Document
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: October 26, 2017
(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))

Indicate by check mark whether the registrant is an emerging growth company as defined in Rule 405 of the Securities Act of 1933 (§203.405 of this chapter) or Rule 12b-2 of the Securities Exchange Act of 1934 (§240.12b-2 of this chapter).

¨ Emerging growth company

¨ If an emerging growth company, indicate by check mark if the registrant has elected not to use the extended transition period for complying with any new or revised financial accounting standards provided pursuant to Section 13(a) of the Exchange Act.





Item 2.02 Results of Operations and Financial Condition.

On October 26, 2017, Cincinnati Financial Corporation issued the attached news release titled “Cincinnati Financial Reports Third-Quarter 2017 Results,” furnished as Exhibit 99.1 hereto and incorporated herein by reference. On October 26, 2017, the company also distributed the attached information titled “Supplemental Financial Data,” furnished as Exhibit 99.2 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 99.1News release dated October 26, 2017, “Cincinnati Financial Reports Third-Quarter 2017 Results”

Exhibit 99.2Supplemental Financial Data for the period ending September 30, 2017 distributed October 26, 2017.


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: October 26, 2017
/S/ Michael J. Sewell
 
Michael J. Sewell, CPA
 
Chief Financial Officer, Senior Vice President and Treasurer
 
(Principal Accounting Officer)




Exhibit
https://cdn.kscope.io/e25441b7f9917e050cddedf0d53d5ea9-cfclogoa02a03.jpg
 
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
CINF-IR@cinfin.com

Media Contact: Betsy E. Ertel, 513-603-5323
Media_Inquiries@cinfin.com

Cincinnati Financial Reports Third-Quarter 2017 Results

Cincinnati, October 26, 2017 – Cincinnati Financial Corporation (Nasdaq: CINF) today reported:
Third-quarter 2017 net income of $102 million, or 61 cents per share, compared with $180 million, or $1.08 per share, in the third quarter of 2016.
$46 million decrease in operating income* to $97 million, or 58 cents per share, compared with $143 million, or 86 cents per share, in the third quarter of last year.
$78 million decrease in third-quarter 2017 net income, reflecting a $51 million reduction in after-tax property casualty underwriting income and a $32 million after-tax decrease in net realized investment gains.
$45.86 book value per share at September 30, 2017, up $2.91 or 6.8 percent since year-end to a new record high.
10.3 percent value creation ratio for the first nine months of 2017, compared with 14.0 percent for the same period of 2016.

Financial Highlights
(Dollars in millions except per share data)
Three months ended September 30,
Nine months ended September 30,
 
2017
 
2016
 
% Change
 
2017
 
2016
 
% Change
Revenue Data
 
 
 
 
 
 
 
 
 
 
 
 
   Earned premiums
 
$
1,247

 
$
1,191

 
5
 
$
3,696

 
$
3,518

 
5
   Investment income, net of expenses
 
153

 
148

 
3
 
453

 
442

 
2
   Total revenues
 
1,412

 
1,402

 
1
 
4,321

 
4,137

 
4
Income Statement Data
 
 
 
 
 
 
 
 
 
 
 
 
   Net income
 
$
102

 
$
180

 
(43)
 
$
403

 
$
491

 
(18)
   Realized investment gains and losses, net
 
5

 
37

 
(86)
 
101

 
105

 
(4)
   Operating income*
 
$
97

 
$
143

 
(32)
 
$
302

 
$
386

 
(22)
Per Share Data (diluted)
 
 
 
 
 
 
 
 
 
 
 
 
   Net income
 
$
0.61

 
$
1.08

 
(44)
 
$
2.42

 
$
2.95

 
(18)
   Realized investment gains and losses, net
 
0.03

 
0.22

 
(86)
 
0.61

 
0.63

 
(3)
   Operating income*
 
$
0.58

 
$
0.86

 
(33)
 
$
1.81

 
$
2.32

 
(22)
 
 
 
 
 
 
 
 
 
 
 
 
 
   Book value
 
 
 
 
 
 
 
$
45.86

 
$
43.24

 
6
   Cash dividend declared
 
$
0.50

 
$
0.48

 
4
 
$
1.50

 
$
1.44

 
4
   Diluted weighted average shares outstanding
 
165.9

 
166.8

 
(1)
 
166.1

 
166.5

 
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 3Q17 Release 1


Insurance Operations Third-Quarter Highlights
99.3 percent third-quarter 2017 property casualty combined ratio, up from 92.4 percent for the third quarter of 2016.
3 percent growth in third-quarter net written premiums, reflecting price increases and premium growth initiatives.
$157 million third-quarter 2017 property casualty new business written premiums, up 5 percent. Agencies appointed since the beginning of 2016 contributed $23 million or 15 percent of total new business written premiums.
$8 million of life insurance subsidiary net income, down $2 million from third-quarter 2016, and 5 percent growth in third-quarter 2017 term life insurance earned premiums.
Investment and Balance Sheet Highlights
3 percent or $5 million increase in third-quarter 2017 pretax investment income, including 10 percent growth for stock portfolio dividends and 1 percent growth for bond interest income.
Three-month increase of 2 percent in fair value of total investments at September 30, 2017, including a 4 percent increase for the stock portfolio and an increase of less than 1 percent for the bond portfolio.
$2.480 billion parent company cash and marketable securities at September 30, 2017, up 16 percent from year-end 2016.
Investments Lead Profits
Steven J. Johnston, president and chief executive officer, commented: “As previously announced, hurricanes Harvey and Irma brought considerable losses to our policyholders. Confident in our balance sheet and risk management decisions, we were able to focus on what was important: outstanding claims service. I applaud the efforts of our associates who worked quickly to comfort those who had experienced loss and get them moving toward recovery.
“Investment income continued to contribute to a positive operating profit, supported by a 10 percent growth in dividends from our stock portfolio and an increase of 1 percent in the interest from our bond portfolio. Steady cash flow from 13 quarters in a row of underwriting profit from our insurance operations, including this one, helps fuel our investment approach, allowing us to continually grow our entire portfolio.
“Catastrophe events in the third quarter contributed 9.1 points to our 99.3 percent combined ratio – a catastrophe effect nearly double our 10-year average for the third quarter. With three-quarters of the year behind us, our 99.1 percent combined ratio is within our long-term target of 95 to 100 percent.
“Segmentation is key to improving our core underwriting, and we continue to refine our capabilities in that arena. With more eyes on the risks through increasing loss control inspections and improving sophistication in our data models, our associates thoroughly understand the accounts we insure and can determine the appropriate price for each risk based on its unique characteristics.
“We continued to build on our record of 28 consecutive years of overall favorable reserve development with third quarter net favorable reserve development on prior accident years. While favorable development was 1.9 points less than last year’s third quarter result, we maintained our consistently prudent approach to setting reserves, especially in the face of a recent-quarter elevation in commercial casualty large losses of $1 million or more per claim.”
Confident in Growth Plans
“Diversification and a firm belief in our underwriting models and expertise are allowing us to grow with confidence. Property casualty net written premiums grew 6 percent in the first nine-months of the year, with Cincinnati ReSM contributing 1 percent.
“The independent agents who represent us continue to respond enthusiastically to our product and program offerings designed to meet the needs of a modern insurance buyer. Direct bill options for excess and surplus lines clients is meeting rave reviews; Pillar™ – our management liability program – is attracting additional business not correlated with the weather; and our high net worth program is continuing to grow, contributing $22 million in personal lines new business growth so far this year.
“With catastrophe loss estimates for the third quarter of 2017 indicating one of the worst quarters ever for the reinsurance industry, we experienced losses for each of the major hurricane events that were consistent with our modeled loss expectations for our assumed reinsurance portfolio. The Cincinnati Re team is well positioned to participate in what we believe will be a firming reinsurance market, considering the magnitude of losses faced by the insurance industry as a whole. Our team is highly qualified and respected in the industry. They have established relationships and proven analytics in place to understand, both quantitatively and qualitatively, the risks we accept and to price them appropriately.”
Book Value at Record High
“At September 30, our book value again reached a record high, increasing 6.8 percent since December 31, 2016, to $45.86. Consolidated cash and total investments again topped $17 billion. Our ample capital allows us to execute on our long-term strategies and, at the same time continue to pay dividends to shareholders. Our value creation ratio, which considers the dividends we pay as well as growth in book value, was 10.3 percent for the first nine months, on pace to meet our 10 to 13 percent average annual target for this measure.”

CINF 3Q17 Release 2


Insurance Operations Highlights
Consolidated Property Casualty Insurance Results
(Dollars in millions)
Three months ended September 30,
Nine months ended September 30,
 
 
2017
 
2016
 
% Change
 
2017
 
2016
 
% Change
Earned premiums
 
$
1,191

 
$
1,133

 
5

 
$
3,523

 
$
3,343

 
5

Fee revenues
 
2

 
3

 
(33
)
 
8

 
7

 
14

   Total revenues
 
1,193

 
1,136

 
5

 
3,531

 
3,350

 
5

 
 
 
 
 
 
 
 
 
 
 
 
 
Loss and loss expenses
 
815

 
690

 
18

 
2,397

 
2,110

 
14

Underwriting expenses
 
367

 
356

 
3

 
1,094

 
1,044

 
5

   Underwriting profit
 
$
11

 
$
90

 
(88
)
 
$
40

 
$
196

 
(80
)
 
 
 
 
 
 
 
 
 
 
 
 
 
Ratios as a percent of earned premiums:
 
 
 
 
 
Pt. Change
 
 
 
 
 
Pt. Change
     Loss and loss expenses
 
68.4
 %
 
61.0
 %
 
7.4

 
68.0
 %
 
63.1
 %
 
4.9

     Underwriting expenses
 
30.9

 
31.4

 
(0.5
)
 
31.1

 
31.3

 
(0.2
)
           Combined ratio
 
99.3
 %
 
92.4
 %
 
6.9

 
99.1
 %
 
94.4
 %
 
4.7

 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
% Change
 
 
 
 
 
% Change
Agency renewal written premiums
 
$
1,064

 
$
1,036

 
3

 
$
3,211

 
$
3,121

 
3

Agency new business written premiums
 
157

 
149

 
5

 
475

 
417

 
14

Cincinnati Re net written premiums
 
24

 
21

 
14

 
104

 
56

 
86

Other written premiums
 
(37
)
 
(31
)
 
(19
)
 
(80
)
 
(78
)
 
(3
)
   Net written premiums
 
$
1,208

 
$
1,175

 
3

 
$
3,710

 
$
3,516

 
6

 
 
 
 
 
 
 
 
 
 
 
 
 
Ratios as a percent of earned premiums:
 
 
 
 
 
Pt. Change
 
 
 
 
 
Pt. Change
     Current accident year before catastrophe losses
 
60.4
 %
 
59.8
 %
 
0.6

 
60.8
 %
 
59.9
 %
 
0.9

     Current accident year catastrophe losses
 
9.6

 
4.7

 
4.9

 
9.9

 
7.8

 
2.1

     Prior accident years before catastrophe losses
 
(1.1
)
 
(3.7
)
 
2.6

 
(2.1
)
 
(4.4
)
 
2.3

     Prior accident years catastrophe losses
 
(0.5
)
 
0.2

 
(0.7
)
 
(0.6
)
 
(0.2
)
 
(0.4
)
           Loss and loss expense ratio
 
68.4
 %
 
61.0
 %
 
7.4

 
68.0
 %
 
63.1
 %
 
4.9

 
 
 
 
 
 
 
 
 
 
 
 
 
Current accident year combined ratio before
  catastrophe losses
 
91.3
 %
 
91.2
 %
 
0.1

 
91.9
 %
 
91.2
 %
 
0.7

 
 
 
 
 
 
 
 
 
 
 
 
 

$33 million or 3 percent growth of third-quarter 2017 property casualty net written premiums, and nine-month growth of 6 percent, with Cincinnati Re contributing 1 percentage point to the nine-month period. The increase also reflected other growth initiatives, price increases and a higher level of insured exposures.
$8 million or 5 percent increase in third-quarter 2017 new business premiums written by agencies and nine-month growth of 14 percent. The third-quarter increase included a $17 million increase in standard market property casualty production from agencies appointed since the beginning of 2016.
1,704 agency relationships in 2,237 reporting locations marketing property casualty insurance products at September 30, 2017, compared with 1,614 agency relationships in 2,090 reporting locations at year-end 2016. During the first nine months of 2017, new agency appointments included 86 agencies that market most or all of our property casualty insurance products and 92 that market only our personal lines products.
6.9 percentage-point increase in the third-quarter 2017 combined ratio and a 4.7 percentage-point increase for the nine-month period, including a third-quarter increase of 4.2 points and a nine-month increase of 1.7 points for losses from natural catastrophes.
3.6 and 1.2 percentage-point third-quarter and nine-month 2017 Cincinnati Re contribution to the ratio increase for losses from natural catastrophes.
1.6 percentage-point third-quarter 2017 benefit from favorable prior accident year reserve development of $20 million, compared with 3.5 points or $40 million for third-quarter 2016.
2.7 percentage-point nine-month 2017 benefit from favorable prior accident year reserve development, compared with 4.6 points for the 2016 period.
0.9 percentage-point increase, to 60.8 percent, for the nine-month 2017 ratio of current accident year losses and loss expenses before catastrophes, including an increase of 0.7 points in the ratio for current accident year losses of $1 million or more per claim.

CINF 3Q17 Release 3


0.2 percentage point improvement in the nine-month 2017 underwriting expense ratio, compared with the same period of 2016, as higher earned premiums and ongoing expense management efforts offset strategic investments that include enhancement of underwriting expertise.

CINF 3Q17 Release 4



Commercial Lines Insurance Results
(Dollars in millions)
Three months ended September 30,
Nine months ended September 30,
 
 
2017
 
2016
 
% Change
 
2017
 
2016
 
% Change
Earned premiums
 
$
792

 
$
779

 
2

 
$
2,369

 
$
2,310

 
3

Fee revenues
 
1

 
1

 
0

 
3

 
3

 
0

   Total revenues
 
793

 
780

 
2

 
2,372

 
2,313

 
3

 
 
 
 
 
 
 
 
 
 
 
 
 
Loss and loss expenses
 
501

 
456

 
10

 
1,555

 
1,425

 
9

Underwriting expenses
 
253

 
252

 
0

 
756

 
740

 
2

   Underwriting profit
 
$
39

 
$
72

 
(46
)
 
$
61

 
$
148

 
(59
)
 
 
 
 
 
 
 
 
 
 
 
 
 
Ratios as a percent of earned premiums:
 
 
 
 
 
Pt. Change
 
 
 
 
 
Pt. Change
     Loss and loss expenses
 
63.3
 %
 
58.5
 %
 
4.8

 
65.7
 %
 
61.7
 %
 
4.0

     Underwriting expenses
 
31.9

 
32.3

 
(0.4
)
 
31.9

 
32.0

 
(0.1
)
           Combined ratio
 
95.2
 %
 
90.8
 %
 
4.4

 
97.6
 %
 
93.7
 %
 
3.9

 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
% Change
 
 
 
 
 
% Change
Agency renewal written premiums
 
$
707

 
$
698

 
1

 
$
2,208

 
$
2,174

 
2

Agency new business written premiums
 
99

 
101

 
(2
)
 
301

 
281

 
7

Other written premiums
 
(28
)
 
(22
)
 
(27
)
 
(53
)
 
(54
)
 
2

   Net written premiums
 
$
778

 
$
777

 
0

 
$
2,456

 
$
2,401

 
2

 
 
 
 
 
 
 
 
 
 
 
 
 
Ratios as a percent of earned premiums:
 
 
 
 
 
Pt. Change
 
 
 
 
 
Pt. Change
     Current accident year before catastrophe losses
 
61.3
 %
 
59.1
 %
 
2.2

 
60.7
 %
 
58.7
 %
 
2.0

     Current accident year catastrophe losses
 
4.3

 
3.5

 
0.8

 
7.2

 
8.1

 
(0.9
)
     Prior accident years before catastrophe losses
 
(1.8
)
 
(4.5
)
 
2.7

 
(1.6
)
 
(5.0
)
 
3.4

     Prior accident years catastrophe losses
 
(0.5
)
 
0.4

 
(0.9
)
 
(0.6
)
 
(0.1
)
 
(0.5
)
           Loss and loss expense ratio
 
63.3
 %
 
58.5
 %
 
4.8

 
65.7
 %
 
61.7
 %
 
4.0

 
 
 
 
 
 
 
 
 
 
 
 
 
Current accident year combined ratio before
  catastrophe losses
 
93.2
 %
 
91.4
 %
 
1.8

 
92.6
 %
 
90.7
 %
 
1.9

 
 
 
 
 
 
 
 
 
 
 
 
 

$1 million increase in third-quarter 2017 commercial lines net written premiums, driven by higher renewal written premiums. Two percent increase in nine-month net written premiums.
$9 million or 1 percent rise in third-quarter renewal written premiums, with commercial lines average renewal pricing increases in the low-single-digit percent range, similar to the second quarter of 2017, and including commercial auto increases in the high-single-digit range.
$2 million or 2 percent decrease in third-quarter 2017 new business written by agencies, reflecting a modest decrease for each major line of business except commercial property. For the nine-month period, the increase was 7 percent.
4.4 and 3.9 percentage-point third-quarter and nine-month 2017 combined ratio increases, somewhat offset by decreases of 0.1 and 1.4 points for losses from natural catastrophes. The combined ratio increase for both 2017 periods was largely due to lower amounts of favorable reserve development on prior accident years.
2.3 percentage-point third-quarter 2017 benefit from favorable prior accident year reserve development of $18 million, compared with 4.1 points or $31 million for third-quarter 2016.
2.2 percentage-point nine-month 2017 benefit from favorable prior accident year reserve development, compared with 5.1 points for the 2016 period.

CINF 3Q17 Release 5



Personal Lines Insurance Results
(Dollars in millions)
Three months ended September 30,
Nine months ended September 30,
 
 
2017
 
2016
 
% Change
 
2017
 
2016
 
% Change
Earned premiums
 
$
314

 
$
293

 
7

 
$
921

 
$
864

 
7

Fee revenues
 
1

 
1

 
0

 
4

 
3

 
33

   Total revenues
 
315

 
294

 
7

 
925

 
867

 
7

 
 
 
 
 
 
 
 
 
 
 
 
 
Loss and loss expenses
 
233

 
217

 
7

 
706

 
614

 
15

Underwriting expenses
 
91

 
85

 
7

 
267

 
253

 
6

   Underwriting loss
 
$
(9
)
 
$
(8
)
 
13

 
$
(48
)
 
$

 
nm

 
 
 
 
 
 
 
 
 
 
 
 
 
Ratios as a percent of earned premiums:
 
 
 
 
 
Pt. Change
 
 
 
 
 
Pt. Change
     Loss and loss expenses
 
74.0
 %
 
74.2
 %
 
(0.2
)
 
76.6
 %
 
71.1
 %
 
5.5

     Underwriting expenses
 
29.1

 
29.2

 
(0.1
)
 
29.0

 
29.3

 
(0.3
)
           Combined ratio
 
103.1
 %
 
103.4
 %
 
(0.3
)
 
105.6
 %
 
100.4
 %
 
5.2

 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
% Change
 
 
 
 
 
% Change
Agency renewal written premiums
 
$
318

 
$
303

 
5

 
$
881

 
$
841

 
5

Agency new business written premiums
 
43

 
32

 
34

 
122

 
91

 
34

Other written premiums
 
(6
)
 
(6
)
 
0

 
(18
)
 
(17
)
 
(6
)
   Net written premiums
 
$
355

 
$
329

 
8

 
$
985

 
$
915

 
8

 
 
 
 
 
 
 
 
 
 
 
 
 
Ratios as a percent of earned premiums:
 
 
 
 
 
Pt. Change
 
 
 
 
 
Pt. Change
     Current accident year before catastrophe losses
 
62.2
 %
 
63.7
 %
 
(1.5
)
 
63.6
 %
 
63.2
 %
 
0.4

     Current accident year catastrophe losses
 
11.7

 
8.9

 
2.8

 
14.5

 
8.3

 
6.2

     Prior accident years before catastrophe losses
 
0.7

 
2.1

 
(1.4
)
 
(1.0
)
 
(0.1
)
 
(0.9
)
     Prior accident years catastrophe losses
 
(0.6
)
 
(0.5
)
 
(0.1
)
 
(0.5
)
 
(0.3
)
 
(0.2
)
           Loss and loss expense ratio
 
74.0
 %
 
74.2
 %
 
(0.2
)
 
76.6
 %
 
71.1
 %
 
5.5

 
 
 
 
 
 
 
 
 
 
 
 
 
Current accident year combined ratio before
  catastrophe losses
 
91.3
 %
 
92.9
 %
 
(1.6
)
 
92.6
 %
 
92.5
 %
 
0.1

 
 
 
 
 
 
 
 
 
 
 
 
 

$26 million or 8 percent increase in third-quarter 2017 personal lines net written premiums, reflecting growth in new business and higher renewal written premiums that benefited from rate increases averaging in the mid-single-digit percent range, including personal auto increases near the low end of the high-single-digit range. Eight percent increase in nine-month net written premiums.
$11 million or 34 percent growth in third-quarter new business written by agencies and 34 percent growth also for the first nine months of 2017. The growth was largely due to expanding our share of business from agencies’ high net worth clients, including an increase of approximately $9 million during the third quarter of 2017.
0.3 percentage-point third-quarter 2017 combined ratio decrease and nine-month increase of 5.2 points, including increases of 2.7 and 6.0 points for losses from natural catastrophes.
0.1 percentage-point third-quarter 2017 unfavorable prior accident year reserve development of less than $1 million, compared with 1.6 points or $4 million of unfavorable development for third-quarter 2016.
1.5 percentage-point nine-month 2017 benefit from favorable prior accident year reserve development, compared with 0.4 points for the 2016 period.

CINF 3Q17 Release 6



Excess and Surplus Lines Insurance Results
(Dollars in millions)
Three months ended September 30,
Nine months ended September 30,
 
 
2017
 
2016
 
% Change
 
2017
 
2016
 
% Change
Earned premiums
 
$
53

 
$
48

 
10

 
$
153

 
$
136

 
13

Fee revenues
 

 
1

 
nm

 
1

 
1

 
0

   Total revenues
 
53

 
49

 
8

 
154

 
137

 
12

 
 
 
 
 
 
 
 
 
 
 
 
 
Loss and loss expenses
 
24

 
15

 
60

 
58

 
55

 
5

Underwriting expenses
 
16

 
14

 
14

 
46

 
40

 
15

   Underwriting profit
 
$
13

 
$
20

 
(35
)
 
$
50

 
$
42

 
19

 
 
 
 
 
 
 
 
 
 
 
 
 
Ratios as a percent of earned premiums:
 
 
 
 
 
Pt. Change
 
 
 
 
 
Pt. Change
     Loss and loss expenses
 
45.8
 %
 
31.9
 %
 
13.9

 
38.1
 %
 
40.5
 %
 
(2.4
)
     Underwriting expenses
 
29.0

 
29.4

 
(0.4
)
 
29.9

 
29.4

 
0.5

           Combined ratio
 
74.8
 %
 
61.3
 %
 
13.5

 
68.0
 %
 
69.9
 %
 
(1.9
)
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
% Change
 
 
 
 
 
% Change
Agency renewal written premiums
 
$
39

 
$
35

 
11

 
$
122

 
$
106

 
15

Agency new business written premiums
 
15

 
16

 
(6
)
 
52

 
45

 
16

Other written premiums
 
(3
)
 
(3
)
 
0

 
(9
)
 
(7
)
 
(29
)
   Net written premiums
 
$
51

 
$
48

 
6

 
$
165

 
$
144

 
15

 
 
 
 
 
 
 
 
 
 
 
 
 
Ratios as a percent of earned premiums:
 
 
 
 
 
Pt. Change
 
 
 
 
 
Pt. Change
     Current accident year before catastrophe losses
 
49.1
 %
 
57.2
 %
 
(8.1
)
 
52.8
 %
 
58.9
 %
 
(6.1
)
     Current accident year catastrophe losses
 
1.7

 
0.2

 
1.5

 
1.3

 
1.3

 
0.0

     Prior accident years before catastrophe losses
 
(4.7
)
 
(25.5
)
 
20.8

 
(15.9
)
 
(19.6
)
 
3.7

     Prior accident years catastrophe losses
 
(0.3
)
 
0.0

 
(0.3
)
 
(0.1
)
 
(0.1
)
 
0.0

           Loss and loss expense ratio
 
45.8
 %
 
31.9
 %
 
13.9

 
38.1
 %
 
40.5
 %
 
(2.4
)
 
 
 
 
 
 
 
 
 
 
 
 
 
Current accident year combined ratio before
  catastrophe losses
 
78.1
 %
 
86.6
 %
 
(8.5
)
 
82.7
 %
 
88.3
 %
 
(5.6
)
 
 
 
 
 
 
 
 
 
 
 
 
 

$3 million or 6 percent increase in third-quarter 2017 excess and surplus lines net written premiums, in part reflecting higher renewal written premiums that benefited from rate increases averaging in the low-single-digit percent range. Fifteen percent increase in nine-month net written premiums.
$1 million decrease in third-quarter new business written by agencies and 16 percent growth for the first nine months of 2017, reflecting an increase in marketing efforts while continuing to carefully underwrite each policy.
13.5 percentage-point increase in the third-quarter 2017 combined ratio and a 1.9 point decrease for the nine-month period, driven by less favorable prior accident year reserve development for the third quarter and more favorable current accident year loss experience before catastrophe losses for the nine-month period.
5.0 percentage-point third-quarter 2017 benefit from favorable prior accident year reserve development of $3 million, compared with 25.5 points or $12 million for third-quarter 2016.
16.0 percentage-point nine-month 2017 benefit from favorable prior accident year reserve development, compared with 19.7 points for the 2016 period.


CINF 3Q17 Release 7



Life Insurance Subsidiary Results
(Dollars in millions)
Three months ended September 30,
Nine months ended September 30,
 
2017
 
2016
 
% Change
 
2017
 
2016
 
% Change
Term life insurance
 
$
39

 
$
37

 
5

 
$
118

 
$
112

 
5

Universal life insurance
 
7

 
13

 
(46
)
 
28

 
34

 
(18
)
Other life insurance, annuity, and disability income
  products
 
10

 
8

 
25

 
27

 
29

 
(7
)
    Earned premiums
 
56

 
58

 
(3
)
 
173

 
175

 
(1
)
Investment income, net of expenses
 
39

 
40

 
(3
)
 
117

 
117

 
0

Realized investment gains and losses, net
 
1

 
3

 
(67
)
 
4

 
4

 
0

Fee revenues
 
1

 
2

 
(50
)
 
4

 
4

 
0

Total revenues
 
97

 
103

 
(6
)
 
298

 
300

 
(1
)
Contract holders’ benefits incurred
 
59

 
63

 
(6
)
 
184

 
188

 
(2
)
Underwriting expenses incurred
 
26

 
24

 
8

 
63

 
62

 
2

    Total benefits and expenses
 
85

 
87

 
(2
)
 
247

 
250

 
(1
)
Net income before income tax
 
12

 
16

 
(25
)
 
51

 
50

 
2

Income tax
 
4

 
6

 
(33
)
 
18

 
18

 
0

Net income of the life insurance subsidiary
 
$
8

 
$
10

 
(20
)
 
$
33

 
$
32

 
3

 
 
 
 
 
 
 
 
 
 
 
 
 

$2 million or 3 percent decrease in third-quarter 2017 earned premiums, including a 5 percent increase for term life insurance, our largest life insurance product line. Third-quarter 2017 term life insurance premium growth was offset by a decline in universal life insurance premiums due to unlocking of actuarial assumptions that slowed amortization of unearned front-end loads.
$1 million improvement in nine-month 2017 life insurance subsidiary net income, largely due to more favorable mortality experience.
$52 million or 6 percent nine-month 2017 increase to $991 million in GAAP shareholders’ equity for the life insurance subsidiary, largely reflecting net income of $33 million.


CINF 3Q17 Release 8



Investment and Balance Sheet Highlights
Investments Results
(Dollars in millions)
 
Three months ended September 30,
Nine months ended September 30,
 
2017
 
2016
 
% Change
 
2017
 
2016
 
% Change
Investment income, net of expenses
 
$
153

 
$
148

 
3

 
$
453

 
$
442

 
2

Investment interest credited to contract holders’
 
(24
)
 
(23
)
 
(4
)
 
(70
)
 
(67
)
 
(4
)
Realized investment gains and losses, net
 
7

 
56

 
nm

 
156

 
161

 
(3
)
      Investments profit
 
$
136

 
$
181

 
(25
)
 
$
539

 
$
536

 
1

 
 
 
 
 
 
 
 
 
 
 
 
 
Investment income:
 
 
 
 
 
 
 
 
 
 
 
 
   Interest
 
$
112

 
$
111

 
1

 
$
334

 
$
330

 
1

   Dividends
 
43

 
39

 
10

 
124

 
117

 
6

   Other
 
1

 
1

 
0

 
3

 
2

 
50

   Less investment expenses
 
3

 
3

 
0

 
8

 
7

 
14

      Investment income, pretax
 
153

 
148

 
3

 
453

 
442

 
2

      Less income taxes
 
35

 
35

 
0

 
106

 
105

 
1

      Total investment income, after-tax
 
$
118

 
$
113

 
4

 
$
347

 
$
337

 
3

 
 
 
 
 
 
 
 
 
 
 
 
 
Investment returns:
 
 
 
 
 
 
 
 
 
 
 
 
Average invested assets plus cash and cash
  equivalents
 
$
16,769

 
$
15,564

 
 
 
$
16,462

 
$
15,192

 
 
      Average yield pretax
 
3.65
%
 
3.80
%
 


 
3.67
%
 
3.88
%
 


      Average yield after-tax
 
2.81

 
2.90

 


 
2.81

 
2.96

 


      Effective tax rate
 
23.4

 
23.9

 
 
 
23.5

 
23.8

 
 
Fixed-maturity returns:
 
 
 
 
 
 
 
 
 
 
 
 
Average amortized cost
 
$
10,121

 
$
9,588

 
 
 
$
9,967

 
$
9,491

 
 
Average yield pretax
 
4.43
%
 
4.63
%
 


 
4.47
%
 
4.64
%
 


Average yield after-tax
 
3.25

 
3.37

 


 
3.27

 
3.37

 


Effective tax rate
 
26.6

 
27.3

 
 
 
26.8

 
27.3

 
 
 
 
 
 
 
 
 
 
 
 
 
 
 

$5 million or 3 percent rise in third-quarter 2017 pretax investment income, including 10 percent growth in equity portfolio dividends and 1 percent growth in interest income.
$189 million or 6 percent third-quarter 2017 increase in pretax net unrealized investment portfolio gains, including a $180 million increase for the equity portfolio. The total increase included the offsetting effect of $4 million of pretax net realized gains from investment portfolio security sales or called bonds during the third quarter of 2017, including $1 million from the equity portfolio.

CINF 3Q17 Release 9


Balance Sheet Highlights
(Dollars in millions except share data)
At September 30,
At December 31,
 
2017
 
2016
   Total investments
 
$
16,664

 
$
15,500

   Total assets
 
21,592

 
20,386

   Short-term debt
 
17

 
20

   Long-term debt
 
787

 
787

   Shareholders’ equity
 
7,523

 
7,060

   Book value per share
 
45.86

 
42.95

   Debt-to-total-capital ratio
 
9.7
%
 
10.3
%
 
 
 
 
 

$17.338 billion in consolidated cash and total investments at September 30, 2017, up 7 percent from $16.277 billion at year-end 2016.
$10.540 billion bond portfolio at September 30, 2017, with an average rating of A2/A. Fair value increased $38 million during the third quarter of 2017, including $70 million in net purchases of fixed-maturity securities.
$6.025 billion equity portfolio was 36.2 percent of total investments, including $2.761 billion in pretax net unrealized gains at September 30, 2017. Third-quarter 2017 increase in fair value of $226 million or 4 percent.
$4.846 billion of statutory surplus for the property casualty insurance group at September 30, 2017, up $160 million from $4.686 billion at year-end 2016, after declaring $290 million in dividends to the parent company. For the 12 months ended September 30, 2017, the ratio of net written premiums to surplus was 1.0-to-1, matching year-end 2016.
$0.89 three-month 2017 increase in book value per share, including additions of $0.59 from net income before realized gains, $0.77 from investment portfolio realized gains and changes in unrealized gains and $0.03 for other items that were partially offset by deductions of $0.50 from dividends declared to shareholders.
Value creation ratio of 10.3 percent for the first nine months of 2017, including 4.3 percent from net income before net realized investment gains, which includes underwriting and investment income, and 6.4 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 3Q17 Release 10


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 2016 Annual Report on Form 10-K, Item 1A, Risk Factors, Page 29.

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, assumptions or reliance on third-party data used for critical accounting estimates
Declines in overall stock market values negatively affecting the company’s equity portfolio and book value
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
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 fair 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
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, inadequate data developed internally or from third parties, 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 ceded reinsurance on acceptable terms, amount of reinsurance coverage 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:

CINF 3Q17 Release 11


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.

* * *


CINF 3Q17 Release 12


Cincinnati Financial Corporation
Condensed Consolidated Balance Sheets and Statements of Income (unaudited)
(Dollars in millions)
 
 
 
September 30,
December 31,
 
 
 
 
 
2017
 
2016
Assets
 
 
 
 
 
 
 
   Investments
 
 
 
 
$
16,664

 
$
15,500

   Cash and cash equivalents
 
 
 
 
674

 
777

   Premiums receivable
 
 
 
 
1,640

 
1,533

   Reinsurance recoverable
 
 
 
 
522

 
545

Deferred policy acquisition costs
 
 
 
 
676

 
637

   Other assets
 
 
 
 
1,416

 
1,394

Total assets
 
 
 
 
$
21,592

 
$
20,386

 
 
 
 
 
 
 
 
Liabilities
 
 
 
 
 
 
 
   Insurance reserves
 
 
 
 
$
8,066

 
$
7,756

   Unearned premiums
 
 
 
 
2,475

 
2,307

   Deferred income tax
 
 
 
 
1,087

 
865

   Long-term debt and capital lease obligations
 
 
 
 
826

 
826

   Other liabilities
 
 
 
 
1,615

 
1,572

Total liabilities
 
 
 
 
14,069

 
13,326

 
 
 
 
 
 
 
 
Shareholders’ Equity
 
 
 
 
 
 
 
   Common stock and paid-in capital
 
 
 
 
1,653

 
1,649

   Retained earnings
 
 
 
 
5,193

 
5,037

   Accumulated other comprehensive income
 
 
 
 
2,047

 
1,693

   Treasury stock
 
 
 
 
(1,370
)
 
(1,319
)
Total shareholders' equity
 
 
 
 
7,523

 
7,060

Total liabilities and shareholders' equity
 
 
 
 
$
21,592

 
$
20,386

 
 
 
 
 
 
 
 
(Dollars in millions except per share data)
Three months ended September 30,
 
Nine months ended September 30,
 
2017
 
2016
 
2017
 
2016
Revenues
 
 
 
 
 
 
 
   Earned premiums
$
1,247

 
$
1,191

 
$
3,696

 
$
3,518

   Investment income, net of expenses
153

 
148

 
453

 
442

   Realized investment gains and losses, net
7

 
56

 
156

 
161

   Other revenues
5

 
7

 
16

 
16

      Total revenues
1,412

 
1,402

 
4,321

 
4,137

 
 
 
 
 
 
 
 
Benefits and Expenses
 
 
 
 
 
 
 
   Insurance losses and contract holders' benefits
874

 
753

 
2,581

 
2,298

   Underwriting, acquisition and insurance expenses
393

 
380

 
1,157

 
1,106

   Interest expense
13

 
13

 
39

 
39

   Other operating expenses
3

 
3

 
11

 
10

      Total benefits and expenses
1,283

 
1,149

 
3,788

 
3,453

 
 
 
 
 
 
 
 
Income Before Income Taxes
129

 
253

 
533

 
684

 
 
 
 
 
 
 
 
Provision for Income Taxes
27

 
73

 
130

 
193

 
 
 
 
 
 
 
 
Net Income
$
102

 
$
180

 
$
403

 
$
491

 
 
 
 
 
 
 
 
Per Common Share:
 
 
 
 
 
 
 
   Net income—basic
$
0.62

 
$
1.09

 
$
2.45

 
$
2.98

   Net income—diluted
0.61

 
1.08

 
2.42

 
2.95

 
 
 
 
 
 
 
 

CINF 3Q17 Release 13


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; supplement reporting segment disclosures with disclosures for a subsidiary company or for a combination of subsidiaries or reporting segments; 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.
Consolidated property casualty insurance results: To supplement reporting segment disclosures related to our property casualty insurance operations, we also evaluate results for those operations on a basis that includes results for our property casualty insurance and brokerage services subsidiaries. That is the total of our commercial lines, personal lines and our excess and surplus lines segment plus our reinsurance assumed operations.
Life insurance subsidiary results: To supplement life insurance reporting segment disclosures related to our life insurance operation, we also evaluate results for that operation on a basis that includes life insurance subsidiary investment income, or investment income plus net realized investment gains, that are also included in our investments reporting segment. We recognize that assets under management, capital appreciation and investment income are integral to evaluating the success of the life insurance segment because of the long duration of life products.
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 3Q17 Release 14


Cincinnati Financial Corporation
Balance Sheet Reconciliation
(Dollars are per share)
Three months ended September 30,
Nine months ended September 30,
 
2017
 
2016
 
2017
 
2016
Value creation ratio:
 
 
 
 
 
 
 
 
   End of period book value
 
$
45.86

 
$
43.24

 
$
45.86

 
$
43.24

   Less beginning of period book value
 
44.97

 
42.37

 
42.95

 
39.20

   Change in book value
 
0.89

 
0.87

 
2.91

 
4.04

   Dividend declared to shareholders
 
0.50

 
0.48

 
1.50

 
1.44

   Total value creation
 
$
1.39

 
$
1.35

 
$
4.41

 
$
5.48

 
 
 
 
 
 
 
 
 
Value creation ratio from change in book value*
 
2.0
%
 
2.1
%
 
6.8
%
 
10.3
%
Value creation ratio from dividends declared to
  shareholders**
1.1

 
1.1

 
3.5

 
3.7

Value creation ratio
 
3.1
%
 
3.2
%
 
10.3
%
 
14.0
%
 
 
 
 
 
 
 
 
 
* 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 September 30,
Nine months ended September 30,
 
 
2017
 
2016
 
2017
 
2016
Net income
 
$
102

 
$
180

 
$
403

 
$
491

Less:
 
 
 
 
 
 
 
 
   Realized investment gains and losses, net
 
7

 
56

 
156

 
161

   Income tax on realized investment gains
 
(2
)
 
(19
)
 
(55
)
 
(56
)
   Realized investment gains and losses, after-tax
 
5

 
37

 
101

 
105

Operating income
 
$
97

 
$
143

 
$
302

 
$
386

 
 
 
 
 
 
 
 
 
Diluted per share data:
 
 
 
 
 
 
 
 
Net income
 
$
0.61

 
$
1.08

 
$
2.42

 
$
2.95

Less:
 
 
 
 
 
 
 
 
   Realized investment gains and losses, net
 
0.04

 
0.34

 
0.94

 
0.97

   Income tax on realized investment gains
 
(0.01
)
 
(0.12
)
 
(0.33
)
 
(0.34
)
   Realized investment gains and losses, after-tax
 
0.03

 
0.22

 
0.61

 
0.63

   Operating income
 
$
0.58

 
$
0.86

 
$
1.81

 
$
2.32

 
 
 
 
 
 
 
 
 


CINF 3Q17 Release 15


Cincinnati Financial Corporation
Life Insurance Reconciliation
 
(Dollars in millions)
Three months ended September 30,
Nine months ended September 30,
 
 
2017
 
2016
 
2017
 
2016
Net income of the life insurance subsidiary
 
$
8

 
$
10

 
$
33

 
$
32

Realized investment gains, net
 
1

 
3

 
4

 
4

Income tax on realized investment gains
 
1

 
1

 
2

 
1

Operating income
 
8

 
8

 
31

 
29

 
 
 
 
 
 
 
 
 
Investment income, net of expenses
 
(39
)
 
(40
)
 
(117
)
 
(117
)
Investment income credited to contract holders’
 
24

 
23

 
70

 
67

Income tax on investment income and investment
  income credited to contract holders’
 
3

 
5

 
16

 
17

Life insurance segment loss
 
$
(4
)
 
$
(4
)
 
$

 
$
(4
)
 
 
 
 
 
 
 
 
 


CINF 3Q17 Release 16


Cincinnati Financial Corporation
Property Casualty Insurance Reconciliation
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
(Dollars in millions)
Three months ended September 30, 2017
 
Consolidated
Commercial
Personal
E&S
 
Cincinnati Re
Premiums:
 
 
 
 
 
 
 
 
 
 
 
 
 
 
   Written premiums
 
$
1,208

 
 
$
778

 
 
$
355

 
 
$
51

 
 
$
24

   Unearned premiums change
 
(17
)
 
 
14

 
 
(41
)
 
 
2

 
 
8

   Earned premiums
 
$
1,191

 
 
$
792

 
 
$
314

 
 
$
53

 
 
$
32

 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
Statutory ratios:
 
 
 
 
 
 
 
 
 
 
 
 
 
 
   Combined ratio
 
99.1
 %
 
 
95.8
 %
 
 
100.9
 %
 
 
77.4
 %
 
 
208.0
 %
   Contribution from catastrophe losses
 
9.1

 
 
3.8

 
 
11.1

 
 
1.4

 
 
137.2

   Combined ratio excluding catastrophe losses
 
90.0
 %
 
 
92.0
 %
 
 
89.8
 %
 
 
76.0
 %
 
 
70.8
 %
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
   Commission expense ratio
 
18.8
 %
 
 
19.0
 %
 
 
16.9
 %
 
 
27.8
 %
 
 
19.8
 %
   Other underwriting expense ratio
 
11.9

 
 
13.5

 
 
10.0

 
 
3.8

 
 
8.3

   Total expense ratio
 
30.7
 %
 
 
32.5
 %
 
 
26.9
 %
 
 
31.6
 %
 
 
28.1
 %
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
GAAP ratios:
 
 
 
 
 
 
 
 
 
 
 
 
 
 
   Combined ratio
 
99.3
 %
 
 
95.2
 %
 
 
103.1
 %
 
 
74.8
 %
 
 
207.4
 %
   Contribution from catastrophe losses
 
9.1

 
 
3.8

 
 
11.1

 
 
1.4

 
 
137.2

   Prior accident years before catastrophe losses
 
(1.1
)
 
 
(1.8
)
 
 
0.7

 
 
(4.7
)
 
 
1.6

Current accident year combined ratio before
   catastrophe losses
 
91.3
 %
 
 
93.2
 %
 
 
91.3
 %
 
 
78.1
 %
 
 
68.6
 %
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
(Dollars in millions)
Nine months ended September 30, 2017
 
Consolidated
Commercial
Personal
E&S
 
Cincinnati Re
Premiums:
 
 
 
 
 
 
 
 
 
 
 
 
 
 
   Written premiums
 
$
3,710

 
 
$
2,456

 
 
$
985

 
 
$
165

 
 
$
104

   Unearned premiums change
 
(187
)
 
 
(87
)
 
 
(64
)
 
 
(12
)
 
 
(24
)
   Earned premiums
 
$
3,523

 
 
$
2,369

 
 
$
921

 
 
$
153

 
 
$
80

 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
Statutory ratios:
 
 
 
 
 
 
 
 
 
 
 
 
 
 
   Combined ratio
 
98.3
 %
 
 
96.7
 %
 
 
104.6
 %
 
 
69.0
 %
 
 
128.3
 %
   Contribution from catastrophe losses
 
9.3

 
 
6.6

 
 
14.0

 
 
1.2

 
 
52.6

   Combined ratio excluding catastrophe losses
 
89.0
 %
 
 
90.1
 %
 
 
90.6
 %
 
 
67.8
 %
 
 
75.7
 %
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
   Commission expense ratio
 
18.3
 %
 
 
17.8
 %
 
 
17.5
 %
 
 
27.1
 %
 
 
24.5
 %
   Other underwriting expense ratio
 
12.0

 
 
13.2

 
 
10.5

 
 
3.8

 
 
7.1

   Total expense ratio
 
30.3
 %
 
 
31.0
 %
 
 
28.0
 %
 
 
30.9
 %
 
 
31.6
 %
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
GAAP ratios:
 
 
 
 
 
 
 
 
 
 
 
 
 
 
   Combined ratio
 
99.1
 %
 
 
97.6
 %
 
 
105.6
 %
 
 
68.0
 %
 
 
129.4
 %
   Contribution from catastrophe losses
 
9.3

 
 
6.6

 
 
14.0

 
 
1.2

 
 
52.6

   Prior accident years before catastrophe losses
 
(2.1
)
 
 
(1.6
)
 
 
(1.0
)
 
 
(15.9
)
 
 
(3.2
)
Current accident year combined ratio before
   catastrophe losses
 
91.9
 %
 
 
92.6
 %
 
 
92.6
 %
 
 
82.7
 %
 
 
80.0
 %
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
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 3Q17 Release 17
Exhibit


Cincinnati Financial Corporation
Supplemental Financial Data
for the period ending September 30, 2017

6200 South Gilmore Road
Fairfield, Ohio 45014-5141
cinfin.com

Investor Contact:
Media Contact:
Shareholder Contact:
Dennis E. McDaniel
Betsy E. Ertel
Brandon McIntosh
513-870-2768
513-603-5323
513-870-2696

 
A.M. Best
Fitch
Moody's
S&P
Cincinnati Financial Corporation
 
 
 
 
Corporate Debt
a-
A-
A3
BBB+
 
 
 
 
 
The Cincinnati Insurance Companies
 
 
 
 
Insurer Financial Strength
 
 
 
 
 
 
 
 
 
Property Casualty Group
 
 
 
 
      Standard Market Subsidiaries:
A+
A1
A+
             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 October 25, 2017, 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 Third-Quarter 2017 Supplemental Financial Data
1



 
Cincinnati Financial Corporation
 
Supplemental Financial Data
 
for the period ending September 30, 2017
 
 
 
 
 
Page
 
Definitions of Non-GAAP Information and Reconciliation to Comparable GAAP Measures
3
 
 
 
Consolidated
 
 
Quick Reference
4
 
CFC and Subsidiaries Consolidation – Nine Months Ended September 30, 2017
5
 
CFC and Subsidiaries Consolidation – Three Months Ended September 30, 2017
6
 
CFC Insurance Subsidiaries – Selected Balance Sheet Data
7
 
 
 
 
 
 
Consolidated Property Casualty Insurance Operations
 
 
Statutory Statements of Income
8
 
Consolidated Cincinnati Insurance Companies – Losses Incurred Detail
9
 
Consolidated Cincinnati Insurance Companies – Loss Ratio Detail
10
 
Consolidated Cincinnati Insurance Companies – Loss Claim Count Detail
11
 
Direct Written Premiums by Risk State by Line of Business
12
 
Quarterly Property Casualty Data – Commercial Lines
13
 
Quarterly Property Casualty Data – Personal Lines and Excess & Surplus Lines
14
 
Loss and Loss Expense Analysis – Nine Months Ended September 30, 2017
15
 
Loss and Loss Expense Analysis – Three Months Ended September 30, 2017
16
 
 
 
Reconciliation Data
 
 
Quarterly Property Casualty Data – Consolidated
17
 
Quarterly Property Casualty Data – Commercial Lines
18
 
Quarterly Property Casualty Data – Personal Lines
19
 
Quarterly Property Casualty Data – Excess & Surplus Lines
20
 
 
 
Life Insurance Operations
 
 
Statutory Statements of Income
21



CINF Third-Quarter 2017 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; supplement reporting segment disclosures with disclosures for a subsidiary company or for a combination of subsidiaries or reporting segments; 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.
Consolidated property casualty insurance results: To supplement reporting segment disclosures related to our property casualty insurance operations, we also evaluate results for those operations on a basis that includes results for our property casualty insurance and brokerage services subsidiaries. That is the total of our commercial lines, personal lines and our excess and surplus lines segment plus our reinsurance assumed operations.
Life insurance subsidiary results: To supplement life insurance reporting segment disclosures related to our life insurance operation, we also evaluate results for that operation on a basis that includes life insurance subsidiary investment income, or investment income plus net realized investment gains, that are also included in our investments reporting segment. We recognize that assets under management, capital appreciation and investment income are integral to evaluating the success of the life insurance segment because of the long duration of life products.
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 Third-Quarter 2017 Supplemental Financial Data
3



Cincinnati Financial Corporation
Quick Reference
 
Third Quarter 2017
(all data shown is for the three months ended or as of September 30, 2017)
 
 
 
 
 
 
 
 
 
(Dollars in millions except per share data)
9/30/2017
 
Year over
year
change %
 
 
9/30/2017
 
Year over
year
change %
Revenues:
 
 
 
 
Benefits and expenses:
 
 
 
 
 
 
 
 
 
 
 
 
Commercial lines net written premiums
$
778

 
0

 
Commercial lines loss and loss expenses
$
501

 
10

Personal lines net written premiums
355

 
8

 
Personal lines loss and loss expenses
233

 
7

Excess & surplus lines net written premiums
51

 
6

 
Excess & surplus lines loss and loss expenses
24

 
60

Cincinnati Re net written premiums
24

 
14

 
Cincinnati Re loss and loss expenses
57

 
nm

   Property casualty net written premiums
$
1,208

 
3

 
Life and health contract holders' benefits incurred
59

 
(6
)
Life and accident and health net written premiums
$
63

 
11

 
Underwriting, acquisition and insurance expenses
393

 
3

Annuity net written premiums
6

 
(38
)
 
Interest expenses
13

 
0

   Life, annuity and accident and health net written premiums
$
69

 
3

 
Other operating expenses
3

 
0

Commercial lines net earned premiums
$
792

 
2

 
Total benefits & expenses
$
1,283

 
12

Personal lines net earned premiums
314

 
7

 
Income before income taxes
129

 
(49
)
Excess & surplus lines net earned premiums
53

 
10

 
Total income tax
27

 
(63
)
Cincinnati Re net earned premiums
32

 
146

 
 
 
 
 
Property casualty net earned premiums
$
1,191

 
5

 
Balance Sheet:
 
 
 
Life and accident and health net earned premiums
56

 
(3
)
 
 
 
 
 
Investment income
153

 
3

 
Fixed maturity investments
$
10,540

 
 
Realized investment gains and losses, net
7

 
nm

 
Equity securities
6,025

 
 
Fee revenue
3

 
(40
)
 
Other investments
99

 
 
Other revenue
2

 
0

 
  Total invested assets
$
16,664

 
 
Total revenues
1,412

 
1

 
 
 
 
 
 
 
 
 
 
Loss and loss expense reserves
$
5,350

 
 
 
 
 
 
 
Life policy and investment contract reserves
2,716

 
 
 
 
 
 
 
Long-term debt and capital lease obligations
826

 
 
Income:
 
 
 
 
Shareholders' equity
7,523

 
 
Net income
$
102

 
(43
)
 
 
 
 
 
Realized investment gains and losses, net
7

 
(88
)
 
Key ratios:
 
 
 
Income tax on realized investment gains
(2
)
 
89

 
 
 
 
 
Realized investment gains and losses, after tax
5

 
(86
)
 
Commercial lines GAAP combined ratio
95.2
%
 
 
Operating income
97

 
(32
)
 
Personal lines GAAP combined ratio
103.1

 
 
 
 
 
 
 
Excess & surplus lines GAAP combined ratio
74.8

 
 
 
 
 
 
 
Cincinnati Re GAAP combined ratio
207.4

 
 
Per share (diluted):
 
 
 
 
Property casualty GAAP combined ratio
99.3

 
 
 
 
 
 
 
 
 
 
 
Net income
$
0.61

 
(44
)
 
Commercial lines STAT combined ratio
95.8
%
 
 
Realized investment gains and losses, net
0.04

 
(88
)
 
Personal lines STAT combined ratio
100.9

 
 
Income tax on realized investment gains
(0.01
)
 
92

 
Excess & surplus lines STAT combined ratio
77.4

 
 
Realized investment gains and losses, after tax
0.03

 
(86
)
 
Cincinnati Re STAT combined ratio
208.0

 
 
Operating income
0.58

 
(33
)
 
Property casualty STAT combined ratio
99.1

 
 
Book value
45.86

 
6

 
 
 
 
 
Weighted average shares outstanding
165.9

 
(1
)
 
Value creation ratio
3.1
%
 
 

CINF Third-Quarter 2017 Supplemental Financial Data
4



Cincinnati Financial Corporation and Subsidiaries
Consolidated Statements of Income for the Nine Months Ended September 30, 2017
 
 
 
 
 
 
 
(Dollars in millions)
CFC
CONSOL P&C
CLIC
CFC-I
ELIM
Total
Revenues
 
 
 
 
 
 
  Premiums earned:
 
 
 
 
 
 
    Property casualty
$

$
3,646

$

$

$

$
3,646

    Life


223



223

    Premiums ceded

(123
)
(50
)


(173
)
      Total earned premium

3,523

173



3,696

  Investment income, net of expenses
43

293

117



453

  Realized investment gains, net
51

100

4


1

156

  Fee revenues

8

4



12

  Other revenues
11

1


3

(11
)
4

Total revenues
$
105

$
3,925

$
298

$
3

$
(10
)
$
4,321

 
 
 
 
 
 
 
Benefits & expenses
 
 
 
 
 
 
  Losses & contract holders' benefits
$

$
2,415

$
236

$

$

$
2,651

  Reinsurance recoveries

(18
)
(52
)


(70
)
  Underwriting, acquisition and insurance expenses

1,094

63



1,157

  Interest expense
39





39

  Other operating expenses
21



1

(11
)
11

Total expenses
$
60

$
3,491

$
247

$
1

$
(11
)
$
3,788

 
 
 
 
 
 
 
Income before income taxes
$
45

$
434

$
51

$
2

$
1

$
533

 
 
 
 
 
 
 
Provision (benefit) for income taxes
 
 
 
 
 
 
  Current operating income
$
(15
)
$
57

$

$
1

$

$
43

  Capital gains/losses
18

35

2



55

  Deferred
3

13

16



32

Total provision for income taxes
$
6

$
105

$
18

$
1

$

$
130

 
 
 
 
 
 
 
Net income - current year
$
39

$
329

$
33

$
1

$
1

$
403

 
 
 
 
 
 
 
Net income - prior year
$
29

$
427

$
32

$
2

$
1

$
491

*Dollar amounts shown are rounded to millions; certain amounts may not add due to rounding.
 
 
 


CINF Third-Quarter 2017 Supplemental Financial Data
5



Cincinnati Financial Corporation and Subsidiaries
Consolidated Statements of Income for the Three Months Ended September 30, 2017
 
 
 
 
 
 
 
(Dollars in millions)
CFC
CONSOL P&C
CLIC
CFC-I
ELIM
Total
Revenues
 
 
 
 
 
 
  Premiums earned:
 
 
 
 
 
 
    Property casualty
$

$
1,234

$

$

$

$
1,234

    Life


72



72

    Premiums ceded

(43
)
(16
)


(59
)
      Total earned premium

1,191

56



1,247

  Investment income, net of expenses
14

100

39



153

  Realized investment gains, net
4

2

1



7

  Fee revenues

2

1



3

  Other revenues
4



1

(3
)
2

Total revenues
$
22

$
1,295

$
97

$
1

$
(3
)
$
1,412

 
 
 
 
 
 
 
Benefits & expenses
 
 
 
 
 
 
  Losses & contract holders' benefits
$

$
822

$
73

$

$

$
895

  Reinsurance recoveries

(7
)
(14
)


(21
)
  Underwriting, acquisition and insurance expenses

367

26



393

  Interest expense
13





13

  Other operating expenses
6




(3
)
3

Total expenses
$
19

$
1,182

$
85

$

$
(3
)
$
1,283

 
 
 
 
 
 
 
Income before income taxes
$
3

$
113

$
12

$
1

$

$
129

 
 
 
 
 
 
 
Provision (benefit) for income taxes
 
 
 
 
 
 
  Current operating income
$
(7
)
$
30

$

$
1

$

$
24

  Capital gains/losses
2


1



3

  Deferred
3

(6
)
3




Total provision (benefit) for income taxes
$
(2
)
$
24

$
4

$
1

$

$
27

 
 
 
 
 
 
 
Net income - current year
$
5

$
89

$
8

$

$

$
102

 
 
 
 
 
 
 
Net income - prior year
$
15

$
153

$
10

$
1

$
1

$
180

*Dollar amounts shown are rounded to millions; certain amounts may not add due to rounding.
 
 
 


CINF Third-Quarter 2017 Supplemental Financial Data
6



Cincinnati Financial Corporation Insurance Subsidiaries
Selected Balance Sheet Data
 
 
 
 
 
 
 
 
 
(Dollars in millions)
 
 
12/31/2017
9/30/2017
6/30/2017
3/31/2017
12/31/2016
9/30/2016
6/30/2016
3/31/2016
Cincinnati Insurance Consolidated
 
 
 
 
 
 
 
 
   Fixed maturities (fair value)

$
7,082

$
7,041

$
6,866

$
6,715

$
6,843

$
6,758

$
6,607

   Equities (fair value)

3,792

3,658

3,592

3,474

3,474

3,443

3,222

   Fixed maturities - pretax net unrealized gain

255

247

188

163

384

414

301

   Equities - pretax net unrealized gain

1,805

1,713

1,615

1,577

1,438

1,395

1,302

   Loss and loss expense reserves - Statutory

5,025

4,935

4,836

4,742

4,639

4,611

4,480

   Shareholders' equity - GAAP

6,041

5,979

5,870

5,746

5,926

5,848

5,655

   Policyholders' surplus - Statutory

4,846

4,790

4,763

4,686

4,679

4,600

4,534

 
 
 
 
 
 
 
 
 
The Cincinnati Life Insurance Company
 
 
 
 
 
 
 
 
   Fixed maturities (fair value)

$
3,413

$
3,409

$
3,381

$
3,316

$
3,354

$
3,320

$
3,215

   Equities (fair value)

9

9

9

9

9

9

9

   Fixed maturities - pretax net unrealized gain

148

145

127

107

196

186

124

   Equities - pretax net unrealized gain

4

4

4

4

4

4

4

   Shareholders' equity - GAAP

991

981

958

939

979

962

911

   Policyholders' surplus - Statutory

210

202

199

200

202

205

207

 
 
 
 
 
 
 
 
 


CINF Third-Quarter 2017 Supplemental Financial Data
7



Consolidated Cincinnati Insurance Companies
Statutory Statements of Income
 
 
 
 
 
 
 
 
 
 
For the Three Months Ended September 30,
For the Nine Months Ended September 30,
(Dollars in millions)
2017
2016
Change
% Change
2017
2016
Change
% Change
Underwriting income
 
 
 
 
 
 
 
 
Net premiums written
$
1,208

$
1,175

$
33

3

$
3,710

$
3,516

$
194

6

Unearned premiums increase
17

42

(25
)
(60
)
187

173

14

8

Earned premiums
$
1,191

$
1,133

$
58

5

$
3,523

$
3,343

$
180

5

 
 
 
 
 
 
 
 
 
Losses incurred
$
679

$
571

$
108

19

$
1,994

$
1,777

$
217

12

Defense and cost containment expenses incurred
62

54

8

15

198

138

60

43

Adjusting and other expenses incurred
74

65

9

14

205

195

10

5

Other underwriting expenses incurred
368

359

9

3

1,112

1,051

61

6

Workers compensation dividend incurred
3

5

(2
)
(40
)
10

12

(2
)
(17
)
     Total underwriting deductions
$
1,186

$
1,054

$
132

13

$
3,519

$
3,173

$
346

11

 
 
 
 
 
 
 
 
 
Net underwriting profit
$
5

$
79

$
(74
)
(94
)
$
4

$
170

$
(166
)
(98
)
 
 
 
 
 
 
 
 
 
Investment income
 
 
 
 
 
 
 
 
Gross investment income earned
$
101

$
98

$
3

3

$
299

$
292

$
7

2

Net investment income earned
100

96

4

4

295

287

8

3

Net realized capital gains and losses, net

22

(22
)
nm

79

81

(2
)
(2
)
     Net investment gains (net of tax)
$
100

$
118

$
(18
)
(15
)
$
374

$
368

$
6

2

 
 
 
 
 
 
 
 
 
     Other income
$
2

$
2

$


$
7

$
5

$
2

40

 
 
 
 
 
 
 
 
 
Net income before federal income taxes
$
107

$
199

$
(92
)
(46
)
$
385

$
543

$
(158
)
(29
)
Federal and foreign income taxes incurred
$
28

$
52

$
(24
)
(46
)
$
71

$
140

$
(69
)
(49
)
     Net income (statutory)
$
79

$
147

$
(68
)
(46
)
$
314

$
403

$
(89
)
(22
)
*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 Third-Quarter 2017 Supplemental Financial Data
8



Consolidated Cincinnati Insurance Companies
Losses Incurred Detail
(Dollars in millions)
Three months ended
Six months ended
Nine months ended
Twelve months ended
 
12/31/17
9/30/17
6/30/17
3/31/17
12/31/16
9/30/16
6/30/16
3/31/16
6/30/17
6/30/16
9/30/17
9/30/16
12/31/17
12/31/16
Consolidated
 
 
 
 
 
 
 
 
 
 
 
 
 
 
Current accident year losses greater than $5 million

$
6

$

$
28

$
(7
)
$
10

$
23

$

$
28

$
23

$
34

$
33


$
26

Current accident year losses $1 million - $5 million

75

48

29

63

46

34

42

77

76

152

122


185

Large loss prior accident year reserve development

4

21

17

(10
)
1

3


38

3

42

4


(6
)
   Total large losses incurred

$
85

$
69

$
74

$
46

$
57

$
60

$
42

$
143

$
102

$
228

$
159


$
205

Losses incurred but not reported

(9
)
(1
)
4

64

(7
)
34

73

3

107

(6
)
100


164

Other losses excluding catastrophe losses

499

487

467

430

467

399

402

954

801

1,453

1,269


1,699

Catastrophe losses

104

112

103

78

53

163

33

215

196

319

249


327

   Total losses incurred

$
679

$
667

$
648

$
618

$
570

$
656

$
550

$
1,315

$
1,206

$
1,994

$
1,777


$
2,395

Commercial Lines
 
 
 
 
 
 
 
 
 
 
 
 
 
 
Current accident year losses greater than $5 million

$
6

$

$
28

$
(7
)
$
10

$
23

$

$
28

$
23

$
34

$
33


$
26

Current accident year losses $1 million - $5 million

56

33

26

59

34

33

36

59

69

115

103


162

Large loss prior accident year reserve development

1

19

17

(6
)
5

4

(1
)
36

3

37

8


2

   Total large losses incurred

$
63

$
52

$
71

$
46

$
49

$
60

$
35

$
123

$
95

$
186

$
144


$
190

Losses incurred but not reported

1

21

(5
)
55

4

2

64

16

66

17

70


125

Other losses excluding catastrophe losses

313

292

306

269

287

244

255

598

499

911

786


1,055

Catastrophe losses

27

64

58

35

28

126

25

122

151

149

179


214

   Total losses incurred

$
404

$
429

$
430

$
405

$
368

$
432

$
379

$
859

$
811

$
1,263

$
1,179


$
1,584

Personal Lines
 
 
 
 
 
 
 
 
 
 
 
 
 
 
Current accident year losses greater than $5 million

$

$

$

$

$

$

$

$

$

$

$


$

Current accident year losses $1 million - $5 million

19

15

3

3

10


6

18

6

37

16


19

Large loss prior accident year reserve development

3

1


(3
)
(3
)
(2
)
1

1

(1
)
4

(4
)

(7
)
   Total large losses incurred

$
22

$
16

$
3

$

$
7

$
(2
)
$
7

$
19

$
5

$
41

$
12


$
12

Losses incurred but not reported

(17
)
(12
)
10

10

(9
)
23

11

(2
)
34

(19
)
25


35

Other losses excluding catastrophe losses

164

164

144

150

168

141

133

308

274

472

442


592

Catastrophe losses

34

47

46

39

25

35

8

93

43

127

68


107

   Total losses incurred

$
203

$
215

$
203

$
199

$
191

$
197

$
159

$
418

$
356

$
621

$
547


$
746

Excess & Surplus Lines
 
 
 
 
 
 
 
 
 
 
 
 
 
 
Current accident year losses greater than $5 million

$

$

$

$

$

$

$

$

$

$

$


$

Current accident year losses $1 million - $5 million





2

1



1


3


3

Large loss prior accident year reserve development


1



(1
)
1


1

1

1




   Total large losses incurred

$

$
1

$

$

$
1

$
2

$

$
1

$
2

$
1

$
3


$
3

Losses incurred but not reported

7

(10
)
(1
)

(2
)
9

(2
)
(11
)
7

(4
)
5


5

Other losses excluding catastrophe losses

8

19

8

6

11

5

9

27

14

35

25


31

Catastrophe losses

1

1


1


2


1

2

2

2


3

   Total losses incurred

$
16

$
11

$
7

$
7

$
10

$
18

$
7

$
18

$
25

$
34

$
35


$
42

 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
*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.
Consolidated property casualty data includes results from our Cincinnati Re operations.
 
 
 
 
 

CINF Third-Quarter 2017 Supplemental Financial Data
9



Consolidated Cincinnati Insurance Companies
Loss Ratio Detail
 
Three months ended
Six months ended
Nine months ended
Twelve months ended
 
12/31/17
9/30/17
6/30/17
3/31/17
12/31/16
9/30/16
6/30/16
3/31/16
6/30/17
6/30/16
9/30/17
9/30/16
12/31/17
12/31/16
Consolidated
 
 
 
 
 
 
 
 
 
 
 
 
 
 
Current accident year losses greater than $5 million

0.5
 %
 %
2.4
 %
(0.6
)%
0.9
 %
2.0
 %
 %
1.2
 %
1.0
 %
1.0
 %
1.0
 %
 
0.6
 %
Current accident year losses $1 million - $5 million

6.4

4.1

2.5

5.6

4.1

3.1

3.8

3.3

3.5

4.3

3.6

 
4.1

Large loss prior accident year reserve development

0.3

1.8

1.5

(0.9
)
0.2

0.3


1.6

0.1

1.2

0.1

 
(0.1
)
   Total large loss ratio

7.2
 %
5.9
 %
6.4
 %
4.1
 %
5.2
 %
5.4
 %
3.8
 %
6.1
 %
4.6
 %
6.5
 %
4.7
 %
 
4.6
 %
Losses incurred but not reported

(0.7
)
(0.1
)
0.4

5.7

(0.7
)
3.1

6.6

0.1

4.8

(0.2
)
3.0

 
3.7

Other losses excluding catastrophe losses

41.7

41.3

40.5

37.5

41.3

35.7

36.8

40.9

36.2

41.2

38.1

 
37.8

Catastrophe losses

8.8

9.4

9.0

6.9

4.7

14.6

3.0

9.3

8.9

9.1

7.4

 
7.3

   Total loss ratio

57.0
 %
56.5
 %
56.3
 %
54.2
 %
50.5
 %
58.8
 %
50.2
 %
56.4
 %
54.5
 %
56.6
 %
53.2
 %
 
53.4
 %
Commercial Lines
 
 
 
 
 
 
 
 
 
 
 
 
 
 
Current accident year losses greater than $5 million

0.8
 %
 %
3.6
 %
(0.9
)%
1.3
 %
2.9
 %
 %
1.8
 %
1.5
 %
1.5
 %
1.4
 %
 
0.8
 %
Current accident year losses $1 million - $5 million

7.2

4.2

3.3

7.7

4.4

4.2

4.8

3.7

4.5

4.8

4.4

 
5.3

Large loss prior accident year reserve development

0.1

2.3

2.2

(0.8
)
0.8

0.6

(0.2
)
2.3

0.2

1.6

0.4

 
0.1

   Total large loss ratio

8.1
 %
6.5
 %
9.1
 %
6.0
 %
6.5
 %
7.7
 %
4.6
 %
7.8
 %
6.2
 %
7.9
 %
6.2
 %
 
6.2
 %
Losses incurred but not reported


2.7

(0.6
)
7.1

0.4

0.3

8.4

1.0

4.3

0.7

3.0

 
4.0

Other losses excluding catastrophe losses

39.6

36.5

39.2

34.4

36.7

31.6

33.6

37.9

32.6

38.4

34.1

 
34.2

Catastrophe losses

3.4

8.1

7.4

4.4

3.7

16.4

3.3

7.7

9.9

6.3

7.8

 
6.9

   Total loss ratio

51.1
 %
53.8
 %
55.1
 %
51.9
 %
47.3
 %
56.0
 %
49.9
 %
54.4
 %
53.0
 %
53.3
 %
51.1
 %
 
51.3
 %
Personal Lines
 
 
 
 
 
 
 
 
 
 
 
 
 
 
Current accident year losses greater than $5 million

 %
 %
 %
 %
 %
 %
 %
 %
 %
 %
 %
 
 %
Current accident year losses $1 million - $5 million

6.0

4.8

1.0

1.2

3.5


1.9

2.9

1.0

4.0

1.8

 
1.7

Large loss prior accident year reserve development

1.0

0.6

(0.2
)
(1.2
)
(1.1
)
(0.7
)
0.5

0.2

(0.1
)
0.4

(0.4
)
 
(0.6
)
   Total large loss ratio

7.0
 %
5.4
 %
0.8
 %
 %
2.4
 %
(0.7
)%
2.4
 %
3.1
 %
0.9
 %
4.4
 %
1.4
 %
 
1.1
 %
Losses incurred but not reported

(5.3
)
(4.0
)
3.3

3.5

(3.2
)
8.1

3.8

(0.4
)
6.0

(2.1
)
2.9

 
3.0

Other losses excluding catastrophe losses

52.1

53.7

47.9

50.2

57.7

48.9

47.1

50.9

47.9

51.3

51.2

 
51.0

Catastrophe losses

10.8

15.2

15.5

13.3

8.2

12.2

2.9

15.3

7.6

13.8

7.8

 
9.2

   Total loss ratio

64.6
 %
70.3
 %
67.5
 %
67.0
 %
65.1
 %
68.5
 %
56.2
 %
68.9
 %
62.4
 %
67.4
 %
63.3
 %
 
64.3
 %
Excess & Surplus Lines
 
 
 
 
 
 
 
 
 
 
 
 
 
 
Current accident year losses greater than $5 million

 %
 %
 %
 %
 %
 %
 %
 %
 %
 %
 %
 
 %
Current accident year losses $1 million - $5 million




(0.1
)
4.4

2.2



1.1


2.3

 
1.7

Large loss prior accident year reserve development

(0.3
)
2.3

(0.3
)
(0.1
)
(2.0
)
1.7

(0.4
)
1.1

0.7

0.6

(0.3
)
 
(0.3
)
   Total large loss ratio

(0.3
)%
2.3
 %
(0.3
)%
(0.2
)%
2.4
 %
3.9
 %
(0.4
)%
1.1
 %
1.8
 %
0.6
 %
2.0
 %
 
1.4
 %
Losses incurred but not reported

13.8

(20.2
)
(1.6
)
(0.6
)
(2.9
)
20.3

(5.4
)
(11.3
)
7.8

(2.4
)
4.1

 
2.9

Other losses excluding catastrophe losses

15.3

37.0

17.0

12.6

21.8

12.7

20.8

27.4

16.6

23.1

18.4

 
16.8

Catastrophe losses

1.3

1.2

0.8

2.4

0.1

3.1

0.1

1.0

1.7

1.1

1.1

 
1.5

   Total loss ratio

30.1
 %
20.3
 %
15.9
 %
14.2
 %
21.4
 %
40.0
 %
15.1
 %
18.2
 %
27.9
 %
22.4
 %
25.6
 %
 
22.6
 %
*Certain amounts may not add due to rounding. Ratios are calculated based on whole dollar amounts.
Consolidated property casualty data includes results from our Cincinnati Re operations.
 
 
 
 
 
 
 
 


CINF Third-Quarter 2017 Supplemental Financial Data
10



Consolidated Cincinnati Insurance Companies
Loss Claim Count Detail
 
Three months ended
Six months ended
Nine months ended
Twelve months ended
 
12/31/17
9/30/17
6/30/17
3/31/17
12/31/16
9/30/16
6/30/16
3/31/16
6/30/17
6/30/16
9/30/17
9/30/16
12/31/17
12/31/16
Consolidated
 
 
 
 
 
 
 
 
 
 
 
 
 
 
Current accident year reported losses greater
   than $5 million

1


5


1

3


5

3

6

4

 
3

Current accident year reported losses
   $1 million - $5 million

43

31

22

38

29

15

27

55

46

100

76

 
113

Prior accident year reported losses on
   large losses

12

15

14

8

2

17

10

30

27

42

26

 
36

   Non-Catastrophe reported losses on
      large losses total

56

46

41

46

32

35

37

90

76

148

106

 
152

Commercial Lines
 
 
 
 
 
 
 
 
 
 
 
 
 
 
Current accident year reported losses greater
than $5 million

1


5


1

3


5

3

6

4

 
3

Current accident year reported losses
$1 million - $5 million

34

20

20

36

21

14

23

42

41

77

62

 
97

Prior accident year reported losses on
large losses

10

12

13

8

1

15

8

26

23

35

23

 
33

   Non-Catastrophe reported losses on
large losses total

45

32

38

44

23

32

31

73

67

118

89

 
133

Personal Lines
 
 
 
 
 
 
 
 
 
 
 
 
 
 
Current accident year reported losses greater
   than $5 million












 

Current accident year reported losses
   $1 million - $5 million

9

11

2

2

6


4

13

4

23

11

 
13

Prior accident year reported losses on
large losses

2

2




1

2

2

3

5

2

 
2

   Non-Catastrophe reported losses on
large losses total

11

13

2

2

6

1

6

15

7

28

13

 
15

Excess & Surplus Lines
 
 
 
 
 
 
 
 
 
 
 
 
 
 
Current accident year reported losses greater
than $5 million












 

Current accident year reported losses
$1 million - $5 million





2

1



1


3

 
3

Prior accident year reported losses on
large losses


1

1


1

1


2

1

2

1

 
1

   Non-Catastrophe reported losses on
large losses total


1

1


3

2


2

2

2

4

 
4

*The sum of quarterly amounts may not equal the full year as each is computed independently.


CINF Third-Quarter 2017 Supplemental Financial Data
11



 Consolidated Cincinnati Insurance Companies
Direct Written Premiums by Risk State by Line of Business for the Nine Months Ended September 30, 2017
 
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
 
2017
2016
 
 
 
Total
Total
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
OH
$
119.5

$
110.2

$
68.5

$

$
29.0

 
$
102.9

$
84.1

$
26.6

 
$
11.9

 
$
552.7

$
546.1

1.9

0.1

2.7

1.2

IL
51.3

44.2

25.1

36.3

10.1

 
22.4

22.0

6.0

 
11.6

 
229.0

232.0

(1.1
)
(5.5
)
18.6

(1.3
)
GA
34.4

36.6

25.0

11.5

9.7

 
40.3

37.5

9.1

 
12.1

 
216.2

198.4

6.8

9.8

25.0

8.9

IN
43.2

43.6

24.8

20.8

9.7

 
25.5

26.4

5.9

 
8.9

 
208.8

212.9

(1.8
)
(4.1
)
9.0

(2.0
)
NC
39.5

44.6

19.7

13.7

9.7

 
28.6

25.1

6.8

 
7.5

 
195.2

184.5

6.1

3.8

18.7

5.8

PA
50.2

37.3

31.3

32.5

8.4

 
10.8

8.9

3.4

 
8.0

 
190.8

189.8

(0.5
)
3.2

14.6

0.5

MI
35.6

31.7

19.5

11.7

8.6

 
45.1

27.2

4.5

 
5.3

 
189.2

187.7

(1.3
)
4.4

(7.1
)
0.8

TN
32.9

35.3

18.5

8.3

8.3

 
15.4

18.8

4.6

 
4.6

 
146.7

142.1

3.7

1.0

12.0

3.2

KY
21.4

28.8

16.9

2.8

5.1

 
23.8

22.1

5.1

 
4.5

 
130.5

125.9

3.7

3.7

7.4

3.8

AL
21.3

26.0

10.8

0.7

5.7

 
19.6

27.2

5.6

 
6.8

 
123.7

116.5

6.5

5.3

11.4

6.3

VA
26.6

24.1

18.5

13.5

7.5

 
10.5

8.9

3.0

 
3.9

 
116.5

115.1

0.4

4.0

8.0

1.3

TX
38.7

22.0

25.4

1.1

4.0

 
0.7

1.2

0.5

 
15.5

 
109.1

105.5

(0.8
)
nm

13.2

3.2

MO
25.6

27.9

13.7

11.1

4.3

 
7.7

9.6

2.1

 
6.7

 
108.7

101.4

3.9

22.8

11.7

7.3

MN
22.3

18.8

8.8

6.9

3.9

 
15.9

16.0

4.3

 
6.0

 
102.9

106.4

(9.2
)
4.8

19.3

(3.3
)
WI
23.4

20.7

11.5

20.6

4.6

 
7.5

7.5

2.9

 
3.5

 
102.2

105.7

(4.7
)
0.5

11.1

(3.4
)
NY
29.3

15.2

10.5

3.5

3.5

 
8.9

11.9

4.3

 
2.6

 
89.7

72.1

9.8

83.8

36.1

24.5

MD
16.5

10.6

13.2

8.5

3.1

 
10.4

8.1

2.2

 
2.1

 
74.7

71.4

(2.3
)
26.7

11.9

4.7

AR
9.3

17.8

10.4

1.8

3.0

 
8.8

9.2

2.3

 
3.0

 
65.6

61.8

4.0

7.6

29.2

6.0

FL
24.9

12.0

9.5

1.2

2.6

 
3.7

1.9

0.7

 
8.6

 
65.1

54.8

15.1

20.3

43.0

18.6

IA
13.4

15.9

6.5

11.6

4.7

 
4.0

4.4

1.2

 
1.5

 
63.2

61.1

4.7

(0.5
)
(4.6
)
3.6

AZ
15.7

9.0

11.6

4.6

2.3

 
5.8

4.6

1.8

 
2.5

 
57.9

52.1

8.3

23.0

5.3

11.0

SC
11.3

10.3

7.3

2.6

2.6

 
9.8

7.5

1.6

 
3.4

 
56.4

51.7

3.9

15.7

34.9

9.1

UT
15.7

8.0

10.1

0.7

2.4

 
7.1

3.9

1.0

 
3.0

 
51.9

49.9

2.6

5.4

16.3

4.0

CO
15.8

8.7

11.2

0.9

1.9

 
0.4

0.9

0.2

 
6.2

 
46.2

39.2

15.6

325.3

12.3

17.9

KS
9.5

12.5

5.7

4.5

2.3

 
3.5

5.4

1.0

 
1.5

 
45.9

44.1

5.8

(0.4
)
3.3

4.3

OR
12.2

7.2

9.0

0.1

1.8

 
4.4

1.9

0.6

 
4.4

 
41.6

35.6

14.4

32.7

9.6

16.6

MT
14.8

9.8

8.4

0.1

1.6

 
2.2

2.3

0.5

 
1.2

 
40.9

39.0

4.6

2.0

53.3

5.2

ID
10.6

7.4

6.3

0.4

1.5

 
3.0

2.0

0.6

 
1.4

 
33.2

32.4

2.4

3.9

10.4

3.0

NE
7.8

9.0

5.0

6.1

1.9

 
0.7

0.9

0.2

 
1.8

 
33.4

33.8

(2.8
)
4.8

17.5

(1.5
)
CT
3.9

3.6

2.0

1.9

0.6

 
6.8

5.8

2.1

 
1.2

 
27.9

19.0

8.2

115.3

10.6

46.9

WV
6.9

7.3

5.9

0.9

1.0

 

0.3

0.1

 
2.3

 
24.7

24.1

3.4

(13.8
)
(1.0
)
2.6

WA
7.9

4.5

5.5


1.2

 



 
1.8

 
20.9

17.5

19.8

nm

13.9

20.0

VT
3.8

4.7

2.6

4.3

1.4

 
1.3

1.4

0.4

 
1.1

 
21.0

19.8

4.8

7.6

30.2

6.3

NM
7.1

4.3

5.5

0.5

1.2

 



 
1.2

 
19.8

17.5

10.9

(34.1
)
75.6

13.5

CA
0.6

0.3

0.7

1.2

0.2

 
2.6

7.4

1.9

 
0.5

 
15.4

3.9

(7.7
)
nm

232.2

296.7

ND
5.3

3.6

3.0


0.7

 
0.6

0.7

0.2

 
0.6

 
14.7

15.5

(8.4
)
0.9

134.6

(5.3
)
NH
3.3

2.8

1.6

2.0

0.7

 
1.4

1.5

0.4

 
0.8

 
14.5

13.9

2.7

(0.2
)
54.1

4.0

DE
4.0

2.4

2.4

1.6

0.8

 



 
0.5

 
11.7

12.8

(9.4
)
2.4

3.4

(8.9
)
SD
2.4

3.0

1.8

1.7

0.9

 



 
0.6

 
10.4

10.1

2.4

2.6

12.2

2.9

WY
2.0

1.9

1.1


0.3

 



 
0.6

 
5.9

5.7

5.2

3.4

4.5

5.1

NJ
0.6

0.3

0.4

1.4

0.3

 
0.7

1.2

0.6

 
0.2

 
5.7

3.9

0.4

232.2

9.7

44.3

 All Other
2.6

1.9

2.2

2.4

1.5

 
0.1

0.2


 
1.9

 
12.8

10.7

15.2

139.5

25.6

17.7

 Total
$
843.1

$
745.8

$
497.4

$
256.0

$
174.6

 
$
462.9

$
425.9

$
114.3

 
$
173.3

 
$
3,693.3

$
3,543.4

3.3

7.4

18.7

5.0

 Other Direct

2.0

2.8

5.0


 
8.1

0.1

0.3

 

 
18.3

17.9

0.1

63.2


2.3

 Total Direct
$
843.1

$
747.8

$
500.2

$
261.0

$
174.6

 
$
471.0

$
426.0

$
114.6

 
$
173.3

 
$
3,711.6

$
3,561.3

2.3

7.5

15.1

4.2

*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 Third-Quarter 2017 Supplemental Financial Data
12



Quarterly Property Casualty Data - Commercial Lines
 
 
 
 
 
(Dollars in millions)
Three months ended
Six months ended
Nine months ended
Twelve months ended
 
12/31/17
9/30/17
6/30/17
3/31/17
12/31/16
9/30/16
6/30/16
3/31/16
6/30/17
6/30/16
9/30/17
9/30/16
12/31/17
12/31/16
Commercial casualty:
 
 
 
 
 
 
 
 
 
 
 
 
 
 
Written premiums

$
257

$
280

$
297

$
239

$
259

$
278

$
285

$
577

$
563

$
834

$
822


$
1,061

Year over year change %- written premium

(1
)%
1
 %
4
 %
 %
5
 %
1
 %
7
 %
2
 %
4
 %
1
 %
4
 %

4
 %
Earned premiums

$
268

$
271

$
265

$
265

$
265

$
263

$
257

$
536

$
520

$
804

$
785


$
1,050

Current accident year before catastrophe losses

63.1
 %
60.1
 %
60.7
 %
61.1
 %
57.4
 %
58.7
 %
60.2
 %
60.4
 %
59.5
 %
61.3
 %
58.8
 %

59.4
 %
Current accident year catastrophe losses














Prior accident years before catastrophe losses

0.1

(2.5
)
5.6

3.7

(2.6
)
(7.5
)
(1.2
)
1.5

(4.4
)
1.0

(3.8
)

(1.9
)
Prior accident years catastrophe losses














   Total loss and loss expense ratio

63.2
 %
57.6
 %
66.3
 %
64.8
 %
54.8
 %
51.2
 %
59.0
 %
61.9
 %
55.1
 %
62.3
 %
55.0
 %

57.5
 %
Commercial property:
 
 
 
 
 
 
 
 
 
 
 
 
 
 
Written premiums

$
230

$
233

$
239

$
208

$
224

$
223

$
225

$
472

$
448

$
702

$
672


$
880

Year over year change %- written premium

3
 %
4
 %
6
 %
2
 %
3
 %
2
 %
9
 %
5
 %
6
 %
4
 %
5
 %

4
 %
Earned premiums

$
225

$
226

$
223

$
221

$
217

$
215

$
214

$
449

$
429

$
674

$
646


$
867

Current accident year before catastrophe losses

48.6
 %
49.7
 %
50.2
 %
51.3
 %
47.7
 %
36.3
 %
51.4
 %
50.0
 %
43.8
 %
49.4
 %
45.2
 %

46.6
 %
Current accident year catastrophe losses

14.5

29.1

29.3

17.4

11.5

57.6

13.6

29.2

35.7

24.3

27.5


25.0

Prior accident years before catastrophe losses

(1.1
)
(1.2
)
(0.7
)
(0.6
)
(2.7
)
(5.4
)
(1.7
)
(1.0
)
(3.6
)
(1.0
)
(3.3
)

(2.6
)
Prior accident years catastrophe losses

(1.9
)
(0.8
)
(3.8
)
(1.3
)
1.6

(1.0
)
(2.2
)
(2.3
)
(1.6
)
(2.1
)
(0.5
)

(0.7
)
   Total loss and loss expense ratio

60.1
 %
76.8
 %
75.0
 %
66.8
 %
58.1
 %
87.5
 %
61.1
 %
75.9
 %
74.3
 %
70.6
 %
68.9
 %

68.3
 %
Commercial auto:
 
 
 
 
 
 
 
 
 
 
 
 
 
 
Written premiums

$
157

$
167

$
174

$
146

$
151

$
156

$
158

$
341

$
314

$
498

$
465


$
611

Year over year change %- written premium

4
 %
7
 %
10
 %
4
 %
10
 %
5
 %
6
 %
9
 %
5
 %
7
 %
7
 %

6
 %
Earned premiums

$
159

$
158

$
155

$
152

$
151

$
147

$
144

$
313

$
291

$
472

$
442


$
594

Current accident year before catastrophe losses

80.2
 %
76.4
 %
80.7
 %
76.6
 %
76.9
 %
76.3
 %
77.5
 %
78.6
 %
76.9
 %
79.1
 %
76.9
 %

76.8
 %
Current accident year catastrophe losses

0.7

1.7

1.2


0.8

2.2

0.6

1.4

1.4

1.2

1.2


0.9

Prior accident years before catastrophe losses

5.1

6.0

6.7

3.7

2.8

9.1

5.7

6.3

7.4

5.9

5.9


5.3

Prior accident years catastrophe losses



(0.2
)



(0.1
)
(0.1
)
(0.1
)
(0.1
)
(0.1
)


   Total loss and loss expense ratio

86.0
 %
84.1
 %
88.4
 %
80.3
 %
80.5
 %
87.6
 %
83.7
 %
86.2
 %
85.6
 %
86.1
 %
83.9
 %

83.0
 %
Workers' compensation:
 
 
 
 
 
 
 
 
 
 
 
 
 
 
Written premiums

$
75

$
79

$
99

$
78

$
83

$
86

$
105

$
178

$
191

$
253

$
274


$
352

Year over year change %- written premium

(10
)%
(8
)%
(6
)%
(4
)%
 %
(3
)%
1
 %
(7
)%
(1
)%
(8
)%
(1
)%

(1
)%
Earned premiums

$
84

$
86

$
84

$
86

$
90

$
89

$
89

$
170

$
178

$
254

$
268


$
354

Current accident year before catastrophe losses

71.6
 %
68.9
 %
69.8
 %
68.4
 %
72.5
 %
70.9
 %
73.3
 %
69.3
 %
72.2
 %
70.1
 %
72.2
 %

71.3
 %
Current accident year catastrophe losses














Prior accident years before catastrophe losses

(16.6
)
(14.3
)
(21.6
)
(19.4
)
(18.1
)
(25.5
)
(14.5
)
(17.9
)
(20.1
)
(17.5
)
(19.4
)

(19.4
)
Prior accident years catastrophe losses














   Total loss and loss expense ratio

55.0
 %
54.6
 %
48.2
 %
49.0
 %
54.4
 %
45.4
 %
58.8
 %
51.4
 %
52.1
 %
52.6
 %
52.8
 %

51.9
 %
Other commercial:
 
 
 
 
 
 
 
 
 
 
 
 
 
 
Written premiums

$
59

$
54

$
56

$
50

$
60

$
54

$
54

$
110

$
108

$
169

$
168


$
218

Year over year change %- written premium

(2
)%
 %
4
 %
 %
 %
(2
)%
(7
)%
2
 %
(4
)%
1
 %
(3
)%

(2
)%
Earned premiums

$
56

$
55

$
54

$
55

$
56

$
57

$
56

$
109

$
113

$
165

$
169


$
224

Current accident year before catastrophe losses

25.5
 %
35.3
 %
40.2
 %
41.8
 %
41.5
 %
37.8
 %
46.3
 %
37.7
 %
42.1
 %
33.6
 %
41.9
 %

41.9
 %
Current accident year catastrophe losses


1.8

1.9

2.1

1.6

3.8

0.6

1.8

2.2

1.2

2.0


2.0

Prior accident years before catastrophe losses

0.6

(20.0
)
(14.8
)
(8.6
)
(19.1
)
(28.2
)
(22.9
)
(17.4
)
(25.5
)
(11.3
)
(23.4
)

(19.8
)
Prior accident years catastrophe losses

0.3

0.1

(0.5
)

0.2

1.3

0.2

(0.2
)
0.7


0.5


0.4

   Total loss and loss expense ratio

26.4
 %
17.2
 %
26.8
 %
35.3
 %
24.2
 %
14.7
 %
24.2
 %
21.9
 %
19.5
 %
23.5
 %
21.0
 %

24.5
 %
*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 Third-Quarter 2017 Supplemental Financial Data
13



Quarterly Property Casualty Data - Personal Lines
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
(Dollars in millions)
Three months ended
Six months ended
Nine months ended
Twelve months ended
 
12/31/17
9/30/17
6/30/17
3/31/17
12/31/16
9/30/16
6/30/16
3/31/16
6/30/17
6/30/16
9/30/17
9/30/16
12/31/17
12/31/16
Personal auto:
 
 
 
 
 
 
 
 
 
 
 
 
 
 
Written premiums

$
165

$
165

$
132

$
132

$
154

$
154

$
123

$
297

$
277

$
462

$
431


$
563

Year over year change %- written premium

7
 %
7
 %
7
 %
7
 %
7
 %
8
 %
8
 %
7
 %
8
 %
7
 %
8
 %

7
 %
Earned premiums

$
148

$
144

$
141

$
140

$
137

$
135

$
131

$
285

$
266

$
433

$
403


$
543

Current accident year before catastrophe losses

79.8
 %
78.1
 %
82.4
 %
79.0
 %
79.6
 %
79.5
 %
79.1
 %
80.2
 %
79.3
 %
80.1
 %
79.4
 %

79.3
 %
Current accident year catastrophe losses

1.6

2.4

2.4

0.1

1.1

1.9

1.0

2.4

1.4

2.1

1.3


1.0

Prior accident years before catastrophe losses

1.1

(0.3
)
(1.1
)
2.2

6.8

10.6

(6.3
)
(0.7
)
2.3

(0.1
)
3.8


3.4

Prior accident years catastrophe losses

(0.1
)
(0.1
)
(0.2
)
(0.1
)
(0.2
)
(0.1
)
(0.3
)
(0.1
)
(0.2
)
(0.1
)
(0.2
)

(0.2
)
   Total loss and loss expense ratio

82.4
 %
80.1
 %
83.5
 %
81.2
 %
87.3
 %
91.9
 %
73.5
 %
81.8
 %
82.8
 %
82.0
 %
84.3
 %

83.5
 %
Homeowner:
 
 
 
 
 
 
 
 
 
 
 
 
 
 
Written premiums

$
150

$
150

$
110

$
119

$
138

$
140

$
103

$
260

$
243

$
410

$
381


$
500

Year over year change %- written premium

9
 %
7
 %
7
 %
6
 %
5
 %
6
 %
5
 %
7
 %
6
 %
8
 %
5
 %

5
 %
Earned premiums

$
131

$
128

$
125

$
124

$
122

$
121

$
119

$
253

$
240

$
384

$
362


$
486

Current accident year before catastrophe losses

46.7
 %
48.4
 %
48.4
 %
47.0
 %
46.8
 %
49.1
 %
51.5
 %
48.5
 %
50.3
 %
47.8
 %
49.1
 %

48.6
 %
Current accident year catastrophe losses

24.5

34.1

33.1

31.7

19.5

25.4

6.4

33.6

16.0

30.5

17.1


20.9

Prior accident years before catastrophe losses

(0.2
)
(1.9
)
(2.6
)
1.1

0.5

(0.8
)
(5.2
)
(2.3
)
(3.0
)
(1.5
)
(1.8
)

(1.1
)
Prior accident years catastrophe losses

(1.4
)
(0.5
)
(0.5
)
(0.7
)
(0.9
)
0.8

(1.6
)
(0.5
)
(0.4
)
(0.8
)
(0.5
)

(0.6
)
   Total loss and loss expense ratio

69.6
 %
80.1
 %
78.4
 %
79.1
 %
65.9
 %
74.5
 %
51.1
 %
79.3
 %
62.9
 %
76.0
 %
63.9
 %

67.8
 %
Other personal:
 
 
 
 
 
 
 
 
 
 
 
 
 
 
Written premiums

$
40

$
42

$
31

$
32

$
37

$
36

$
30

$
73

$
66

$
113

$
103


$
135

Year over year change %- written premium

8
 %
12
 %
3
 %
3
 %
3
 %
3
 %
3
 %
11
 %
3
 %
10
 %
3
 %

4
 %
Earned premiums

$
35

$
35

$
34

$
32

$
34

$
32

$
33

$
69

$
65

$
104

$
99


$
132

Current accident year before catastrophe losses

46.7
 %
68.3
 %
45.6
 %
48.2
 %
60.2
 %
42.0
 %
44.2
 %
57.1
 %
43.1
 %
53.5
 %
48.9
 %

48.7
 %
Current accident year catastrophe losses

6.2

4.5

9.3

5.5

2.6

4.7

5.8

6.9

5.2

6.7

4.4


4.7

Prior accident years before catastrophe losses

2.4

(0.1
)
(11.2
)
(9.4
)
(11.5
)
(13.5
)
(4.6
)
(5.6
)
(9.0
)
(2.9
)
(9.9
)

(9.8
)
Prior accident years catastrophe losses


(0.9
)
(0.7
)
(0.4
)
(0.4
)

0.3

(0.8
)
0.1

(0.5
)
(0.1
)

(0.2
)
   Total loss and loss expense ratio

55.3
 %
71.8
 %
43.0
 %
43.9
 %
50.9
 %
33.2
 %
45.7
 %
57.6
 %
57.2
 %
56.8
 %
43.3
 %

43.4
 %
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
Quarterly Property Casualty Data - Excess & Surplus Lines
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
(Dollars in millions)
Three months ended
Six months ended
Nine months ended
Twelve months ended
 
12/31/17
9/30/17
6/30/17
3/31/17
12/31/16
9/30/16
6/30/16
3/31/16
6/30/17
6/30/16
9/30/17
9/30/16
12/31/17
12/31/16
Excess & Surplus:
 
 
 
 
 
 
 
 
 
 
 
 
 
 
Written premiums

$
51

$
61

$
53

$
45

$
48

$
51

$
45

$
114

$
96

$
165

$
144


$
189

Year over year change %- written premium

6
 %
20
 %
18
 %
2
 %
12
 %
11
 %
7
 %
19
 %
9
 %
15
 %
10
 %

9
 %
Earned premiums

$
53

$
52

$
48

$
47

$
48

$
45

$
43

$
100

$
88

$
153

$
136


$
183

Current accident year before catastrophe losses

49.1
 %
54.2
 %
55.5
 %
41.4
 %
57.2
 %
56.7
 %
63.1
 %
54.8
 %
59.8
 %
52.8
 %
58.9
 %

54.4
 %
Current accident year catastrophe losses

1.7

0.9

1.2

2.6

0.2

3.2

0.3

1.1

1.9

1.3

1.3


1.6

Prior accident years before catastrophe losses

(4.7
)
(17.0
)
(27.4
)
(14.7
)
(25.5
)
(1.9
)
(31.5
)
(22.0
)
(16.4
)
(15.9
)
(19.6
)

(18.3
)
Prior accident years catastrophe losses

(0.3
)
0.4

(0.4
)



(0.2
)

(0.1
)
(0.1
)
(0.1
)

(0.1
)
   Total loss and loss expense ratio

45.8
 %
38.5
 %
28.9
 %
29.3
 %
31.9
 %
58.0
 %
31.7
 %
33.9
 %
45.2
 %
38.1
 %
40.5
 %

37.6
 %
*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 Third-Quarter 2017 Supplemental Financial Data
14



Consolidated Cincinnati Insurance Companies
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 nine months ended September 30, 2017
 
 
 
 
 
 
 
 
 
 
 
 
 
 
  Commercial casualty
 
$
280

 
$
124

 
$
404

 
$
28

 
$
33

 
$
32

 
$
93

 
$
308

 
$
33

 
$
156

 
$
497

  Commercial property
 
433

 
39

 
472

 
17

 
(18
)
 
3

 
2

 
450

 
(18
)
 
42

 
474

  Commercial auto
 
278

 
52

 
330

 
24

 
36

 
17

 
77

 
302

 
36

 
69

 
407

  Workers' compensation
 
123

 
26

 
149

 
17

 
(27
)
 

 
(10
)
 
140

 
(27
)
 
26

 
139

  Other commercial
 
34

 
14

 
48

 

 
(4
)
 
(14
)
 
(18
)
 
34

 
(4
)
 

 
30

    Total commercial lines
 
1,148

 
255

 
1,403

 
86

 
20

 
38

 
144

 
1,234

 
20

 
293

 
1,547

 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
  Personal auto
 
274

 
52

 
326

 
9

 
19

 
2

 
30

 
283

 
19

 
54

 
356

  Homeowners
 
279

 
25

 
304

 
10

 
(25
)
 
3

 
(12
)
 
289

 
(25
)
 
28

 
292

  Other personal
 
46

 
4

 
50

 
14

 
(5
)
 

 
9

 
60

 
(5
)
 
4

 
59

    Total personal lines
 
599

 
81

 
680

 
33

 
(11
)
 
5

 
27

 
632

 
(11
)
 
86

 
707

 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
  Excess & surplus lines
 
36

 
18

 
55

 
12

 
(4
)
 
7

 
15

 
48

 
(4
)
 
25

 
69

  Cincinnati Re
 
11

 
2

 
13

 
8

 
70

 
1

 
79

 
19

 
70

 
3

 
92

      Total property casualty
 
$
1,794

 
$
356

 
$
2,151

 
$
139

 
$
75

 
$
51

 
$
265

 
$
1,933

 
$
75

 
$
407

 
$
2,415

 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
Ceded loss and loss expense incurred for the nine months ended September 30, 2017
 
 
 
 
 
 
 
 
 
 
 
 
 
 
  Commercial casualty
 
$

 
$

 
$

 
$
(4
)
 
$

 
$

 
$
(4
)
 
$
(4
)
 
$

 
$

 
$
(4
)
  Commercial property
 
13

 

 
13

 
(16
)
 

 

 
(16
)
 
(3
)
 

 

 
(3
)
  Commercial auto
 
1

 

 
1

 

 

 

 

 
1

 

 

 
1

  Workers' compensation
 
13

 
1

 
14

 
(6
)
 
(1
)
 
(1
)
 
(8
)
 
7

 
(1
)
 

 
6

  Other commercial
 
(6
)
 
1

 
(5
)
 
(3
)
 

 

 
(3
)
 
(9
)
 

 
1

 
(8
)
    Total commercial lines
 
21

 
2

 
23

 
(29
)
 
(1
)
 
(1
)
 
(31
)
 
(8
)
 
(1
)
 
1

 
(8
)
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
  Personal auto
 
2

 

 
2

 

 

 

 

 
2

 

 

 
2

  Homeowners
 

 

 

 
(1
)
 

 

 
(1
)
 
(1
)
 

 

 
(1
)
  Other personal
 

 

 

 

 

 

 

 

 

 

 

    Total personal lines
 
2

 

 
2

 
(1
)
 

 

 
(1
)
 
1

 

 

 
1

 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
  Excess & surplus lines
 
7

 
1

 
8

 
3

 

 

 
3

 
10

 

 
1

 
11

  Cincinnati Re
 
3

 
1

 
4

 
3

 
6

 
1

 
10

 
6

 
6

 
2

 
14

      Total property casualty
 
$
33

 
$
4

 
$
37

 
$
(24
)
 
$
5

 
$

 
$
(19
)
 
$
9

 
$
5

 
$
4

 
$
18

 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
Net loss and loss expense incurred for the nine months ended September 30, 2017
 
 
 
 
 
 
 
 
 
 
 
 
 
 
  Commercial casualty
 
$
280

 
$
124

 
$
404

 
$
32

 
$
33

 
$
32

 
$
97

 
$
312

 
$
33

 
$
156

 
$
501

  Commercial property
 
420

 
39

 
459

 
33

 
(18
)
 
3

 
18

 
453

 
(18
)
 
42

 
477

  Commercial auto
 
277

 
52

 
329

 
24

 
36

 
17

 
77

 
301

 
36

 
69

 
406

  Workers' compensation
 
110

 
25

 
135

 
23

 
(26
)
 
1

 
(2
)
 
133

 
(26
)
 
26

 
133

  Other commercial
 
40

 
13

 
53

 
3

 
(4
)
 
(14
)
 
(15
)
 
43

 
(4
)
 
(1
)
 
38

    Total commercial lines
 
1,127

 
253

 
1,380

 
115

 
21

 
39

 
175

 
1,242

 
21

 
292

 
1,555

 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
  Personal auto
 
272

 
52

 
324

 
9

 
19

 
2

 
30

 
281

 
19

 
54

 
354

  Homeowners
 
279

 
25

 
304

 
11

 
(25
)
 
3

 
(11
)
 
290

 
(25
)
 
28

 
293

  Other personal
 
46

 
4

 
50

 
14

 
(5
)
 

 
9

 
60

 
(5
)
 
4

 
59

    Total personal lines
 
597

 
81

 
678

 
34

 
(11
)
 
5

 
28

 
631

 
(11
)
 
86

 
706

 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
  Excess & surplus lines
 
29

 
17

 
47

 
9

 
(4
)
 
7

 
12

 
38

 
(4
)
 
24

 
58

  Cincinnati Re
 
8

 
1

 
9

 
5

 
64

 

 
69

 
13

 
64

 
1

 
78

      Total property casualty
 
$
1,761

 
$
352

 
$
2,114

 
$
163

 
$
70

 
$
51

 
$
284

 
$
1,924

 
$
70

 
$
403

 
$
2,397

 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 

CINF Third-Quarter 2017 Supplemental Financial Data
15



Consolidated Cincinnati Insurance Companies
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 September 30, 2017
 
 
 
 
 
 
 
 
 
 
 
 
 
 
  Commercial casualty
 
$
103

 
$
42

 
$
145

 
$
(2
)
 
$
17

 
$
9

 
$
24

 
$
101

 
$
17

 
$
51

 
$
169

  Commercial property
 
137

 
13

 
150

 
(2
)
 
(20
)
 
3

 
(19
)
 
135

 
(20
)
 
16

 
131

  Commercial auto
 
92

 
18

 
110

 
5

 
16

 
7

 
28

 
97

 
16

 
25

 
138

  Workers' compensation
 
38

 
8

 
46

 
16

 
(15
)
 
2

 
3

 
54

 
(15
)
 
10

 
49

  Other commercial
 
14

 
3

 
17

 
5

 
(2
)
 
(8
)
 
(5
)
 
19

 
(2
)
 
(5
)
 
12

    Total commercial lines
 
384

 
84

 
468

 
22

 
(4
)
 
13

 
31

 
406

 
(4
)
 
97

 
499

 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
  Personal auto
 
94

 
17

 
111

 
3

 
6

 
3

 
12

 
97

 
6

 
20

 
123

  Homeowners
 
108

 
8

 
116

 
(2
)
 
(23
)
 
1

 
(24
)
 
106

 
(23
)
 
9

 
92

  Other personal
 
17

 
2

 
19

 
3

 
(3
)
 

 

 
20

 
(3
)
 
2

 
19

    Total personal lines
 
219

 
27

 
246

 
4

 
(20
)
 
4

 
(12
)
 
223

 
(20
)
 
31

 
234

 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
  Excess & surplus lines
 
9

 
6

 
16

 
5

 
6

 
2

 
13

 
14

 
6

 
8

 
28

  Cincinnati Re
 
5

 
1

 
6

 
3

 
52

 

 
55

 
8

 
52

 
1

 
61

      Total property casualty
 
$
617

 
$
118

 
$
736

 
$
34

 
$
34

 
$
19

 
$
87

 
$
651

 
$
34

 
$
137

 
$
822

 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
Ceded loss and loss expense incurred for the three months ended September 30, 2017
 
 
 
 
 
 
 
 
 
 
 
 
 
 
  Commercial casualty
 
$

 
$

 
$

 
$
(1
)
 
$

 
$

 
$
(1
)
 
$
(1
)
 
$

 
$

 
$
(1
)
  Commercial property
 
5

 

 
5

 
(8
)
 

 

 
(8
)
 
(3
)
 

 

 
(3
)
  Commercial auto
 

 

 

 

 

 

 

 

 

 

 

  Workers' compensation
 
3

 
1

 
4

 

 

 

 

 
3

 

 
1

 
4

  Other commercial
 

 

 

 
(2
)
 

 

 
(2
)
 
(2
)
 

 

 
(2
)
    Total commercial lines
 
8

 
1

 
9

 
(11
)
 

 

 
(11
)
 
(3
)
 

 
1

 
(2
)
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
  Personal auto
 
1

 

 
1

 

 

 

 

 
1

 

 

 
1

  Homeowners
 

 

 

 

 

 

 

 

 

 

 

  Other personal
 

 

 

 

 

 

 

 

 

 

 

    Total personal lines
 
1

 

 
1

 

 

 

 

 
1

 

 

 
1

 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
  Excess & surplus lines
 

 

 

 
4

 

 

 
4

 
4

 

 

 
4

  Cincinnati Re
 
1

 

 
1

 
1

 
2

 

 
3

 
2

 
2

 

 
4

      Total property casualty
 
$
10

 
$
1

 
$
11

 
$
(6
)
 
$
2

 
$

 
$
(4
)
 
$
4

 
$
2

 
$
1

 
$
7

 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
Net loss and loss expense incurred for the three months ended September 30, 2017
 
 
 
 
 
 
 
 
 
 
 
 
 
 
  Commercial casualty
 
$
103

 
$
42

 
$
145

 
$
(1
)
 
$
17

 
$
9

 
$
25

 
$
102

 
$
17

 
$
51

 
$
170

  Commercial property
 
132

 
13

 
145

 
6

 
(20
)
 
3

 
(11
)
 
138

 
(20
)
 
16

 
134

  Commercial auto
 
92

 
18

 
110

 
5

 
16

 
7

 
28

 
97

 
16

 
25

 
138

  Workers' compensation
 
35

 
7

 
42

 
16

 
(15
)
 
2

 
3

 
51

 
(15
)
 
9

 
45

  Other commercial
 
14

 
3

 
17

 
7

 
(2
)
 
(8
)
 
(3
)
 
21

 
(2
)
 
(5
)
 
14

    Total commercial lines
 
376

 
83

 
459

 
33

 
(4
)
 
13

 
42

 
409

 
(4
)
 
96

 
501

 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
  Personal auto
 
93

 
17

 
110

 
3

 
6

 
3

 
12

 
96

 
6

 
20

 
122

  Homeowners
 
108

 
8

 
116

 
(2
)
 
(23
)
 
1

 
(24
)
 
106

 
(23
)
 
9

 
92

  Other personal
 
17

 
2

 
19

 
3

 
(3
)
 

 

 
20

 
(3
)
 
2

 
19

    Total personal lines
 
218

 
27

 
245

 
4

 
(20
)
 
4

 
(12
)
 
222

 
(20
)
 
31

 
233

 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
  Excess & surplus lines
 
9

 
6

 
16

 
1

 
6

 
2

 
9

 
10

 
6

 
8

 
24

  Cincinnati Re
 
4

 
1

 
5

 
2

 
50

 

 
52

 
6

 
50

 
1

 
57

      Total property casualty
 
$
607

 
$
117

 
$
725

 
$
40

 
$
32

 
$
19

 
$
91

 
$
647

 
$
32

 
$
136

 
$
815

 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 

CINF Third-Quarter 2017 Supplemental Financial Data
16



Consolidated Cincinnati Insurance Companies
Quarterly Property Casualty Data
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
(Dollars in millions)
Three months ended
Six months ended
Nine months ended
Twelve months ended
 
12/31/17
9/30/17
6/30/17
3/31/17
12/31/16
9/30/16
6/30/16
3/31/16
6/30/17
6/30/16
9/30/17
9/30/16
12/31/17
12/31/16
Premiums
 
 
 
 
 
 
 
 
 
 
 
 
 
 
   Agency renewal written premiums

$
1,064

$
1,090

$
1,057

$
951

$
1,036

$
1,057

$
1,028

$
2,147

$
2,085

$
3,211

$
3,121


$
4,072

   Agency new business written premiums

157

165

153

134

149

143

125

318

268

475

417


551

   Cincinnati Re net written premiums

24

40

40

15

21

16

19

80

35

104

56


71

   Other written premiums

(37
)
(24
)
(19
)
(36
)
(31
)
(22
)
(25
)
(43
)
(47
)
(80
)
(78
)

(114
)
   Net written premiums – statutory*

$
1,208

$
1,271

$
1,231

$
1,064

$
1,175

$
1,194

$
1,147

$
2,502

$
2,341

$
3,710

$
3,516


$
4,580

   Unearned premium change

(17
)
(90
)
(80
)
75

(42
)
(80
)
(51
)
(170
)
(131
)
(187
)
(173
)

(98
)
   Earned premiums

$
1,191

$
1,181

$
1,151

$
1,139

$
1,133

$
1,114

$
1,096

$
2,332

$
2,210

$
3,523

$
3,343


$
4,482

Year over year change %
 
 
 
 
 
 
 
 
 
 
 
 
 
 
   Agency renewal written premiums

3
 %
3
 %
3
%
3
 %
4
%
4
 %
5
%
3
%
4
%
3
 %
4
%

4
%
   Agency new business written premiums

5

15

22

(4
)
8

4

8

19

6

14

6


4

   Cincinnati Re net written premiums

14

150

111

(55
)
nm

nm


129

nm

86

nm


115

   Other written premiums

(19
)
(9
)
24

16

21

(57
)
24

9


(3
)
9


12

   Net written premiums – statutory*

3

6

7

1

7

5

8

7

6

6

6


5

Paid losses and loss expenses
 
 
 
 
 
 
 
 
 
 
 
 
 
 
   Losses paid

$
607

$
587

$
567

$
540

$
553

$
522

$
457

$
1,154

$
979

$
1,761

$
1,532


$
2,072

   Loss expenses paid

118

108

127

110

109

107

105

235

212

353

321


431

   Loss and loss expenses paid

$
725

$
695

$
694

$
650

$
662

$
629

$
562

$
1,389

$
1,191

$
2,114

$
1,853


$
2,503

Incurred losses and loss expenses
 
 
 
 
 
 
 
 
 
 
 
 
 
 
   Loss and loss expense incurred

$
815

$
794

$
788

$
751

$
690

$
759

$
661

$
1,582

$
1,420

$
2,397

$
2,110


$
2,861

   Loss and loss expenses paid as a % of incurred

89.0
 %
87.5
 %
88.1
%
86.6
 %
95.9
%
82.9
 %
85.0
%
87.8
%
83.9
%
88.2
 %
87.8
%

87.5
%
Statutory combined ratio
 
 
 
 
 
 
 
 
 
 
 
 
 
 
   Loss ratio

57.0
 %
56.5
 %
56.3
%
54.2
 %
50.5
%
58.8
 %
50.2
%
56.4
%
54.5
%
56.6
 %
53.2
%

53.4
%
   Loss adjustment expense ratio

11.4

10.8

12.1

11.7

10.5

9.4

10.1

11.4

9.7

11.4

9.9


10.4

   Net underwriting expense ratio

30.7

29.9

30.2

32.0

30.9

29.7

29.9

30.1

29.9

30.3

30.3


30.7

   Statutory combined ratio

99.1
 %
97.2
 %
98.6
%
97.9
 %
91.9
%
97.9
 %
90.2
%
97.9
%
94.1
%
98.3
 %
93.4
%

94.5
%
   Contribution from catastrophe losses

9.1

9.8

9.2

7.1

4.9

14.8

3.1

9.5

9.0

9.3

7.6


7.5

   Statutory combined ratio excl. catastrophe losses

90.0
 %
87.4
 %
89.4
%
90.8
 %
87.0
%
83.1
 %
87.1
%
88.4
%
85.1
%
89.0
 %
85.8
%

87.0
%
GAAP combined ratio
 
 
 
 
 
 
 
 
 
 
 
 
 
 
   GAAP combined ratio

99.3
 %
98.3
 %
99.7
%
96.2
 %
92.4
%
99.3
 %
91.4
%
99.0
%
95.4
%
99.1
 %
94.4
%

94.8
%
   Contribution from catastrophe losses

9.1

9.8

9.2

7.1

4.9

14.8

3.1

9.5

9.0

9.3

7.6


7.5

   GAAP combined ratio excl. catastrophe losses

90.2
 %
88.5
 %
90.5
%
89.1
 %
87.5
%
84.5
 %
88.3
%
89.5
%
86.4
%
89.8
 %
86.8
%

87.3
%
*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 Third-Quarter 2017 Supplemental Financial Data
17



Cincinnati Insurance Companies
Quarterly Property Casualty Data - Commercial Lines
 
(Dollars in millions)
Three months ended
Six months ended
Nine months ended
Twelve months ended
 
12/31/17
9/30/17
6/30/17
3/31/17
12/31/16
9/30/16
6/30/16
3/31/16
6/30/17
6/30/16
9/30/17
9/30/16
12/31/17
12/31/16
Premiums
 
 
 
 
 
 
 
 
 
 
 
 
 
 
   Agency renewal written premiums

$
707

$
729

$
772

$
658

$
698

$
718

$
758

$
1,501

$
1,476

$
2,208

$
2,174


$
2,832

   Agency new business written premiums

99

99

103

91

101

93

87

202

180

301

281


372

   Other written premiums

(28
)
(15
)
(10
)
(28
)
(22
)
(14
)
(18
)
(25
)
(32
)
(53
)
(54
)

(82
)
   Net written premiums – statutory*

$
778

$
813

$
865

$
721

$
777

$
797

$
827

$
1,678

$
1,624

$
2,456

$
2,401


$
3,122

   Unearned premium change

14

(17
)
(84
)
58

2

(26
)
(67
)
(101
)
(93
)
(87
)
(91
)

(33
)
   Earned premiums

$
792

$
796

$
781

$
779

$
779

$
771

$
760

$
1,577

$
1,531

$
2,369

$
2,310


$
3,089

Year over year change %
 
 
 
 
 
 
 
 
 
 
 
 
 
 
   Agency renewal written premiums

1
 %
2
 %
2
%
1
 %
3
%
3
 %
4
%
2
%
3
 %
2
%
3
%

3
%
   Agency new business written premiums

(2
)
6

18

(6
)
5


10

12

5

7

5


2

   Other written premiums

(27
)
(7
)
44

18

29

(180
)
31

22

(3
)
2

13


15

   Net written premiums – statutory*


2

5

1

5

1

6

3

3

2

4


3

Paid losses and loss expenses
 
 
 
 
 
 
 
 
 
 
 
 
 
 
   Losses paid

$
376

$
370

$
381

$
344

$
373

$
342

$
300

$
751

$
642

$
1,127

$
1,015


$
1,359

   Loss expenses paid

84

79

91

81

80

78

76

170

154

254

234


316

   Loss and loss expenses paid

$
460

$
449

$
472

$
425

$
453

$
420

$
376

$
921

$
796

$
1,381

$
1,249


$
1,675

Incurred losses and loss expenses
 
 
 
 
 
 
 
 
 
 
 
 
 
 
   Loss and loss expense incurred

$
501

$
519

$
535

$
503

$
456

$
500

$
469

$
1,054

$
969

$
1,555

$
1,425


$
1,928

   Loss and loss expenses paid as a % of incurred

91.8
 %
86.5
 %
88.2
%
84.5
 %
99.3
%
84.0
 %
80.2
%
87.4
%
82.1
 %
88.8
%
87.6
%

86.9
%
Statutory combined ratio
 
 
 
 
 
 
 
 
 
 
 
 
 
 
   Loss ratio

51.1
 %
53.8
 %
55.0
%
51.9
 %
47.3
%
56.0
 %
49.9
%
54.5
%
53.0
 %
53.4
%
51.1
%

51.3
%
   Loss adjustment expense ratio

12.2

11.4

13.5

12.7

11.2

8.9

11.8

12.4

10.3

12.3

10.6


11.1

   Net underwriting expense ratio

32.5

31.2

29.7

33.0

32.6

30.9

29.7

30.4

30.3

31.0

31.0


31.5

   Statutory combined ratio

95.8
 %
96.4
 %
98.2
%
97.6
 %
91.1
%
95.8
 %
91.4
%
97.3
%
93.6
 %
96.7
%
92.7
%

93.9
%
   Contribution from catastrophe losses

3.8

8.5

7.6

4.7

3.9

16.6

3.4

8.1

10.0

6.6

8.0


7.1

   Statutory combined ratio excl. catastrophe losses

92.0
 %
87.9
 %
90.6
%
92.9
 %
87.2
%
79.2
 %
88.0
%
89.2
%
83.6
 %
90.1
%
84.7
%

86.8
%
GAAP combined ratio
 
 
 
 
 
 
 
 
 
 
 
 
 
 
   GAAP combined ratio

95.2
 %
97.1
 %
100.4
%
95.7
 %
90.8
%
96.8
 %
93.6
%
98.8
%
95.2
 %
97.6
%
93.7
%

94.2
%
   Contribution from catastrophe losses

3.8

8.5

7.6

4.7

3.9

16.6

3.4

8.1

10.0

6.6

8.0


7.1

   GAAP combined ratio excl. catastrophe losses

91.4
 %
88.6
 %
92.8
%
91.0
 %
86.9
%
80.2
 %
90.2
%
90.7
%
85.2
 %
91.0
%
85.7
%

87.1
%
*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.
*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 Third-Quarter 2017 Supplemental Financial Data
18



Cincinnati Insurance Companies
Quarterly Property Casualty Data - Personal Lines
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
(Dollars in millions)
Three months ended
Six months ended
Nine months ended
Twelve months ended
 
12/31/17
9/30/17
6/30/17
3/31/17
12/31/16
9/30/16
6/30/16
3/31/16
6/30/17
6/30/16
9/30/17
9/30/16
12/31/17
12/31/16
Premiums
 
 
 
 
 
 
 
 
 
 
 
 
 
 
   Agency renewal written premiums

$
318

$
318

$
245

$
258

$
303

$
302

$
236

$
563

$
538

$
881

$
841


$
1,099

   Agency new business written premiums

43

45

34

31

32

34

25

79

59

122

91


122

   Other written premiums

(6
)
(6
)
(6
)
(6
)
(6
)
(6
)
(5
)
(12
)
(11
)
(18
)
(17
)

(23
)
   Net written premiums – statutory*

$
355

$
357

$
273

$
283

$
329

$
330

$
256

$
630

$
586

$
985

$
915


$
1,198

   Unearned premium change

(41
)
(50
)
27

14

(36
)
(42
)
27

(23
)
(15
)
(64
)
(51
)

(37
)
   Earned premiums

$
314

$
307

$
300

$
297

$
293

$
288

$
283

$
607

$
571

$
921

$
864


$
1,161

Year over year change %
 
 
 
 
 
 
 
 
 
 
 
 
 
 
   Agency renewal written premiums

5
%
5
%
4
 %
5
%
5
%
6
%
6
%
5
 %
6
%
5
 %
6
%

6
%
   Agency new business written premiums

34

32

36

15

7

13

4

34

9

34

8


10

   Other written premiums



(20
)



17

(9
)
8

(6
)
6


4

   Net written premiums – statutory*

8

8

7

6

5

7

6

8

7

8

6


6

Paid losses and loss expenses
 
 
 
 
 
 
 
 
 
 
 
 
 
 
   Losses paid

$
218

$
205

$
174

$
186

$
173

$
168

$
151

$
379

$
319

$
597

$
492


$
678

   Loss expenses paid

27

24

30

23

24

23

24

54

47

81

71


93

   Loss and loss expenses paid

$
245

$
229

$
204

$
209

$
197

$
191

$
175

$
433

$
366

$
678

$
563


$
771

Incurred losses and loss expenses
 
 
 
 
 
 
 
 
 
 
 
 
 
 
   Loss and loss expense incurred

$
233

$
242

$
231

$
226

$
217

$
224

$
173

$
473

$
397

$
706

$
614


$
840

   Loss and loss expenses paid as a % of incurred

105.2
%
94.6
%
88.3
 %
92.5
%
90.8
%
85.3
%
101.2
%
91.5
 %
92.2
%
96.0
 %
91.7
%

91.8
%
Statutory combined ratio
 
 
 
 
 
 
 
 
 
 
 
 
 
 
   Loss ratio

64.5
%
70.3
%
67.5
 %
67.0
%
65.1
%
68.5
%
56.2
%
68.9
 %
62.4
%
67.4
 %
63.3
%

64.3
%
   Loss adjustment expense ratio

9.5

8.8

9.3

9.1

9.1

9.5

4.7

9.1

7.1

9.2

7.8


8.1

   Net underwriting expense ratio

26.9

26.7

31.2

29.2

27.1

27.2

31.1

28.6

28.9

28.0

28.2


28.4

   Statutory combined ratio

100.9
%
105.8
%
108.0
 %
105.3
%
101.3
%
105.2
%
92.0
%
106.6
 %
98.4
%
104.6
 %
99.3
%

100.8
%
   Contribution from catastrophe losses

11.1

15.4

15.6

13.6

8.4

12.4

3.0

15.5

7.7

14.0

8.0


9.4

   Statutory combined ratio excl. catastrophe losses

89.8
%
90.4
%
92.4
 %
91.7
%
92.9
%
92.8
%
89.0
%
91.1
 %
90.7
%
90.6
 %
91.3
%

91.4
%
GAAP combined ratio
 
 
 
 
 
 
 
 
 
 
 
 
 
 
   GAAP combined ratio

103.1
%
108.4
%
105.5
 %
104.4
%
103.4
%
107.5
%
90.1
%
107.0
 %
98.9
%
105.6
 %
100.4
%

101.4
%
   Contribution from catastrophe losses

11.1

15.4

15.6

13.6

8.4

12.4

3.0

15.5

7.7

14.0

8.0


9.4

   GAAP combined ratio excl. catastrophe losses

92.0
%
93.0
%
89.9
 %
90.8
%
95.0
%
95.1
%
87.1
%
91.5
 %
91.2
%
91.6
 %
92.4
%

92.0
%
*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 Third-Quarter 2017 Supplemental Financial Data
19



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
 
12/31/17
9/30/17
6/30/17
3/31/17
12/31/16
9/30/16
6/30/16
3/31/16
6/30/17
6/30/16
9/30/17
9/30/16
12/31/17
12/31/16
Premiums
 
 
 
 
 
 
 
 
 
 
 
 
 
 
   Agency renewal written premiums

$
39

$
43

$
40

$
35

$
35

$
37

$
34

$
83

$
71

$
122

$
106


$
141

   Agency new business written premiums

15

21

16

12

16

16

13

37

29

52

45


57

   Other written premiums

(3
)
(3
)
(3
)
(2
)
(3
)
(2
)
(2
)
(6
)
(4
)
(9
)
(7
)

(9
)
   Net written premiums – statutory*

$
51

$
61

$
53

$
45

$
48

$
51

$
45

$
114

$
96

$
165

$
144


$
189

   Unearned premium change

2

(9
)
(5
)
2


(6
)
(2
)
(14
)
(8
)
(12
)
(8
)

(6
)
   Earned premiums

$
53

$
52

$
48

$
47

$
48

$
45

$
43

$
100

$
88

$
153

$
136


$
183

Year over year change %
 
 
 
 
 
 
 
 
 
 
 
 
 
 
   Agency renewal written premiums

11
 %
16
 %
18
 %
13
 %
6
 %
9
%
13
 %
17
 %
11
%
15
 %
9
 %

10
%
   Agency new business written premiums

(6
)
31

23

(25
)
33

7

0

28

4

16

13


2

   Other written premiums


(50
)
(50
)
33

(50
)
33

(100
)
(50
)
0

(29
)
(17
)


   Net written premiums – statutory*

6

20

18

2

12

11

7

19

9

15

10


9

Paid losses and loss expenses
 
 
 
 
 
 
 
 
 
 
 
 
 
 
   Losses paid

$
8

$
11

$
10

$
9

$
7

$
12

$
6

$
21

$
18

$
29

$
25


$
34

   Loss expenses paid

6

5

6

5

6

5

5

11

10

17

16


21

   Loss and loss expenses paid

$
14

$
16

$
16

$
14

$
13

$
17

$
11

$
32

$
28

$
46

$
41


$
55

Incurred losses and loss expenses
 
 
 
 
 
 
 
 
 
 
 
 
 
 
   Loss and loss expense incurred

$
24

$
20

$
14

$
13

$
15

$
27

$
13

$
34

$
40

$
58

$
55


$
68

   Loss and loss expenses paid as a % of incurred

58.3
 %
80.0
 %
114.3
 %
107.7
 %
86.7
 %
63.0
%
84.6
 %
94.1
 %
70.0
%
79.3
 %
74.5
 %

80.9
%
Statutory combined ratio
 
 
 
 
 
 
 
 
 
 
 
 
 
 
   Loss ratio

30.1
 %
20.3
 %
15.8
 %
14.2
 %
21.4
 %
40.0
%
15.1
 %
18.2
 %
27.9
%
22.4
 %
25.6
 %

22.6
%
   Loss adjustment expense ratio

15.7

18.2

13.1

15.1

10.5

18.0

16.6

15.7

17.3

15.7

14.9


15.0

   Net underwriting expense ratio

31.6

28.6

32.8

30.9

30.8

29.9

30.3

30.6

30.1

30.9

30.4


30.5

   Statutory combined ratio

77.4
 %
67.1
 %
61.7
 %
60.2
 %
62.7
 %
87.9
%
62.0
 %
64.5
 %
75.3
%
69.0
 %
70.9
 %

68.1
%
   Contribution from catastrophe losses

1.4

1.3

0.8

2.6

0.2

3.2

0.2

1.1

1.8

1.2

1.2


1.5

   Statutory combined ratio excl. catastrophe losses

76.0
 %
65.8
 %
60.9
 %
57.6
 %
62.5
 %
84.7
%
61.8
 %
63.4
 %
73.5
%
67.8
 %
69.7
 %

66.6
%
GAAP combined ratio
 
 
 
 
 
 
 
 
 
 
 
 
 
 
   GAAP combined ratio

74.8
 %
66.2
 %
62.3
 %
58.7
 %
61.3
 %
87.4
%
61.1
 %
64.3
 %
74.6
%
68.0
 %
69.9
 %

67.0
%
   Contribution from catastrophe losses

1.4

1.3

0.8

2.6

0.2

3.2

0.2

1.1

1.8

1.2

1.2


1.5

   GAAP combined ratio excl. catastrophe losses

73.4
 %
64.9
 %
61.5
 %
56.1
 %
61.1
 %
84.2
%
60.9
 %
63.2
 %
72.8
%
66.8
 %
68.7
 %

65.5
%
*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 Third-Quarter 2017 Supplemental Financial Data
20



The Cincinnati Life Insurance Company
Statutory Statements of Income
 
 
 
 
 
 
 
 
 
 
For the Three Months Ended September 30,
For the Nine Months Ended September 30,
(Dollars in millions)
2017
2016
Change
% Change
2017
2016
Change
% Change
Net premiums written
$
67

$
66

$
1

2

$
201

$
206

$
(5
)
(2
)
Net investment income
40

40



122

119

3

3

Amortization of interest maintenance reserve
2

2



4

4



Commissions and expense allowances on reinsurance ceded
1

1



4

4



Income from fees associated with separate accounts
1

1



4

4



Total revenues
$
111

$
110

$
1

1

$
335

$
337

$
(2
)
(1
)
 
 
 
 
 
 
 
 
 
Death benefits and matured endowments
$
25

$
28

$
(3
)
(11
)
$
75

$
81

$
(6
)
(7
)
Annuity benefits
20

15

5

33

59

49

10

20

Disability benefits and benefits under accident and health contracts
1

1



2

2



Surrender benefits and group conversions
4

5

(1
)
(20
)
15

14

1

7

Interest and adjustments on deposit-type contract funds
2

2



6

6



Increase in aggregate reserves for life and accident and health contracts
28

43

(15
)
(35
)
103

136

(33
)
(24
)
Total benefit expenses
$
80

$
94

$
(14
)
(15
)
$
260

$
288

$
(28
)
(10
)
 
 
 
 
 
 
 
 
 
Commissions
$
11

$
11

$


$
33

$
31

$
2

6

General insurance expenses and taxes
12

11

1

9

35

33

2

6

Increase in loading on deferred and uncollected premiums
1

(1
)
2

nm

(1
)
(4
)
3

75

Net transfers from separate accounts

(2
)
2

nm

(2
)
(6
)
4

67

Total underwriting expenses
$
24

$
19

$
5

26

$
65

$
54

$
11

20

 
 
 
 
 
 
 
 
 
Federal and foreign income tax benefit
(1
)

(1
)
nm

(2
)
(2
)


 
 
 
 
 
 
 
 
 
Net gain (loss) from operations before realized capital gains
$
8

$
(3
)
$
11

nm

$
12

$
(3
)
$
15

nm

 
 
 
 
 
 
 
 
 
Realized gains and losses net of capital gains tax, net
(1
)
3

(4
)
nm

(4
)
5

(9
)
nm

 
 
 
 
 
 
 
 
 
Net income (statutory)
$
7

$

$
7

nm

$
8

$
2

$
6

300

*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 Third-Quarter 2017 Supplemental Financial Data
21
Request Electronic Delivery
If you are a shareholder, consider enrolling in Electronic Delivery. You will receive email alerts instead of paper mailings, saving your company's dollars.
Receive Email Alerts
When the company posts new information to this site, you can receive instant email alerts.
Sign up now!