )       (1 )
Income (loss) from trading securities
    42       (9 )     30       40       103         3  
Other investment income
    479       538       534       538       2,089         554  
           
Net investment income
  $ 570     $ 552     $ 600     $ 690     $ 2,412       $ 608  
           

9


Table of Contents

(CNA LOGO)
CNA FINANCIAL CORPORATION
Financial Supplement
Statutory Data - Preliminary
                         
PERIOD ENDED MARCH 31   Three Months        
Income Statement   (Preliminary)             Fav / (Unfav)  
(In millions)   2007     2006     % Change  
   
Property & Casualty Companies
                       
Gross written premiums
  $ 2,474     $ 2,391       3 %
Net written premiums
    1,729       1,762       (2 )
 
                       
Net earned premiums
    1,546       1,544        
Claim and claim adjustment expenses
    1,198       1,204        
Acquisition expenses
    282       296       5  
Underwriting expenses
    221       227       3  
Policyholders’ dividends
    7       4       (75 )
 
                   
Underwriting loss
    (162 )     (187 )     13  
Net investment income
    496       428       16  
Other expenses
    (5 )     (40 )     88  
Income tax expense
    (102 )     (41 )     (149 )
Net realized gains (losses)
    (16 )     6       N/M  
 
                   
Net income
  $ 211     $ 166       27 %
 
                   
 
                       
Financial Ratios
                       
Loss and LAE
    77.4 %     78.0 %        
Acquisition expense
    16.3       16.8          
Underwriting expense
    12.8       12.9          
Policyholders’ dividends
    0.5       0.2          
 
                   
Expense ratio
    29.6       29.9          
 
                   
Combined ratio
    107.0 %     107.9 %        
 
                   
 
                       
Life Companies
                       
Earned premium
  $     $ 3          
SUPPLEMENTAL STATUTORY DATA
                 
    (Preliminary)        
(In millions)   March 31, 2007     December 31, 2006  
   
Property & Casualty Companies
               
Statutory surplus (1)
  $ 8,235     $ 8,137  
 
               
Life Companies
               
Statutory surplus
  $ 706     $ 687  
 
(1)   Surplus includes the Property & Casualty Companies’ equity ownership of the life insurance subsidiary.

10


Table of Contents

(CNA LOGO)
CNA FINANCIAL CORPORATION
Financial Supplement
Property & Casualty Operations
Loss and LAE Ratio Analysis
                         
    Standard Lines  
    2007 YTD     2006 FY     2006 FY  
    Evaluated at     Evaluated at     Evaluated at  
    03/31/07     12/31/06     03/31/07  
Gross Accident Year
    63.9 %     68.0 %     67.6 %
Impact of Reinsurance
    5.7       0.1       0.3  
 
                 
Net Accident Year
    69.6       68.1       67.9 %
 
                     
Impact of Significant Commutations
          1.1          
Impact of Development and Other (1)
          0.9          
 
                   
Net Calendar Year
    69.6 %     70.1 %        
 
                   
                         
    Specialty Lines  
    2007 YTD     2006 FY     2006 FY  
    Evaluated at     Evaluated at     Evaluated at  
    03/31/07     12/31/06     03/31/07  
Gross Accident Year
    62.9 %     60.4 %     59.6 %
Impact of Reinsurance
    (1.6 )     (0.1 )     (0.1 )
 
                 
Net Accident Year
    61.3       60.3       59.5 %
 
                     
Impact of Significant Commutations
                   
Impact of Development and Other (1)
    0.2       0.2          
 
                   
Net Calendar Year
    61.5 %     60.5 %        
 
                   
                         
    P&C Operations  
    2007 YTD     2006 FY     2006 FY  
    Evaluated at     Evaluated at     Evaluated at  
    03/31/07     12/31/06     03/31/07  
Gross Accident Year
    63.6 %     65.5 %     65.0 %
Impact of Reinsurance
    2.8       (0.3 )     (0.2 )
 
                 
Net Accident Year
    66.4       65.2       64.8 %
 
                     
Impact of Significant Commutations
          0.7          
Impact of Development and Other (1)
    0.1       0.7          
 
                   
Net Calendar Year
    66.5 %     66.6 %        
 
                   
 
(1)   Other includes the impacts of change in allowance for uncollectible reinsurance and interest accretion.

11