Form 8-K CINCINNATI FINANCIAL For: Apr 28
UNITED STATES SECURITIES AND EXCHANGE COMMISSION Washington, D.C. 20549 | |||
FORM 8-K | |||
CURRENT REPORT | |||
Pursuant to Section 13 OR 15(d) of the Securities Exchange Act of 1934 | |||
Date of Report: April 28, 2015 (Date of earliest event reported) | |||
CINCINNATI FINANCIAL CORPORATION | |||
(Exact name of registrant as specified in its charter) | |||
Ohio | 0-4604 | 31‑0746871 | |
(State or other jurisdiction of incorporation) | (Commission File Number) | (I.R.S. Employer Identification No.) | |
6200 S. Gilmore Road, Fairfield, Ohio | 45014‑5141 | ||
(Address of principal executive offices) | (Zip Code) | ||
Registrant’s telephone number, including area code: (513) 870-2000 | |||
N/A (Former name or former address, if changed since last report.) | |||
Check the appropriate box below if the Form 8-K filing is intended to simultaneously satisfy the filing obligation of the registrant under any of the following provisions: |
¨ | Written communications pursuant to Rule 425 under the Securities Act (17 CFR 230.425) |
¨ | Soliciting material pursuant to Rule 14a-12 under the Exchange Act (17 CFR 240.14a-12) |
¨ | Pre-commencement communications pursuant to Rule 14d-2(b) under the Exchange Act (17 CFR 240.14d-2(b)) |
¨ | Pre-commencement communications pursuant to Rule 13e-4(c) under the Exchange Act (17 CFR 240.13a-4(c)) |
Item 2.02 Results of Operations and Financial Condition.
On April 28, 2015, Cincinnati Financial Corporation issued the attached news release titled “Cincinnati Financial Reports First-Quarter 2015 Results,” furnished as Exhibit 99.1 hereto and incorporated herein by reference. On April 28, 2015, the company also distributed the attached information titled “Supplemental Financial Data,” furnished as Exhibit 99.2 hereto and incorporated herein by reference.
Item 7.01 Regulation FD Disclosure
On April 28, 2015, Cincinnati Financial Corporation issued the attached news release titled “The Cincinnati Insurance Company Announces Preliminary Plans to Expand Assumed Reinsurance Operations,” furnished as Exhibit 99.3 hereto and incorporated herein by reference.
This report should not be deemed an admission as to the materiality of any information contained in the news releases or supplemental financial data.
In accordance with general instruction B.2 of Form 8-K, the information furnished in this report shall not be deemed “filed” for purposes of Section 18 of the Securities Exchange Act of 1934, as amended, or otherwise subject to the liabilities of that Section, nor shall such information be deemed incorporated by reference in any filing under the Securities Act of 1933, as amended.
Item 9.01 Financial Statements and Exhibits.
(c) Exhibits
Exhibit 99.1 – News release dated April 28, 2015, “Cincinnati Financial Reports First-Quarter 2015 Results”
Exhibit 99.2 – Supplemental Financial Data for the period ending March 31, 2015 distributed April 28, 2015.
Exhibit 99.3 – News release dated April 28, 2015, “The Cincinnati Insurance Company Announces Preliminary Plans to Expand Assumed Reinsurance Operations”
Signature
Pursuant to the requirements of the Securities Exchange Act of 1934, the registrant has duly caused this report to be signed on its behalf by the undersigned hereunto duly authorized.
CINCINNATI FINANCIAL CORPORATION | |
Date: April 28, 2015 | /S/Michael J. Sewell |
Michael J. Sewell, CPA | |
Chief Financial Officer, Senior Vice President and Treasurer | |
The Cincinnati Insurance Company n The Cincinnati Indemnity Company The Cincinnati Casualty Company n The Cincinnati Specialty Underwriters Insurance Company The Cincinnati Life Insurance Company n CFC Investment Company n CSU Producer Resources Inc. |
Investor Contact: Dennis E. McDaniel, 513-870-2768
Media Contact: Betsy E. Ertel, 513-603-5323
Cincinnati Financial Reports First-Quarter 2015 Results
Cincinnati, April 28, 2015 – Cincinnati Financial Corporation (Nasdaq: CINF) today reported:
• | First-quarter 2015 net income of $128 million, or 77 cents per share, compared with $91 million, or 55 cents per share, in the first quarter of 2014. |
• | $20 million or 26 percent rise in operating income* to $97 million, or 59 cents per share, up from $77 million, or 46 cents per share, in the first quarter of last year. |
• | $37 million increase in first-quarter 2015 net income reflected the after-tax net effect of two primary items: $18 million improvement in the contribution from property casualty underwriting, including a favorable effect of $29 million from lower natural catastrophe losses; and a $17 million increase from net realized investment gains. |
• | $40.22 book value per share at March 31, 2015, up 8 cents or less than 1 percent since December 31, 2014. |
• | 1.3 percent value creation ratio for the first three months of 2015, compared with 2.6 percent for the same period of 2014. |
Financial Highlights
(Dollars in millions except per share data) | Three months ended March 31, | |||||||||
2015 | 2014 | % Change | ||||||||
Revenue Data | ||||||||||
Earned premiums | $ | 1,094 | $ | 1,027 | 7 | |||||
Investment income, net of expenses | 139 | 135 | 3 | |||||||
Total revenues | 1,285 | 1,189 | 8 | |||||||
Income Statement Data | ||||||||||
Net income | $ | 128 | $ | 91 | 41 | |||||
Realized investment gains, net | 31 | 14 | 121 | |||||||
Operating income* | $ | 97 | $ | 77 | 26 | |||||
Per Share Data (diluted) | ||||||||||
Net income | $ | 0.77 | $ | 0.55 | 40 | |||||
Realized investment gains, net | 0.18 | 0.09 | 100 | |||||||
Operating income* | $ | 0.59 | $ | 0.46 | 28 | |||||
Book value | $ | 40.22 | $ | 37.73 | 7 | |||||
Cash dividend declared | $ | 0.46 | $ | 0.44 | 5 | |||||
Diluted weighted average shares outstanding | 165.6 | 165.0 | 0 |
* | The Definitions of Non-GAAP Information and Reconciliation to Comparable GAAP Measures defines and reconciles measures presented in this release that are not based on U.S. Generally Accepted Accounting Principles. |
** | Forward-looking statements and related assumptions are subject to the risks outlined in the company’s safe harbor statement. |
CINF 1Q15 Release 1
Insurance Operations First-Quarter Highlights
• | 97.5 percent first-quarter 2015 property casualty combined ratio, improved from 100.3 percent for |
first-quarter 2014.
• | 3 percent growth in first-quarter net written premiums, largely reflecting price increases. |
• | $116 million first-quarter 2015 property casualty new business written premiums, down $7 million. Agencies appointed since the beginning of 2014 contributed $6 million or 5 percent of total new business written premiums. |
• | 5 cents per share contribution from life insurance operating income, down 1 cent from first-quarter 2014. |
Investment and Balance Sheet Highlights
• | 3 percent or $4 million increase in first-quarter 2015 pretax investment income, with strong growth in stock portfolio dividends and slight growth in interest income. |
• | 1 percent three-month increase in fair value of total investments plus cash at March 31, 2015, including a 1 percent increase for the bond portfolio and a 1 percent decrease for the equity portfolio. |
• | $1.819 billion parent company cash and marketable securities at March 31, 2015, up 2.0 percent from |
year-end 2014.
Steady Contributions From Underwriting and Investments
Steven J. Johnston, president and chief executive officer, commented: “Consolidated operating earnings increased 26 percent over the same quarter a year ago, reaching $97 million on steady contributions from our underwriting and investment operations. Pretax investment income rose $4 million in the first quarter, powered by 13 percent growth in dividends from high-quality common stocks in our equity portfolio. Interest income from the bond portfolio rose 1 percent.
“Turning to insurance operations, our combined ratio improved to 97.5 percent, down 2.8 points compared with the first three months of 2014. Lower catastrophe and noncatastrophe weather-related losses led to $27 million of first-quarter property casualty underwriting profit before taxes – a nice improvement from our $1 million underwriting loss for the same period of 2014.”
Maintaining Underwriting and Pricing Discipline
“Consolidated property casualty net written premiums grew 3 percent for the first three months of 2015, mainly due to pricing increases on renewal accounts. Commercial lines policies renewed with average percentage increases near the middle of the low-single-digit range, while our personal lines and excess and surplus lines policies renewed with average percentage increases in the mid-single-digit range.
“We are encouraged by the incremental progress of our strategic initiatives to improve pricing precision and adequacy, mitigate losses and achieve efficiencies. Our increasing expertise in pricing segmentation gives us the confidence we need to defend and retain our adequately priced accounts while walking away from those we believe to be underpriced.
“As competition heats up, we’re focused on maintaining our underwriting and pricing discipline. While that focus may temporarily slow our march toward $5 billion in direct written premium, other advantages will continue to support our continued steady, profitable growth: the strong front-line underwriting of our independent insurance agencies; our program of property inspections; our three-year policies for qualifying commercial accounts; and our expanding product suite for high net worth personal lines clients.”
Continued Balance Sheet Strength
“We continued to build on our record of 26 consecutive years of overall favorable reserve development with first quarter net favorable reserve development on prior accident years. The combined ratio effect for the quarter was similar to full-year 2014, as the strengthening of auto reserves was offset by favorable development for our workers’ compensation and main property lines of business. At the same time, we also took action during the quarter to further strengthen the balance sheet, a result of our reserving discipline. We prudently strengthened reserves for our commercial and personal auto lines of business to address rising loss cost trends for auto-related claims. For our other lines of business in total, we essentially maintained our actuarial best estimate of ultimate loss and loss expense ratios for all accident years in aggregate at levels consistent with our year-end 2014 estimates.
“Book value per share rose to $40.22 driven by the contribution of our insurance operations, and consolidated cash and total investments topped $15 billion. This ample capital allows us to execute on our long-term strategies and, at the same time, continue to pay dividends to shareholders through the normal variability of investment and insurance markets.
“In January, the board of directors expressed its confidence in our financial strength by again raising the indicated cash dividend. Our value creation ratio, which considers those dividends as well as growth in book value, was 1.3 percent for the first quarter. Our associates are determined to do things just a little better every day, strengthening our ability to compete by enhancing the advantages of our local independent agencies. That has been and continues to be our plan for creating shareholder value far into the future.”
CINF 1Q15 Release 2
Insurance Operations Highlights
Consolidated Property Casualty Insurance Results
(Dollars in millions) | Three months ended March 31, | ||||||||||
2015 | 2014 | % Change | |||||||||
Earned premiums | $ | 1,041 | $ | 979 | 6 | ||||||
Fee revenues | 2 | 1 | 100 | ||||||||
Total revenues | 1,043 | 980 | 6 | ||||||||
Loss and loss expenses | 689 | 676 | 2 | ||||||||
Underwriting expenses | 327 | 305 | 7 | ||||||||
Underwriting profit (loss) | $ | 27 | $ | (1 | ) | nm | |||||
Ratios as a percent of earned premiums: | Pt. Change | ||||||||||
Loss and loss expenses | 66.1 | % | 69.1 | % | (3.0 | ) | |||||
Underwriting expenses | 31.4 | 31.2 | 0.2 | ||||||||
Combined ratio | 97.5 | % | 100.3 | % | (2.8 | ) | |||||
% Change | |||||||||||
Agency renewal written premiums | $ | 983 | $ | 956 | 3 | ||||||
Agency new business written premiums | 116 | 123 | (6 | ) | |||||||
Other written premiums | (33 | ) | (42 | ) | 21 | ||||||
Net written premiums | $ | 1,066 | $ | 1,037 | 3 | ||||||
Ratios as a percent of earned premiums: | Pt. Change | ||||||||||
Current accident year before catastrophe losses | 63.1 | % | 62.3 | % | 0.8 | ||||||
Current accident year catastrophe losses | 5.2 | 9.9 | (4.7 | ) | |||||||
Prior accident years before catastrophe losses | (1.1 | ) | (2.1 | ) | 1.0 | ||||||
Prior accident years catastrophe losses | (1.1 | ) | (1.0 | ) | (0.1 | ) | |||||
Loss and loss expense ratio | 66.1 | % | 69.1 | % | (3.0 | ) | |||||
Current accident year combined ratio before catastrophe losses | 94.5 | % | 93.5 | % | 1.0 | ||||||
• | $29 million or 3 percent growth of first-quarter 2015 property casualty net written premiums, largely due to price increases. |
• | $7 million or 6 percent decrease in first-quarter 2015 new business premiums written by agencies. Key factors affecting the decrease included strong competition, disciplined pricing and the impact of underwriting profitability initiatives, partially offset by contributions from new agency appointments and other growth initiatives. The net amount included a $6 million increase in standard market property casualty production from agencies appointed since the beginning of 2014 and an increase of $1 million for excess and surplus lines. |
• | 1,475 agency relationships in 1,891 reporting locations marketing property casualty insurance products at March 31, 2015, compared with 1,466 agency relationships in 1,884 reporting locations at year-end 2014. During the first quarter of 2015, 23 new agency appointments were made. |
• | 2.8 percentage-point first-quarter 2015 combined ratio improvement, including decreases of 4.8 points for losses from natural catastrophes and 3.1 points from noncatastrophe weather-related losses. Those decreases were partially offset by a 2.8 point increase from lower underwriting profit for our auto lines of business, largely due to reserve strengthening. |
• | 2.2 percentage-point first-quarter 2015 benefit from favorable prior accident year reserve development of $22 million, compared with 3.1 points or $29 million for first-quarter 2014. |
• | 0.2 percentage-point increase in the first-quarter underwriting expense ratio, largely due to strategic investments to enhance underwriting expertise plus an increase in premium taxes and related fees that offset higher earned premiums and ongoing expense management efforts. |
CINF 1Q15 Release 3
Commercial Lines Insurance Results
(Dollars in millions) | Three months ended March 31, | |||||||||
2015 | 2014 | % Change | ||||||||
Earned premiums | $ | 733 | $ | 692 | 6 | |||||
Fee revenues | 1 | 1 | 0 | |||||||
Total revenues | 734 | 693 | 6 | |||||||
Loss and loss expenses | 474 | 469 | 1 | |||||||
Underwriting expenses | 234 | 222 | 5 | |||||||
Underwriting profit | $ | 26 | $ | 2 | nm | |||||
Ratios as a percent of earned premiums: | Pt. Change | |||||||||
Loss and loss expenses | 64.7 | % | 67.9 | % | (3.2 | ) | ||||
Underwriting expenses | 31.9 | 32.0 | (0.1 | ) | ||||||
Combined ratio | 96.6 | % | 99.9 | % | (3.3 | ) | ||||
% Change | ||||||||||
Agency renewal written premiums | $ | 730 | $ | 713 | 2 | |||||
Agency new business written premiums | 79 | 90 | (12 | ) | ||||||
Other written premiums | (26 | ) | (32 | ) | 19 | |||||
Net written premiums | $ | 783 | $ | 771 | 2 | |||||
Ratios as a percent of earned premiums: | Pt. Change | |||||||||
Current accident year before catastrophe losses | 61.3 | % | 59.4 | % | 1.9 | |||||
Current accident year catastrophe losses | 5.3 | 8.9 | (3.6 | ) | ||||||
Prior accident years before catastrophe losses | (0.6 | ) | 0.0 | (0.6 | ) | |||||
Prior accident years catastrophe losses | (1.3 | ) | (0.4 | ) | (0.9 | ) | ||||
Loss and loss expense ratio | 64.7 | % | 67.9 | % | (3.2 | ) | ||||
Current accident year combined ratio before catastrophe losses | 93.2 | % | 91.4 | % | 1.8 | |||||
• | $12 million or 2 percent increase in first-quarter 2015 commercial lines net written premiums, as higher renewal written premiums offset lower new business written premiums. |
• | $17 million rise in first-quarter renewal written premiums included commercial lines renewal pricing changes, with the percentage of increase in the first quarter of 2015 averaging near the middle of the low-single-digit range. |
• | $11 million or 12 percent decrease in first-quarter 2015 new business written by agencies, reflecting underwriting and pricing discipline in a competitive market environment. |
• | 3.3 percentage-point first-quarter 2015 combined ratio improvement, driven by a 4.5 point decrease for losses from natural catastrophes. |
• | 1.9 percentage-point first-quarter 2015 benefit from favorable prior accident year reserve development of $14 million, compared with 0.4 points or $3 million for first-quarter 2014. |
CINF 1Q15 Release 4
Personal Lines Insurance Results
(Dollars in millions) | Three months ended March 31, | ||||||||||
2015 | 2014 | % Change | |||||||||
Earned premiums | $ | 268 | $ | 254 | 6 | ||||||
Fee revenues | 1 | — | nm | ||||||||
Total revenues | 269 | 254 | 6 | ||||||||
Loss and loss expenses | 191 | 188 | 2 | ||||||||
Underwriting expenses | 81 | 73 | 11 | ||||||||
Underwriting loss | $ | (3 | ) | $ | (7 | ) | 57 | ||||
Ratios as a percent of earned premiums: | Pt. Change | ||||||||||
Loss and loss expenses | 71.0 | % | 74.1 | % | (3.1 | ) | |||||
Underwriting expenses | 30.4 | 28.9 | 1.5 | ||||||||
Combined ratio | 101.4 | % | 103.0 | % | (1.6 | ) | |||||
% Change | |||||||||||
Agency renewal written premiums | $ | 223 | $ | 218 | 2 | ||||||
Agency new business written premiums | 24 | 21 | 14 | ||||||||
Other written premiums | (6 | ) | (8 | ) | 25 | ||||||
Net written premiums | $ | 241 | $ | 231 | 4 | ||||||
Ratios as a percent of earned premiums: | Pt. Change | ||||||||||
Current accident year before catastrophe losses | 66.8 | % | 67.8 | % | (1.0 | ) | |||||
Current accident year catastrophe losses | 5.6 | 13.3 | (7.7 | ) | |||||||
Prior accident years before catastrophe losses | (0.7 | ) | (4.5 | ) | 3.8 | ||||||
Prior accident years catastrophe losses | (0.7 | ) | (2.5 | ) | 1.8 | ||||||
Loss and loss expense ratio | 71.0 | % | 74.1 | % | (3.1 | ) | |||||
Current accident year combined ratio before catastrophe losses | 97.2 | % | 96.7 | % | 0.5 | ||||||
• | $10 million or 4 percent increase in first-quarter 2015 personal lines net written premiums, including growth in new business and higher renewal written premiums that benefited from rate increases. |
• | $3 million or 14 percent increase in first-quarter new business written by agencies, with growth in nearly 80 percent of the 31 states where we market personal lines policies. |
• | 1.6 percentage-point first-quarter 2015 combined ratio improvement, driven by a 5.9 point decrease for losses from natural catastrophes that was largely offset by less benefit from favorable prior accident year reserve development before catastrophe losses. |
• | 1.4 percentage-point first-quarter 2015 benefit from favorable prior accident year reserve development of $3 million, compared with 7.0 points or $17 million for first-quarter 2014. |
CINF 1Q15 Release 5
Excess and Surplus Lines Insurance Results
(Dollars in millions) | Three months ended March 31, | ||||||||||
2015 | 2014 | % Change | |||||||||
Earned premiums | $ | 40 | $ | 33 | 21 | ||||||
Loss and loss expenses | 24 | 19 | 26 | ||||||||
Underwriting expenses | 12 | 10 | 20 | ||||||||
Underwriting profit | $ | 4 | $ | 4 | 0 | ||||||
Ratios as a percent of earned premiums: | Pt. Change | ||||||||||
Loss and loss expenses | 59.4 | % | 56.6 | % | 2.8 | ||||||
Underwriting expenses | 28.9 | 30.3 | (1.4 | ) | |||||||
Combined ratio | 88.3 | % | 86.9 | % | 1.4 | ||||||
% Change | |||||||||||
Agency renewal written premiums | $ | 30 | $ | 25 | 20 | ||||||
Agency new business written premiums | 13 | 12 | 8 | ||||||||
Other written premiums | (1 | ) | (2 | ) | 50 | ||||||
Net written premiums | $ | 42 | $ | 35 | 20 | ||||||
Ratios as a percent of earned premiums: | Pt. Change | ||||||||||
Current accident year before catastrophe losses | 72.1 | % | 80.6 | % | (8.5 | ) | |||||
Current accident year catastrophe losses | 1.2 | 3.0 | (1.8 | ) | |||||||
Prior accident years before catastrophe losses | (13.6 | ) | (27.1 | ) | 13.5 | ||||||
Prior accident years catastrophe losses | (0.3 | ) | 0.1 | (0.4 | ) | ||||||
Loss and loss expense ratio | 59.4 | % | 56.6 | % | 2.8 | ||||||
Current accident year combined ratio before catastrophe losses | 101.0 | % | 110.9 | % | (9.9 | ) | |||||
• | $7 million or 20 percent growth in first-quarter 2015 excess and surplus lines net written premiums, matching the growth percentage reported for full-year 2014. Average renewal pricing for the quarter increased near the low end of the mid-single-digit range. |
• | $1 million or 8 percent increase in first-quarter new business written by agencies, rising in part due to enhanced service to agencies provided by recent-quarter additions to our excess and surplus lines field staff. |
• | 1.4 percentage-point first-quarter 2015 combined ratio increase, including a lower ratio for current accident year loss experience that was offset by less benefit from favorable prior accident year reserve development. |
• | 13.9 percentage-point first-quarter 2015 benefit from favorable prior accident year reserve development of $5 million, compared with 27.0 points or $9 million for first-quarter 2014. |
CINF 1Q15 Release 6
Life Insurance Results
(Dollars in millions) | Three months ended March 31, | |||||||||
2015 | 2014 | % Change | ||||||||
Term life insurance | $ | 34 | $ | 32 | 6 | |||||
Universal life insurance | 10 | 8 | 25 | |||||||
Other life insurance, annuity, and disability income products | 9 | 8 | 13 | |||||||
Earned premiums | 53 | 48 | 10 | |||||||
Investment income, net of expenses | 37 | 35 | 6 | |||||||
Other income | 1 | 2 | (50 | ) | ||||||
Total revenues, excluding realized investment gains and losses | 91 | 85 | 7 | |||||||
Contract holders’ benefits incurred | 60 | 56 | 7 | |||||||
Underwriting expenses incurred | 18 | 15 | 20 | |||||||
Total benefits and expenses | 78 | 71 | 10 | |||||||
Net income before income tax and realized investment gains, net | 13 | 14 | (7 | ) | ||||||
Income tax | 5 | 5 | 0 | |||||||
Net income before realized investment gains, net | $ | 8 | $ | 9 | (11 | ) | ||||
• | $5 million or 10 percent increase in first-quarter 2015 earned premiums, including a 6 percent increase for term life insurance, our largest life insurance product line. |
• | $1 million decrease to $8 million in three-month 2015 fixed annuity deposits received. Cincinnati Life does not offer variable or indexed annuities. |
• | $1 million decrease in three-month 2015 profit, primarily due to the unfavorable effect of unlocking of interest rates and other actuarial assumptions. |
• | $23 million or 3 percent three-month 2015 increase to $927 million in GAAP shareholders’ equity for The Cincinnati Life Insurance Company, largely reflecting an increase in fair value of the fixed-maturity portfolio due to a decrease in interest rates. |
CINF 1Q15 Release 7
Investment and Balance Sheet Highlights
Investments Results
(Dollars in millions) | Three months ended March 31, | ||||||||||
2015 | 2014 | % Change | |||||||||
Investment income, net of expenses | $ | 139 | $ | 135 | 3 | ||||||
Investment interest credited to contract holders’ | (21 | ) | (21 | ) | 0 | ||||||
Realized investment gains, net | 47 | 22 | 114 | ||||||||
Investments profit | $ | 165 | $ | 136 | 21 | ||||||
Investment income: | |||||||||||
Interest | $ | 105 | $ | 104 | 1 | ||||||
Dividends | 36 | 32 | 13 | ||||||||
Other | — | 1 | (100 | ) | |||||||
Less investment expenses | 2 | 2 | 0 | ||||||||
Investment income, before income taxes | 139 | 135 | 3 | ||||||||
Less income taxes | 33 | 32 | 3 | ||||||||
Total investment income | $ | 106 | $ | 103 | 3 | ||||||
Investment returns: | |||||||||||
Effective tax rate | 23.6 | % | 24.0 | % | |||||||
Average invested assets plus cash and cash equivalents | $ | 14,435 | $ | 13,571 | |||||||
Average yield pretax | 3.85 | % | 3.98 | % | |||||||
Average yield after-tax | 2.94 | 3.04 | |||||||||
Fixed-maturity returns: | |||||||||||
Effective tax rate | 27.0 | % | 27.1 | % | |||||||
Average amortized cost | $ | 8,929 | $ | 8,624 | |||||||
Average yield pretax | 4.70 | % | 4.82 | % | |||||||
Average yield after-tax | 3.43 | 3.52 | |||||||||
• | $4 million or 3 percent rise in first-quarter 2015 pretax investment income, including 13 percent growth in equity portfolio dividends and 1 percent growth in interest income. |
• | $43 million or 2 percent first-quarter 2015 decrease in pretax net unrealized investment portfolio gains, including a $89 million decrease for the equity portfolio. The total decrease included the offsetting effect of $46 million of pretax net realized gains from investment portfolio security sales or called bonds during the first quarter of 2015, including $43 million from the equity portfolio. |
CINF 1Q15 Release 8
Balance Sheet Highlights
(Dollars in millions except share data) | At March 31, | At December 31, | ||||||
2015 | 2014 | |||||||
Balance sheet data: | ||||||||
Total investments | $ | 14,476 | $ | 14,386 | ||||
Total assets | 18,897 | 18,753 | ||||||
Short-term debt | 49 | 49 | ||||||
Long-term debt | 791 | 791 | ||||||
Shareholders’ equity | 6,608 | 6,573 | ||||||
Book value per share | 40.22 | 40.14 | ||||||
Debt-to-total-capital ratio | 11.3 | % | 11.3 | % |
• | $15.116 billion in consolidated cash and total investments at March 31, 2015, up 1 percent from $14.977 billion at year-end 2014. |
• | $9.596 billion bond portfolio at March 31, 2015, with an average rating of A2/A. Fair value increased $136 million or 1 percent during the first quarter of 2015. |
• | $4.789 billion equity portfolio was 33.1 percent of total investments, including $2.041 billion in pretax net unrealized gains at March 31, 2015. First-quarter 2015 decrease in fair value of $69 million or 1 percent. |
• | $4.436 billion of statutory surplus for the property casualty insurance group at March 31, 2015, down $36 million from $4.472 billion at year-end 2014, after declaring $100 million in dividends to the parent company. The ratio of net written premiums to property casualty statutory surplus for the 12 months ended March 31, 2015, was 0.9-to-1, unchanged from year-end 2014. |
• | Value creation ratio of 1.3 percent for first three months of 2015 included 1.4 percent from net income before net realized investment gains and 0.1 percent from investment portfolio realized gains and changes in unrealized gains. |
For additional information or to register for our conference call webcast, please visit cinfin.com/investors.
About Cincinnati Financial
Cincinnati Financial Corporation offers business, home and auto insurance, our main business, through The Cincinnati Insurance Company and its two standard market property casualty companies. The same local independent insurance agencies that market those policies may offer products of our other subsidiaries, including life and disability income insurance, fixed annuities and surplus lines property and casualty insurance. For additional information about the company, please visit cinfin.com.
Mailing Address: Street Address:
P.O. Box 145496 6200 South Gilmore Road
Cincinnati, Ohio 45250-5496 Fairfield, Ohio 45014-5141
CINF 1Q15 Release 9
Safe Harbor Statement
This is our “Safe Harbor” statement under the Private Securities Litigation Reform Act of 1995. Our business is subject to certain risks and uncertainties that may cause actual results to differ materially from those suggested by the forward-looking statements in this report. Some of those risks and uncertainties are discussed in our 2014 Annual Report on Form 10-K, Item 1A, Risk Factors, Page 33.
Factors that could cause or contribute to such differences include, but are not limited to:
• | Unusually high levels of catastrophe losses due to risk concentrations, changes in weather patterns, environmental events, terrorism incidents or other causes |
• | Increased frequency and/or severity of claims or development of claims that are unforeseen at the time of policy issuance |
• | Inadequate estimates or assumptions used for critical accounting estimates |
• | Declines in overall stock market values negatively affecting the company’s equity portfolio and book value |
• | Domestic and global events resulting in capital market or credit market uncertainty, followed by prolonged periods of economic instability or recession, that lead to: |
◦ | Significant or prolonged decline in the value of a particular security or group of securities and impairment of the asset(s) |
◦ | Significant decline in investment income due to reduced or eliminated dividend payouts from a particular security or group of securities |
◦ | Significant rise in losses from surety and director and officer policies written for financial institutions or other insured entities |
• | Prolonged low interest rate environment or other factors that limit the company’s ability to generate growth in investment income or interest rate fluctuations that result in declining values of fixed-maturity investments, including declines in accounts in which we hold bank-owned life insurance contract assets |
• | Recession or other economic conditions resulting in lower demand for insurance products or increased payment delinquencies |
• | Difficulties with technology or data security breaches, including cyberattacks, that could negatively affect our ability to conduct business and our relationships with agents, policyholders and others |
• | Disruption of the insurance market caused by technology innovations such as driverless cars that could decrease consumer demand for insurance products |
• | Delays or performance inadequacies from ongoing development and implementation of underwriting and pricing methods, including telematics and other usage-based insurance methods, or technology projects and enhancements expected to increase our pricing accuracy, underwriting profit and competitiveness |
• | Increased competition that could result in a significant reduction in the company’s premium volume |
• | Changing consumer insurance-buying habits and consolidation of independent insurance agencies that could alter our competitive advantages |
• | Inability to obtain adequate reinsurance on acceptable terms, amount of reinsurance purchased, financial strength of reinsurers and the potential for nonpayment or delay in payment by reinsurers |
• | Inability to defer policy acquisition costs for any business segment if pricing and loss trends would lead management to conclude that segment could not achieve sustainable profitability |
• | Inability of our subsidiaries to pay dividends consistent with current or past levels |
• | Events or conditions that could weaken or harm the company’s relationships with its independent agencies and hamper opportunities to add new agencies, resulting in limitations on the company’s opportunities for growth, such as: |
◦ | Downgrades of the company’s financial strength ratings |
◦ | Concerns that doing business with the company is too difficult |
◦ | Perceptions that the company’s level of service, particularly claims service, is no longer a distinguishing characteristic in the marketplace |
◦ | Inability or unwillingness to nimbly develop and introduce coverage product updates and innovations that our competitors offer and consumers expect to find in the marketplace |
• | Actions of insurance departments, state attorneys general or other regulatory agencies, including a change to a federal system of regulation from a state-based system, that: |
◦ | Impose new obligations on us that increase our expenses or change the assumptions underlying our critical accounting estimates |
◦ | Place the insurance industry under greater regulatory scrutiny or result in new statutes, rules and regulations |
◦ | Restrict our ability to exit or reduce writings of unprofitable coverages or lines of business |
◦ | Add assessments for guaranty funds, other insurance‑related assessments or mandatory reinsurance arrangements; or that impair our ability to recover such assessments through future surcharges or other rate changes |
◦ | Increase our provision for federal income taxes due to changes in tax law |
◦ | Increase our other expenses |
CINF 1Q15 Release 10
◦ | Limit our ability to set fair, adequate and reasonable rates |
◦ | Place us at a disadvantage in the marketplace |
◦ | Restrict our ability to execute our business model, including the way we compensate agents |
• | Adverse outcomes from litigation or administrative proceedings |
• | Events or actions, including unauthorized intentional circumvention of controls, that reduce the company’s future ability to maintain effective internal control over financial reporting under the Sarbanes-Oxley Act of 2002 |
• | Unforeseen departure of certain executive officers or other key employees due to retirement, health or other causes that could interrupt progress toward important strategic goals or diminish the effectiveness of certain longstanding relationships with insurance agents and others |
• | Events, such as an epidemic, natural catastrophe or terrorism, that could hamper our ability to assemble our workforce at our headquarters location |
Further, the company’s insurance businesses are subject to the effects of changing social, global, economic and regulatory environments. Public and regulatory initiatives have included efforts to adversely influence and restrict premium rates, restrict the ability to cancel policies, impose underwriting standards and expand overall regulation. The company also is subject to public and regulatory initiatives that can affect the market value for its common stock, such as measures affecting corporate financial reporting and governance. The ultimate changes and eventual effects, if any, of these initiatives are uncertain.
* * *
CINF 1Q15 Release 11
Cincinnati Financial Corporation
Condensed Consolidated Balance Sheets and Statements of Income (unaudited)
Condensed Consolidated Balance Sheets and Statements of Income (unaudited)
(Dollars in millions) | March 31, | December 31, | ||||||
2015 | 2014 | |||||||
Assets | ||||||||
Investments | $ | 14,476 | $ | 14,386 | ||||
Cash and cash equivalents | 640 | 591 | ||||||
Premiums receivable | 1,433 | 1,405 | ||||||
Reinsurance recoverable | 539 | 545 | ||||||
Deferred policy acquisition costs | 571 | 578 | ||||||
Other assets | 1,238 | 1,248 | ||||||
Total assets | $ | 18,897 | $ | 18,753 | ||||
Liabilities | ||||||||
Insurance reserves | $ | 7,137 | $ | 6,982 | ||||
Unearned premiums | 2,109 | 2,082 | ||||||
Deferred income tax | 824 | 840 | ||||||
Long-term debt and capital lease obligations | 825 | 827 | ||||||
Other liabilities | 1,394 | 1,449 | ||||||
Total liabilities | 12,289 | 12,180 | ||||||
Shareholders’ Equity | ||||||||
Common stock and paid-in capital | 1,607 | 1,611 | ||||||
Retained earnings | 4,557 | 4,505 | ||||||
Accumulated other comprehensive income | 1,716 | 1,744 | ||||||
Treasury stock | (1,272 | ) | (1,287 | ) | ||||
Total shareholders’ equity | 6,608 | 6,573 | ||||||
Total liabilities and shareholders’ equity | $ | 18,897 | $ | 18,753 | ||||
(Dollars in millions except per share data) | Three months ended March 31, | |||||||
2015 | 2014 | |||||||
Revenues | ||||||||
Earned premiums | $ | 1,094 | $ | 1,027 | ||||
Investment income, net of expenses | 139 | 135 | ||||||
Realized investment gains, net | 47 | 22 | ||||||
Other revenues | 5 | 5 | ||||||
Total revenues | 1,285 | 1,189 | ||||||
Benefits and Expenses | ||||||||
Insurance losses and policyholder benefits | 749 | 732 | ||||||
Underwriting, acquisition and insurance expenses | 345 | 320 | ||||||
Interest expense | 13 | 14 | ||||||
Other operating expenses | 4 | 4 | ||||||
Total benefits and expenses | 1,111 | 1,070 | ||||||
Income Before Income Taxes | 174 | 119 | ||||||
Provision for Income Taxes | 46 | 28 | ||||||
Net Income | $ | 128 | $ | 91 | ||||
Per Common Share: | ||||||||
Net income—basic | $ | 0.78 | $ | 0.56 | ||||
Net income—diluted | 0.77 | 0.55 |
CINF 1Q15 Release 12
Definitions of Non-GAAP Information and Reconciliation to Comparable GAAP Measures
(See attached tables for reconciliations; additional prior-period reconciliations available at cinfin.com/investors.)
Cincinnati Financial Corporation prepares its public financial statements in conformity with accounting principles generally accepted in the United States of America (GAAP). Statutory data is prepared in accordance with statutory accounting rules as defined by the National Association of Insurance Commissioners’ (NAIC) Accounting Practices and Procedures Manual, and therefore is not reconciled to GAAP data.
Management uses certain non-GAAP and non-statutory financial measures to evaluate its primary business areas – property casualty insurance, life insurance and investments. Management uses these measures when analyzing both GAAP and non-GAAP measures to improve its understanding of trends in the underlying business and to help avoid incorrect or misleading assumptions and conclusions about the success or failure of company strategies. Management adjustments to GAAP measures generally: apply to non-recurring events that are unrelated to business performance and distort short-term results; involve values that fluctuate based on events outside of management’s control; or relate to accounting refinements that affect comparability between periods, creating a need to analyze data on the same basis.
• | Operating income: Operating income is calculated by excluding net realized investment gains and losses (defined as realized investment gains and losses after applicable federal and state income taxes) from net income. Management evaluates operating income to measure the success of pricing, rate and underwriting strategies. While realized investment gains (or losses) are integral to the company’s insurance operations over the long term, the determination to realize investment gains or losses in any period may be subject to management’s discretion and is independent of the insurance underwriting process. Also, under applicable GAAP accounting requirements, gains and losses can be recognized from certain changes in market values of securities without actual realization. Management believes that the level of realized investment gains or losses for any particular period, while it may be material, may not fully indicate the performance of ongoing underlying business operations in that period. |
For these reasons, many investors and shareholders consider operating income to be one of the more meaningful measures for evaluating insurance company performance. Equity analysts who report on the insurance industry and the company generally focus on this metric in their analyses. The company presents operating income so that all investors have what management believes to be a useful supplement to GAAP information.
• | Value creation ratio: This is a measure of shareholder value creation that management believes captures the contribution of the company’s insurance operations, the success of its investment strategy and the importance placed on paying cash dividends to shareholders. The value creation ratio measure is made up of two primary components: (1) rate of growth in book value per share plus (2) the ratio of dividends declared per share to beginning book value per share. Management believes this non-GAAP measure is a useful supplement to GAAP information, providing a meaningful measure of long-term progress in creating shareholder value. It is intended to be all-inclusive regarding changes in book value per share, and uses originally reported book value per share in cases where book value per share has been adjusted, such as adoption of Accounting Standards Updates with a cumulative effect of a change in accounting. |
• | Statutory accounting rules: For public reporting, insurance companies prepare financial statements in accordance with GAAP. However, insurers also must calculate certain data according to statutory accounting rules as defined in the NAIC’s Accounting Practices and Procedures Manual, which may be, and has been, modified by various state insurance departments. Statutory data is publicly available, and various organizations use it to calculate aggregate industry data, study industry trends and compare insurance companies. |
• | Written premium: Under statutory accounting rules, property casualty written premium is the amount recorded for policies issued and recognized on an annualized basis at the effective date of the policy. Management analyzes trends in written premium to assess business efforts. Earned premium, used in both statutory and GAAP accounting, is calculated ratably over the policy term. The difference between written and earned premium is unearned premium. |
CINF 1Q15 Release 13
Cincinnati Financial Corporation
Balance Sheet Reconciliation
(Dollars are per share) | Three months ended March 31, | |||||||
2015 | 2014 | |||||||
Value creation ratio: | ||||||||
End of period book value | $ | 40.22 | $ | 37.73 | ||||
Less beginning of period book value | 40.14 | 37.21 | ||||||
Change in book value | 0.08 | 0.52 | ||||||
Dividend declared to shareholders | 0.46 | 0.44 | ||||||
Total value creation | $ | 0.54 | $ | 0.96 | ||||
Value creation ratio from change in book value* | 0.2 | % | 1.4 | % | ||||
Value creation ratio from dividends declared to shareholders** | 1.1 | 1.2 | ||||||
Value creation ratio | 1.3 | % | 2.6 | % | ||||
* Change in book value divided by the beginning of period book value | ||||||||
** Dividend declared to shareholders divided by beginning of period book value |
Net Income Reconciliation | ||||||||
(Dollars in millions except per share data) | Three months ended March 31, | |||||||
2015 | 2014 | |||||||
Net income | $ | 128 | $ | 91 | ||||
Realized investment gains, net | 31 | 14 | ||||||
Operating income | 97 | 77 | ||||||
Less catastrophe losses | (28 | ) | (57 | ) | ||||
Operating income before catastrophe losses | $ | 125 | $ | 134 | ||||
Diluted per share data: | ||||||||
Net income | $ | 0.77 | $ | 0.55 | ||||
Realized investment gains, net | 0.18 | 0.09 | ||||||
Operating income | 0.59 | 0.46 | ||||||
Less catastrophe losses | (0.17 | ) | (0.34 | ) | ||||
Operating income before catastrophe losses | $ | 0.76 | $ | 0.80 | ||||
CINF 1Q15 Release 14
Cincinnati Financial Corporation
Property Casualty Insurance Reconciliation | ||||||||||||||||||||
(Dollars in millions) | Three months ended March 31, 2015 | |||||||||||||||||||
Consolidated | Commercial | Personal | E&S | |||||||||||||||||
Premiums: | ||||||||||||||||||||
Written premiums | $ | 1,066 | $ | 783 | $ | 241 | $ | 42 | ||||||||||||
Unearned premiums change | (25 | ) | (50 | ) | 27 | (2 | ) | |||||||||||||
Earned premiums | $ | 1,041 | $ | 733 | $ | 268 | $ | 40 | ||||||||||||
Statutory ratios: | ||||||||||||||||||||
Combined ratio | 96.1 | % | 94.6 | % | 101.4 | % | 89.3 | % | ||||||||||||
Contribution from catastrophe losses | 4.1 | 4.0 | 4.9 | 0.9 | ||||||||||||||||
Combined ratio excluding catastrophe losses | 92.0 | % | 90.6 | % | 96.5 | % | 88.4 | % | ||||||||||||
Commission expense ratio | 17.8 | % | 16.8 | % | 19.3 | % | 26.6 | % | ||||||||||||
Other underwriting expense ratio | 12.2 | 13.1 | 11.1 | 3.3 | ||||||||||||||||
Total expense ratio | 30.0 | % | 29.9 | % | 30.4 | % | 29.9 | % | ||||||||||||
GAAP ratios: | ||||||||||||||||||||
Combined ratio | 97.5 | % | 96.6 | % | 101.4 | % | 88.3 | % | ||||||||||||
Contribution from catastrophe losses | 4.1 | 4.0 | 4.9 | 0.9 | ||||||||||||||||
Prior accident years before catastrophe losses | (1.1 | ) | (0.6 | ) | (0.7 | ) | (13.6 | ) | ||||||||||||
Current accident year combined ratio before catastrophe losses | 94.5 | % | 93.2 | % | 97.2 | % | 101.0 | % | ||||||||||||
Dollar amounts shown are rounded to millions; certain amounts may not add due to rounding. Ratios are calculated based on dollar amounts in thousands. |
CINF 1Q15 Release 15
Cincinnati Financial Corporation
Supplemental Financial Data
for the period ending March 31, 2015
6200 South Gilmore Road
Fairfield, Ohio 45014-5141
cinfin.com
Investor Contact: | Media Contact: | Shareholder Contact: |
Dennis E. McDaniel | Betsy E. Ertel | Molly A. Grimm |
513-870-2768 | 513-603-5323 | 513-870-2697 |
A.M. Best | Fitch | Moody's | Standard & Poor's | |
Cincinnati Financial Corporation | ||||
Corporate Debt | a- | BBB+ | A3 | BBB |
The Cincinnati Insurance Companies | ||||
Insurer Financial Strength | ||||
Property Casualty Group | ||||
Standard Market Subsidiaries: | ||||
The Cincinnati Insurance Company | A+ | A+ | A1 | A |
The Cincinnati Indemnity Company | A+ | A+ | A1 | A |
The Cincinnati Casualty Company | A+ | A+ | A1 | A |
Surplus Lines Subsidiary: | ||||
The Cincinnati Specialty Underwriters Insurance Company | A | — | — | — |
The Cincinnati Life Insurance Company | A | A+ | — | A |
Ratings are as of April 27, 2015, under continuous review and subject to change and/or affirmation. For the current ratings, select Financial Strength on cinfin.com.
The consolidated financial statements and financial exhibits that follow are unaudited. These consolidated financial statements and exhibits should be read in conjunction with the consolidated financial statements and notes included with our periodic filings with the U.S. Securities and Exchange Commission. The results of operations for interim periods may not be indicative of results to be expected for the full year.
CINF First-Quarter 2015 Supplemental Financial Data
1
Cincinnati Financial Corporation | ||
Supplemental Financial Data | ||
for the period ending March 31, 2015 | ||
Page | ||
Definitions of Non-GAAP Information and Reconciliation to Comparable GAAP Measures | 3 | |
Consolidated | ||
Quick Reference | 4 | |
CFC and Subsidiaries Consolidated Statements of Income | 5 | |
CFC Insurance Subsidiaries – Selected Balance Sheet Data | 6 | |
Consolidated Property Casualty Insurance Operations | ||
Statutory Statements of Income | 7 | |
Consolidated Cincinnati Insurance Companies – Losses Incurred Detail | 8 | |
Consolidated Cincinnati Insurance Companies – Loss Ratio Detail | 9 | |
Consolidated Cincinnati Insurance Companies – Loss Claim Count Detail | 10 | |
Direct Written Premiums by Risk State by Line of Business | 11 | |
Quarterly Property Casualty Data – Commercial Lines | 12 | |
Quarterly Property Casualty Data – Personal Lines and Excess & Surplus Lines | 13 | |
Loss and Loss Expense Analysis | 14 | |
Reconciliation Data | ||
Quarterly Property Casualty Data – Consolidated | 15 | |
Quarterly Property Casualty Data – Commercial Lines | 16 | |
Quarterly Property Casualty Data – Personal Lines | 17 | |
Quarterly Property Casualty Data – Excess & Surplus Lines | 18 | |
Life Insurance Operations | ||
Statutory Statements of Income | 19 |
CINF First-Quarter 2015 Supplemental Financial Data
2
Definitions of Non-GAAP Information and
Reconciliation to Comparable GAAP Measures
Cincinnati Financial Corporation prepares its public financial statements in conformity with accounting principles generally accepted in the United States of America (GAAP). Statutory data is prepared in accordance with statutory accounting rules as defined by the National Association of Insurance Commissioners' (NAIC) Accounting Practices and Procedures Manual, and therefore is not reconciled to GAAP data.
Management uses certain non-GAAP and non-statutory financial measures to evaluate its primary business areas - property casualty insurance, life insurance and investments. Management uses these measures when analyzing both GAAP and non-GAAP measures to improve its understanding of trends in the underlying business and to help avoid incorrect or misleading assumptions and conclusions about the success or failure of company strategies. Management adjustments to GAAP measures generally: apply to non-recurring events that are unrelated to business performance and distort short-term results; involve values that fluctuate based on events outside of management's control; or relate to accounting refinements that affect comparability between periods, creating a need to analyze data on the same basis.
• | Operating income: Operating income is calculated by excluding net realized investment gains and losses (defined as realized investment gains and losses after applicable federal and state income taxes) from net income. Management evaluates operating income to measure the success of pricing, rate and underwriting strategies. While realized investment gains (or losses) are integral to the company's insurance operations over the long term, the determination to realize investment gains or losses in any period may be subject to management's discretion and is independent of the insurance underwriting process. Also, under applicable GAAP accounting requirements, gains and losses can be recognized from certain changes in market values of securities without actual realization. Management believes that the level of realized investment gains or losses for any particular period, while it may be material, may not fully indicate the performance of ongoing underlying business operations in that period. |
For these reasons, many investors and shareholders consider operating income to be one of the more meaningful measures for evaluating insurance company performance. Equity analysts who report on the insurance industry and the company generally focus on this metric in their analyses. The company presents operating income so that all investors have what management believes to be a useful supplement to GAAP information.
• | Value creation ratio: This is a measure of shareholder value creation that management believes captures the contribution of the company's insurance operations, the success of its investment strategy and the importance placed on paying cash dividends to shareholders. The value creation ratio measure is made up of two primary components: (1) rate of growth in book value per share plus (2) the ratio of dividends declared per share to beginning book value per share. Management believes this non-GAAP measure is a useful supplement to GAAP information, providing a meaningful measure of long-term progress in creating shareholder value. It is intended to be all-inclusive regarding changes in book value per share, and uses originally reported book value per share in cases where book value per share has been adjusted, such as adoption of Accounting Standards Updates with a cumulative effect of a change in accounting. |
• | Statutory accounting rules: For public reporting, insurance companies prepare financial statements in accordance with GAAP. However, insurers also must calculate certain data according to statutory accounting rules as defined in the NAIC's Accounting Practices and Procedures Manual, which may be, and has been, modified by various state insurance departments. Statutory data is publicly available, and various organizations use it to calculate aggregate industry data, study industry trends and compare insurance companies. |
• | Written premium: Under statutory accounting rules, property casualty written premium is the amount recorded for policies issued and recognized on an annualized basis at the effective date of the policy. Management analyzes trends in written premium to assess business efforts. Earned premium, used in both statutory and GAAP accounting, is calculated ratably over the policy term. The difference between written and earned premium is unearned premium. |
CINF First-Quarter 2015 Supplemental Financial Data
3
Cincinnati Financial Corporation | ||||||||||||||
Quick Reference | — | First Quarter 2015 | ||||||||||||
(all data shown is for the three months ended or as of March 31, 2015) | ||||||||||||||
(Dollars in millions except per share data) | 3/31/2015 | Year over year change % | 3/31/2015 | Year over year change % | ||||||||||
Revenues: | Benefits and expenses: | |||||||||||||
Commercial lines net written premiums | $ | 783 | 2 | Commercial lines loss and loss expenses | $ | 474 | 1 | |||||||
Personal lines net written premiums | 241 | 4 | Personal lines loss and loss expenses | 191 | 2 | |||||||||
Excess & surplus lines net written premiums | 42 | 20 | Excess & surplus lines loss and loss expenses | 24 | 26 | |||||||||
Property casualty net written premiums | 1,066 | 3 | Life and health contract holders' benefits incurred | 60 | 7 | |||||||||
Life and accident and health net written premiums | 54 | 5 | Underwriting, acquisition and insurance expenses | 345 | 8 | |||||||||
Annuity net written premiums | 8 | (4 | ) | Interest expenses | 13 | (7 | ) | |||||||
Life, annuity and accident and health net written premiums | 62 | 4 | Other operating expenses | 4 | 0 | |||||||||
Commercial lines net earned premiums | 733 | 6 | Total benefits & expenses | 1,111 | 4 | |||||||||
Personal lines net earned premiums | 268 | 6 | Income before income taxes | 174 | 46 | |||||||||
Excess & surplus lines net earned premiums | 40 | 21 | Total income tax | 46 | 64 | |||||||||
Property casualty net earned premiums | 1,041 | 6 | ||||||||||||
Fee revenue | 3 | 0 | Balance Sheet: | |||||||||||
Life and accident and health net earned premiums | 53 | 10 | ||||||||||||
Investment income | 139 | 3 | Fixed maturity investments | $ | 9,596 | |||||||||
Realized investment gains, net | 47 | 114 | Equity securities | 4,789 | ||||||||||
Other revenue | 2 | 0 | Other investments | 91 | ||||||||||
Total revenues | 1,285 | 8 | Total invested assets | $ | 14,476 | |||||||||
Loss and loss expense reserves | $ | 4,623 | ||||||||||||
Life policy and investment contract reserves | 2,514 | |||||||||||||
Income: | Long-term debt and capital lease obligations | 825 | ||||||||||||
Shareholders' equity | 6,608 | |||||||||||||
Operating income | $ | 97 | 26 | |||||||||||
Realized investment gains, net | 31 | 121 | Key ratios: | |||||||||||
Net income | 128 | 41 | ||||||||||||
Commercial lines GAAP combined ratio | 96.6 | % | ||||||||||||
Personal lines GAAP combined ratio | 101.4 | |||||||||||||
Excess & surplus lines GAAP combined ratio | 88.3 | |||||||||||||
Property casualty GAAP combined ratio | 97.5 | |||||||||||||
Per share (diluted): | ||||||||||||||
Commercial lines STAT combined ratio | 94.6 | % | ||||||||||||
Operating income | $ | 0.59 | 28 | Personal lines STAT combined ratio | 101.4 | |||||||||
Realized investment gains, net | 0.18 | 100 | Excess & surplus lines STAT combined ratio | 89.3 | ||||||||||
Net income | 0.77 | 40 | Property casualty STAT combined ratio | 96.1 | ||||||||||
Book value | 40.22 | 7 | ||||||||||||
Weighted average shares outstanding | 165.6 | 0 | Value creation ratio | 1.3 | % |
CINF First-Quarter 2015 Supplemental Financial Data
4
Cincinnati Financial Corporation and Subsidiaries | ||||||||||||||||||
Consolidated Statements of Income for the Three Months Ended March 31, 2015 | ||||||||||||||||||
(Dollars in millions) | CFC | CONSOL P&C | CLIC | CFC-I | ELIM | Total | ||||||||||||
Revenues | ||||||||||||||||||
Premiums earned: | ||||||||||||||||||
Property casualty | $ | — | $ | 1,078 | $ | — | $ | — | $ | — | $ | 1,078 | ||||||
Life | — | — | 63 | — | — | 63 | ||||||||||||
Accident health | — | — | 2 | — | — | 2 | ||||||||||||
Premiums ceded | — | (37 | ) | (12 | ) | — | — | (49 | ) | |||||||||
Total earned premium | — | 1,041 | 53 | — | — | 1,094 | ||||||||||||
Investment income, net of expenses | 12 | 90 | 37 | — | — | 139 | ||||||||||||
Realized investment gains, net | 1 | 42 | 1 | — | 3 | 47 | ||||||||||||
Fee revenues | — | 2 | 1 | — | — | 3 | ||||||||||||
Other revenues | 4 | — | — | 1 | (3 | ) | 2 | |||||||||||
Total revenues | $ | 17 | $ | 1,175 | $ | 92 | $ | 1 | $ | — | $ | 1,285 | ||||||
Benefits & expenses | ||||||||||||||||||
Losses & policy benefits | $ | — | $ | 690 | $ | 72 | $ | — | $ | — | $ | 762 | ||||||
Reinsurance recoveries | — | (1 | ) | (12 | ) | — | — | (13 | ) | |||||||||
Underwriting, acquisition and insurance expenses | — | 327 | 18 | — | — | 345 | ||||||||||||
Interest expense | 13 | — | — | — | — | 13 | ||||||||||||
Other operating expenses | 8 | — | — | — | (4 | ) | 4 | |||||||||||
Total expenses | $ | 21 | $ | 1,016 | $ | 78 | $ | — | $ | (4 | ) | $ | 1,111 | |||||
Income (loss) before income taxes | $ | (4 | ) | $ | 159 | $ | 14 | $ | 1 | $ | 4 | $ | 174 | |||||
Provision (benefit) for income taxes | ||||||||||||||||||
Current operating income | $ | — | $ | 33 | $ | (3 | ) | $ | — | $ | — | $ | 30 | |||||
Capital gains/losses | — | 15 | — | — | 1 | 16 | ||||||||||||
Deferred | (4 | ) | (4 | ) | 7 | — | 1 | — | ||||||||||
Total provision (benefit) for income taxes | $ | (4 | ) | $ | 44 | $ | 4 | $ | — | $ | 2 | $ | 46 | |||||
Operating income (loss) | $ | (1 | ) | $ | 88 | $ | 9 | $ | 1 | $ | — | $ | 97 | |||||
Net income - current year | $ | — | $ | 115 | $ | 10 | $ | 1 | $ | 2 | $ | 128 | ||||||
Net income - prior year | $ | 6 | $ | 74 | $ | 9 | $ | 1 | $ | 1 | $ | 91 | ||||||
*Dollar amounts shown are rounded to millions; certain amounts may not add due to rounding. |
CINF First-Quarter 2015 Supplemental Financial Data
5
Cincinnati Financial Corporation Insurance Subsidiaries | ||||||||||||||||||
Selected Balance Sheet Data | ||||||||||||||||||
(Dollars in millions) | ||||||||||||||||||
12/31/2015 | 9/30/2015 | 6/30/2015 | 3/31/2015 | 12/31/2014 | 9/30/2014 | 6/30/2014 | 3/31/2014 | |||||||||||
Cincinnati Insurance Consolidated | ||||||||||||||||||
Fixed maturities (fair value) | $ | 6,325 | $ | 6,260 | $ | 6,344 | $ | 6,215 | $ | 6,111 | ||||||||
Equities (fair value) | 3,108 | 3,195 | 3,121 | 3,094 | 3,022 | |||||||||||||
Fixed maturities - pretax net unrealized gain | 387 | 366 | 379 | 414 | 361 | |||||||||||||
Equities - pretax net unrealized gain | 1,397 | 1,478 | 1,387 | 1,434 | 1,349 | |||||||||||||
Loss and loss expense reserves - STAT | 4,302 | 4,158 | 4,112 | 4,129 | 4,037 | |||||||||||||
Equity - GAAP | 5,593 | 5,594 | 5,480 | 5,481 | 5,384 | |||||||||||||
Surplus - STAT | 4,436 | 4,472 | 4,364 | 4,332 | 4,308 | |||||||||||||
The Cincinnati Life Insurance Company | ||||||||||||||||||
Fixed maturities (fair value) | $ | 3,199 | $ | 3,126 | $ | 3,102 | $ | 3,091 | $ | 2,989 | ||||||||
Equities (fair value) | 9 | 9 | 8 | 8 | 14 | |||||||||||||
Fixed maturities - pretax net unrealized gain | 220 | 197 | 195 | 225 | 186 | |||||||||||||
Equities - pretax net unrealized gain | 4 | 3 | 3 | 3 | 6 | |||||||||||||
Equity - GAAP | 927 | 904 | 893 | 901 | 867 | |||||||||||||
Surplus - STAT | 219 | 223 | 228 | 224 | 232 | |||||||||||||
CINF First-Quarter 2015 Supplemental Financial Data
6
Consolidated Cincinnati Insurance Companies | |||||||||||
Statutory Statements of Income | |||||||||||
For the Three Months Ended March 31, | |||||||||||
(Dollars in millions) | 2015 | 2014 | Change | % Change | |||||||
Underwriting income | |||||||||||
Net premiums written | $ | 1,066 | $ | 1,037 | $ | 29 | 3 | ||||
Unearned premiums increase | 25 | 58 | (33 | ) | (57 | ) | |||||
Earned premiums | $ | 1,041 | $ | 979 | $ | 62 | 6 | ||||
Losses incurred | $ | 567 | $ | 567 | $ | — | — | ||||
Allocated loss expenses incurred | 60 | 51 | 9 | 18 | |||||||
Unallocated loss expenses incurred | 62 | 59 | 3 | 5 | |||||||
Other underwriting expenses incurred | 316 | 297 | 19 | 6 | |||||||
Workers compensation dividend incurred | 3 | 4 | (1 | ) | (25 | ) | |||||
Total underwriting deductions | $ | 1,008 | $ | 978 | $ | 30 | 3 | ||||
Net underwriting profit | $ | 33 | $ | 1 | $ | 32 | nm | ||||
Investment income | |||||||||||
Gross investment income earned | $ | 93 | $ | 91 | $ | 2 | 2 | ||||
Net investment income earned | 91 | 90 | 1 | 1 | |||||||
Net realized capital gains | 26 | 6 | 20 | 333 | |||||||
Net investment gains (net of tax) | $ | 117 | $ | 96 | $ | 21 | 22 | ||||
Other income | $ | 1 | $ | 2 | $ | (1 | ) | (50 | ) | ||
Net income before federal income taxes | $ | 151 | $ | 99 | $ | 52 | 53 | ||||
Federal and foreign income taxes incurred | $ | 31 | $ | 17 | $ | 14 | 82 | ||||
Net income (statutory) | $ | 120 | $ | 82 | $ | 38 | 46 | ||||
*Dollar amounts shown are rounded to millions; certain amounts may not add due to rounding. *nm - Not meaningful *Statutory data prepared in accordance with statutory accounting rules as defined by the National Association of Insurance Commissioners and filed with the appropriate regulatory bodies. |
CINF First-Quarter 2015 Supplemental Financial Data
7
Consolidated Cincinnati Insurance Companies | ||||||||||||||||||||||||||||||||
Losses Incurred Detail | ||||||||||||||||||||||||||||||||
(Dollars in millions) | Three months ended | Six months ended | Nine months ended | Twelve months ended | ||||||||||||||||||||||||||||
12/31/15 | 9/30/15 | 6/30/15 | 3/31/15 | 12/31/14 | 9/30/14 | 6/30/14 | 3/31/14 | 6/30/15 | 6/30/14 | 9/30/15 | 9/30/14 | 12/31/15 | 12/31/14 | |||||||||||||||||||
Consolidated | ||||||||||||||||||||||||||||||||
Current accident year losses greater than $5,000,000 | $ | 12 | $ | 12 | $ | 7 | $ | 11 | $ | — | $ | 12 | $ | 19 | $ | 30 | ||||||||||||||||
Current accident year losses $1,000,000-$5,000,000 | 37 | 46 | 51 | 52 | 23 | 74 | 125 | 172 | ||||||||||||||||||||||||
Large loss prior accident year reserve development | 15 | (14 | ) | (6 | ) | 17 | 10 | 27 | 21 | 7 | ||||||||||||||||||||||
Total large losses incurred | $ | 64 | $ | 44 | $ | 52 | $ | 80 | $ | 33 | $ | 113 | $ | 165 | $ | 209 | ||||||||||||||||
Losses incurred but not reported | 43 | 112 | 17 | (17 | ) | 21 | 5 | 22 | 133 | |||||||||||||||||||||||
Other losses excluding catastrophe losses | 418 | 365 | 432 | 436 | 427 | 863 | 1,295 | 1,660 | ||||||||||||||||||||||||
Catastrophe losses | 42 | (13 | ) | 11 | 112 | 86 | 197 | 208 | 197 | |||||||||||||||||||||||
Total losses incurred | $ | 567 | $ | 508 | $ | 512 | $ | 611 | $ | 567 | $ | 1,178 | $ | 1,690 | $ | 2,199 | ||||||||||||||||
Commercial Lines | ||||||||||||||||||||||||||||||||
Current accident year losses greater than $5,000,000 | $ | 12 | $ | 12 | $ | 7 | $ | 11 | $ | — | $ | 12 | $ | 19 | $ | 30 | ||||||||||||||||
Current accident year losses $1,000,000-$5,000,000 | 24 | 39 | 45 | 47 | 18 | 64 | 109 | 149 | ||||||||||||||||||||||||
Large loss prior accident year reserve development | 15 | (11 | ) | (7 | ) | 15 | 10 | 25 | 18 | 7 | ||||||||||||||||||||||
Total large losses incurred | $ | 51 | $ | 40 | $ | 45 | $ | 73 | $ | 28 | $ | 101 | $ | 146 | $ | 186 | ||||||||||||||||
Losses incurred but not reported | 31 | 95 | 8 | (35 | ) | 22 | (12 | ) | (4 | ) | 90 | |||||||||||||||||||||
Other losses excluding catastrophe losses | 272 | 240 | 282 | 292 | 282 | 574 | 856 | 1,096 | ||||||||||||||||||||||||
Catastrophe losses | 29 | (10 | ) | 7 | 59 | 58 | 116 | 123 | 114 | |||||||||||||||||||||||
Total losses incurred | $ | 383 | $ | 365 | $ | 342 | $ | 389 | $ | 390 | $ | 779 | $ | 1,121 | $ | 1,486 | ||||||||||||||||
Personal Lines | ||||||||||||||||||||||||||||||||
Current accident year losses greater than $5,000,000 | $ | — | $ | — | $ | — | $ | — | $ | — | $ | — | $ | — | $ | — | ||||||||||||||||
Current accident year losses $1,000,000-$5,000,000 | 12 | 6 | 6 | 4 | 4 | 8 | 14 | 20 | ||||||||||||||||||||||||
Large loss prior accident year reserve development | — | (3 | ) | 2 | 2 | — | 2 | 4 | 1 | |||||||||||||||||||||||
Total large losses incurred | $ | 12 | $ | 3 | $ | 8 | $ | 6 | $ | 4 | $ | 10 | $ | 18 | $ | 21 | ||||||||||||||||
Losses incurred but not reported | 7 | 12 | 3 | 9 | (5 | ) | 4 | 7 | 19 | |||||||||||||||||||||||
Other losses excluding catastrophe losses | 134 | 119 | 144 | 138 | 138 | 276 | 420 | 539 | ||||||||||||||||||||||||
Catastrophe losses | 13 | (4 | ) | 4 | 52 | 27 | 79 | 83 | 79 | |||||||||||||||||||||||
Total losses incurred | $ | 166 | $ | 130 | $ | 159 | $ | 205 | $ | 164 | $ | 369 | $ | 528 | $ | 658 | ||||||||||||||||
Excess & Surplus Lines | ||||||||||||||||||||||||||||||||
Current accident year losses greater than $5,000,000 | $ | — | $ | — | $ | — | $ | — | $ | — | $ | — | $ | — | $ | — | ||||||||||||||||
Current accident year losses $1,000,000-$5,000,000 | 1 | 1 | — | 1 | 1 | 2 | 2 | 3 | ||||||||||||||||||||||||
Large loss prior accident year reserve development | — | — | (1 | ) | — | — | — | (1 | ) | (1 | ) | |||||||||||||||||||||
Total large losses incurred | $ | 1 | $ | 1 | $ | (1 | ) | $ | 1 | $ | 1 | $ | 2 | $ | 1 | $ | 2 | |||||||||||||||
Losses incurred but not reported | 5 | 5 | 6 | 9 | 4 | 13 | 19 | 24 | ||||||||||||||||||||||||
Other losses excluding catastrophe losses | 12 | 6 | 6 | 6 | 7 | 13 | 19 | 25 | ||||||||||||||||||||||||
Catastrophe losses | — | 1 | — | 1 | 1 | 2 | 2 | 4 | ||||||||||||||||||||||||
Total losses incurred | $ | 18 | $ | 13 | $ | 11 | $ | 17 | $ | 13 | $ | 30 | $ | 41 | $ | 55 | ||||||||||||||||
*Dollar amounts shown are rounded to millions; certain amounts may not add due to rounding. The sum of quarterly amounts may not equal the full year as each is computed independently. |
CINF First-Quarter 2015 Supplemental Financial Data
8
Consolidated Cincinnati Insurance Companies | ||||||||||||||||||||||
Loss Ratio Detail | ||||||||||||||||||||||
Three months ended | Six months ended | Nine months ended | Twelve months ended | |||||||||||||||||||
12/31/15 | 9/30/15 | 6/30/15 | 3/31/15 | 12/31/14 | 9/30/14 | 6/30/14 | 3/31/14 | 6/30/15 | 6/30/14 | 9/30/15 | 9/30/14 | 12/31/15 | 12/31/14 | |||||||||
Consolidated | ||||||||||||||||||||||
Current accident year losses greater than $5,000,000 | 1.0 | % | 1.0 | % | 0.7 | % | 1.1 | % | — | % | 0.6 | % | 0.6 | % | 0.7 | % | ||||||
Current accident year losses $1,000,000-$5,000,000 | 3.6 | 4.7 | 4.8 | 5.0 | 2.3 | 3.8 | 4.2 | 4.3 | ||||||||||||||
Large loss prior accident year reserve development | 1.4 | (1.4 | ) | (0.5 | ) | 1.7 | 1.1 | 1.4 | 0.7 | 0.2 | ||||||||||||
Total large loss ratio | 6.0 | % | 4.3 | % | 5.0 | % | 7.8 | % | 3.4 | % | 5.8 | % | 5.5 | % | 5.2 | % | ||||||
Losses incurred but not reported | 4.2 | 10.7 | 1.7 | (1.6 | ) | 2.2 | 0.2 | 0.8 | 3.3 | |||||||||||||
Other losses excluding catastrophe losses | 40.1 | 35.2 | 42.3 | 43.4 | 43.6 | 43.5 | 43.0 | 41.0 | ||||||||||||||
Catastrophe losses | 4.1 | (1.1 | ) | 1.0 | 11.1 | 8.7 | 9.9 | 6.9 | 4.9 | |||||||||||||
Total loss ratio | 54.4 | % | 49.1 | % | 50.0 | % | 60.7 | % | 57.9 | % | 59.4 | % | 56.2 | % | 54.4 | % | ||||||
Commercial Lines | ||||||||||||||||||||||
Current accident year losses greater than $5,000,000 | 1.6 | % | 1.5 | % | 1.0 | % | 1.6 | % | — | % | 0.8 | % | 0.9 | % | 1.0 | % | ||||||
Current accident year losses $1,000,000-$5,000,000 | 3.3 | 5.6 | 5.9 | 6.5 | 2.6 | 4.6 | 5.1 | 5.2 | ||||||||||||||
Large loss prior accident year reserve development | 2.0 | (1.5 | ) | (0.9 | ) | 2.1 | 1.4 | 1.8 | 0.9 | 0.3 | ||||||||||||
Total large loss ratio | 6.9 | % | 5.6 | % | 6.0 | % | 10.2 | % | 4.0 | % | 7.2 | % | 6.9 | % | 6.5 | % | ||||||
Losses incurred but not reported | 4.3 | 12.8 | 1.1 | (4.8 | ) | 3.2 | (0.9 | ) | (0.2 | ) | 3.1 | |||||||||||
Other losses excluding catastrophe losses | 37.1 | 32.6 | 39.6 | 41.0 | 40.6 | 40.8 | 40.2 | 38.4 | ||||||||||||||
Catastrophe losses | 4.0 | (1.1 | ) | 0.8 | 8.3 | 8.3 | 8.3 | 5.8 | 4.0 | |||||||||||||
Total loss ratio | 52.3 | % | 49.9 | % | 47.5 | % | 54.7 | % | 56.1 | % | 55.4 | % | 52.7 | % | 52.0 | % | ||||||
Personal Lines | ||||||||||||||||||||||
Current accident year losses greater than $5,000,000 | — | % | — | % | — | % | — | % | — | % | — | % | — | % | — | % | ||||||
Current accident year losses $1,000,000-$5,000,000 | 4.5 | 2.2 | 2.5 | 1.7 | 1.4 | 1.5 | 1.8 | 1.9 | ||||||||||||||
Large loss prior accident year reserve development | — | (1.1 | ) | 0.8 | 0.6 | 0.3 | 0.5 | 0.7 | 0.1 | |||||||||||||
Total large loss ratio | 4.5 | % | 1.1 | % | 3.3 | % | 2.3 | % | 1.7 | % | 2.0 | % | 2.5 | % | 2.0 | % | ||||||
Losses incurred but not reported | 2.7 | 4.5 | 1.3 | 3.5 | (2.0 | ) | 0.8 | 0.9 | 1.8 | |||||||||||||
Other losses excluding catastrophe losses | 49.9 | 44.8 | 54.1 | 53.6 | 54.5 | 54.0 | 54.1 | 51.9 | ||||||||||||||
Catastrophe losses | 4.9 | (1.5 | ) | 1.7 | 20.0 | 10.6 | 15.4 | 10.7 | 7.6 | |||||||||||||
Total loss ratio | 62.0 | % | 48.9 | % | 60.4 | % | 79.4 | % | 64.8 | % | 72.2 | % | 68.2 | % | 63.3 | % | ||||||
Excess & Surplus Lines | ||||||||||||||||||||||
Current accident year losses greater than $5,000,000 | — | % | — | % | — | % | — | % | — | % | — | % | — | % | — | % | ||||||
Current accident year losses $1,000,000-$5,000,000 | 2.5 | 3.3 | — | 3.1 | 3.2 | 3.1 | 1.9 | 2.3 | ||||||||||||||
Large loss prior accident year reserve development | — | (1.8 | ) | (1.3 | ) | — | (0.3 | ) | (0.1 | ) | (0.5 | ) | (0.9 | ) | ||||||||
Total large loss ratio | 2.5 | % | 1.5 | % | (1.3 | )% | 3.1 | % | 2.9 | % | 3.0 | % | 1.4 | % | 1.4 | % | ||||||
Losses incurred but not reported | 11.8 | 12.4 | 14.6 | 25.7 | 13.1 | 19.6 | 17.7 | 16.4 | ||||||||||||||
Other losses excluding catastrophe losses | 29.9 | 17.7 | 15.3 | 15.1 | 21.6 | 18.3 | 17.1 | 17.2 | ||||||||||||||
Catastrophe losses | 0.8 | 2.9 | (0.7 | ) | 2.7 | 3.0 | 2.8 | 1.4 | 1.8 | |||||||||||||
Total loss ratio | 45.0 | % | 34.5 | % | 27.9 | % | 46.6 | % | 40.6 | % | 43.7 | % | 37.6 | % | 36.8 | % | ||||||
*Certain amounts may not add due to rounding. Ratios are calculated based on whole dollar amounts. |
CINF First-Quarter 2015 Supplemental Financial Data
9
Consolidated Cincinnati Insurance Companies | ||||||||||||||||||||||
Loss Claim Count Detail | ||||||||||||||||||||||
Three months ended | Six months ended | Nine months ended | Twelve months ended | |||||||||||||||||||
12/31/15 | 9/30/15 | 6/30/15 | 3/31/15 | 12/31/14 | 9/30/14 | 6/30/14 | 3/31/14 | 6/30/15 | 6/30/14 | 9/30/15 | 9/30/14 | 12/31/15 | 12/31/14 | |||||||||
Consolidated | ||||||||||||||||||||||
Current accident year reported losses greater than $5,000,000 | 2 | 2 | 1 | 2 | — | 2 | 3 | 5 | ||||||||||||||
Current accident year reported losses $1,000,000 - $5,000,000 | 27 | 31 | 31 | 34 | 15 | 52 | 83 | 120 | ||||||||||||||
Prior accident year reported losses on large losses | 15 | 4 | 13 | 10 | 8 | 18 | 26 | 32 | ||||||||||||||
Non-Catastrophe reported losses on large losses total | 44 | 37 | 45 | 46 | 23 | 72 | 112 | 157 | ||||||||||||||
Commercial Lines | ||||||||||||||||||||||
Current accident year reported losses greater than $5,000,000 | 2 | 2 | 1 | 2 | — | 2 | 3 | 5 | ||||||||||||||
Current accident year reported losses $1,000,000 - $5,000,000 | 18 | 27 | 24 | 30 | 11 | 43 | 68 | 99 | ||||||||||||||
Prior accident year reported losses on large losses | 14 | 3 | 11 | 9 | 7 | 17 | 23 | 28 | ||||||||||||||
Non-Catastrophe reported losses on large losses total | 34 | 32 | 36 | 41 | 18 | 62 | 94 | 132 | ||||||||||||||
Personal Lines | ||||||||||||||||||||||
Current accident year reported losses greater than $5,000,000 | — | — | — | — | — | — | — | — | ||||||||||||||
Current accident year reported losses $1,000,000 - $5,000,000 | 8 | 3 | 6 | 3 | 3 | 7 | 13 | 18 | ||||||||||||||
Prior accident year reported losses on large losses | 1 | — | 2 | 1 | 1 | 1 | 3 | 3 | ||||||||||||||
Non-Catastrophe reported losses on large losses total | 9 | 3 | 8 | 4 | 4 | 8 | 16 | 21 | ||||||||||||||
Excess & Surplus Lines | ||||||||||||||||||||||
Current accident year reported losses greater than $5,000,000 | — | — | — | — | — | — | — | — | ||||||||||||||
Current accident year reported losses $1,000,000 - $5,000,000 | 1 | 1 | 1 | 1 | 1 | 2 | 2 | 3 | ||||||||||||||
Prior accident year reported losses on large losses | — | 1 | — | — | — | — | — | 1 | ||||||||||||||
Non-Catastrophe reported losses on large losses total | 1 | 2 | 1 | 1 | 1 | 2 | 2 | 4 | ||||||||||||||
*The sum of quarterly amounts may not equal the full year as each is computed independently. |
CINF First-Quarter 2015 Supplemental Financial Data
10
Consolidated Cincinnati Insurance Companies | ||||||||||||||||||||||||||||||||||||||||||||
Direct Written Premiums by Risk State by Line of Business for the Three Months Ended March 31, 2015 | ||||||||||||||||||||||||||||||||||||||||||||
Commercial Lines | Personal Lines | E & S | Consolidated | Comm'l Change % | Personal Change % | E & S Change % | Consol Change % | |||||||||||||||||||||||||||||||||||||
Risk State | Comm Casualty | Comm Property | Comm Auto | Workers' Comp | Other Comm | Personal Auto | Home Owner | Other Personal | All Lines | 2015 | 2014 | |||||||||||||||||||||||||||||||||
Total | Total | |||||||||||||||||||||||||||||||||||||||||||
OH | $ | 38.4 | $ | 30.8 | $ | 20.9 | $ | — | $ | 9.1 | $ | 27.2 | $ | 22.7 | $ | 7.9 | $ | 3.5 | $ | 160.5 | $ | 162.0 | 0.3 | (2.0 | ) | 5.0 | (0.4 | ) | ||||||||||||||||
IL | 17.9 | 13.9 | 7.6 | 14.7 | 3.6 | 7.2 | 6.4 | 2.0 | 3.8 | 77.1 | 78.5 | (3.8 | ) | (0.6 | ) | 31.4 | (1.8 | ) | ||||||||||||||||||||||||||
IN | 16.1 | 14.0 | 9.4 | 9.8 | 3.3 | 7.3 | 7.6 | 1.9 | 2.5 | 71.9 | 71.0 | 1.1 | (2.6 | ) | (9.5 | ) | (0.2 | ) | ||||||||||||||||||||||||||
PA | 15.7 | 11.5 | 11.1 | 14.8 | 3.1 | 3.3 | 2.4 | 1.0 | 1.5 | 64.4 | 66.4 | (4.6 | ) | 7.3 | 31.8 | (2.8 | ) | |||||||||||||||||||||||||||
GA | 10.2 | 9.4 | 7.0 | 3.2 | 3.5 | 9.5 | 9.7 | 2.5 | 2.7 | 57.7 | 56.0 | (0.2 | ) | 4.8 | 30.5 | 2.8 | ||||||||||||||||||||||||||||
NC | 11.3 | 11.9 | 5.9 | 5.1 | 3.7 | 7.8 | 6.1 | 1.9 | 1.5 | 55.2 | 53.8 | (2.5 | ) | 16.7 | 9.0 | 2.6 | ||||||||||||||||||||||||||||
MI | 10.6 | 9.1 | 5.7 | 5.7 | 3.0 | 10.5 | 6.8 | 1.1 | 2.0 | 54.5 | 52.9 | (1.8 | ) | 12.8 | 29.5 | 3.7 | ||||||||||||||||||||||||||||
TN | 10.6 | 9.5 | 5.5 | 2.7 | 3.1 | 4.3 | 4.8 | 1.3 | 1.1 | 42.9 | 40.0 | 7.3 | 7.4 | 8.0 | 7.3 | |||||||||||||||||||||||||||||
KY | 7.9 | 8.8 | 5.6 | 1.0 | 1.8 | 6.2 | 5.7 | 1.4 | 1.2 | 39.6 | 37.9 | 4.9 | 1.5 | 47.5 | 4.6 | |||||||||||||||||||||||||||||
AL | 6.5 | 8.9 | 3.7 | 0.3 | 2.7 | 4.7 | 7.3 | 1.5 | 1.9 | 37.5 | 37.6 | (2.0 | ) | 3.9 | 2.2 | 0.3 | ||||||||||||||||||||||||||||
VA | 8.5 | 8.1 | 5.6 | 5.6 | 2.6 | 2.7 | 2.2 | 0.7 | 1.3 | 37.3 | 38.7 | (6.0 | ) | 8.6 | 2.1 | (3.8 | ) | |||||||||||||||||||||||||||
WI | 9.2 | 7.0 | 4.1 | 9.0 | 1.9 | 1.7 | 1.9 | 0.8 | 0.8 | 36.4 | 37.6 | (3.6 | ) | 0.1 | (2.2 | ) | (3.1 | ) | ||||||||||||||||||||||||||
MN | 9.1 | 6.1 | 3.2 | 4.4 | 1.5 | 3.9 | 3.9 | 1.4 | 1.1 | 34.6 | 30.0 | 14.7 | 16.8 | 14.4 | 15.3 | |||||||||||||||||||||||||||||
MO | 6.9 | 8.0 | 4.0 | 4.1 | 1.9 | 1.4 | 1.9 | 0.4 | 1.9 | 30.5 | 29.9 | 1.0 | 4.6 | 4.4 | 1.6 | |||||||||||||||||||||||||||||
TX | 10.9 | 6.6 | 6.8 | 0.3 | 1.1 | — | — | — | 3.9 | 29.6 | 29.1 | (1.3 | ) | (46.5 | ) | 31.6 | 2.1 | |||||||||||||||||||||||||||
IA | 5.2 | 4.7 | 2.1 | 4.0 | 1.3 | 1.0 | 1.1 | 0.3 | 0.6 | 20.3 | 22.1 | (9.3 | ) | (0.5 | ) | 12.2 | (7.8 | ) | ||||||||||||||||||||||||||
MD | 4.8 | 2.6 | 4.0 | 3.0 | 1.2 | 1.9 | 1.4 | 0.4 | 0.7 | 20.0 | 18.6 | 2.5 | 30.3 | 19.2 | 7.3 | |||||||||||||||||||||||||||||
AR | 2.9 | 4.9 | 1.8 | 0.7 | 1.6 | 2.3 | 2.5 | 0.6 | 0.5 | 17.8 | 16.6 | 3.2 | 15.2 | (12.5 | ) | 6.0 | ||||||||||||||||||||||||||||
FL | 6.6 | 4.3 | 2.3 | 0.4 | 0.8 | 1.0 | 0.3 | 0.2 | 1.5 | 17.4 | 18.9 | 7.6 | (68.4 | ) | 72.5 | (8.9 | ) | |||||||||||||||||||||||||||
NY | 6.7 | 4.1 | 2.6 | 1.0 | 0.9 | 1.0 | 0.4 | 0.1 | 0.4 | 17.2 | 15.6 | 7.8 | 55.1 | (11.9 | ) | 10.3 | ||||||||||||||||||||||||||||
KS | 3.6 | 4.1 | 2.1 | 2.5 | 0.9 | 1.1 | 1.4 | 0.3 | 0.4 | 16.4 | 16.9 | (3.3 | ) | (2.6 | ) | 52.5 | (2.2 | ) | ||||||||||||||||||||||||||
AZ | 4.7 | 2.6 | 2.6 | 1.4 | 0.9 | 1.4 | 1.0 | 0.4 | 0.8 | 15.8 | 15.0 | (0.4 | ) | 26.4 | 41.4 | 5.3 | ||||||||||||||||||||||||||||
UT | 5.2 | 2.4 | 2.9 | 0.1 | 0.9 | 2.1 | 1.0 | 0.3 | 0.8 | 15.7 | 13.8 | 11.1 | 11.4 | 99.5 | 13.7 | |||||||||||||||||||||||||||||
SC | 2.8 | 2.4 | 2.0 | 0.8 | 0.8 | 2.2 | 1.5 | 0.4 | 0.9 | 13.8 | 12.8 | (1.4 | ) | 25.5 | 65.3 | 8.3 | ||||||||||||||||||||||||||||
MT | 5.4 | 2.5 | 2.7 | — | 0.4 | 0.6 | 0.6 | 0.2 | 0.3 | 12.7 | 10.7 | 19.3 | 10.0 | 56.3 | 18.7 | |||||||||||||||||||||||||||||
NE | 2.7 | 2.9 | 1.4 | 2.6 | 0.8 | 0.2 | 0.2 | 0.1 | 0.6 | 11.5 | 10.5 | 14.3 | (3.1 | ) | (20.9 | ) | 10.8 | |||||||||||||||||||||||||||
CO | 3.7 | 2.4 | 2.7 | 0.2 | 0.5 | — | — | — | 1.2 | 10.7 | 11.0 | (4.9 | ) | (38.2 | ) | 46.0 | (1.2 | ) | ||||||||||||||||||||||||||
ID | 3.7 | 2.0 | 1.9 | 0.1 | 0.5 | 0.8 | 0.5 | 0.1 | 0.4 | 10.0 | 9.5 | (0.3 | ) | 14.7 | 63.9 | 3.1 | ||||||||||||||||||||||||||||
WV | 2.7 | 2.3 | 1.9 | 0.8 | 0.5 | — | 0.1 | — | 0.7 | 9.0 | 8.9 | (1.1 | ) | (17.6 | ) | 18.2 | — | |||||||||||||||||||||||||||
OR | 2.4 | 1.5 | 1.5 | — | 0.5 | 0.6 | 0.3 | 0.1 | 1.2 | 8.1 | 5.3 | 37.6 | 98.5 | 64.2 | 46.4 | |||||||||||||||||||||||||||||
ND | 2.8 | 1.7 | 1.6 | — | 0.6 | 0.2 | 0.2 | — | — | 7.1 | 7.0 | 3.6 | (1.8 | ) | (35.8 | ) | 2.9 | |||||||||||||||||||||||||||
VT | 1.4 | 1.2 | 0.7 | 1.5 | 0.6 | 0.3 | 0.3 | 0.1 | 0.2 | 6.3 | 6.7 | (8.0 | ) | (0.2 | ) | 13.0 | (6.7 | ) | ||||||||||||||||||||||||||
WA | 2.0 | 1.3 | 1.4 | — | 0.4 | — | — | — | 0.4 | 5.5 | 5.4 | 2.2 | nm | 17.8 | 3.1 | |||||||||||||||||||||||||||||
NM | 2.5 | 1.1 | 1.3 | 0.2 | 0.2 | — | — | — | 0.1 | 5.4 | 4.3 | 30.2 | (41.0 | ) | (16.6 | ) | 28.0 | |||||||||||||||||||||||||||
NH | 1.2 | 1.1 | 0.5 | 1.2 | 0.2 | 0.4 | 0.3 | 0.1 | 0.2 | 5.2 | 5.0 | 3.6 | (2.6 | ) | (0.4 | ) | 2.4 | |||||||||||||||||||||||||||
DE | 1.5 | 1.2 | 0.7 | 0.6 | 0.3 | — | — | — | 0.1 | 4.4 | 3.5 | 29.5 | nm | 82.7 | 30.7 | |||||||||||||||||||||||||||||
SD | 0.9 | 1.0 | 0.6 | 0.8 | 0.3 | — | — | — | 0.2 | 3.8 | 3.8 | (3.8 | ) | nm | 15.7 | (3.1 | ) | |||||||||||||||||||||||||||
CT | 1.1 | 0.9 | 0.3 | 0.4 | 0.2 | 0.1 | 0.1 | 0.1 | 0.3 | 3.5 | 2.5 | 14.0 | nm | 56.8 | 29.4 | |||||||||||||||||||||||||||||
WY | 0.6 | 0.6 | 0.4 | — | 0.1 | — | — | — | 0.1 | 1.8 | 1.3 | 20.7 | (14.1 | ) | 79.6 | 22.3 | ||||||||||||||||||||||||||||
All Other | 1.2 | 0.6 | 1.3 | 2.1 | (0.2 | ) | (0.1 | ) | 0.3 | (0.1 | ) | 0.5 | 5.6 | 5.8 | (1.1 | ) | 9.1 | 88.6 | 1.3 | |||||||||||||||||||||||||
Total | $ | 268.1 | $ | 220.0 | $ | 149.4 | $ | 105.1 | $ | 61.1 | $ | 114.8 | $ | 102.9 | $ | 29.5 | $ | 43.8 | $ | 1,094.7 | $ | 1,072.9 | 0.7 | 3.7 | 20.2 | 2.0 | ||||||||||||||||||
Other Direct | — | 0.1 | 1.1 | 2.0 | — | 2.6 | — | — | — | 5.8 | 5.2 | 20.0 | 5.2 | nm | 13.7 | |||||||||||||||||||||||||||||
Total Direct | $ | 268.1 | $ | 220.1 | $ | 150.5 | $ | 107.1 | $ | 61.1 | $117.4 | $ | 102.9 | $ | 29.5 | $ | 43.8 | $ | 1,100.5 | $ | 1,078.1 | 0.8 | 3.8 | 20.2 | 2.1 | |||||||||||||||||||
*Dollar amounts shown are rounded to the nearest hundred thousand; certain amounts may not add due to rounding. Percentage changes are calculated based on whole dollar amounts. *nm - Not meaningful |
CINF First-Quarter 2015 Supplemental Financial Data
11
Quarterly Property Casualty Data - Commercial Lines | ||||||||||||||||||||||||||||||
(Dollars in millions) | Three months ended | Six months ended | Nine months ended | Twelve months ended | ||||||||||||||||||||||||||
12/31/15 | 9/30/15 | 6/30/15 | 3/31/15 | 12/31/14 | 9/30/14 | 6/30/14 | 3/31/14 | 6/30/15 | 6/30/14 | 9/30/15 | 9/30/14 | 12/31/15 | 12/31/14 | |||||||||||||||||
Commercial casualty: | ||||||||||||||||||||||||||||||
Written premiums | $ | 266 | $ | 234 | $ | 228 | $ | 249 | $ | 258 | $ | 507 | $ | 735 | $ | 969 | ||||||||||||||
Earned premiums | 244 | 243 | 237 | 234 | 224 | 458 | 695 | 938 | ||||||||||||||||||||||
Current accident year before catastrophe losses | 59.2 | % | 59.2 | % | 60.2 | % | 61.7 | % | 56.3 | % | 59.1 | % | 59.4 | % | 59.4 | % | ||||||||||||||
Current accident year catastrophe losses | — | — | — | — | — | — | — | — | ||||||||||||||||||||||
Prior accident years before catastrophe losses | 1.1 | 12.1 | (3.6 | ) | (10.5 | ) | 3.6 | (3.6 | ) | (3.6 | ) | 0.5 | ||||||||||||||||||
Prior accident years catastrophe losses | — | — | — | — | — | — | — | — | ||||||||||||||||||||||
Total loss and loss expense ratio | 60.3 | % | 71.3 | % | 56.6 | % | 51.2 | % | 59.9 | % | 55.5 | % | 55.8 | % | 59.9 | % | ||||||||||||||
Commercial property: | ||||||||||||||||||||||||||||||
Written premiums | $ | 206 | $ | 192 | $ | 194 | $ | 197 | $ | 193 | $ | 390 | $ | 584 | $ | 776 | ||||||||||||||
Earned premiums | 196 | 191 | 186 | 180 | 171 | 351 | 537 | 728 | ||||||||||||||||||||||
Current accident year before catastrophe losses | 53.6 | % | 45.7 | % | 54.3 | % | 50.8 | % | 53.4 | % | 52.1 | % | 52.9 | % | 51.0 | % | ||||||||||||||
Current accident year catastrophe losses | 16.7 | 0.5 | 5.2 | 25.8 | 27.7 | 26.7 | 19.3 | 14.3 | ||||||||||||||||||||||
Prior accident years before catastrophe losses | (1.9 | ) | 1.8 | (3.1 | ) | (9.8 | ) | (0.6 | ) | (5.3 | ) | (4.6 | ) | (2.9 | ) | |||||||||||||||
Prior accident years catastrophe losses | (3.8 | ) | (2.7 | ) | (1.3 | ) | (2.3 | ) | (0.9 | ) | (1.6 | ) | (1.5 | ) | (1.8 | ) | ||||||||||||||
Total loss and loss expense ratio | 64.6 | % | 45.3 | % | 55.1 | % | 64.5 | % | 79.6 | % | 71.9 | % | 66.1 | % | 60.6 | % | ||||||||||||||
Commercial auto: | ||||||||||||||||||||||||||||||
Written premiums | $ | 149 | $ | 131 | $ | 128 | $ | 144 | $ | 145 | $ | 289 | $ | 417 | $ | 548 | ||||||||||||||
Earned premiums | 136 | 137 | 133 | 132 | 126 | 258 | 391 | 528 | ||||||||||||||||||||||
Current accident year before catastrophe losses | 72.3 | % | 65.6 | % | 69.1 | % | 72.1 | % | 68.0 | % | 70.0 | % | 69.8 | % | 68.7 | % | ||||||||||||||
Current accident year catastrophe losses | — | (0.1 | ) | (0.6 | ) | 4.1 | — | 2.1 | 1.2 | 0.9 | ||||||||||||||||||||
Prior accident years before catastrophe losses | 8.6 | 11.2 | 9.3 | 9.0 | (0.2 | ) | 4.5 | 6.1 | 7.4 | |||||||||||||||||||||
Prior accident years catastrophe losses | (0.1 | ) | — | — | — | (0.2 | ) | (0.1 | ) | (0.1 | ) | (0.1 | ) | |||||||||||||||||
Total loss and loss expense ratio | 80.8 | % | 76.7 | % | 77.8 | % | 85.2 | % | 67.6 | % | 76.5 | % | 77.0 | % | 76.9 | % | ||||||||||||||
Workers' compensation: | ||||||||||||||||||||||||||||||
Written premiums | $ | 104 | $ | 81 | $ | 86 | $ | 92 | $ | 106 | $ | 198 | $ | 284 | $ | 365 | ||||||||||||||
Earned premiums | 93 | 90 | 93 | 95 | 92 | 187 | 280 | 370 | ||||||||||||||||||||||
Current accident year before catastrophe losses | 71.5 | % | 75.9 | % | 75.0 | % | 83.2 | % | 76.8 | % | 80.0 | % | 78.4 | % | 77.8 | % | ||||||||||||||
Current accident year catastrophe losses | — | — | — | — | — | — | — | — | ||||||||||||||||||||||
Prior accident years before catastrophe losses | (16.1 | ) | (7.5 | ) | (16.1 | ) | (21.2 | ) | (10.3 | ) | (15.8 | ) | (15.9 | ) | (13.9 | ) | ||||||||||||||
Prior accident years catastrophe losses | — | — | — | — | — | — | — | — | ||||||||||||||||||||||
Total loss and loss expense ratio | 55.4 | % | 68.4 | % | 58.9 | % | 62.0 | % | 66.5 | % | 64.2 | % | 62.5 | % | 63.9 | % | ||||||||||||||
Other commercial: | ||||||||||||||||||||||||||||||
Written premiums | $ | 58 | $ | 61 | $ | 68 | $ | 66 | $ | 69 | $ | 135 | $ | 203 | $ | 264 | ||||||||||||||
Earned premiums | 64 | 69 | 71 | 73 | 79 | 152 | 223 | 292 | ||||||||||||||||||||||
Current accident year before catastrophe losses | 54.4 | % | 58.5 | % | 50.2 | % | 59.6 | % | 46.7 | % | 52.9 | % | 52.0 | % | 53.4 | % | ||||||||||||||
Current accident year catastrophe losses | 9.7 | (2.7 | ) | 2.0 | 17.8 | 17.9 | 17.9 | 12.8 | 9.2 | |||||||||||||||||||||
Prior accident years before catastrophe losses | (0.2 | ) | (13.8 | ) | (5.6 | ) | (4.2 | ) | 3.5 | (0.2 | ) | (1.9 | ) | (4.8 | ) | |||||||||||||||
Prior accident years catastrophe losses | (2.6 | ) | (1.2 | ) | (0.8 | ) | 0.8 | (1.3 | ) | (0.3 | ) | (0.5 | ) | (0.7 | ) | |||||||||||||||
Total loss and loss expense ratio | 61.3 | % | 40.8 | % | 45.8 | % | 74.0 | % | 66.8 | % | 70.3 | % | 62.4 | % | 57.1 | % | ||||||||||||||
*Dollar amounts shown are rounded to millions; certain amounts may not add due to rounding. Ratios are calculated based on whole dollar amounts. The sum of quarterly amounts may not equal the full year as each is computed independently. |
CINF First-Quarter 2015 Supplemental Financial Data
12
Quarterly Property Casualty Data - Personal Lines | ||||||||||||||||||||||||||||||
(Dollars in millions) | Three months ended | Six months ended | Nine months ended | Twelve months ended | ||||||||||||||||||||||||||
12/31/15 | 9/30/15 | 6/30/15 | 3/31/15 | 12/31/14 | 9/30/14 | 6/30/14 | 3/31/14 | 6/30/15 | 6/30/14 | 9/30/15 | 9/30/14 | 12/31/15 | 12/31/14 | |||||||||||||||||
Personal auto: | ||||||||||||||||||||||||||||||
Written premiums | $ | 114 | $ | 114 | $ | 135 | $ | 133 | $ | 107 | $ | 240 | $ | 375 | $ | 489 | ||||||||||||||
Earned premiums | 123 | 122 | 121 | 117 | 116 | 233 | 354 | 476 | ||||||||||||||||||||||
Current accident year before catastrophe losses | 81.6 | % | 70.2 | % | 73.9 | % | 80.5 | % | 79.5 | % | 80.1 | % | 77.9 | % | 76.0 | % | ||||||||||||||
Current accident year catastrophe losses | 0.2 | (1.2 | ) | 1.1 | 4.9 | 0.5 | 2.7 | 2.2 | 1.3 | |||||||||||||||||||||
Prior accident years before catastrophe losses | 3.0 | 2.8 | 2.0 | (1.7 | ) | (3.4 | ) | (2.6 | ) | (1.0 | ) | — | ||||||||||||||||||
Prior accident years catastrophe losses | (0.2 | ) | — | — | (0.2 | ) | (0.4 | ) | (0.3 | ) | (0.2 | ) | (0.2 | ) | ||||||||||||||||
Total loss and loss expense ratio | 84.6 | % | 71.8 | % | 77.0 | % | 83.5 | % | 76.2 | % | 79.9 | % | 78.9 | % | 77.1 | % | ||||||||||||||
Homeowner: | ||||||||||||||||||||||||||||||
Written premiums | $ | 98 | $ | 107 | $ | 123 | $ | 128 | $ | 98 | $ | 226 | $ | 349 | $ | 456 | ||||||||||||||
Earned premiums | 114 | 113 | 110 | 111 | 109 | 220 | 330 | 443 | ||||||||||||||||||||||
Current accident year before catastrophe losses | 55.5 | % | 44.3 | % | 51.1 | % | 59.5 | % | 61.3 | % | 60.4 | % | 57.4 | % | 54.0 | % | ||||||||||||||
Current accident year catastrophe losses | 12.3 | (0.9 | ) | 4.8 | 41.5 | 28.3 | 35.0 | 25.0 | 18.3 | |||||||||||||||||||||
Prior accident years before catastrophe losses | (5.1 | ) | (0.2 | ) | (0.7 | ) | 3.6 | (6.5 | ) | (1.4 | ) | (1.2 | ) | (0.9 | ) | |||||||||||||||
Prior accident years catastrophe losses | (1.2 | ) | (1.2 | ) | (1.2 | ) | (0.9 | ) | (5.4 | ) | (3.2 | ) | (2.6 | ) | (2.2 | ) | ||||||||||||||
Total loss and loss expense ratio | 61.5 | % | 42.0 | % | 54.0 | % | 103.7 | % | 77.7 | % | 90.8 | % | 78.6 | % | 69.2 | % | ||||||||||||||
Other personal: | ||||||||||||||||||||||||||||||
Written premiums | $ | 29 | $ | 28 | $ | 36 | $ | 33 | $ | 26 | $ | 59 | $ | 95 | $ | 123 | ||||||||||||||
Earned premiums | 31 | 31 | 32 | 30 | 29 | 59 | 91 | 122 | ||||||||||||||||||||||
Current accident year before catastrophe losses | 49.6 | % | 44.3 | % | 59.3 | % | 42.3 | % | 46.5 | % | 44.3 | % | 49.6 | % | 48.3 | % | ||||||||||||||
Current accident year catastrophe losses | 2.8 | 0.5 | 0.4 | 7.9 | 7.8 | 7.8 | 5.2 | 4.0 | ||||||||||||||||||||||
Prior accident years before catastrophe losses | 1.1 | (1.3 | ) | 17.3 | (5.4 | ) | (1.9 | ) | (3.6 | ) | 3.8 | 2.5 | ||||||||||||||||||
Prior accident years catastrophe losses | (0.8 | ) | (0.1 | ) | (0.4 | ) | (0.5 | ) | 0.2 | (0.1 | ) | (0.2 | ) | (0.2 | ) | |||||||||||||||
Total loss and loss expense ratio | 52.7 | % | 43.4 | % | 76.6 | % | 44.3 | % | 52.6 | % | 48.4 | % | 58.4 | % | 54.6 | % | ||||||||||||||
Quarterly Property Casualty Data - Excess & Surplus Lines | ||||||||||||||||||||||||||||||
(Dollars in millions) | Three months ended | Six months ended | Nine months ended | Twelve months ended | ||||||||||||||||||||||||||
12/31/15 | 9/30/15 | 6/30/15 | 3/31/15 | 12/31/14 | 9/30/14 | 6/30/14 | 3/31/14 | 6/30/15 | 6/30/14 | 9/30/15 | 9/30/14 | 12/31/15 | 12/31/14 | |||||||||||||||||
Excess & Surplus: | ||||||||||||||||||||||||||||||
Written premiums | $ | 42 | $ | 39 | $ | 39 | $ | 40 | $ | 35 | $ | 75 | $ | 114 | $ | 153 | ||||||||||||||
Earned premiums | 40 | 39 | 42 | 34 | 33 | 67 | 109 | 148 | ||||||||||||||||||||||
Current accident year before catastrophe losses | 72.1 | % | 62.1 | % | 57.8 | % | 75.4 | % | 80.6 | % | 77.9 | % | 70.2 | % | 68.1 | % | ||||||||||||||
Current accident year catastrophe losses | 1.2 | 2.9 | (0.7 | ) | 2.3 | 3.0 | 2.6 | 1.4 | 1.8 | |||||||||||||||||||||
Prior accident years before catastrophe losses | (13.6 | ) | (16.1 | ) | (15.4 | ) | (21.3 | ) | (27.1 | ) | (24.1 | ) | (20.8 | ) | (19.6 | ) | ||||||||||||||
Prior accident years catastrophe losses | (0.3 | ) | 0.1 | 0.1 | 0.6 | 0.1 | 0.4 | 0.2 | 0.2 | |||||||||||||||||||||
Total loss and loss expense ratio | 59.4 | % | 49.0 | % | 41.8 | % | 57.0 | % | 56.6 | % | 56.8 | % | 51.0 | % | 50.5 | % | ||||||||||||||
*Dollar amounts shown are rounded to millions; certain amounts may not add due to rounding. Ratios are calculated based on whole dollar amounts. The sum of quarterly amounts may not equal the full year as each is computed independently |
CINF First-Quarter 2015 Supplemental Financial Data
13
Cincinnati Insurance Companies Consolidated | ||||||||||||||||||||||||||||||||||||||||||||
Loss and Loss Expense Analysis | ||||||||||||||||||||||||||||||||||||||||||||
(Dollars in millions) | Change in | Change in | Change in | Total | Loss | |||||||||||||||||||||||||||||||||||||||
Paid | Paid loss | Total | case | IBNR | loss expense | change in | Case | IBNR | expense | Total | ||||||||||||||||||||||||||||||||||
losses | expense | paid | reserves | reserves | reserves | reserves | incurred | incurred | incurred | incurred | ||||||||||||||||||||||||||||||||||
Gross loss and loss expense incurred for the three months ended March 31, 2015 | ||||||||||||||||||||||||||||||||||||||||||||
Commercial casualty | $ | 51 | $ | 34 | $ | 85 | $ | 34 | $ | 15 | $ | 14 | $ | 63 | $ | 85 | $ | 15 | $ | 48 | $ | 148 | ||||||||||||||||||||||
Commercial property | 96 | 10 | 106 | 28 | (9 | ) | 2 | 21 | 124 | (9 | ) | 12 | 127 | |||||||||||||||||||||||||||||||
Commercial auto | 78 | 14 | 92 | 4 | 12 | 3 | 19 | 82 | 12 | 17 | 111 | |||||||||||||||||||||||||||||||||
Workers' compensation | 45 | 10 | 55 | (7 | ) | 12 | (6 | ) | (1 | ) | 38 | 12 | 4 | 54 | ||||||||||||||||||||||||||||||
Other commercial | 37 | 6 | 43 | (9 | ) | (1 | ) | 6 | (4 | ) | 28 | (1 | ) | 12 | 39 | |||||||||||||||||||||||||||||
Total commercial lines | 307 | 74 | 381 | 50 | 29 | 19 | 98 | 357 | 29 | 93 | 479 | |||||||||||||||||||||||||||||||||
Personal auto | 77 | 15 | 92 | 2 | 7 | 3 | 12 | 79 | 7 | 18 | 104 | |||||||||||||||||||||||||||||||||
Homeowners | 47 | 6 | 53 | 17 | 1 | — | 18 | 64 | 1 | 6 | 71 | |||||||||||||||||||||||||||||||||
Other personal | 17 | 1 | 18 | (1 | ) | — | — | (1 | ) | 16 | — | 1 | 17 | |||||||||||||||||||||||||||||||
Total personal lines | 141 | 22 | 163 | 18 | 8 | 3 | 29 | 159 | 8 | 25 | 192 | |||||||||||||||||||||||||||||||||
Commercial casualty & property | 4 | 4 | 8 | 7 | 4 | 2 | 13 | 11 | 4 | 6 | 21 | |||||||||||||||||||||||||||||||||
Total excess & surplus lines | 4 | 4 | 8 | 7 | 4 | 2 | 13 | 11 | 4 | 6 | 21 | |||||||||||||||||||||||||||||||||
Total property casualty | $ | 452 | $ | 100 | $ | 552 | $ | 75 | $ | 41 | $ | 24 | $ | 140 | $ | 527 | $ | 41 | $ | 124 | $ | 692 | ||||||||||||||||||||||
Ceded loss and loss expense incurred for the three months ended March 31, 2015 | ||||||||||||||||||||||||||||||||||||||||||||
Commercial casualty | $ | — | $ | 1 | $ | 1 | $ | (1 | ) | $ | 1 | $ | — | $ | — | $ | (1 | ) | $ | 1 | $ | 1 | $ | 1 | ||||||||||||||||||||
Commercial property | — | — | — | — | — | — | — | — | — | — | — | |||||||||||||||||||||||||||||||||
Commercial auto | — | — | — | 1 | — | — | 1 | 1 | — | — | 1 | |||||||||||||||||||||||||||||||||
Workers' compensation | 3 | — | 3 | — | — | — | — | 3 | — | — | 3 | |||||||||||||||||||||||||||||||||
Other commercial | 1 | — | 1 | (1 | ) | — | — | (1 | ) | — | — | — | — | |||||||||||||||||||||||||||||||
Total commercial lines | 4 | 1 | 5 | (1 | ) | 1 | — | — | 3 | 1 | 1 | 5 | ||||||||||||||||||||||||||||||||
Personal auto | 1 | 1 | 2 | (1 | ) | — | (1 | ) | — | — | 1 | 1 | ||||||||||||||||||||||||||||||||
Homeowners | — | — | — | — | — | — | — | — | — | — | — | |||||||||||||||||||||||||||||||||
Other personal | — | — | — | — | — | — | — | — | — | — | — | |||||||||||||||||||||||||||||||||
Total personal lines | 1 | 1 | 2 | (1 | ) | — | — | (1 | ) | — | — | 1 | 1 | |||||||||||||||||||||||||||||||
Commercial casualty & property | (1 | ) | — | (1 | ) | — | (2 | ) | — | (2 | ) | (1 | ) | (2 | ) | — | (3 | ) | ||||||||||||||||||||||||||
Total excess & surplus lines | (1 | ) | — | (1 | ) | — | (2 | ) | — | (2 | ) | (1 | ) | (2 | ) | — | (3 | ) | ||||||||||||||||||||||||||
Total property casualty | $ | 4 | $ | 2 | $ | 6 | $ | (2 | ) | $ | (1 | ) | $ | — | $ | (3 | ) | $ | 2 | $ | (1 | ) | $ | 2 | $ | 3 | ||||||||||||||||||
Net loss and loss expense incurred for the three months ended March 31, 2015 | ||||||||||||||||||||||||||||||||||||||||||||
Commercial casualty | $ | 51 | $ | 33 | $ | 84 | $ | 35 | $ | 14 | $ | 14 | $ | 63 | $ | 86 | $ | 14 | $ | 47 | $ | 147 | ||||||||||||||||||||||
Commercial property | 96 | 10 | 106 | 28 | (9 | ) | 2 | 21 | 124 | (9 | ) | 12 | 127 | |||||||||||||||||||||||||||||||
Commercial auto | 78 | 14 | 92 | 3 | 12 | 3 | 18 | 81 | 12 | 17 | 110 | |||||||||||||||||||||||||||||||||
Workers' compensation | 42 | 10 | 52 | (7 | ) | 12 | (6 | ) | (1 | ) | 35 | 12 | 4 | 51 | ||||||||||||||||||||||||||||||
Other commercial | 36 | 6 | 42 | (8 | ) | (1 | ) | 6 | (3 | ) | 28 | (1 | ) | 12 | 39 | |||||||||||||||||||||||||||||
Total commercial lines | 303 | 73 | 376 | 51 | 28 | 19 | 98 | 354 | 28 | 92 | 474 | |||||||||||||||||||||||||||||||||
Personal auto | 76 | 14 | 90 | 3 | 7 | 3 | 13 | 79 | 7 | 17 | 103 | |||||||||||||||||||||||||||||||||
Homeowners | 47 | 6 | 53 | 17 | 1 | — | 18 | 64 | 1 | 6 | 71 | |||||||||||||||||||||||||||||||||
Other personal | 17 | 1 | 18 | (1 | ) | — | — | (1 | ) | 16 | — | 1 | 17 | |||||||||||||||||||||||||||||||
Total personal lines | 140 | 21 | 161 | 19 | 8 | 3 | 30 | 159 | 8 | 24 | 191 | |||||||||||||||||||||||||||||||||
Commercial casualty & property | 5 | 4 | 9 | 7 | 6 | 2 | 15 | 12 | 6 | 6 | 24 | |||||||||||||||||||||||||||||||||
Total excess & surplus lines | 5 | 4 | 9 | 7 | 6 | 2 | 15 | 12 | 6 | 6 | 24 | |||||||||||||||||||||||||||||||||
Total property casualty | $ | 448 | $ | 98 | $ | 546 | $ | 77 | $ | 42 | $ | 24 | $ | 143 | $ | 525 | $ | 42 | $ | 122 | $ | 689 | ||||||||||||||||||||||
CINF First-Quarter 2015 Supplemental Financial Data
14
Consolidated Cincinnati Insurance Companies | ||||||||||||||||||||||||||||||
Quarterly Property Casualty Data | ||||||||||||||||||||||||||||||
(Dollars in millions) | Three months ended | Six months ended | Nine months ended | Twelve months ended | ||||||||||||||||||||||||||
12/31/15 | 9/30/15 | 6/30/15 | 3/31/15 | 12/31/14 | 9/30/14 | 6/30/14 | 3/31/14 | 6/30/15 | 6/30/14 | 9/30/15 | 9/30/14 | 12/31/15 | 12/31/14 | |||||||||||||||||
Premiums | ||||||||||||||||||||||||||||||
Agency renewal written premiums | $ | 983 | $ | 906 | $ | 958 | $ | 974 | $ | 956 | $ | 1,930 | $ | 2,888 | $ | 3,794 | ||||||||||||||
Agency new business written premiums | 116 | 122 | 125 | 133 | 123 | 256 | 381 | 503 | ||||||||||||||||||||||
Other written premiums | (33 | ) | (41 | ) | (46 | ) | (25 | ) | (42 | ) | (67 | ) | (113 | ) | (154 | ) | ||||||||||||||
Net written premiums – statutory* | $ | 1,066 | $ | 987 | $ | 1,037 | $ | 1,082 | $ | 1,037 | $ | 2,119 | $ | 3,156 | $ | 4,143 | ||||||||||||||
Unearned premium change | (25 | ) | 48 | (12 | ) | (76 | ) | (58 | ) | (134 | ) | (146 | ) | (98 | ) | |||||||||||||||
Earned premiums | $ | 1,041 | $ | 1,035 | $ | 1,025 | $ | 1,006 | $ | 979 | $ | 1,985 | $ | 3,010 | $ | 4,045 | ||||||||||||||
Year over year change % | ||||||||||||||||||||||||||||||
Agency renewal written premiums | 3 | % | 6 | % | 5 | % | 11 | % | 13 | % | 12 | % | 9 | % | 9 | % | ||||||||||||||
Agency new business written premiums | (6 | ) | (5 | ) | (11 | ) | (4 | ) | (9 | ) | (7 | ) | (8 | ) | (7 | ) | ||||||||||||||
Other written premiums | 21 | 45 | (84 | ) | 26 | (320 | ) | (52 | ) | (64 | ) | (8 | ) | |||||||||||||||||
Net written premiums – statutory* | 3 | 9 | 1 | 10 | 7 | 8 | 6 | 6 | ||||||||||||||||||||||
Paid losses and loss expenses | ||||||||||||||||||||||||||||||
Losses paid | $ | 448 | $ | 478 | $ | 543 | $ | 517 | $ | 484 | $ | 1,001 | $ | 1,543 | $ | 2,021 | ||||||||||||||
Loss expenses paid | 98 | 98 | 96 | 98 | 100 | 198 | 295 | 392 | ||||||||||||||||||||||
Loss and loss expenses paid | $ | 546 | $ | 576 | $ | 639 | $ | 615 | $ | 584 | $ | 1,199 | $ | 1,838 | $ | 2,413 | ||||||||||||||
Statutory combined ratio | ||||||||||||||||||||||||||||||
Loss ratio | 54.4 | % | 49.0 | % | 50.0 | % | 60.7 | % | 57.9 | % | 59.4 | % | 56.2 | % | 54.4 | % | ||||||||||||||
DCC expense ratio | 5.8 | 5.7 | 5.1 | 3.9 | 5.2 | 4.5 | 4.7 | 5.0 | ||||||||||||||||||||||
AO expense ratio | 5.9 | 5.4 | 5.6 | 5.6 | 6.0 | 5.8 | 5.7 | 5.6 | ||||||||||||||||||||||
Net underwriting expense ratio | 30.0 | 31.7 | 30.6 | 29.4 | 29.0 | 29.2 | 29.7 | 30.1 | ||||||||||||||||||||||
Statutory combined ratio | 96.1 | % | 91.8 | % | 91.3 | % | 99.6 | % | 98.1 | % | 98.9 | % | 96.3 | % | 95.1 | % | ||||||||||||||
Contribution from catastrophe losses | 4.1 | (0.9 | ) | 1.2 | 11.4 | 8.9 | 10.2 | 7.1 | 5.1 | |||||||||||||||||||||
Statutory combined ratio excl. catastrophe losses | 92.0 | % | 92.7 | % | 90.1 | % | 88.2 | % | 89.2 | % | 88.7 | % | 89.2 | % | 90.0 | % | ||||||||||||||
Commission expense ratio | 17.8 | % | 19.2 | % | 18.9 | % | 17.9 | % | 17.7 | % | 17.8 | % | 18.1 | % | 18.4 | % | ||||||||||||||
Other underwriting expense ratio | 12.2 | 12.5 | 11.7 | 11.5 | 11.3 | 11.4 | 11.6 | 11.7 | ||||||||||||||||||||||
Statutory expense ratio | 30.0 | % | 31.7 | % | 30.6 | % | 29.4 | % | 29.0 | % | 29.2 | % | 29.7 | % | 30.1 | % | ||||||||||||||
GAAP combined ratio | ||||||||||||||||||||||||||||||
GAAP combined ratio | 97.5 | % | 90.4 | % | 91.0 | % | 100.9 | % | 100.3 | % | 100.6 | % | 97.3 | % | 95.6 | % | ||||||||||||||
Contribution from catastrophe losses | 4.1 | (0.9 | ) | 1.2 | 11.4 | 8.9 | 10.2 | 7.1 | 5.1 | |||||||||||||||||||||
GAAP combined ratio excl. catastrophe losses | 93.4 | % | 91.3 | % | 89.8 | % | 89.5 | % | 91.4 | % | 90.4 | % | 90.2 | % | 90.5 | % | ||||||||||||||
*Dollar amounts shown are rounded to millions; certain amounts may not add due to rounding. Ratios are calculated based on whole dollar amounts. The sum of quarterly amounts may not equal the full year as each is computed independently. *nm - Not meaningful *Statutory data prepared in accordance with statutory accounting rules as defined by the National Association of Insurance Commissioners and filed with the appropriate regulatory bodies. |
CINF First-Quarter 2015 Supplemental Financial Data
15
Cincinnati Insurance Companies | ||||||||||||||||||||||||||||||
Quarterly Property Casualty Data - Commercial Lines | ||||||||||||||||||||||||||||||
(Dollars in millions) | Three months ended | Six months ended | Nine months ended | Twelve months ended | ||||||||||||||||||||||||||
12/31/15 | 9/30/15 | 6/30/15 | 3/31/15 | 12/31/14 | 9/30/14 | 6/30/14 | 3/31/14 | 6/30/15 | 6/30/14 | 9/30/15 | 9/30/14 | 12/31/15 | 12/31/14 | |||||||||||||||||
Premiums | ||||||||||||||||||||||||||||||
Agency renewal written premiums | $ | 730 | $ | 645 | $ | 651 | $ | 669 | $ | 713 | $ | 1,382 | $ | 2,033 | $ | 2,678 | ||||||||||||||
Agency new business written premiums | 79 | 86 | 89 | 95 | 90 | 185 | 274 | 360 | ||||||||||||||||||||||
Other written premiums | (26 | ) | (32 | ) | (36 | ) | (16 | ) | (32 | ) | (48 | ) | (84 | ) | (116 | ) | ||||||||||||||
Net written premiums – statutory* | $ | 783 | $ | 699 | $ | 704 | $ | 748 | $ | 771 | $ | 1,519 | $ | 2,223 | $ | 2,922 | ||||||||||||||
Unearned premium change | (50 | ) | 31 | 16 | (34 | ) | (79 | ) | (113 | ) | (97 | ) | (66 | ) | ||||||||||||||||
Earned premiums | $ | 733 | $ | 730 | $ | 720 | $ | 714 | $ | 692 | $ | 1,406 | $ | 2,126 | $ | 2,856 | ||||||||||||||
Year over year change % | ||||||||||||||||||||||||||||||
Agency renewal written premiums | 2 | % | 6 | % | 3 | % | 11 | % | 13 | % | 12 | % | 9 | % | 8 | % | ||||||||||||||
Agency new business written premiums | (12 | ) | (7 | ) | (13 | ) | (4 | ) | (7 | ) | (6 | ) | (8 | ) | (8 | ) | ||||||||||||||
Other written premiums | 19 | 49 | (140 | ) | 33 | nm | (100 | ) | (115 | ) | (14 | ) | ||||||||||||||||||
Net written premiums – statutory* | 2 | 10 | (2 | ) | 10 | 6 | 8 | 5 | 6 | |||||||||||||||||||||
Paid losses and loss expenses | ||||||||||||||||||||||||||||||
Losses paid | $ | 303 | $ | 325 | $ | 368 | $ | 347 | $ | 327 | $ | 674 | $ | 1,041 | $ | 1,366 | ||||||||||||||
Loss expenses paid | 73 | 75 | 74 | 75 | 76 | 151 | 226 | 300 | ||||||||||||||||||||||
Loss and loss expenses paid | $ | 376 | $ | 400 | $ | 442 | $ | 422 | $ | 403 | $ | 825 | $ | 1,267 | $ | 1,666 | ||||||||||||||
Statutory combined ratio | ||||||||||||||||||||||||||||||
Loss ratio | 52.2 | % | 49.9 | % | 47.5 | % | 54.7 | % | 56.1 | % | 55.4 | % | 52.8 | % | 52.0 | % | ||||||||||||||
DCC expense ratio | 7.1 | 6.9 | 6.2 | 4.6 | 6.4 | 5.5 | 5.7 | 6.1 | ||||||||||||||||||||||
AO expense ratio | 5.4 | 5.5 | 5.7 | 5.2 | 5.4 | 5.3 | 5.4 | 5.4 | ||||||||||||||||||||||
Net underwriting expense ratio | 29.9 | 32.5 | 32.2 | 30.5 | 28.5 | 29.5 | 30.3 | 30.8 | ||||||||||||||||||||||
Statutory combined ratio | 94.6 | % | 94.8 | % | 91.6 | % | 95.0 | % | 96.4 | % | 95.7 | % | 94.2 | % | 94.3 | % | ||||||||||||||
Contribution from catastrophe losses | 4.0 | (1.0 | ) | 1.0 | 8.6 | 8.5 | 8.5 | 6.0 | 4.3 | |||||||||||||||||||||
Statutory combined ratio excl. catastrophe losses | 90.6 | % | 95.8 | % | 90.6 | % | 86.4 | % | 87.9 | % | 87.2 | % | 88.2 | % | 90.0 | % | ||||||||||||||
Commission expense ratio | 16.8 | % | 18.9 | % | 19.0 | % | 17.7 | % | 16.4 | % | 17.0 | % | 17.7 | % | 18.0 | % | ||||||||||||||
Other underwriting expense ratio | 13.1 | 13.6 | 13.2 | 12.8 | 12.1 | 12.5 | 12.6 | 12.8 | ||||||||||||||||||||||
Statutory expense ratio | 29.9 | % | 32.5 | % | 32.2 | % | 30.5 | % | 28.5 | % | 29.5 | % | 30.3 | % | 30.8 | % | ||||||||||||||
GAAP combined ratio | ||||||||||||||||||||||||||||||
GAAP combined ratio | 96.6 | % | 93.6 | % | 90.7 | % | 96.3 | % | 99.9 | % | 98.1 | % | 95.6 | % | 95.1 | % | ||||||||||||||
Contribution from catastrophe losses | 4.0 | (1.0 | ) | 1.0 | 8.6 | 8.5 | 8.5 | 6.0 | 4.3 | |||||||||||||||||||||
GAAP combined ratio excl. catastrophe losses | 92.6 | % | 94.6 | % | 89.7 | % | 87.7 | % | 91.4 | % | 89.6 | % | 89.6 | % | 90.8 | % | ||||||||||||||
*Dollar amounts shown are rounded to millions; certain amounts may not add due to rounding. Ratios are calculated based on whole dollar amounts. The sum of quarterly amounts may not equal the full year as each is computed independently. *nm - Not meaningful *Statutory data prepared in accordance with statutory accounting rules as defined by the National Association of Insurance Commissioners and filed with the appropriate regulatory bodies. |
CINF First-Quarter 2015 Supplemental Financial Data
16
Cincinnati Insurance Companies | ||||||||||||||||||||||||||||||
Quarterly Property Casualty Data - Personal Lines | ||||||||||||||||||||||||||||||
(Dollars in millions) | Three months ended | Six months ended | Nine months ended | Twelve months ended | ||||||||||||||||||||||||||
12/31/15 | 9/30/15 | 6/30/15 | 3/31/15 | 12/31/14 | 9/30/14 | 6/30/14 | 3/31/14 | 6/30/15 | 6/30/14 | 9/30/15 | 9/30/14 | 12/31/15 | 12/31/14 | |||||||||||||||||
Premiums | ||||||||||||||||||||||||||||||
Agency renewal written premiums | $ | 223 | $ | 233 | $ | 278 | $ | 276 | $ | 218 | $ | 494 | $ | 772 | $ | 1,005 | ||||||||||||||
Agency new business written premiums | 24 | 24 | 23 | 24 | 21 | 45 | 68 | 92 | ||||||||||||||||||||||
Other written premiums | (6 | ) | (8 | ) | (7 | ) | (6 | ) | (8 | ) | (14 | ) | (21 | ) | (29 | ) | ||||||||||||||
Net written premiums – statutory* | $ | 241 | $ | 249 | $ | 294 | $ | 294 | $ | 231 | $ | 525 | $ | 819 | $ | 1,068 | ||||||||||||||
Unearned premium change | 27 | 17 | (31 | ) | (36 | ) | 23 | (13 | ) | (44 | ) | (27 | ) | |||||||||||||||||
Earned premiums | $ | 268 | $ | 266 | $ | 263 | $ | 258 | $ | 254 | $ | 512 | $ | 775 | $ | 1,041 | ||||||||||||||
Year over year change % | ||||||||||||||||||||||||||||||
Agency renewal written premiums | 2 | % | 4 | % | 8 | % | 10 | % | 12 | % | 11 | % | 10 | % | 8 | % | ||||||||||||||
Agency new business written premiums | 14 | 0 | (18 | ) | (20 | ) | (25 | ) | (22 | ) | (21 | ) | (16 | ) | ||||||||||||||||
Other written premiums | 25 | 11 | 13 | 25 | — | 13 | 13 | 12 | ||||||||||||||||||||||
Net written premiums – statutory* | 4 | 4 | 6 | 8 | 7 | 8 | 7 | 6 | ||||||||||||||||||||||
Paid losses and loss expenses | ||||||||||||||||||||||||||||||
Losses paid | $ | 139 | $ | 147 | $ | 170 | $ | 167 | $ | 152 | $ | 319 | $ | 489 | $ | 636 | ||||||||||||||
Loss expenses paid | 22 | 21 | 19 | 20 | 21 | 41 | 60 | 81 | ||||||||||||||||||||||
Loss and loss expenses paid | $ | 161 | $ | 168 | $ | 189 | $ | 187 | $ | 173 | $ | 360 | $ | 549 | $ | 717 | ||||||||||||||
Statutory combined ratio | ||||||||||||||||||||||||||||||
Loss ratio | 61.9 | % | 48.9 | % | 60.5 | % | 79.4 | % | 64.8 | % | 72.2 | % | 68.2 | % | 63.3 | % | ||||||||||||||
DCC expense ratio | 2.0 | 1.8 | 1.4 | 1.6 | 1.6 | 1.6 | 1.5 | 1.6 | ||||||||||||||||||||||
AO expense ratio | 7.1 | 5.1 | 5.5 | 6.7 | 7.7 | 7.2 | 6.6 | 6.2 | ||||||||||||||||||||||
Net underwriting expense ratio | 30.4 | 29.3 | 26.3 | 26.6 | 30.5 | 28.3 | 27.6 | 28.0 | ||||||||||||||||||||||
Statutory combined ratio | 101.4 | % | 85.1 | % | 93.7 | % | 114.3 | % | 104.6 | % | 109.3 | % | 103.9 | % | 99.1 | % | ||||||||||||||
Contribution from catastrophe losses | 4.9 | (1.4 | ) | 2.0 | 20.4 | 10.8 | 15.7 | 11.0 | 7.8 | |||||||||||||||||||||
Statutory combined ratio excl. catastrophe losses | 96.5 | % | 86.5 | % | 91.7 | % | 93.9 | % | 93.8 | % | 93.6 | % | 92.9 | % | 91.3 | % | ||||||||||||||
Commission expense ratio | 19.3 | % | 19.0 | % | 17.0 | % | 17.4 | % | 20.5 | % | 18.8 | % | 18.2 | % | 18.3 | % | ||||||||||||||
Other underwriting expense ratio | 11.1 | 10.3 | 9.3 | 9.2 | 10.0 | 9.5 | 9.4 | 9.7 | ||||||||||||||||||||||
Statutory expense ratio | 30.4 | % | 29.3 | % | 26.3 | % | 26.6 | % | 30.5 | % | 28.3 | % | 27.6 | % | 28.0 | % | ||||||||||||||
GAAP combined ratio | ||||||||||||||||||||||||||||||
GAAP combined ratio | 101.4 | % | 83.7 | % | 95.0 | % | 115.8 | % | 103.0 | % | 109.4 | % | 104.5 | % | 99.2 | % | ||||||||||||||
Contribution from catastrophe losses | 4.9 | (1.4 | ) | 2.0 | 20.4 | 10.8 | 15.7 | 11.0 | 7.8 | |||||||||||||||||||||
GAAP combined ratio excl. catastrophe losses | 96.5 | % | 85.1 | % | 93.0 | % | 95.4 | % | 92.2 | % | 93.7 | % | 93.5 | % | 91.4 | % | ||||||||||||||
*Dollar amounts shown are rounded to millions; certain amounts may not add due to rounding. Ratios are calculated based on whole dollar amounts. The sum of quarterly amounts may not equal the full year as each is computed independently. *nm - Not meaningful *Statutory data prepared in accordance with statutory accounting rules as defined by the National Association of Insurance Commissioners and filed with the appropriate regulatory bodies. |
CINF First-Quarter 2015 Supplemental Financial Data
17
Cincinnati Insurance Companies | ||||||||||||||||||||||||||||||
Quarterly Property Casualty Data - Excess & Surplus Lines | ||||||||||||||||||||||||||||||
(Dollars in millions) | Three months ended | Six months ended | Nine months ended | Twelve months ended | ||||||||||||||||||||||||||
12/31/15 | 9/30/15 | 6/30/15 | 3/31/15 | 12/31/14 | 9/30/14 | 6/30/14 | 3/31/14 | 6/30/15 | 6/30/14 | 9/30/15 | 9/30/14 | 12/31/15 | 12/31/14 | |||||||||||||||||
Premiums | ||||||||||||||||||||||||||||||
Agency renewal written premiums | $ | 30 | $ | 28 | $ | 29 | $ | 29 | $ | 25 | $ | 54 | $ | 83 | $ | 111 | ||||||||||||||
Agency new business written premiums | 13 | 12 | 13 | 14 | 12 | 26 | 39 | 51 | ||||||||||||||||||||||
Other written premiums | (1 | ) | (1 | ) | (3 | ) | (3 | ) | (2 | ) | (5 | ) | (8 | ) | (9 | ) | ||||||||||||||
Net written premiums – statutory* | $ | 42 | $ | 39 | $ | 39 | $ | 40 | $ | 35 | $ | 75 | $ | 114 | $ | 153 | ||||||||||||||
Unearned premium change | (2 | ) | 0 | 3 | (6 | ) | (2 | ) | (8 | ) | (5 | ) | (5 | ) | ||||||||||||||||
Earned premiums | $ | 40 | $ | 39 | $ | 42 | $ | 34 | $ | 33 | $ | 67 | $ | 109 | $ | 148 | ||||||||||||||
Year over year change % | ||||||||||||||||||||||||||||||
Agency renewal written premiums | 20 | % | 17 | % | 16 | % | 12 | % | 32 | % | 20 | % | 19 | % | 18 | % | ||||||||||||||
Agency new business written premiums | 8 | 0 | 18 | 56 | 20 | 37 | 30 | 21 | ||||||||||||||||||||||
Other written premiums | 50 | 50 | (50 | ) | (50 | ) | 0 | (25 | ) | (33 | ) | (13 | ) | |||||||||||||||||
Net written premiums – statutory* | 20 | 15 | 15 | 21 | 30 | 25 | 21 | 20 | ||||||||||||||||||||||
Paid losses and loss expenses | ||||||||||||||||||||||||||||||
Losses paid | $ | 5 | $ | 6 | $ | 5 | $ | 3 | $ | 5 | $ | 8 | $ | 13 | $ | 19 | ||||||||||||||
Loss expenses paid | 4 | 2 | 3 | 3 | 3 | 6 | 9 | 11 | ||||||||||||||||||||||
Loss and loss expenses paid | $ | 9 | $ | 8 | $ | 8 | $ | 6 | $ | 8 | $ | 14 | $ | 22 | $ | 30 | ||||||||||||||
Statutory combined ratio | ||||||||||||||||||||||||||||||
Loss ratio | 44.9 | % | 34.4 | % | 27.9 | % | 46.6 | % | 40.6 | % | 43.7 | % | 37.6 | % | 36.8 | % | ||||||||||||||
DCC expense ratio | 7.6 | 7.4 | 9.5 | 6.5 | 8.4 | 7.4 | 8.2 | 8.0 | ||||||||||||||||||||||
AO expense ratio | 6.9 | 7.2 | 4.4 | 3.9 | 7.6 | 5.7 | 5.2 | 5.7 | ||||||||||||||||||||||
Net underwriting expense ratio | 29.9 | 31.4 | 34.0 | 29.1 | 30.4 | 29.7 | 31.2 | 31.3 | ||||||||||||||||||||||
Statutory combined ratio | 89.3 | % | 80.4 | % | 75.8 | % | 86.1 | % | 87.0 | % | 86.5 | % | 82.2 | % | 81.8 | % | ||||||||||||||
Contribution from catastrophe losses | 0.9 | 3.0 | (0.6 | ) | 2.9 | 3.1 | 3.0 | 1.6 | 2.0 | |||||||||||||||||||||
Statutory combined ratio excl. catastrophe losses | 88.4 | % | 77.4 | % | 76.4 | % | 83.2 | % | 83.9 | % | 83.5 | % | 80.6 | % | 79.8 | % | ||||||||||||||
Commission expense ratio | 26.6 | % | 26.6 | % | 29.1 | % | 25.8 | % | 26.5 | % | 26.1 | % | 27.2 | % | 27.0 | % | ||||||||||||||
Other underwriting expense ratio | 3.3 | 4.8 | 4.9 | 3.3 | 3.9 | 3.6 | 4.0 | 4.3 | ||||||||||||||||||||||
Statutory expense ratio | 29.9 | % | 31.4 | % | 34.0 | % | 29.1 | % | 30.4 | % | 29.7 | % | 31.2 | % | 31.3 | % | ||||||||||||||
GAAP combined ratio | ||||||||||||||||||||||||||||||
GAAP combined ratio | 88.3 | % | 77.8 | % | 70.2 | % | 85.0 | % | 86.9 | % | 85.9 | % | 79.9 | % | 79.4 | % | ||||||||||||||
Contribution from catastrophe losses | 0.9 | 3.0 | (0.6 | ) | 2.9 | 3.1 | 3.0 | 1.6 | 2.0 | |||||||||||||||||||||
GAAP combined ratio excl. catastrophe losses | 87.4 | % | 74.8 | % | 70.8 | % | 82.1 | % | 83.8 | % | 82.9 | % | 78.3 | % | 77.4 | % | ||||||||||||||
*Dollar amounts shown are rounded to millions; certain amounts may not add due to rounding. Ratios are calculated based on whole dollar amounts. The sum of quarterly amounts may not equal the full year as each is computed independently. *nm - Not meaningful *Statutory data prepared in accordance with statutory accounting rules as defined by the National Association of Insurance Commissioners and filed with the appropriate regulatory bodies. |
CINF First-Quarter 2015 Supplemental Financial Data
18
The Cincinnati Life Insurance Company | |||||||||||
Statutory Statements of Income | |||||||||||
For the Three Months Ended March 31, | |||||||||||
(Dollars in millions) | 2015 | 2014 | Change | % Change | |||||||
Net premiums written | $ | 61 | $ | 58 | $ | 3 | 5 | ||||
Net investment income | 38 | 36 | 2 | 6 | |||||||
Amortization of interest maintenance reserve | 1 | — | 1 | nm | |||||||
Commissions and expense allowances on reinsurance ceded | 1 | 2 | (1 | ) | (50 | ) | |||||
Income from fees associated with Separate Accounts | 1 | 2 | (1 | ) | (50 | ) | |||||
Total revenues | $ | 102 | $ | 98 | $ | 4 | 4 | ||||
Death benefits and matured endowments | $ | 25 | $ | 26 | $ | (1 | ) | (4 | ) | ||
Annuity benefits | 15 | 13 | 2 | 15 | |||||||
Disability benefits and benefits under accident and health contracts | — | 1 | (1 | ) | (100 | ) | |||||
Surrender benefits and group conversions | 4 | 5 | (1 | ) | (20 | ) | |||||
Interest and adjustments on deposit-type contract funds | 3 | 3 | — | 0 | |||||||
Increase in aggregate reserves for life and accident and health contracts | 40 | 40 | — | — | |||||||
Payments on supplementary contracts with life contingencies | — | — | — | nm | |||||||
Total benefit expenses | $ | 87 | $ | 88 | $ | (1 | ) | (1 | ) | ||
Commissions | $ | 9 | $ | 9 | $ | — | — | ||||
General insurance expenses and taxes | 10 | 10 | — | — | |||||||
Increase in loading on deferred and uncollected premiums | 1 | (1 | ) | 2 | 200 | ||||||
Net transfers from Separate Accounts | — | — | — | nm | |||||||
Other deductions | — | — | — | nm | |||||||
Total underwriting expenses | $ | 20 | $ | 18 | $ | 2 | 11 | ||||
Federal and foreign income tax benefit | (3 | ) | (3 | ) | — | — | |||||
Net loss from operations before realized capital gains | $ | (2 | ) | $ | (5 | ) | $ | 3 | 60 | ||
Net realized gains net of capital gains tax | — | — | — | nm | |||||||
Net loss (statutory) | $ | (2 | ) | $ | (5 | ) | $ | 3 | 60 | ||
*Dollar amounts shown are rounded to millions; certain amounts may not add due to rounding. *nm - Not meaningful *Statutory data prepared in accordance with statutory accounting rules as defined by the National Association of Insurance Commissioners and filed with the appropriate regulatory bodies. |
CINF First-Quarter 2015 Supplemental Financial Data
19
The Cincinnati Insurance Company n The Cincinnati Indemnity Company The Cincinnati Casualty Company n The Cincinnati Specialty Underwriters Insurance Company The Cincinnati Life Insurance Company n CFC Investment Company n CSU Producer Resources Inc. |
Investor Contact: Dennis E. McDaniel, 513-870-2768
Media Contact: Betsy E. Ertel, 513-603-5323
The Cincinnati Insurance Company Announces Preliminary
Plans to Expand Assumed Reinsurance Operations
Cincinnati, April 28, 2015 - Cincinnati Financial Corporation (Nasdaq: CINF) announced that James W. B. Hole will join The Cincinnati Insurance Company on May 4 as Managing Director, Head of Reinsurance Assumed. He will report to Chief Risk Officer and Senior Vice President Teresa Cracas.
Hole will apply his reinsurance expertise to investigate opportunities to expand the company’s assumed reinsurance – a relatively small line of business for the company since the 1990s. His charge is to build internal capabilities to assess, quantify, price and manage assumed reinsurance risk.
A graduate from Franklin and Marshall College, Hole brings more than 20 years of experience in property casualty reinsurance. Since 2013, he was managing director of Global Business Development for JLT Re and a member of the Global and North American Executive Committees. Prior to the acquisition of Towers Watson’s reinsurance business by JLT, Hole was global managing director of Sales and Practice Development at Towers Watson for its reinsurance, risk consulting and software businesses.
President and Chief Executive Officer Steven J. Johnston commented, “It’s the right time to prepare for future opportunities with assumed reinsurance. This line of business gives us the opportunity to diversify our risk, which should help smooth the volatility of our results over the long term. JLT Re has been gracious in working with us to achieve a smooth transition. We appreciate their support, and Jamie and I both look forward to continuing our strong relationship with them as we build our assumed reinsurance business.”
“Jamie understands our company and is well equipped to evaluate where we can best put our capital to use in the reinsurance market. We will approach this the Cincinnati way: building premium slowly over time, cultivating relationships with the ceding company’s leadership and maintaining underwriting discipline.”
About Cincinnati Financial
Cincinnati Financial Corporation offers business, home and auto insurance, our main business, through The Cincinnati Insurance Company and its two standard market property casualty companies. The same local independent insurance agencies that market those policies may offer products of our other subsidiaries, including life and disability income insurance, fixed annuities and surplus lines property and casualty insurance. For additional information about the company, please visit cinfin.com.
Mailing Address: Street Address:
P.O. Box 145496 6200 South Gilmore Road
Cincinnati, Ohio 45250-5496 Fairfield, Ohio 45014-5141
Safe Harbor Statement
This is our “Safe Harbor” statement under the Private Securities Litigation Reform Act of 1995. Our business is subject to certain risks and uncertainties that may cause actual results to differ materially from those suggested by the forward-looking statements in this report. Some of those risks and uncertainties are discussed in our 2014 Annual Report on Form 10-K, Item 1A, Risk Factors, Page 33.
Factors that could cause or contribute to such differences include, but are not limited to:
• | Unusually high levels of catastrophe losses due to risk concentrations, changes in weather patterns, environmental events, terrorism incidents or other causes |
• | Increased frequency and/or severity of claims or development of claims that are unforeseen at the time of policy issuance |
• | Inadequate estimates or assumptions used for critical accounting estimates |
• | Declines in overall stock market values negatively affecting the company’s equity portfolio and book value |
• | Domestic and global events resulting in capital market or credit market uncertainty, followed by prolonged periods of economic instability or recession, that lead to: |
◦ | Significant or prolonged decline in the value of a particular security or group of securities and impairment of the asset(s) |
◦ | Significant decline in investment income due to reduced or eliminated dividend payouts from a particular security or group of securities |
◦ | Significant rise in losses from surety and director and officer policies written for financial institutions or other insured entities |
• | Prolonged low interest rate environment or other factors that limit the company’s ability to generate growth in investment income or interest rate fluctuations that result in declining values of fixed-maturity investments, including declines in accounts in which we hold bank-owned life insurance contract assets |
• | Recession or other economic conditions resulting in lower demand for insurance products or increased payment delinquencies |
• | Difficulties with technology or data security breaches, including cyberattacks, that could negatively affect our ability to conduct business and our relationships with agents, policyholders and others |
• | Disruption of the insurance market caused by technology innovations such as driverless cars that could decrease consumer demand for insurance products |
• | Delays or performance inadequacies from ongoing development and implementation of underwriting and pricing methods, including telematics and other usage-based insurance methods, or technology projects and enhancements expected to increase our pricing accuracy, underwriting profit and competitiveness |
• | Increased competition that could result in a significant reduction in the company’s premium volume |
• | Changing consumer insurance-buying habits and consolidation of independent insurance agencies that could alter our competitive advantages |
• | Inability to obtain adequate reinsurance on acceptable terms, amount of reinsurance purchased, financial strength of reinsurers and the potential for nonpayment or delay in payment by reinsurers |
• | Inability to defer policy acquisition costs for any business segment if pricing and loss trends would lead management to conclude that segment could not achieve sustainable profitability |
• | Inability of our subsidiaries to pay dividends consistent with current or past levels |
• | Events or conditions that could weaken or harm the company’s relationships with its independent agencies and hamper opportunities to add new agencies, resulting in limitations on the company’s opportunities for growth, such as: |
◦ | Downgrades of the company’s financial strength ratings |
◦ | Concerns that doing business with the company is too difficult |
◦ | Perceptions that the company’s level of service, particularly claims service, is no longer a distinguishing characteristic in the marketplace |
◦ | Inability or unwillingness to nimbly develop and introduce coverage product updates and innovations that our competitors offer and consumers expect to find in the marketplace |
• | Actions of insurance departments, state attorneys general or other regulatory agencies, including a change to a federal system of regulation from a state-based system, that: |
◦ | Impose new obligations on us that increase our expenses or change the assumptions underlying our critical accounting estimates |
◦ | Place the insurance industry under greater regulatory scrutiny or result in new statutes, rules and regulations |
◦ | Restrict our ability to exit or reduce writings of unprofitable coverages or lines of business |
◦ | Add assessments for guaranty funds, other insurance‑related assessments or mandatory reinsurance arrangements; or that impair our ability to recover such assessments through future surcharges or other rate changes |
◦ | Increase our provision for federal income taxes due to changes in tax law |
◦ | Increase our other expenses |
◦ | Limit our ability to set fair, adequate and reasonable rates |
◦ | Place us at a disadvantage in the marketplace |
◦ | Restrict our ability to execute our business model, including the way we compensate agents |
• | Adverse outcomes from litigation or administrative proceedings |
• | Events or actions, including unauthorized intentional circumvention of controls, that reduce the company’s future ability to maintain effective internal control over financial reporting under the Sarbanes-Oxley Act of 2002 |
• | Unforeseen departure of certain executive officers or other key employees due to retirement, health or other causes that could interrupt progress toward important strategic goals or diminish the effectiveness of certain longstanding relationships with insurance agents and others |
• | Events, such as an epidemic, natural catastrophe or terrorism, that could hamper our ability to assemble our workforce at our headquarters location |
Further, the company’s insurance businesses are subject to the effects of changing social, global, economic and regulatory environments. Public and regulatory initiatives have included efforts to adversely influence and restrict premium rates, restrict the ability to cancel policies, impose underwriting standards and expand overall regulation. The company also is subject to public and regulatory initiatives that can affect the market value for its common stock, such as measures affecting corporate financial reporting and governance. The ultimate changes and eventual effects, if any, of these initiatives are uncertain.
* * *
Serious News for Serious Traders! Try StreetInsider.com Premium Free!
You May Also Be Interested In
- Cooler Master Announces New High-Performance PC Case – the MasterBox 600
- Gecina: All of the Resolutions Approved by the Combined General Meeting
- Honda Plans to Establish Comprehensive Electric Vehicle Value Chain in Ontario, Canada
Create E-mail Alert Related Categories
SEC FilingsSign up for StreetInsider Free!
Receive full access to all new and archived articles, unlimited portfolio tracking, e-mail alerts, custom newswires and RSS feeds - and more!