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 (Date of earliest event reported) February 6, 2013
The Allstate Corporation
(Exact name of registrant as specified in charter)
Delaware |
|
1-11840 |
|
36-3871531 |
(State or other |
|
(Commission |
|
(IRS Employer |
jurisdiction of incorporation) |
|
File Number) |
|
Identification No.) |
|
|
|
|
|
2775 Sanders Road, Northbrook, Illinois |
|
60062 | ||
(Address of principal executive offices) |
|
(Zip Code) |
Registrants telephone number, including area code (847) 402-5000
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 (see General Instruction A.2.below):
o Written communications pursuant to Rule 425 under the Securities Act (17 CFR 230.425)
o Soliciting material pursuant to Rule 14a-12 under the Exchange Act (17 CFR 240.14a-12)
o Pre-commencement communications pursuant to Rule 14d-2(b) under the Exchange Act (17 CFR 240.14d-2(b))
o Pre-commencement communications pursuant to Rule 13e-4(c) under the Exchange Act (17 CFR 240.13e-4(c))
Section 2. Financial Information
Item 2.02. Results of Operations and Financial Condition.
On February 6, 2013, the registrant issued a press release announcing its financial results for the fourth quarter of 2012, and the availability of the registrants fourth quarter investor supplement on the registrants web site. The press release and the investor supplement are furnished as Exhibits 99.1 and 99.2 to this report. The information contained in the press release and the investor supplement are furnished and not filed pursuant to instruction B.2 of Form 8-K.
Section 9. Financial Statements and Exhibits
Item 9.01. Financial Statements and Exhibits.
(d) Exhibits
99.1 Registrants press release dated February 6, 2013
99.2 Fourth quarter 2012 Investor Supplement of The Allstate Corporation
SIGNATURES
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.
|
THE ALLSTATE CORPORATION | |
|
(registrant) | |
|
| |
|
| |
|
By |
/s/ Samuel H. Pilch |
|
Name: Samuel H. Pilch | |
|
Title: Senior Group Vice President | |
|
| |
Dated: February 6, 2013 |
|
Exhibit 99.1
FOR IMMEDIATE RELEASE
Contacts: |
|
Maryellen Thielen |
Robert Block |
Media Relations |
Investor Relations |
(847) 402-5600 |
(847) 402-2800 |
Allstate Reports Strong 2012 Earnings and Increases Cash Returns to Shareholders
NORTHBROOK, Ill., February 6, 2013 The Allstate Corporation (NYSE: ALL) today reported financial results for the fourth quarter and full year 2012:
The Allstate Corporation Consolidated Highlights |
| ||||||||||||||
|
|
Three months ended |
|
Twelve months ended |
| ||||||||||
($ in millions, except per share amounts and ratios) |
|
2012 |
|
2011 |
|
% |
|
2012 |
|
2011 |
|
% |
| ||
Consolidated revenues |
|
$ 8,547 |
|
$ 8,236 |
|
3.8 |
|
|
$ 33,315 |
|
$ 32,654 |
|
2.0 |
|
|
Net income |
|
394 |
|
712 |
|
(44.7 |
) |
|
2,306 |
|
787 |
|
193.0 |
|
|
Net income per diluted share |
|
0.81 |
|
1.40 |
|
(42.1 |
) |
|
4.68 |
|
1.50 |
|
212.0 |
|
|
Operating income* |
|
289 |
|
735 |
|
(60.7 |
) |
|
2,148 |
|
662 |
|
224.5 |
|
|
Operating income per diluted share* |
|
0.59 |
|
1.45 |
|
(59.3 |
) |
|
4.36 |
|
1.27 |
|
243.3 |
|
|
Book value per share |
|
|
|
|
|
|
|
|
42.39 |
|
36.18 |
|
17.2 |
|
|
Book value per share, excluding the impact of unrealized net capital gains and losses on fixed income securities* |
|
|
|
|
|
|
|
|
37.14 |
|
33.58 |
|
10.6 |
|
|
Catastrophe losses |
|
1,061 |
|
66 |
|
NM |
|
|
2,345 |
|
3,815 |
|
(38.5 |
) |
|
Property-Liability combined ratio |
|
101.7 |
|
90.9 |
|
10.8 |
pts |
|
95.5 |
|
103.4 |
|
(7.9 |
)pts |
|
Property-Liability combined ratio excluding the effect of catastrophes, prior year reserve reestimates, business combination expenses and the amortization of purchased intangible assets (underlying combined ratio)* |
|
86.7 |
|
90.7 |
|
(4.0 |
)pts |
|
87.2 |
|
89.3 |
|
(2.1 |
)pts |
|
NM = not meaningful
* Measures used in this release that are not based on accounting principles generally accepted in the United States of America (non-GAAP) are defined and reconciled to the most directly comparable GAAP measure in the Definitions of Non-GAAP Measures section of this document.
Allstate had a good finish to a strong year despite the costs incurred in the fourth quarter related to Superstorm Sandy, said Thomas J. Wilson, chairman, president and chief executive officer of The Allstate Corporation. Our strategy of providing differentiated products to four consumer segments while improving returns is working. The Allstate branded business maintained strong auto profitability, dramatically improved returns in homeowners and began to reduce the negative impact on policies in force related to profit improvement actions. Esurance, Encompass and Allstate Financial maintained their growth trajectories by staying focused on targeted customer value propositions. Proactive investment actions resulted in total returns of over 7 percent for the year. Overall premiums increased and net and operating income more than doubled in 2012 versus 2011. As a result, book value per share increased to $42.39, a 17.2 percent increase for the year, continued Wilson.
The boards confidence in the execution of this strategy enabled us to raise the cash returned to shareholders. The quarterly dividend was increased by 13.6 percent from the prior quarters dividend to $0.25 per share. An additional $1 billion share repurchase program was also approved, which will be implemented in conjunction with a repurchase program funded with hybrid debt announced in December, concluded Wilson.
Consolidated Financial Results
Net income for 2012 was $2.31 billion, or $4.68 per diluted share, compared to $787 million, or $1.50 per diluted share in 2011. The increase was primarily due to higher property-liability and Allstate Financial operating income, partially offset by lower net realized capital gains. Total 2012 operating income was $2.15 billion, or $4.36 per diluted share, an increase from 2011 of $1.49 billion, or $3.09 per diluted share. The increase in operating income was driven primarily by a substantial reduction in catastrophe losses and an improvement in the underlying property-liability combined ratio.
For the fourth quarter of 2012, net income was $394 million, or $0.81 per diluted share, compared to $712 million, or $1.40 per diluted share in 2011. Operating income was $289 million, or $0.59 per diluted share, compared to $735 million, or $1.45 per diluted share in the fourth quarter of 2011. Catastrophe losses primarily attributable to Sandy drove the decline in net and operating income for the quarter, partially offset by a 4.0 point improvement in the underlying combined ratio.
Property-Liability Underlying Combined Ratio Finished Better Than the Full-Year Outlook; Progress on Customer-Focused Strategy
In 2012, Allstate continued to execute on its strategy to offer unique products to different customer segments while achieving its priorities of maintaining auto margins, improving homeowners returns and growing insurance premiums. For the year, total property-liability net written premium was $27.03 billion, an increase of 4.0% over 2011. The increase was primarily the result of our acquisition of Esurance to serve the self-directed customer segment. In the customer segments that prefer local advice and assistance, the Allstate brand increased less than a percent in 2012, while Encompass grew premiums by 5% for the year. Overall unit growth was negative for 2012, reflecting declines in Allstate brand auto and homeowners due to pricing and underwriting actions to improve auto returns in New York and Florida, as well as actions to improve returns in homeowners. The unit decline was partially offset by growth in Esurance, up 30.9%, and Encompass, up 5.6% from year-end 2011. Esurance surpassed $1 billion in net written premium for 2012.
In 2012, property-liability recorded a combined ratio of 95.5, a 7.9 point improvement from the 2011 combined ratio of 103.4. Results benefited from reduced catastrophe losses and an improved underlying combined ratio compared to 2011. The 2012 underlying combined ratio was 87.2, better than the 88-91 outlook range established at the beginning of the year. The positive effects of rate and underwriting actions exceeding the loss trends in auto and property as well as the favorable effects of milder weather were the primary drivers of this result. Allstate brand standard auto produced an underlying combined ratio of 94.0 compared to 95.3 in 2011. On a recorded basis, the combined ratio for Allstate brand standard auto was 96.1, a 0.4 point increase from 2011, primarily due to losses from Sandy. Allstate brand homeowners had a recorded combined ratio of 88.0 and an underlying combined ratio of 65.1, both significantly improved from 2011 levels. This improvement is the result of profit improvement actions and favorable weather, which reduced claim frequencies below expected levels. Other personal lines, which include Emerging Businesses and Encompass, also achieved margin improvements. Esurance recorded a combined ratio of 119.9 with an underlying combined ratio of 108.2 as we continue to invest in growth while monitoring the profitability of acquired business. Maintaining auto profitability and improving homeowners returns remain priorities in 2013.
In the fourth quarter, total net written premium of $6.64 billion grew 3.3% compared to prior year. In the consumer segment served by the Allstate brand, total net premium written grew 1.9% over the fourth quarter of 2011, with standard auto and homeowners increasing 1.6% and 3.4% compared to prior year, respectively, on the strength of higher average premiums and a 4.6% increase in Emerging Businesses. Net written premium for Encompass, which serves consumers who desire advice but are less brand-focused, increased 8.2% in the quarter on stronger sales of package policies. In the self-directed consumer segment, Esurance posted an approximate 30% increase over Q4 2011 on an acquisition date-adjusted basis for net written premium.
The fourth quarter 2012 property-liability underlying combined ratio was 86.7, versus 90.7 in the fourth quarter of 2011, driven by improvements in auto and homeowners. The fourth quarter 2012 recorded combined ratio was 101.7 and included 10 catastrophe events estimated to cost $1.16 billion, offset by favorable reserve reestimates of prior catastrophe losses worth $103 million, $80 million of which were for pre-2012 catastrophe events. The loss estimate for Sandy was updated from an initial estimate of $1.075 billion to $1.117 billion. Of the increase, approximately $22 million was due to higher losses not covered by
our reinsurance programs, with the balance resulting from claim expenses not recoverable under the National Flood Insurance Program, additional reinsurance premiums and Fair Plan assessments.
The underlying property-liability combined ratio is expected to be between 88 and 90 for 2013. This reflects the goal of maintaining auto margins and the improvements in homeowners profitability, while reflecting the adverse impact on claim frequencies from more severe weather.
Allstate Financial Posted Strong Sales of Underwritten Products; Operating Income Increased
Allstate Financial continued with its strategy to grow underwritten products sold through Allstate agencies and Allstate Benefits, further reduce its concentration in spread-based products and improve returns. In 2012, issued life insurance policies written through Allstate agencies increased 9.3% for the year. Allstate Benefits, the worksite voluntary employee benefits business, had a successful annual enrollment season, with new business written premiums increasing 6.5% for the year. Total premiums and contract charges on underwritten products of $2.18 billion increased 3.8% compared to 2011. The actions to reduce the spread-based business resulted in a $3.01 billion decline in contractholder funds to $39.32 billion at year-end 2012.
Net income for 2012 decreased to $541 million from $590 million in 2011 due to after-tax realized capital losses of $8 million in 2012 compared to gains of $250 million in 2011, partially offset by a reserve release in 2012 associated with a non-routine valuation adjustment for derivatives embedded in equity-indexed annuities and an increase in operating income to $529 million. Despite the increase in operating income, higher capital levels resulted in an operating income return on attributed equity of 8.0%, down slightly from 2011 level of 8.3%. Allstate Financial paid $357 million of dividends and repayments of surplus notes during 2012 to the parent and its affiliates. Further reducing the size and improving returns of the spread-based businesses through operational and financial actions are priorities in 2013.
In the fourth quarter of 2012, premiums and contract charges of $566 million were slightly less than in the fourth quarter of 2011 as a 4.9% increase in underwritten products was more than offset by a decline in annuities. Operating income in the quarter was $144 million, a $14 million increase from the 2011 quarter, due to higher investment spread and lower expenses, partially offset by a decrease in benefit spread. The increase in investment spread was primarily driven by higher income on limited partnership investments, including the 2012 reclassification of equity method limited partnership income from realized capital gains to net investment income, as well as lower crediting rates, partially offset by the impact of the continued reduction in spread-based business in force. The decline in the benefit spread was primarily due to the fourth quarter 2011 impact of a $38 million pre-tax reserve release associated with a contract modification at Allstate Benefits.
Proactive Investment Decisions Delivered Strong Investment Results
Allstate delivered solid total returns of 7.3% in 2012, driven by increases in fixed income and equity appreciation, and higher limited partnership income. The impact of lower interest income caused by low interest rates and risk mitigation programs partially offset these increases. We maintained our credit exposure but began reducing interest rate risk and shifted a greater mix of our holdings to direct ownership of assets. The interest-rate risk reduction is focused on the property-liability portfolio and entails the sale of long-duration municipal and corporate bonds with reinvestment primarily in shorter duration fixed income securities. This move better positions the portfolio to withstand a rise in interest rates but will negatively impact investment income in 2013.
Allstates consolidated investment portfolio increased to $97.28 billion at December 31, 2012 compared to $95.62 billion at December 31, 2011, as investment returns and operating cash flow more than offset the impact of the managed reduction in Allstate Financials liabilities. Pre-tax net unrealized capital gains were $5.55 billion at December 31, 2012 compared to $2.88 billion at December 31, 2011, resulting from tighter credit spreads, lower interest rates, and higher equity values.
For the fourth quarter of 2012, net investment income totaled $1.03 billion and the total portfolio yield was 4.7%, higher than both the prior quarter and the fourth quarter of 2011. Excluding limited partnership results, fourth quarter 2012 net investment income increased compared to the prior quarter but was lower than in the fourth quarter of 2011, consistent with the reduction in Allstate Financials liabilities and lower market yields. Net investment income was $4.01 billion for 2012, consistent with 2011. Investment income and fixed income portfolio yields will be pressured by reinvestment in the current low interest rate environment, actions to reduce interest rate risk and the reduction in Allstate Financials liabilities.
Realized capital gains were $327 million in 2012 compared to $503 million in 2011 as lower trading gains were only partially offset by a reduction in impairment losses from the prior year. Pre-tax net realized capital gains for the fourth quarter of 2012 were $204 million compared to pre-tax net realized capital gains of $86 million for the prior year quarter. Realized capital gains in the fourth quarter 2012 comprise sales related to the interest-rate risk reduction in our property-liability portfolio.
Focus on Capital Management Continues
Continuing our record of proactive capital management, in 2012 we completed a $1 billion share repurchase and initiated a $1 billion share repurchase to be funded with hybrid debt to further optimize our capital structure. In January 2013, we issued $500 million of 5.10% fixed-to-floating rate subordinated debentures, said Steve Shebik, chief financial officer. Today the Board took additional actions to improve shareholder value by increasing the quarterly dividend to $0.25 and authorizing an additional $1 billion repurchase program expected to be completed by March 2014, bringing the total buyback authorization to $2.0 billion. We repurchased 4.6 million shares at a cost of $182 million in the fourth quarter, bringing the total for 2012 to 26.7 million shares repurchased for $910 million. Allstates earnings, portfolio valuation growth and these repurchases increased book value per diluted share by 17.2% to $42.39 at year-end 2012.
Allstate will pay a quarterly dividend of $0.25 on each outstanding share of the Corporations common stock, payable in cash on April 1, 2013 to shareholders of record at the close of business on February 28, 2013.
Statutory surplus at December 31, 2012 was an estimated $17.2 billion for the combined insurance operating companies. Property-liability surplus was an estimated $13.7 billion, with Allstate Financial companies accounting for the remainder. This compared to combined insurance companies surplus at September 30, 2012 of $17.0 billion and December 31, 2011 of $15.6 billion. Deployable assets at the holding company level totaled $2.06 billion at year-end 2012.
* * * *
Visit www.allstateinvestors.com to view additional information about Allstates results, including a webcast of its quarterly conference call and the presentation discussed on the call. The conference call will be held at 9 a.m. ET on Thursday, February 7.
The Allstate Corporation (NYSE: ALL) is the nations largest publicly held personal lines insurer, serving approximately 16 million households through its Allstate, Encompass, Esurance and Answer Financial brand names and Allstate Financial business segment. Allstate branded insurance products (auto, home, life and retirement) and services are offered through Allstate agencies, independent agencies, and Allstate exclusive financial representatives, as well as via www.allstate.com, www.allstate.com/financial and 1-800 Allstate®, and are widely known through the slogan Youre In Good Hands With Allstate®.
THE ALLSTATE CORPORATION AND SUBSIDIARIES
CONSOLIDATED STATEMENTS OF OPERATIONS
($ in millions, except per share data) |
|
Three months ended |
|
Twelve months ended |
| ||||
|
|
2012 |
|
2011 |
|
2012 |
|
2011 |
|
|
|
(unaudited) |
|
|
|
(unaudited) |
|
|
|
Revenues |
|
|
|
|
|
|
|
|
|
Property-liability insurance premiums |
$ |
6,744 |
$ |
6,605 |
$ |
26,737 |
$ |
25,942 |
|
Life and annuity premiums and contract charges |
|
566 |
|
570 |
|
2,241 |
|
2,238 |
|
Net investment income |
|
1,033 |
|
975 |
|
4,010 |
|
3,971 |
|
Realized capital gains and losses: |
|
|
|
|
|
|
|
|
|
Total other-than-temporary impairment losses |
|
(44) |
|
(128) |
|
(239) |
|
(563) |
|
Portion of loss recognized in other comprehensive income |
|
(10) |
|
4 |
|
6 |
|
(33) |
|
Net other-than-temporary impairment losses recognized in earnings |
|
(54) |
|
(124) |
|
(233) |
|
(596) |
|
Sales and other realized capital gains and losses |
|
258 |
|
210 |
|
560 |
|
1,099 |
|
Total realized capital gains and losses |
|
204 |
|
86 |
|
327 |
|
503 |
|
|
|
|
|
|
|
|
|
|
|
|
|
8,547 |
|
8,236 |
|
33,315 |
|
32,654 |
|
|
|
|
|
|
|
|
|
|
|
Costs and expenses |
|
|
|
|
|
|
|
|
|
Property-liability insurance claims and claims expense |
|
5,042 |
|
4,198 |
|
18,484 |
|
20,161 |
|
Life and annuity contract benefits |
|
464 |
|
430 |
|
1,818 |
|
1,761 |
|
Interest credited to contractholder funds |
|
357 |
|
405 |
|
1,316 |
|
1,645 |
|
Amortization of deferred policy acquisition costs |
|
947 |
|
981 |
|
3,884 |
|
3,971 |
|
Operating costs and expenses |
|
1,095 |
|
1,083 |
|
4,118 |
|
3,739 |
|
Restructuring and related charges |
|
9 |
|
16 |
|
34 |
|
44 |
|
Interest expense |
|
92 |
|
92 |
|
373 |
|
367 |
|
|
|
8,006 |
|
7,205 |
|
30,027 |
|
31,688 |
|
|
|
|
|
|
|
|
|
|
|
Gain (loss) on disposition of operations |
|
3 |
|
3 |
|
18 |
|
(7) |
|
|
|
|
|
|
|
|
|
|
|
Income from operations before income tax expense |
|
544 |
|
1,034 |
|
3,306 |
|
959 |
|
|
|
|
|
|
|
|
|
|
|
Income tax expense |
|
150 |
|
322 |
|
1,000 |
|
172 |
|
|
|
|
|
|
|
|
|
|
|
Net income |
$ |
394 |
$ |
712 |
$ |
2,306 |
$ |
787 |
|
|
|
|
|
|
|
|
|
|
|
Earnings per share: |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Net income per share - Basic |
$ |
0.82 |
|
1.41 |
$ |
4.71 |
$ |
1.51 |
|
|
|
|
|
|
|
|
|
|
|
Weighted average shares - Basic |
|
482.2 |
|
504.5 |
|
489.4 |
|
520.7 |
|
|
|
|
|
|
|
|
|
|
|
Net income per share - Diluted |
$ |
0.81 |
$ |
1.40 |
$ |
4.68 |
$ |
1.50 |
|
|
|
|
|
|
|
|
|
|
|
Weighted average shares - Diluted |
|
487.0 |
|
506.8 |
|
493.0 |
|
523.1 |
|
|
|
|
|
|
|
|
|
|
|
Cash dividends declared per share |
$ |
0.22 |
$ |
0.21 |
$ |
0.88 |
$ |
0.84 |
|
THE ALLSTATE CORPORATION
SEGMENT RESULTS
($ in millions, except ratios) |
|
Three months ended |
|
Twelve months ended |
| ||||
|
|
2012 |
|
2011 |
|
2012 |
|
2011 |
|
|
|
|
|
|
|
|
|
|
|
Property-Liability |
|
|
|
|
|
|
|
|
|
Premiums written |
$ |
6,637 |
$ |
6,426 |
$ |
27,027 |
$ |
25,980 |
|
|
|
|
|
|
|
|
|
|
|
Premiums earned |
$ |
6,744 |
$ |
6,605 |
$ |
26,737 |
$ |
25,942 |
|
Claims and claims expense |
|
(5,042) |
|
(4,198) |
|
(18,484) |
|
(20,161) |
|
Amortization of deferred policy acquisition costs |
|
(870) |
|
(880) |
|
(3,483) |
|
(3,477) |
|
Operating costs and expenses |
|
(939) |
|
(913) |
|
(3,536) |
|
(3,143) |
|
Restructuring and related charges |
|
(9) |
|
(13) |
|
(34) |
|
(43) |
|
Underwriting (loss) income* |
|
(116) |
|
601 |
|
1,200 |
|
(882) |
|
Net investment income |
|
362 |
|
309 |
|
1,326 |
|
1,201 |
|
Periodic settlements and accruals on non-hedge derivative instruments |
|
(2) |
|
(3) |
|
(6) |
|
(15) |
|
Business combination expenses and the amortization of purchased intangible assets |
|
25 |
|
49 |
|
124 |
|
49 |
|
Income tax (expense) benefit on operations |
|
(69) |
|
(302) |
|
(819) |
|
18 |
|
Operating income |
|
200 |
|
654 |
|
1,825 |
|
371 |
|
|
|
|
|
|
|
|
|
|
|
Realized capital gains and losses, after-tax |
|
96 |
|
7 |
|
221 |
|
54 |
|
Reclassification of periodic settlements and accruals on non-hedge derivative instruments, after-tax |
|
-- |
|
2 |
|
3 |
|
10 |
|
Business combination expenses and the amortization of purchased intangible assets, after-tax |
|
(16) |
|
(32) |
|
(81) |
|
(32) |
|
Net income |
$ |
280 |
$ |
631 |
$ |
1,968 |
$ |
403 |
|
Catastrophe losses |
$ |
1,061 |
$ |
66 |
$ |
2,345 |
$ |
3,815 |
|
Operating ratios: |
|
|
|
|
|
|
|
|
|
Claims and claims expense ratio |
|
74.8 |
|
63.5 |
|
69.1 |
|
77.7 |
|
Expense ratio |
|
26.9 |
|
27.4 |
|
26.4 |
|
25.7 |
|
Combined ratio |
|
101.7 |
|
90.9 |
|
95.5 |
|
103.4 |
|
Effect of catastrophe losses on combined ratio |
|
15.7 |
|
1.0 |
|
8.8 |
|
14.7 |
|
Effect of prior year reserve reestimates on combined ratio |
|
(2.3) |
|
(2.0) |
|
(2.5) |
|
(1.3) |
|
Effect of catastrophe losses included in prior year reserve reestimates on combined ratio |
|
(1.2) |
|
(0.5) |
|
(1.5) |
|
(0.5) |
|
Effect of business combination expenses and the amortization of purchased intangible assets on combined ratio |
|
0.4 |
|
0.7 |
|
0.5 |
|
0.2 |
|
Effect of Discontinued Lines and Coverages on combined ratio |
|
-- |
|
-- |
|
0.2 |
|
0.1 |
|
Allstate Financial |
|
|
|
|
|
|
|
|
|
Investments |
$ |
56,999 |
$ |
57,373 |
$ |
56,999 |
$ |
57,373 |
|
Premiums and contract charges |
$ |
566 |
$ |
570 |
$ |
2,241 |
$ |
2,238 |
|
Net investment income |
|
665 |
|
656 |
|
2,647 |
|
2,716 |
|
Periodic settlements and accruals on non-hedge derivative instruments |
|
10 |
|
16 |
|
55 |
|
70 |
|
Contract benefits |
|
(464) |
|
(430) |
|
(1,818) |
|
(1,761) |
|
Interest credited to contractholder funds |
|
(347) |
|
(385) |
|
(1,434) |
|
(1,617) |
|
Amortization of deferred policy acquisition costs |
|
(71) |
|
(78) |
|
(350) |
|
(343) |
|
Operating costs and expenses |
|
(152) |
|
(159) |
|
(576) |
|
(555) |
|
Restructuring and related charges |
|
-- |
|
(3) |
|
-- |
|
(1) |
|
Income tax expense on operations |
|
(63) |
|
(57) |
|
(236) |
|
(240) |
|
Operating income |
|
144 |
|
130 |
|
529 |
|
507 |
|
|
|
|
|
|
|
|
|
|
|
Realized capital gains and losses, after-tax |
|
37 |
|
43 |
|
(8) |
|
250 |
|
Valuation changes on embedded derivatives that are not hedged, after-tax |
|
(6) |
|
(13) |
|
82 |
|
(12) |
|
DAC and DSI amortization relating to realized capital gains and losses and valuation changes on embedded derivatives that are not hedged, after-tax |
|
(4) |
|
(16) |
|
(42) |
|
(108) |
|
DAC and DSI unlocking relating to realized capital gains and losses, after-tax |
|
-- |
|
-- |
|
4 |
|
3 |
|
Reclassification of periodic settlements and accruals on non-hedge derivative instruments, after-tax |
|
(7) |
|
(10) |
|
(36) |
|
(45) |
|
Gain (loss) on disposition of operations, after-tax |
|
2 |
|
1 |
|
12 |
|
(5) |
|
Net income |
$ |
166 |
$ |
135 |
$ |
541 |
$ |
590 |
|
Corporate and Other |
|
|
|
|
|
|
|
|
|
Net investment income |
$ |
6 |
$ |
10 |
$ |
37 |
$ |
54 |
|
Operating costs and expenses |
|
(96) |
|
(88) |
|
(379) |
|
(393) |
|
Income tax benefit on operations |
|
35 |
|
29 |
|
136 |
|
123 |
|
Operating loss |
|
(55) |
|
(49) |
|
(206) |
|
(216) |
|
Realized capital gains and losses, after-tax |
|
3 |
|
5 |
|
3 |
|
20 |
|
Business combination expenses, after-tax |
|
-- |
|
(10) |
|
-- |
|
(10) |
|
Net loss |
$ |
(52) |
$ |
(54) |
$ |
(203) |
$ |
(206) |
|
Consolidated net income |
$ |
394 |
$ |
712 |
$ |
2,306 |
$ |
787 |
|
THE ALLSTATE CORPORATION AND SUBSIDIARIES
CONSOLIDATED STATEMENTS OF FINANCIAL POSITION
($ in millions, except par value data) |
|
December 31, |
|
December 31, |
|
|
|
2012 |
|
2011 |
|
Assets |
|
(unaudited) |
|
|
|
Investments: |
|
|
|
|
|
Fixed income securities, at fair value (amortized cost $71,915 and $73,379) |
$ |
77,017 |
$ |
76,113 |
|
Equity securities, at fair value (cost $3,577 and $4,203) |
|
4,037 |
|
4,363 |
|
Mortgage loans |
|
6,570 |
|
7,139 |
|
Limited partnership interests |
|
4,922 |
|
4,697 |
|
Short-term, at fair value (amortized cost $2,336 and $1,291) |
|
2,336 |
|
1,291 |
|
Other |
|
2,396 |
|
2,015 |
|
Total investments |
|
97,278 |
|
95,618 |
|
Cash |
|
806 |
|
776 |
|
Premium installment receivables, net |
|
5,051 |
|
4,920 |
|
Deferred policy acquisition costs |
|
3,621 |
|
3,871 |
|
Reinsurance recoverables, net |
|
8,767 |
|
7,251 |
|
Accrued investment income |
|
781 |
|
826 |
|
Deferred income taxes |
|
-- |
|
722 |
|
Property and equipment, net |
|
989 |
|
914 |
|
Goodwill |
|
1,240 |
|
1,242 |
|
Other assets |
|
1,804 |
|
2,069 |
|
Separate Accounts |
|
6,610 |
|
6,984 |
|
Total assets |
$ |
126,947 |
$ |
125,193 |
|
Liabilities |
|
|
|
|
|
Reserve for property-liability insurance claims and claims expense |
$ |
21,288 |
$ |
20,375 |
|
Reserve for life-contingent contract benefits |
|
14,895 |
|
14,406 |
|
Contractholder funds |
|
39,319 |
|
42,332 |
|
Unearned premiums |
|
10,375 |
|
10,057 |
|
Claim payments outstanding |
|
797 |
|
827 |
|
Deferred income taxes |
|
597 |
|
-- |
|
Other liabilities and accrued expenses |
|
6,429 |
|
5,978 |
|
Long-term debt |
|
6,057 |
|
5,908 |
|
Separate Accounts |
|
6,610 |
|
6,984 |
|
Total liabilities |
|
106,367 |
|
106,867 |
|
Equity |
|
|
|
|
|
Preferred stock, $1 par value, 25 million shares authorized, none issued |
|
-- |
|
-- |
|
Common stock, $.01 par value, 2.0 billion shares authorized and 900 million issued, 479 million and 501 million shares outstanding |
|
9 |
|
9 |
|
Additional capital paid-in |
|
3,162 |
|
3,189 |
|
Retained income |
|
33,783 |
|
31,909 |
|
Deferred ESOP expense |
|
(41) |
|
(43) |
|
Treasury stock, at cost (421 million and 399 million shares) |
|
(17,508) |
|
(16,795) |
|
Accumulated other comprehensive income: |
|
|
|
|
|
Unrealized net capital gains and losses: |
|
|
|
|
|
Unrealized net capital losses on fixed income securities with OTTI |
|
(11) |
|
(174) |
|
Other unrealized net capital gains and losses |
|
3,614 |
|
2,041 |
|
Unrealized adjustment to DAC, DSI and insurance reserves |
|
(769) |
|
(467) |
|
Total unrealized net capital gains and losses |
|
2,834 |
|
1,400 |
|
Unrealized foreign currency translation adjustments |
|
70 |
|
56 |
|
Unrecognized pension and other postretirement benefit cost |
|
(1,729) |
|
(1,427) |
|
Total accumulated other comprehensive income |
|
1,175 |
|
29 |
|
Total shareholders equity |
|
20,580 |
|
18,298 |
|
Noncontrolling interest |
|
-- |
|
28 |
|
Total equity |
|
20,580 |
|
18,326 |
|
Total liabilities and equity |
$ |
126,947 |
$ |
125,193 |
|
THE ALLSTATE CORPORATION AND SUBSIDIARIES
CONSOLIDATED STATEMENTS OF CASH FLOWS
($ in millions) |
|
Twelve months ended |
| ||
|
|
2012 |
|
2011 |
|
Cash flows from operating activities |
|
(unaudited) |
|
|
|
Net income |
$ |
2,306 |
$ |
787 |
|
Adjustments to reconcile net income to net cash provided by operating activities: |
|
|
|
|
|
Depreciation, amortization and other non-cash items |
|
388 |
|
252 |
|
Realized capital gains and losses |
|
(327) |
|
(503) |
|
(Gain) loss on disposition of operations |
|
(18) |
|
7 |
|
Interest credited to contractholder funds |
|
1,316 |
|
1,645 |
|
Changes in: |
|
|
|
|
|
Policy benefits and other insurance reserves |
|
214 |
|
(77) |
|
Unearned premiums |
|
306 |
|
37 |
|
Deferred policy acquisition costs |
|
(18) |
|
177 |
|
Premium installment receivables, net |
|
(125) |
|
33 |
|
Reinsurance recoverables, net |
|
(1,560) |
|
(716) |
|
Income taxes |
|
698 |
|
133 |
|
Other operating assets and liabilities |
|
(126) |
|
154 |
|
Net cash provided by operating activities |
|
3,054 |
|
1,929 |
|
Cash flows from investing activities |
|
|
|
|
|
Proceeds from sales |
|
|
|
|
|
Fixed income securities |
|
18,872 |
|
29,436 |
|
Equity securities |
|
1,495 |
|
2,012 |
|
Limited partnership interests |
|
1,398 |
|
1,000 |
|
Mortgage loans |
|
14 |
|
97 |
|
Other investments |
|
148 |
|
164 |
|
Investment collections |
|
|
|
|
|
Fixed income securities |
|
5,417 |
|
4,951 |
|
Mortgage loans |
|
1,064 |
|
634 |
|
Other investments |
|
128 |
|
123 |
|
Investment purchases |
|
|
|
|
|
Fixed income securities |
|
(22,658) |
|
(27,896) |
|
Equity securities |
|
(671) |
|
(1,824) |
|
Limited partnership interests |
|
(1,524) |
|
(1,696) |
|
Mortgage loans |
|
(525) |
|
(1,241) |
|
Other investments |
|
(665) |
|
(204) |
|
Change in short-term investments, net |
|
(698) |
|
2,182 |
|
Change in other investments, net |
|
58 |
|
(415) |
|
Purchases of property and equipment, net |
|
(285) |
|
(246) |
|
Disposition (acquisition) of operations, net of cash acquired |
|
13 |
|
(916) |
|
Net cash provided by investing activities |
|
1,581 |
|
6,161 |
|
Cash flows from financing activities |
|
|
|
|
|
Proceeds from issuance of long-term debt |
|
493 |
|
7 |
|
Repayment of long-term debt |
|
(352) |
|
(7) |
|
Contractholder fund deposits |
|
2,158 |
|
2,176 |
|
Contractholder fund withdrawals |
|
(5,519) |
|
(8,680) |
|
Dividends paid |
|
(534) |
|
(435) |
|
Treasury stock purchases |
|
(913) |
|
(953) |
|
Shares reissued under equity incentive plans, net |
|
85 |
|
19 |
|
Excess tax benefits on share-based payment arrangements |
|
10 |
|
(5) |
|
Other |
|
(33) |
|
2 |
|
Net cash used in financing activities |
|
(4,605) |
|
(7,876) |
|
Net increase in cash |
|
30 |
|
214 |
|
Cash at beginning of period |
|
776 |
|
562 |
|
Cash at end of period |
$ |
806 |
$ |
776 |
|
Definitions of Non-GAAP Measures
We believe that investors understanding of Allstates performance is enhanced by our disclosure of the following non-GAAP measures. Our methods for calculating these measures may differ from those used by other companies and therefore comparability may be limited.
Operating income (loss) is net income (loss), excluding:
· realized capital gains and losses, after-tax, except for periodic settlements and accruals on non-hedge derivative instruments, which are reported with realized capital gains and losses but included in operating income (loss),
· valuation changes on embedded derivatives that are not hedged, after-tax,
· amortization of DAC and deferred sales inducements (DSI), to the extent they resulted from the recognition of certain realized capital gains and losses or valuation changes on embedded derivatives that are not hedged, after-tax,
· business combination expenses and the amortization of purchased intangible assets, after-tax,
· gain (loss) on disposition of operations, after-tax, and
· adjustments for other significant non-recurring, infrequent or unusual items, when (a) the nature of the charge or gain is such that it is reasonably unlikely to recur within two years, or (b) there has been no similar charge or gain within the prior two years.
Net income (loss) is the GAAP measure that is most directly comparable to operating income (loss).
We use operating income (loss) as an important measure to evaluate our results of operations. We believe that the measure provides investors with a valuable measure of the companys ongoing performance because it reveals trends in our insurance and financial services business that may be obscured by the net effect of realized capital gains and losses, valuation changes on embedded derivatives that are not hedged, business combination expenses and the amortization of purchased intangible assets, gain (loss) on disposition of operations and adjustments for other significant non-recurring, infrequent or unusual items. Realized capital gains and losses, valuation changes on embedded derivatives that are not hedged and gain (loss) on disposition of operations may vary significantly between periods and are generally driven by business decisions and external economic developments such as capital market conditions, the timing of which is unrelated to the insurance underwriting process. Consistent with our intent to protect results or earn additional income, operating income (loss) includes periodic settlements and accruals on certain derivative instruments that are reported in realized capital gains and losses because they do not qualify for hedge accounting or are not designated as hedges for accounting purposes. These instruments are used for economic hedges and to replicate fixed income securities, and by including them in operating income (loss), we are appropriately reflecting their trends in our performance and in a manner consistent with the economically hedged investments, product attributes (e.g. net investment income and interest credited to contractholder funds) or replicated investments. Business combination expenses are excluded because they are non-recurring in nature and the amortization of purchased intangible assets is excluded because it relates to the acquisition purchase price and is not indicative of our underlying insurance business results or trends. Non-recurring items are excluded because, by their nature, they are not indicative of our business or economic trends. Accordingly, operating income (loss) excludes the effect of items that tend to be highly variable from period to period and highlights the results from ongoing operations and the underlying profitability of our business. A byproduct of excluding these items to determine operating income (loss) is the transparency and understanding of their significance to net income variability and profitability while recognizing these or similar items may recur in subsequent periods. Operating income (loss) is used by management along with the other components of net income (loss) to assess our performance. We use adjusted measures of operating income (loss) and operating income (loss) per diluted share in incentive compensation. Therefore, we believe it is useful for investors to evaluate net income (loss), operating income (loss) and their components separately and in the aggregate when reviewing and evaluating our performance. We note that investors, financial analysts, financial and business media organizations and rating agencies utilize operating income (loss) results in their evaluation of our and our industrys financial performance and in their investment decisions, recommendations and communications as it represents a reliable, representative and consistent measurement of the industry and the company and managements performance. We note that the price to earnings multiple commonly used by insurance investors as a forward-looking valuation technique uses operating income (loss) as the denominator. Operating income (loss) should not be considered as a substitute for net income (loss) and does not reflect the overall profitability of our business.
The following tables reconcile operating income and net income.
($ in millions, except per share data) |
|
For the three months ended December 31, |
| ||||||||||||||
|
|
Property-Liability |
|
Allstate Financial |
|
Consolidated |
|
Per diluted share |
| ||||||||
|
|
2012 |
|
2011 |
|
2012 |
|
2011 |
|
2012 |
|
2011 |
|
2012 |
|
2011 |
|
Operating income |
$ |
200 |
$ |
654 |
$ |
144 |
$ |
130 |
$ |
289 |
$ |
735 |
$ |
0.59 |
$ |
1.45 |
|
Realized capital gains and losses |
|
143 |
|
12 |
|
56 |
|
68 |
|
204 |
|
86 |
|
|
|
|
|
Income tax expense |
|
(47) |
|
(5) |
|
(19) |
|
(25) |
|
(68) |
|
(31) |
|
|
|
|
|
Realized capital gains and losses, after-tax |
|
96 |
|
7 |
|
37 |
|
43 |
|
136 |
|
55 |
|
0.28 |
|
0.11 |
|
Valuation changes on embedded derivatives that are not hedged, after-tax |
|
-- |
|
-- |
|
(6) |
|
(13) |
|
(6) |
|
(13) |
|
(0.01) |
|
(0.03) |
|
DAC and DSI amortization relating to realized capital gains and losses and valuation changes on embedded derivatives that are not hedged, after-tax |
|
-- |
|
-- |
|
(4) |
|
(16) |
|
(4) |
|
(16) |
|
(0.01) |
|
(0.03) |
|
DAC and DSI unlocking relating to realized capital gains and losses, after-tax |
|
-- |
|
-- |
|
-- |
|
-- |
|
-- |
|
-- |
|
-- |
|
-- |
|
Reclassification of periodic settlements and accruals on non-hedge derivative instruments, after-tax |
|
-- |
|
2 |
|
(7) |
|
(10) |
|
(7) |
|
(8) |
|
(0.01) |
|
(0.02) |
|
Business combination expenses and the amortization of purchased intangible assets, after-tax |
|
(16) |
|
(32) |
|
-- |
|
-- |
|
(16) |
|
(42) |
|
(0.03) |
|
(0.08) |
|
Gain on disposition of operations, after-tax |
|
-- |
|
-- |
|
2 |
|
1 |
|
2 |
|
1 |
|
-- |
|
-- |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Net income |
$ |
280 |
$ |
631 |
$ |
166 |
$ |
135 |
$ |
394 |
$ |
712 |
$ |
0.81 |
$ |
1.40 |
|
|
|
For the twelve months ended December 31, |
| ||||||||||||||
|
|
Property-Liability |
|
Allstate Financial |
|
Consolidated |
|
Per diluted share |
| ||||||||
|
|
2012 |
|
2011 |
|
2012 |
|
2011 |
|
2012 |
|
2011 |
|
2012 |
|
2011 |
|
Operating income |
$ |
1,825 |
$ |
371 |
$ |
529 |
$ |
507 |
$ |
2,148 |
$ |
662 |
$ |
4.36 |
$ |
1.27 |
|
Realized capital gains and losses |
|
335 |
|
85 |
|
(13) |
|
388 |
|
327 |
|
503 |
|
|
|
|
|
Income tax (expense) benefit |
|
(114) |
|
(31) |
|
5 |
|
(138) |
|
(111) |
|
(179) |
|
|
|
|
|
Realized capital gains and losses, after-tax |
|
221 |
|
54 |
|
(8) |
|
250 |
|
216 |
|
324 |
|
0.44 |
|
0.62 |
|
Valuation changes on embedded derivatives that are not hedged, after-tax |
|
-- |
|
-- |
|
82 |
|
(12) |
|
82 |
|
(12) |
|
0.17 |
|
(0.02) |
|
DAC and DSI amortization relating to realized capital gains and losses and valuation changes on embedded derivatives that are not hedged, after-tax |
|
-- |
|
-- |
|
(42) |
|
(108) |
|
(42) |
|
(108) |
|
(0.09) |
|
(0.21) |
|
DAC and DSI unlocking relating to realized capital gains and losses, after-tax |
|
-- |
|
-- |
|
4 |
|
3 |
|
4 |
|
3 |
|
0.01 |
|
-- |
|
Reclassification of periodic settlements and accruals on non-hedge derivative instruments, after-tax |
|
3 |
|
10 |
|
(36) |
|
(45) |
|
(33) |
|
(35) |
|
(0.07) |
|
(0.07) |
|
Business combination expenses and the amortization of purchased intangible assets, after-tax |
|
(81) |
|
(32) |
|
-- |
|
-- |
|
(81) |
|
(42) |
|
(0.16) |
|
(0.08) |
|
Gain (loss) on disposition of operations, after-tax |
|
-- |
|
-- |
|
12 |
|
(5) |
|
12 |
|
(5) |
|
0.02 |
|
(0.01) |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Net income |
$ |
1,968 |
$ |
403 |
$ |
541 |
$ |
590 |
$ |
2,306 |
$ |
787 |
$ |
4.68 |
$ |
1.50 |
|
Operating income (loss) return on shareholders equity is a ratio that uses a non-GAAP measure. It is calculated by dividing the rolling 12-month operating income (loss) by the average of shareholders equity at the beginning and at the end of the 12-months, after excluding the effect of unrealized net capital gains and losses. Return on shareholders equity is the most directly comparable GAAP measure. We use operating income (loss) as the numerator for the same reasons we use operating income (loss), as discussed above. We use average shareholders equity excluding the effect of unrealized net capital gains and losses for the denominator as a representation of shareholders equity primarily attributable to the companys earned and realized business operations because it eliminates the effect of items that are unrealized and vary significantly between periods due to external economic developments such as capital market conditions like changes in equity prices and interest rates, the amount and timing of which are unrelated to the insurance
underwriting process. We use it to supplement our evaluation of net income (loss) and return on shareholders equity because it excludes the effect of items that tend to be highly variable from period to period. We believe that this measure is useful to investors and that it provides a valuable tool for investors when considered along with net income (loss) return on shareholders equity because it eliminates the after-tax effects of realized and unrealized net capital gains and losses that can fluctuate significantly from period to period and that are driven by economic developments, the magnitude and timing of which are generally not influenced by management. In addition, it eliminates non-recurring items that are not indicative of our ongoing business or economic trends. A byproduct of excluding the items noted above to determine operating income (loss) return on shareholders equity from return on shareholders equity is the transparency and understanding of their significance to return on shareholders equity variability and profitability while recognizing these or similar items may recur in subsequent periods. Therefore, we believe it is useful for investors to have operating income (loss) return on shareholders equity and return on shareholders equity when evaluating our performance. We note that investors, financial analysts, financial and business media organizations and rating agencies utilize operating income (loss) return on shareholders equity results in their evaluation of our and our industrys financial performance and in their investment decisions, recommendations and communications as it represents a reliable, representative and consistent measurement of the industry and the company and managements utilization of capital. Operating income (loss) return on shareholders equity should not be considered as a substitute for return on shareholders equity and does not reflect the overall profitability of our business.
The following table reconciles return on shareholders equity and operating income return on shareholders equity.
($ in millions) |
|
For the twelve months ended |
| ||
|
|
2012 |
|
2011 |
|
Return on shareholders equity |
|
|
|
|
|
Numerator: |
|
|
|
|
|
Net income |
$ |
2,306 |
$ |
787 |
|
|
|
|
|
|
|
Denominator: |
|
|
|
|
|
Beginning shareholders equity |
$ |
18,298 |
$ |
18,617 |
|
Ending shareholders equity |
|
20,580 |
|
18,298 |
|
Average shareholders equity |
$ |
19,439 |
$ |
18,458 |
|
Return on shareholders equity |
|
11.9% |
|
4.3% |
|
|
|
For the twelve months ended |
| ||
|
|
2012 |
|
2011 |
|
Operating income return on shareholders equity |
|
|
|
|
|
Numerator: |
|
|
|
|
|
Operating income |
$ |
2,148 |
$ |
662 |
|
|
|
|
|
|
|
Denominator: |
|
|
|
|
|
Beginning shareholders equity |
$ |
18,298 |
$ |
18,617 |
|
Unrealized net capital gains and losses |
|
1,400 |
|
948 |
|
Adjusted beginning shareholders equity |
|
16,898 |
|
17,669 |
|
Ending shareholders equity |
|
20,580 |
|
18,298 |
|
Unrealized net capital gains and losses |
|
2,834 |
|
1,400 |
|
Adjusted ending shareholders equity |
|
17,746 |
|
16,898 |
|
Average adjusted shareholders equity |
$ |
17,322 |
$ |
17,284 |
|
Operating income return on shareholders equity |
|
12.4% |
|
3.8% |
|
The following tables reconcile Allstate Financial segment return on attributed equity and operating income return on attributed equity, including a reconciliation of Allstate Financial segment attributed equity to The Allstate Corporation shareholders equity.
($ in millions) |
|
For the twelve months ended |
| ||
|
|
2012 |
|
2011 |
|
Allstate Financial segment return on attributed equity |
|
|
|
|
|
Numerator: |
|
|
|
|
|
Net income |
$ |
541 |
$ |
590 |
|
|
|
|
|
|
|
Denominator: |
|
|
|
|
|
Beginning attributed equity (1) |
$ |
7,230 |
$ |
6,385 |
|
Ending attributed equity |
|
8,446 |
|
7,230 |
|
Average attributed equity |
$ |
7,838 |
$ |
6,808 |
|
Return on attributed equity |
|
6.9% |
|
8.7% |
|
|
|
For the twelve months ended |
| ||
|
|
2012 |
|
2011 |
|
Allstate Financial segment operating income return on attributed equity |
|
|
|
|
|
Numerator: |
|
|
|
|
|
Operating income |
$ |
529 |
$ |
507 |
|
|
|
|
|
|
|
Denominator: |
|
|
|
|
|
Beginning attributed equity |
$ |
7,230 |
$ |
6,385 |
|
Unrealized net capital gains and losses |
|
842 |
|
548 |
|
Adjusted beginning attributed equity |
|
6,388 |
|
5,837 |
|
Ending attributed equity |
|
8,446 |
|
7,230 |
|
Unrealized net capital gains and losses |
|
1,678 |
|
842 |
|
Adjusted ending attributed equity |
|
6,768 |
|
6,388 |
|
Average adjusted attributed equity |
$ |
6,578 |
$ |
6,113 |
|
Operating income return on attributed equity |
|
8.0% |
|
8.3% |
|
Reconciliation of beginning and ending Allstate Financial |
|
For the twelve months ended |
| ||
|
|
2012 |
|
2011 |
|
Beginning Allstate Financial segment attributed equity |
$ |
7,230 |
$ |
6,385 |
|
Beginning all other equity |
|
11,068 |
|
12,232 |
|
Beginning Allstate Corporation shareholders equity |
$ |
18,298 |
$ |
18,617 |
|
|
|
|
|
|
|
Ending Allstate Financial segment attributed equity |
$ |
8,446 |
$ |
7,230 |
|
Ending all other equity |
|
12,134 |
|
11,068 |
|
Ending Allstate Corporation shareholders equity |
$ |
20,580 |
$ |
18,298 |
|
(1) |
Allstate Financial attributed equity is the sum of equity for Allstate Life Insurance Company, the applicable equity for American Heritage Life Investment Corporation, and the equity for Allstate Bank. Allstate Banks equity is zero beginning March 31, 2012. |
Underwriting income (loss) is calculated as premiums earned, less claims and claims expense (losses), amortization of DAC, operating costs and expenses and restructuring and related charges as determined using GAAP. Management uses this measure in its evaluation of the results of operations to analyze the profitability of our Property-Liability insurance operations separately from investment results. It is also an integral component of incentive compensation. It is useful for investors to evaluate the components of income separately and in the aggregate when reviewing performance. Net income (loss) is the most directly comparable GAAP measure. Underwriting income (loss) should not be considered as a substitute for net income (loss) and does not reflect the overall profitability of our business. A reconciliation of Property-Liability underwriting income (loss) to net income (loss) is provided in the Segment Results page.
Combined ratio excluding the effect of catastrophes, prior year reserve reestimates, business combination expenses and the amortization of purchased intangible assets (underlying combined ratio) is a non-GAAP ratio, which is computed as the difference between four GAAP operating ratios: the combined ratio, the effect of catastrophes on the combined ratio, the effect of prior year non-catastrophe reserve reestimates on the combined ratio, the effect of business combination expenses and the amortization of purchased intangible assets on the combined ratio. We believe that this ratio is useful to investors and it is used by management to reveal the trends in our Property-Liability business that may be obscured by catastrophe losses, prior year reserve reestimates, business combination expenses and the amortization of purchased intangible assets. Catastrophe losses cause our loss trends to vary significantly between periods as a result of their incidence of occurrence and magnitude, and can have a significant impact on the combined ratio. Prior year reserve reestimates are caused by unexpected loss development on historical reserves. Business
combination expenses and the amortization of purchased intangible assets primarily relate to the acquisition purchase price and are not indicative of our underlying insurance business results or trends. We believe it is useful for investors to evaluate these components separately and in the aggregate when reviewing our underwriting performance. We also provide it to facilitate a comparison to our outlook on the underlying combined ratio. The most directly comparable GAAP measure is the combined ratio. The underlying combined ratio should not be considered as a substitute for the combined ratio and does not reflect the overall underwriting profitability of our business.
A reconciliation of the Property-Liability underlying combined ratio to the Property-Liability combined ratio is provided in the following table.
|
|
Three months ended |
|
Twelve months ended |
| ||||
|
|
2012 |
|
2011 |
|
2012 |
|
2011 |
|
Combined ratio excluding the effect of catastrophes, prior year reserve reestimates, business combination expenses and the amortization of purchased intangible assets (underlying combined ratio) |
|
86.7 |
|
90.7 |
|
87.2 |
|
89.3 |
|
Effect of catastrophe losses |
|
15.7 |
|
1.0 |
|
8.8 |
|
14.7 |
|
Effect of prior year non-catastrophe reserve reestimates |
|
(1.1) |
|
(1.5) |
|
(1.0) |
|
(0.8) |
|
Effect of business combination expenses and the amortization of purchased intangible assets |
|
0.4 |
|
0.7 |
|
0.5 |
|
0.2 |
|
Combined ratio |
|
101.7 |
|
90.9 |
|
95.5 |
|
103.4 |
|
|
|
|
|
|
|
|
|
|
|
Effect of prior year catastrophe reserve reestimates |
|
(1.2) |
|
(0.5) |
|
(1.5) |
|
(0.5) |
|
Underwriting margin is calculated as 100% minus the combined ratio.
In this news release, we provide our outlook range on the Property-Liability 2013 underlying combined ratio. A reconciliation of this measure to the combined ratio is not possible on a forward-looking basis because it is not possible to provide a reliable forecast of catastrophes. Future prior year reserve reestimates are expected to be zero because reserves are determined based on our best estimate of ultimate loss reserves as of the reporting date.
A reconciliation of the Allstate brand standard auto underlying combined ratio to the Allstate brand standard auto combined ratio is provided in the following table.
|
|
Three months ended |
|
Twelve months ended |
| ||||
|
|
2012 |
|
2011 |
|
2012 |
|
2011 |
|
Underlying combined ratio |
|
94.0 |
|
98.4 |
|
94.0 |
|
95.3 |
|
Effect of catastrophe losses |
|
9.3 |
|
0.2 |
|
3.9 |
|
2.6 |
|
Effect of prior year non-catastrophe reserve reestimates |
|
(1.6) |
|
(3.1) |
|
(1.8) |
|
(2.2) |
|
Combined ratio |
|
101.7 |
|
95.5 |
|
96.1 |
|
95.7 |
|
|
|
|
|
|
|
|
|
|
|
Effect of prior year catastrophe reserve reestimates |
|
(0.1) |
|
(0.1) |
|
(0.2) |
|
(0.1) |
|
A reconciliation of the Allstate brand homeowners underlying combined ratio to the Allstate brand homeowners combined ratio is provided in the following table.
|
|
Three months ended |
|
Twelve months ended |
| ||||
|
|
2012 |
|
2011 |
|
2012 |
|
2011 |
|
Underlying combined ratio |
|
62.4 |
|
67.0 |
|
65.1 |
|
70.9 |
|
Effect of catastrophe losses |
|
32.0 |
|
3.5 |
|
23.2 |
|
50.0 |
|
Effect of prior year non-catastrophe reserve reestimates |
|
(0.5) |
|
(0.5) |
|
(0.3) |
|
0.7 |
|
Combined ratio |
|
93.9 |
|
70.0 |
|
88.0 |
|
121.6 |
|
|
|
|
|
|
|
|
|
|
|
Effect of prior year catastrophe reserve reestimates |
|
(4.5) |
|
(1.9) |
|
(4.9) |
|
(1.9) |
|
A reconciliation of the Encompass brand underlying combined ratio to the Encompass brand combined ratio is provided in the following table.
|
|
Three months ended |
|
Twelve months ended |
| ||||
|
|
2012 |
|
2011 |
|
2012 |
|
2011 |
|
Underlying combined ratio |
|
97.1 |
|
99.6 |
|
96.0 |
|
96.8 |
|
Effect of catastrophe losses |
|
34.9 |
|
4.5 |
|
12.6 |
|
15.3 |
|
Effect of prior year non-catastrophe reserve reestimates |
|
(7.6) |
|
3.4 |
|
(2.1) |
|
1.4 |
|
Combined ratio |
|
124.4 |
|
107.5 |
|
106.5 |
|
113.5 |
|
A reconciliation of the Esurance brand underlying combined ratio to the Esurance brand combined ratio is provided in the following table.
|
|
Three months ended |
|
Twelve months ended |
| ||||
|
|
2012 |
|
2011 (1) |
|
2012 |
|
2011 (1) |
|
Underlying combined ratio |
|
107.9 |
|
101.0 |
|
108.2 |
|
101.0 |
|
Effect of catastrophe losses |
|
2.3 |
|
-- |
|
1.6 |
|
-- |
|
Effect of business combination expenses and the amortization of purchased intangible assets |
|
7.2 |
|
20.9 |
|
10.1 |
|
20.9 |
|
Combined ratio |
|
117.4 |
|
121.9 |
|
119.9 |
|
121.9 |
|
(1) Represents period from October 7, 2011 to December 31, 2011.
Book value per share, excluding the impact of unrealized net capital gains and losses on fixed income securities, is a ratio that uses a non-GAAP measure. It is calculated by dividing shareholders equity after excluding the impact of unrealized net capital gains and losses on fixed income securities and related DAC, DSI and life insurance reserves by total shares outstanding plus dilutive potential shares outstanding. We use the trend in book value per share, excluding the impact of unrealized net capital gains and losses on fixed income securities, in conjunction with book value per share to identify and analyze the change in net worth attributable to management efforts between periods. We believe the non-GAAP ratio is useful to investors because it eliminates the effect of items that can fluctuate significantly from period to period and are generally driven by economic developments, primarily capital market conditions, the magnitude and timing of which are generally not influenced by management, and we believe it enhances understanding and comparability of performance by highlighting underlying business activity and profitability drivers. We note that book value per share, excluding the impact of unrealized net capital gains and losses on fixed income securities, is a measure commonly used by insurance investors as a valuation technique. Book value per share is the most directly comparable GAAP measure. Book value per share, excluding the impact of unrealized net capital gains and losses on fixed income securities, should not be considered as a substitute for book value per share, and does not reflect the recorded net worth of our business. The following table shows the reconciliation.
($ in millions, except per share data) |
|
As of December 31, |
| ||
|
|
2012 |
|
2011 |
|
Book value per share |
|
|
|
|
|
Numerator: |
|
|
|
|
|
Shareholders equity |
$ |
20,580 |
$ |
18,298 |
|
Denominator: |
|
|
|
|
|
Shares outstanding and dilutive potential shares outstanding |
|
485.5 |
|
505.8 |
|
Book value per share |
$ |
42.39 |
$ |
36.18 |
|
|
|
|
|
|
|
Book value per share, excluding the impact of unrealized net capital gains and losses on fixed income securities |
|
|
|
|
|
Numerator: |
|
|
|
|
|
Shareholders equity |
$ |
20,580 |
$ |
18,298 |
|
Unrealized net capital gains and losses on fixed income securities |
|
2,549 |
|
1,311 |
|
Adjusted shareholders equity |
$ |
18,031 |
$ |
16,987 |
|
Denominator: |
|
|
|
|
|
Shares outstanding and dilutive potential shares outstanding |
|
485.5 |
|
505.8 |
|
Book value per share, excluding the impact of unrealized net capital gains and losses on fixed income securities |
$ |
37.14 |
$ |
33.58 |
|
Forward-Looking Statements and Risk Factors
This news release contains forward-looking statements about our outlook for the Property-Liability combined ratio excluding the effect of catastrophes, prior year reserve reestimates, business combination expenses, and the amortization of purchased intangible assets for 2013. These statements are subject to the Private Securities Litigation Reform Act of 1995 and are based on managements estimates, assumptions and projections. Actual results may differ materially from those projected based on the risk factors described below.
· Premiums written and premiums earned, the denominator of the underlying combined ratio, may be materially less than projected. Policyholder attrition may be greater than anticipated resulting in a lower amount of insurance in force.
· Unanticipated increases in the severity or frequency of standard auto insurance claims may adversely affect our underwriting results. Changes in the severity or frequency of claims may affect the profitability of our Allstate Protection segment. Changes in bodily injury claim severity are driven primarily by inflation in the medical sector of the economy and litigation. Changes in auto physical damage claim severity are driven primarily by inflation in auto repair costs, auto parts prices and used car prices. The short-term level of claim frequency we experience may vary from period to period and may not be sustainable over the longer term. A decline in gas prices, increase in miles driven, and higher unemployment are examples of factors leading to a short-term frequency change. A significant long-term increase in claim frequency could have an adverse effect on our underwriting results.
We undertake no obligation to publicly correct or update any forward-looking statements. This news release contains unaudited financial information.
# # # # #
Exhibit 99.2
THE ALLSTATE CORPORATION
Investor Supplement
Fourth Quarter 2012
The consolidated financial statements and financial exhibits included herein are unaudited. These consolidated financial statements and exhibits should be read in conjunction with the consolidated financial statements and notes thereto included in the most recent Annual Report on Form 10-K, the Current Report on Form 8-K filed on May 2, 2012 (retrospective adoption of deferred acquisition costs DAC) and Quarterly Reports on Form 10-Q. The results of operations for interim periods should not be considered indicative of results to be expected for the full year.
Measures used in these financial statements and exhibits that are not based on generally accepted accounting principles (non-GAAP) are denoted with an asterisk (*) the first time they appear. These measures are defined on the page Definitions of Non-GAAP Measures and are reconciled to the most directly comparable GAAP measure herein.
THE ALLSTATE CORPORATION
Investor Supplement - Fourth Quarter 2012
Table of Contents
|
PAGE |
Consolidated |
|
Statements of Operations |
1 |
Contribution to Income |
2 |
Revenues |
3 |
Statements of Financial Position |
4 |
Book Value Per Share |
5 |
Return on Shareholders Equity |
6 |
Debt to Capital |
7 |
Statements of Cash Flows |
8 |
Analysis of Deferred Policy Acquisition Costs |
9-10 |
Historical Summary of Consolidated Operating and Financial Position Data |
11 |
|
|
Property-Liability Operations |
|
Property-Liability Results |
12 |
Historical Property-Liability Results |
13 |
Underwriting Results by Area of Business |
14 |
Historical Underwriting Results by Area of Business |
15 |
Premiums Written by Market Segment |
16 |
Allstate Brand Premiums Written |
17 |
Impact of Net Rate Changes Approved on Premiums Written |
18 |
Allstate Brand Profitability Measures |
19 |
Encompass Brand Profitability Measures |
20 |
Esurance Brand Profitability Measures and Statistics |
21 |
Standard Auto Profitability Measures |
22 |
Allstate Brand Standard Auto Loss Ratio of Top 5 States |
23 |
Non-standard Auto Profitability Measures |
24 |
Auto Profitability Measures |
25 |
Homeowners Profitability Measures |
26 |
Property-Liability Policies in Force |
27 |
Allstate Brand Domestic Operating Measures and Statistics |
28 |
Homeowners Supplemental Information |
29 |
Effect of Catastrophe Losses on the Combined Ratio |
30 |
Allstate Protection Catastrophe by Size of Event |
31 |
Prior Year Reserve Reestimates |
32 |
Historical Prior Year Reserve Reestimate |
33 |
Historical Property-Liability Loss Reserves |
34 |
Asbestos and Environmental Reserves |
35 |
|
|
Allstate Financial Operations and Reconciliations |
|
Allstate Financial Results |
36 |
Historical Allstate Financial Results |
37 |
Return on Attributed Equity |
38 |
Premiums and Contract Charges |
39 |
Change in Contractholder Funds |
40 |
Analysis of Net Income |
41 |
Allstate Financial Weighted Average Investment Spreads |
42 |
Allstate Financial Supplemental Product Information |
43 |
|
|
Corporate and Other Results |
44 |
|
|
Investments |
|
Investments |
45 |
Investment Portfolio Details |
46 |
Unrealized Net Capital Gains and Losses on Security Portfolio by Type |
47 |
Net Investment Income, Yields and Realized Capital Gains and Losses (Pre-tax) |
48 |
Property-Liability Net Investment Income, Yields and Realized Capital Gains and Losses (Pre-tax) |
49 |
Allstate Financial Net Investment Income, Yields and Realized Capital Gains and Losses (Pre-tax) |
50 |
|
|
Definitions of Non-GAAP Measures |
51 |
THE ALLSTATE CORPORATION
CONSOLIDATED STATEMENTS OF OPERATIONS
($ in millions, except per share data)
|
|
Three months ended |
|
Twelve months ended | ||||||||||||||||||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Dec. 31, |
|
|
Sept. 30, |
|
June 30, |
|
March 31, |
|
|
Dec. 31, |
|
|
Sept. 30, |
|
June 30, |
|
March 31, |
|
Dec. 31, |
|
Dec. 31, |
|
|
|
2012 |
|
|
2012 |
|
2012 |
|
2012 |
|
|
2011 |
|
|
2011 |
|
2011 |
|
2011 |
|
2012 |
|
2011 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Revenues |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Property-liability insurance premiums |
|
$ |
6,744 |
|
$ |
6,697 |
$ |
6,666 |
$ |
6,630 |
|
$ |
6,605 |
|
$ |
6,432 |
$ |
6,457 |
$ |
6,448 |
$ |
26,737 |
$ |
25,942 |
Life and annuity premiums and contract charges |
|
|
566 |
|
|
563 |
|
559 |
|
553 |
|
|
570 |
|
|
552 |
|
547 |
|
569 |
|
2,241 |
|
2,238 |
Net investment income |
|
|
1,033 |
|
|
940 |
|
1,026 |
|
1,011 |
|
|
975 |
|
|
994 |
|
1,020 |
|
982 |
|
4,010 |
|
3,971 |
Realized capital gains and losses: |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Total other-than-temporary impairment losses |
|
|
(44) |
|
|
(39) |
|
(69) |
|
(87) |
|
|
(128) |
|
|
(197) |
|
(82) |
|
(156) |
|
(239) |
|
(563) |
Portion of loss recognized in other comprehensive income |
|
|
(10) |
|
|
(7) |
|
19 |
|
4 |
|
|
4 |
|
|
(6) |
|
(4) |
|
(27) |
|
6 |
|
(33) |
Net other-than-temporary impairment losses recognized in earnings |
|
|
(54) |
|
|
(46) |
|
(50) |
|
(83) |
|
|
(124) |
|
|
(203) |
|
(86) |
|
(183) |
|
(233) |
|
(596) |
Sales and other realized capital gains and losses |
|
|
258 |
|
|
(26) |
|
77 |
|
251 |
|
|
210 |
|
|
467 |
|
143 |
|
279 |
|
560 |
|
1,099 |
Total realized capital gains and losses |
|
|
204 |
|
|
(72) |
|
27 |
|
168 |
|
|
86 |
|
|
264 |
|
57 |
|
96 |
|
327 |
|
503 |
Total revenues |
|
|
8,547 |
|
|
8,128 |
|
8,278 |
|
8,362 |
|
|
8,236 |
|
|
8,242 |
|
8,081 |
|
8,095 |
|
33,315 |
|
32,654 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Costs and expenses |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Property-liability insurance claims and claims expense |
|
|
5,042 |
|
|
4,293 |
|
4,810 |
|
4,339 |
|
|
4,198 |
|
|
5,132 |
|
6,355 |
|
4,476 |
|
18,484 |
|
20,161 |
Life and annuity contract benefits |
|
|
464 |
|
|
453 |
|
462 |
|
439 |
|
|
430 |
|
|
455 |
|
422 |
|
454 |
|
1,818 |
|
1,761 |
Interest credited to contractholder funds |
|
|
357 |
|
|
215 |
|
366 |
|
378 |
|
|
405 |
|
|
405 |
|
417 |
|
418 |
|
1,316 |
|
1,645 |
Amortization of deferred policy acquisition costs |
|
|
947 |
|
|
1,016 |
|
942 |
|
979 |
|
|
981 |
|
|
1,046 |
|
960 |
|
984 |
|
3,884 |
|
3,971 |
Operating costs and expenses |
|
|
1,095 |
|
|
1,010 |
|
996 |
|
1,017 |
|
|
1,083 |
|
|
888 |
|
868 |
|
900 |
|
4,118 |
|
3,739 |
Restructuring and related charges |
|
|
9 |
|
|
9 |
|
10 |
|
6 |
|
|
16 |
|
|
8 |
|
11 |
|
9 |
|
34 |
|
44 |
Interest expense |
|
|
92 |
|
|
93 |
|
93 |
|
95 |
|
|
92 |
|
|
92 |
|
91 |
|
92 |
|
373 |
|
367 |
Total costs and expenses |
|
|
8,006 |
|
|
7,089 |
|
7,679 |
|
7,253 |
|
|
7,205 |
|
|
8,026 |
|
9,124 |
|
7,333 |
|
30,027 |
|
31,688 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Gain (loss) on disposition of operations |
|
|
3 |
|
|
9 |
|
3 |
|
3 |
|
|
3 |
|
|
3 |
|
7 |
|
(20) |
|
18 |
|
(7) |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Income (loss) from operations before income tax expense (benefit) |
|
|
544 |
|
|
1,048 |
|
602 |
|
1,112 |
|
|
1,034 |
|
|
219 |
|
(1,036) |
|
742 |
|
3,306 |
|
959 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Income tax expense (benefit) |
|
|
150 |
|
|
325 |
|
179 |
|
346 |
|
|
322 |
|
|
44 |
|
(412) |
|
218 |
|
1,000 |
|
172 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Net income (loss) |
|
$ |
394 |
|
$ |
723 |
$ |
423 |
$ |
766 |
|
$ |
712 |
|
$ |
175 |
$ |
(624) |
$ |
524 |
$ |
2,306 |
$ |
787 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Earnings per share: (1) |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Net income (loss) per share - Basic |
|
$ |
0.82 |
|
$ |
1.49 |
$ |
0.86 |
$ |
1.54 |
|
$ |
1.41 |
|
$ |
0.34 |
$ |
(1.19) |
$ |
0.99 |
$ |
4.71 |
$ |
1.51 |
Weighted average shares - Basic |
|
|
482.2 |
|
|
485.9 |
|
490.6 |
|
498.7 |
|
|
504.5 |
|
|
512.0 |
|
523.1 |
|
531.0 |
|
489.4 |
|
520.7 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Net income (loss) per share - Diluted (2) |
|
$ |
0.81 |
|
$ |
1.48 |
$ |
0.86 |
$ |
1.53 |
|
$ |
1.40 |
|
$ |
0.34 |
$ |
(1.19) |
$ |
0.98 |
$ |
4.68 |
$ |
1.50 |
Weighted average shares - Diluted (2) |
|
|
487.0 |
|
|
489.9 |
|
493.8 |
|
501.5 |
|
|
506.8 |
|
|
514.2 |
|
523.1 |
|
533.6 |
|
493.0 |
|
523.1 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Cash dividends declared per share |
|
$ |
0.22 |
|
$ |
0.22 |
$ |
0.22 |
$ |
0.22 |
|
$ |
0.21 |
|
$ |
0.21 |
$ |
0.21 |
$ |
0.21 |
$ |
0.88 |
$ |
0.84 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
(1) In accordance with GAAP, the quarter and year-to-date per share amounts are calculated discretely. Therefore, the sum of each quarter may not equal the year-to-date amount.
(2) As a result of the net loss for the three-months ended June 30, 2011, weighted average dilutive potential common shares outstanding resulting from 2.1 million stock options and 0.5 million restricted stock units (non-participating) were not included in the computation of diluted earnings per share in that quarter, since inclusion of these securities would have an anti-dilutive effect.
THE ALLSTATE CORPORATION
CONTRIBUTION TO INCOME
($ in millions, except per share data)
|
|
Three months ended |
|
Twelve months ended | ||||||||||||||||||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Dec. 31, |
|
|
Sept. 30, |
|
June 30, |
|
March 31, |
|
|
Dec. 31, |
|
|
Sept. 30, |
|
June 30, |
|
March 31, |
|
Dec. 31, |
|
Dec. 31, |
|
|
|
2012 |
|
|
2012 |
|
2012 |
|
2012 |
|
|
2011 |
|
|
2011 |
|
2011 |
|
2011 |
|
2012 |
|
2011 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Contribution to income |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Operating income (loss) before the impact of restructuring and related charges |
|
$ |
295 |
|
$ |
723 |
$ |
438 |
$ |
714 |
|
$ |
746 |
|
$ |
85 |
$ |
(640) |
$ |
500 |
$ |
2,170 |
$ |
691 |
Restructuring and related charges, after-tax |
|
|
(6) |
|
|
(6) |
|
(6) |
|
(4) |
|
|
(11) |
|
|
(5) |
|
(7) |
|
(6) |
|
(22) |
|
(29) |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Operating income (loss) * |
|
|
289 |
|
|
717 |
|
432 |
|
710 |
|
|
735 |
|
|
80 |
|
(647) |
|
494 |
|
2,148 |
|
662 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Realized capital gains and losses, after-tax |
|
|
136 |
|
|
(47) |
|
17 |
|
110 |
|
|
55 |
|
|
170 |
|
36 |
|
63 |
|
216 |
|
324 |
Valuation changes on embedded derivatives that are not hedged, after-tax |
|
|
(6) |
|
|
97 |
|
(3) |
|
(6) |
|
|
(13) |
|
|
(4) |
|
(3) |
|
8 |
|
82 |
|
(12) |
DAC and DSI amortization relating to realized capital gains and losses and valuation changes on embedded derivatives that are not hedged, after-tax |
|
|
(4) |
|
|
(28) |
|
- |
|
(10) |
|
|
(16) |
|
|
(65) |
|
(5) |
|
(22) |
|
(42) |
|
(108) |
DAC and DSI unlocking relating to realized capital gains and losses, after-tax |
|
|
- |
|
|
4 |
|
- |
|
- |
|
|
- |
|
|
- |
|
- |
|
3 |
|
4 |
|
3 |
Reclassification of periodic settlements and accruals on non-hedge derivative instruments, after-tax |
|
|
(7) |
|
|
(8) |
|
(9) |
|
(9) |
|
|
(8) |
|
|
(8) |
|
(10) |
|
(9) |
|
(33) |
|
(35) |
Business combination expenses and the amortization of purchased intangible assets, after-tax |
|
|
(16) |
|
|
(18) |
|
(16) |
|
(31) |
|
|
(42) |
|
|
- |
|
- |
|
- |
|
(81) |
|
(42) |
Gain (loss) on disposition of operations, after-tax |
|
|
2 |
|
|
6 |
|
2 |
|
2 |
|
|
1 |
|
|
2 |
|
5 |
|
(13) |
|
12 |
|
(5) |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Net income (loss) |
|
$ |
394 |
|
$ |
723 |
$ |
423 |
$ |
766 |
|
$ |
712 |
|
$ |
175 |
$ |
(624) |
$ |
524 |
$ |
2,306 |
$ |
787 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Income per share - Diluted (1) (2) |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Operating income (loss) before the impact of restructuring and related charges |
|
$ |
0.61 |
|
$ |
1.48 |
$ |
0.89 |
$ |
1.42 |
|
$ |
1.47 |
|
$ |
0.17 |
$ |
(1.22) |
$ |
0.94 |
$ |
4.40 |
$ |
1.32 |
Restructuring and related charges, after-tax |
|
|
(0.02) |
|
|
(0.02) |
|
(0.02) |
|
- |
|
|
(0.02) |
|
|
(0.01) |
|
(0.02) |
|
(0.01) |
|
(0.04) |
|
(0.05) |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Operating income (loss) |
|
|
0.59 |
|
|
1.46 |
|
0.87 |
|
1.42 |
|
|
1.45 |
|
|
0.16 |
|
(1.24) |
|
0.93 |
|
4.36 |
|
1.27 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Realized capital gains and losses, after-tax |
|
|
0.28 |
|
|
(0.09) |
|
0.04 |
|
0.22 |
|
|
0.11 |
|
|
0.33 |
|
0.07 |
|
0.12 |
|
0.44 |
|
0.62 |
Valuation changes on embedded derivatives that are not hedged, after-tax |
|
|
(0.01) |
|
|
0.20 |
|
(0.01) |
|
(0.01) |
|
|
(0.03) |
|
|
(0.01) |
|
(0.01) |
|
0.02 |
|
0.17 |
|
(0.02) |
DAC and DSI amortization relating to realized capital gains and losses and valuation changes on embedded derivatives that are not hedged, after-tax |
|
|
(0.01) |
|
|
(0.06) |
|
- |
|
(0.02) |
|
|
(0.03) |
|
|
(0.13) |
|
(0.01) |
|
(0.04) |
|
(0.09) |
|
(0.21) |
DAC and DSI unlocking relating to realized capital gains and losses, after-tax |
|
|
- |
|
|
0.01 |
|
- |
|
- |
|
|
- |
|
|
- |
|
- |
|
- |
|
0.01 |
|
- |
Reclassification of periodic settlements and accruals on non-hedge derivative instruments, after-tax |
|
|
(0.01) |
|
|
(0.01) |
|
(0.02) |
|
(0.02) |
|
|
(0.02) |
|
|
(0.01) |
|
(0.02) |
|
(0.02) |
|
(0.07) |
|
(0.07) |
Business combination expenses and the amortization of purchased intangible assets, after-tax |
|
|
(0.03) |
|
|
(0.04) |
|
(0.03) |
|
(0.06) |
|
|
(0.08) |
|
|
- |
|
- |
|
- |
|
(0.16) |
|
(0.08) |
Gain (loss) on disposition of operations, after-tax |
|
|
- |
|
|
0.01 |
|
0.01 |
|
- |
|
|
- |
|
|
- |
|
0.02 |
|
(0.03) |
|
0.02 |
|
(0.01) |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Net income (loss) |
|
$ |
0.81 |
|
$ |
1.48 |
$ |
0.86 |
$ |
1.53 |
|
$ |
1.40 |
|
$ |
0.34 |
$ |
(1.19) |
$ |
0.98 |
$ |
4.68 |
$ |
1.50 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Weighted average shares - Diluted |
|
|
487.0 |
|
|
489.9 |
|
493.8 |
|
501.5 |
|
|
506.8 |
|
|
514.2 |
|
523.1 |
|
533.6 |
|
493.0 |
|
523.1 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
(1) In accordance with GAAP, the quarter and year-to-date per share amounts are calculated discretely. Therefore, the sum of each quarter may not equal the year-to-date amount.
(2) As a result of the net loss for the three-months ended June 30, 2011, weighted average dilutive potential common shares outstanding resulting from 2.1 million stock options and 0.5 million restricted stock units (non-participating) were not included in the computation of diluted earnings per share in that quarter, since inclusion of these securities would have an anti-dilutive effect.
THE ALLSTATE CORPORATION
REVENUES
($ in millions)
|
|
Three months ended |
|
Twelve months ended | ||||||||||||||||||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Dec. 31, |
|
|
Sept. 30, |
|
June 30, |
|
March 31, |
|
|
Dec. 31, |
|
|
Sept. 30, |
|
June 30, |
|
March 31, |
|
Dec. 31, |
|
Dec. 31, |
|
|
|
2012 |
|
|
2012 |
|
2012 |
|
2012 |
|
|
2011 |
|
|
2011 |
|
2011 |
|
2011 |
|
2012 |
|
2011 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Property-Liability |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Property-liability insurance premiums |
|
$ |
6,744 |
|
$ |
6,697 |
$ |
6,666 |
$ |
6,630 |
|
$ |
6,605 |
|
$ |
6,432 |
$ |
6,457 |
$ |
6,448 |
$ |
26,737 |
$ |
25,942 |
Net investment income |
|
|
362 |
|
|
299 |
|
352 |
|
313 |
|
|
309 |
|
|
298 |
|
310 |
|
284 |
|
1,326 |
|
1,201 |
Realized capital gains and losses |
|
|
143 |
|
|
(16) |
|
19 |
|
189 |
|
|
12 |
|
|
24 |
|
(8) |
|
57 |
|
335 |
|
85 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Total Property-Liability revenues |
|
|
7,249 |
|
|
6,980 |
|
7,037 |
|
7,132 |
|
|
6,926 |
|
|
6,754 |
|
6,759 |
|
6,789 |
|
28,398 |
|
27,228 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Allstate Financial |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Life and annuity premiums and contract charges |
|
|
566 |
|
|
563 |
|
559 |
|
553 |
|
|
570 |
|
|
552 |
|
547 |
|
569 |
|
2,241 |
|
2,238 |
Net investment income |
|
|
665 |
|
|
632 |
|
663 |
|
687 |
|
|
656 |
|
|
682 |
|
694 |
|
684 |
|
2,647 |
|
2,716 |
Realized capital gains and losses |
|
|
56 |
|
|
(56) |
|
8 |
|
(21) |
|
|
68 |
|
|
219 |
|
62 |
|
39 |
|
(13) |
|
388 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Total Allstate Financial revenues |
|
|
1,287 |
|
|
1,139 |
|
1,230 |
|
1,219 |
|
|
1,294 |
|
|
1,453 |
|
1,303 |
|
1,292 |
|
4,875 |
|
5,342 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Corporate and Other |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Service fees (1) |
|
|
1 |
|
|
1 |
|
1 |
|
1 |
|
|
2 |
|
|
1 |
|
2 |
|
2 |
|
4 |
|
7 |
Net investment income |
|
|
6 |
|
|
9 |
|
11 |
|
11 |
|
|
10 |
|
|
14 |
|
16 |
|
14 |
|
37 |
|
54 |
Realized capital gains and losses |
|
|
5 |
|
|
- |
|
- |
|
- |
|
|
6 |
|
|
21 |
|
3 |
|
- |
|
5 |
|
30 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Total Corporate and Other revenues before reclassification of services fees |
|
|
12 |
|
|
10 |
|
12 |
|
12 |
|
|
18 |
|
|
36 |
|
21 |
|
16 |
|
46 |
|
91 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Reclassification of service fees (1) |
|
|
(1) |
|
|
(1) |
|
(1) |
|
(1) |
|
|
(2) |
|
|
(1) |
|
(2) |
|
(2) |
|
(4) |
|
(7) |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Total Corporate and Other revenues |
|
|
11 |
|
|
9 |
|
11 |
|
11 |
|
|
16 |
|
|
35 |
|
19 |
|
14 |
|
42 |
|
84 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Consolidated revenues |
|
$ |
8,547 |
|
$ |
8,128 |
$ |
8,278 |
$ |
8,362 |
|
$ |
8,236 |
|
$ |
8,242 |
$ |
8,081 |
$ |
8,095 |
$ |
33,315 |
$ |
32,654 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
(1) For presentation in the Consolidated Statements of Operations, service fees of the Corporate and Other segment are reclassified to Operating costs and expenses.
THE ALLSTATE CORPORATION
CONSOLIDATED STATEMENTS OF FINANCIAL POSITION
($ in millions)
|
|
Dec. 31, |
|
Sept. 30, |
|
June 30, |
|
March 31, |
|
Dec. 31, |
|
|
|
Dec. 31, |
|
Sept. 30, |
|
June 30, |
|
March 31, |
|
Dec. 31, |
|
|
|
2012 |
|
2012 |
|
2012 |
|
2012 |
|
2011 |
|
|
|
2012 |
|
2012 |
|
2012 |
|
2012 |
|
2011 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Assets |
|
|
|
|
|
|
|
|
|
|
|
Liabilities |
|
|
|
|
|
|
|
|
|
|
|
Investments |
|
|
|
|
|
|
|
|
|
|
|
Reserve for property-liability insurance claims and claims expense |
$ |
21,288 |
$ |
20,197 |
$ |
20,395 |
$ |
20,283 |
$ |
20,375 |
|
Fixed income securities, at fair value |
|
|
|
|
|
|
|
|
|
|
| ||||||||||||
(amortized cost $71,915, $72,432, |
|
|
|
|
|
|
|
|
|
|
|
Reserve for life-contingent contract benefits |
|
14,895 |
|
14,900 |
|
14,640 |
|
14,296 |
|
14,406 |
|
$73,925, $74,060 and $73,379) |
$ |
77,017 |
$ |
77,729 |
$ |
77,926 |
$ |
77,223 |
$ |
76,113 |
|
Contractholder funds |
|
39,319 |
|
40,110 |
|
40,832 |
|
41,603 |
|
42,332 |
|
Equity securities, at fair value |
|
|
|
|
|
|
|
|
|
|
|
Unearned premiums |
|
10,375 |
|
10,494 |
|
10,085 |
|
9,888 |
|
10,057 |
|
(cost $3,577, $3,429, $3,430, |
|
|
|
|
|
|
|
|
|
|
|
Claim payments outstanding |
|
797 |
|
763 |
|
813 |
|
750 |
|
827 |
|
$3,430 and $4,203) |
|
4,037 |
|
3,876 |
|
3,681 |
|
3,847 |
|
4,363 |
|
Deferred income taxes |
|
597 |
|
689 |
|
53 |
|
- |
|
- |
|
Mortgage loans |
|
6,570 |
|
6,904 |
|
6,928 |
|
7,167 |
|
7,139 |
|
Other liabilities and accrued expenses |
|
6,429 |
|
6,121 |
|
6,394 |
|
6,490 |
|
5,978 |
|
Limited partnership interests |
|
4,922 |
|
4,974 |
|
4,694 |
|
4,637 |
|
4,697 |
|
Long-term debt |
|
6,057 |
|
6,057 |
|
6,058 |
|
6,058 |
|
5,908 |
|
Short-term, at fair value |
|
|
|
|
|
|
|
|
|
|
|
Separate Accounts |
|
6,610 |
|
6,820 |
|
6,790 |
|
7,355 |
|
6,984 |
|
(amortized cost $2,336, $2,825, |
|
|
|
|
|
|
|
|
|
|
|
Total liabilities |
|
106,367 |
|
106,151 |
|
106,060 |
|
106,723 |
|
106,867 |
|
$1,867, $1,886 and $1,291) |
|
2,336 |
|
2,825 |
|
1,867 |
|
1,886 |
|
1,291 |
|
Equity |
|
|
|
|
|
|
|
|
|
|
|
Other |
|
2,396 |
|
2,208 |
|
2,224 |
|
2,249 |
|
2,015 |
|
|
|
|
|
|
|
|
|
|
|
|
|
Total investments |
|
97,278 |
|
98,516 |
|
97,320 |
|
97,009 |
|
95,618 |
|
Common stock, 479 million, 483 million, 486 million, 493 million and 501 million shares outstanding |
|
9 |
|
9 |
|
9 |
|
9 |
|
9 |
|
|
|
|
|
|
|
|
|
|
|
|
| ||||||||||||
|
|
|
|
|
|
|
|
|
|
|
| ||||||||||||
|
|
|
|
|
|
|
|
|
|
|
|
Additional capital paid-in |
|
3,162 |
|
3,154 |
|
3,154 |
|
3,151 |
|
3,189 |
|
|
|
|
|
|
|
|
|
|
|
|
|
Retained income |
|
33,783 |
|
33,496 |
|
32,880 |
|
32,565 |
|
31,909 |
|
|
|
|
|
|
|
|
|
|
|
|
|
Deferred ESOP expense |
|
(41) |
|
(41) |
|
(41) |
|
(41) |
|
(43) |
|
|
|
|
|
|
|
|
|
|
|
|
|
Treasury stock, at cost (421 million, 417 million, 414 million, 407 million and 399 million shares) |
|
(17,508) |
|
(17,368) |
|
(17,272) |
|
(17,034) |
|
(16,795) |
|
|
|
|
|
|
|
|
|
|
|
|
| ||||||||||||
|
|
|
|
|
|
|
|
|
|
|
|
Accumulated other comprehensive income: |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Unrealized net capital gains and losses: |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Unrealized net capital losses on fixed income securities with other-than-temporary impairments |
|
(11) |
|
(42) |
|
(105) |
|
(100) |
|
(174) |
|
|
|
|
|
|
|
|
|
|
|
|
| ||||||||||||
Cash |
|
806 |
|
642 |
|
571 |
|
577 |
|
776 |
|
Other unrealized net capital gains and losses |
|
3,614 |
|
3,765 |
|
2,859 |
|
2,412 |
|
2,041 |
|
Premium installment receivables, net |
|
5,051 |
|
5,108 |
|
4,929 |
|
4,908 |
|
4,920 |
|
Unrealized adjustment to DAC, DSI and insurance reserves |
|
(769) |
|
(843) |
|
(684) |
|
(438) |
|
(467) |
|
Deferred policy acquisition costs |
|
3,621 |
|
3,578 |
|
3,644 |
|
3,716 |
|
3,871 |
| ||||||||||||
Reinsurance recoverables, net (1) |
|
8,767 |
|
7,278 |
|
7,120 |
|
7,118 |
|
7,251 |
|
Total unrealized net capital gains and losses |
|
2,834 |
|
2,880 |
|
2,070 |
|
1,874 |
|
1,400 |
|
Accrued investment income |
|
781 |
|
835 |
|
846 |
|
846 |
|
826 |
|
Unrealized foreign currency translation adjustments |
|
70 |
|
70 |
|
58 |
|
65 |
|
56 |
|
Deferred income taxes |
|
- |
|
- |
|
- |
|
201 |
|
722 |
| ||||||||||||
Property and equipment, net |
|
989 |
|
928 |
|
909 |
|
912 |
|
914 |
|
Unrecognized pension and other postretirement benefit cost |
|
(1,729) |
|
(1,363) |
|
(1,383) |
|
(1,407) |
|
(1,427) |
|
Goodwill |
|
1,240 |
|
1,242 |
|
1,242 |
|
1,242 |
|
1,242 |
| ||||||||||||
Other assets |
|
1,804 |
|
2,041 |
|
2,164 |
|
2,049 |
|
2,069 |
|
Total accumulated other comprehensive income (loss) |
|
1,175 |
|
1,587 |
|
745 |
|
532 |
|
29 |
|
Separate Accounts |
|
6,610 |
|
6,820 |
|
6,790 |
|
7,355 |
|
6,984 |
| ||||||||||||
|
|
|
|
|
|
|
|
|
|
|
|
Total shareholders equity |
|
20,580 |
|
20,837 |
|
19,475 |
|
19,182 |
|
18,298 |
|
|
|
|
|
|
|
|
|
|
|
|
|
Noncontrolling interest |
|
- |
|
- |
|
- |
|
28 |
|
28 |
|
|
|
|
|
|
|
|
|
|
|
|
|
Total equity |
|
20,580 |
|
20,837 |
|
19,475 |
|
19,210 |
|
18,326 |
|
Total assets |
$ |
126,947 |
$ |
126,988 |
$ |
125,535 |
$ |
125,933 |
$ |
125,193 |
|
Total liabilities and equity |
$ |
126,947 |
$ |
126,988 |
$ |
125,535 |
$ |
125,933 |
$ |
125,193 |
|
(1) Reinsurance recoverables of unpaid losses related to Property-Liability were $4,010 million, $2,651 million, $2,544 million, $2,571 million and $2,588 million as of December 31, 2012, September 30, 2012, June 30, 2012, March 31, 2012 and December 31, 2011, respectively.
THE ALLSTATE CORPORATION
BOOK VALUE PER SHARE
($ in millions, except per share data )
|
|
|
Dec. 31, |
|
|
Sept. 30, |
|
June 30, |
|
March 31, |
|
|
Dec. 31, |
|
|
Sept. 30, |
|
June 30, |
|
March 31, |
|
|
|
2012 |
|
|
2012 |
|
2012 |
|
2012 |
|
|
2011 |
|
|
2011 |
|
2011 |
|
2011 |
Book value per share |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Numerator: |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Shareholders equity |
|
$ |
20,580 |
|
$ |
20,837 |
$ |
19,475 |
$ |
19,182 |
|
$ |
18,298 |
|
$ |
17,732 |
$ |
18,382 |
$ |
18,898 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Denominator: |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Shares outstanding and dilutive potential shares outstanding |
|
|
485.5 |
|
|
488.7 |
|
490.2 |
|
497.3 |
|
|
505.8 |
|
|
509.0 |
|
522.0 |
|
529.0 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Book value per share |
|
$ |
42.39 |
|
$ |
42.64 |
$ |
39.73 |
$ |
38.57 |
|
$ |
36.18 |
|
$ |
34.84 |
$ |
35.21 |
$ |
35.72 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Book value per share, excluding the impact of unrealized net capital gains and losses on fixed income securities * |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Numerator: |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Shareholders equity |
|
$ |
20,580 |
|
$ |
20,837 |
$ |
19,475 |
$ |
19,182 |
|
$ |
18,298 |
|
$ |
17,732 |
$ |
18,382 |
$ |
18,898 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Unrealized net capital gains and losses on fixed income securities |
|
|
2,549 |
|
|
2,602 |
|
1,919 |
|
1,620 |
|
|
1,311 |
|
|
1,136 |
|
1,091 |
|
671 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Adjusted shareholders equity |
|
$ |
18,031 |
|
$ |
18,235 |
$ |
17,556 |
$ |
17,562 |
|
$ |
16,987 |
|
$ |
16,596 |
$ |
17,291 |
$ |
18,227 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Denominator: |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Shares outstanding and dilutive potential shares outstanding |
|
|
485.5 |
|
|
488.7 |
|
490.2 |
|
497.3 |
|
|
505.8 |
|
|
509.0 |
|
522.0 |
|
529.0 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Book value per share, excluding the impact of unrealized net capital gains and losses on fixed income securities |
|
$ |
37.14 |
|
$ |
37.31 |
$ |
35.81 |
$ |
35.31 |
|
$ |
33.58 |
|
$ |
32.61 |
$ |
33.12 |
$ |
34.46 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
THE ALLSTATE CORPORATION
RETURN ON SHAREHOLDERS EQUITY
($ in millions)
|
Twelve months ended | |||||||||||||||||||||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Dec. 31, |
|
|
Sept. 30, |
|
|
June 30, |
|
|
March 31, |
|
|
Dec. 31, |
|
|
Sept. 30, |
|
|
June 30, |
|
|
March 31, |
|
|
|
2012 |
|
|
2012 |
|
|
2012 |
|
|
2012 |
|
|
2011 |
|
|
2011 |
|
|
2011 |
|
|
2011 |
|
Return on Shareholders Equity |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Numerator: |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Net income (1) |
$ |
2,306 |
|
$ |
2,624 |
|
$ |
2,076 |
|
$ |
1,029 |
|
$ |
787 |
|
$ |
368 |
|
$ |
554 |
|
$ |
1,315 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Denominator: |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Beginning shareholders equity |
$ |
18,298 |
|
$ |
17,732 |
|
$ |
18,382 |
|
$ |
18,898 |
|
$ |
18,617 |
|
$ |
18,887 |
|
$ |
17,619 |
|
$ |
17,104 |
|
Ending shareholders equity |
|
20,580 |
|
|
20,837 |
|
|
19,475 |
|
|
19,182 |
|
|
18,298 |
|
|
17,732 |
|
|
18,382 |
|
|
18,898 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Average shareholders equity (2) |
$ |
19,439 |
|
$ |
19,285 |
|
$ |
18,929 |
|
$ |
19,040 |
|
$ |
18,458 |
|
$ |
18,310 |
|
$ |
18,001 |
|
$ |
18,001 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Return on shareholders equity |
|
11.9 |
% |
|
13.6 |
% |
|
11.0 |
% |
|
5.4 |
% |
|
4.3 |
% |
|
2.0 |
% |
|
3.1 |
% |
|
7.3 |
% |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Operating Income Return on Shareholders Equity * |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Numerator: |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Operating income (1) |
$ |
2,148 |
|
$ |
2,594 |
|
$ |
1,957 |
|
$ |
878 |
|
$ |
662 |
|
$ |
189 |
|
$ |
555 |
|
$ |
1,632 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Denominator: |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Beginning shareholders equity |
$ |
18,298 |
|
$ |
17,732 |
|
$ |
18,382 |
|
$ |
18,898 |
|
$ |
18,617 |
|
$ |
18,887 |
|
$ |
17,619 |
|
$ |
17,104 |
|
Unrealized net capital gains and losses |
|
1,400 |
|
|
1,065 |
|
|
1,475 |
|
|
1,072 |
|
|
948 |
|
|
1,313 |
|
|
312 |
|
|
(145) |
|
Adjusted beginning shareholders equity |
|
16,898 |
|
|
16,667 |
|
|
16,907 |
|
|
17,826 |
|
|
17,669 |
|
|
17,574 |
|
|
17,307 |
|
|
17,249 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Ending shareholders equity |
|
20,580 |
|
|
20,837 |
|
|
19,475 |
|
|
19,182 |
|
|
18,298 |
|
|
17,732 |
|
|
18,382 |
|
|
18,898 |
|
Unrealized net capital gains and losses |
|
2,834 |
|
|
2,880 |
|
|
2,070 |
|
|
1,874 |
|
|
1,400 |
|
|
1,065 |
|
|
1,475 |
|
|
1,072 |
|
Adjusted ending shareholders equity |
|
17,746 |
|
|
17,957 |
|
|
17,405 |
|
|
17,308 |
|
|
16,898 |
|
|
16,667 |
|
|
16,907 |
|
|
17,826 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Average adjusted shareholders equity (2) |
$ |
17,322 |
|
$ |
17,312 |
|
$ |
17,156 |
|
$ |
17,567 |
|
$ |
17,284 |
|
$ |
17,121 |
|
$ |
17,107 |
|
$ |
17,538 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Operating income return on shareholders equity |
|
12.4 |
% |
|
15.0 |
% |
|
11.4 |
% |
|
5.0 |
% |
|
3.8 |
% |
|
1.1 |
% |
|
3.2 |
% |
|
9.3 |
% |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
(1) Net income and operating income reflect a trailing twelve-month period.
(2) Average shareholders equity and average adjusted shareholders equity are determined using a two-point average, with the beginning and ending shareholders equity and adjusted shareholders equity, respectively, for the twelve-month period as data points.
THE ALLSTATE CORPORATION
DEBT TO CAPITAL
($ in millions)
|
|
Dec. 31, |
|
|
Sept. 30, |
|
|
June 30, |
|
|
March 31, |
|
|
Dec. 31, |
|
|
Sept. 30, |
|
|
June 30, |
|
|
March 31, |
|
|
|
2012 |
|
|
2012 |
|
|
2012 |
|
|
2012 |
|
|
2011 |
|
|
2011 |
|
|
2011 |
|
|
2011 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Debt |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Long-term debt |
$ |
6,057 |
|
$ |
6,057 |
|
$ |
6,058 |
|
$ |
6,058 |
|
$ |
5,908 |
|
$ |
5,907 |
|
$ |
5,907 |
|
$ |
5,908 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Capital resources |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Debt |
$ |
6,057 |
|
$ |
6,057 |
|
$ |
6,058 |
|
$ |
6,058 |
|
$ |
5,908 |
|
$ |
5,907 |
|
$ |
5,907 |
|
$ |
5,908 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Shareholders equity |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Common stock |
|
9 |
|
|
9 |
|
|
9 |
|
|
9 |
|
|
9 |
|
|
9 |
|
|
9 |
|
|
9 |
|
Additional capital paid-in |
|
3,162 |
|
|
3,154 |
|
|
3,154 |
|
|
3,151 |
|
|
3,189 |
|
|
3,177 |
|
|
3,165 |
|
|
3,156 |
|
Retained income |
|
33,783 |
|
|
33,496 |
|
|
32,880 |
|
|
32,565 |
|
|
31,909 |
|
|
31,303 |
|
|
31,237 |
|
|
31,971 |
|
Deferred ESOP expense |
|
(41) |
|
|
(41) |
|
|
(41) |
|
|
(41) |
|
|
(43) |
|
|
(43) |
|
|
(43) |
|
|
(42) |
|
Treasury stock |
|
(17,508) |
|
|
(17,368) |
|
|
(17,272) |
|
|
(17,034) |
|
|
(16,795) |
|
|
(16,693) |
|
|
(16,387) |
|
|
(16,173) |
|
Unrealized net capital gains and losses |
|
2,834 |
|
|
2,880 |
|
|
2,070 |
|
|
1,874 |
|
|
1,400 |
|
|
1,065 |
|
|
1,475 |
|
|
1,072 |
|
Unrealized foreign currency translation adjustments |
|
70 |
|
|
70 |
|
|
58 |
|
|
65 |
|
|
56 |
|
|
49 |
|
|
82 |
|
|
78 |
|
Unrecognized pension and other postretirement benefit cost |
|
(1,729) |
|
|
(1,363) |
|
|
(1,383) |
|
|
(1,407) |
|
|
(1,427) |
|
|
(1,135) |
|
|
(1,156) |
|
|
(1,173) |
|
Total shareholders equity |
|
20,580 |
|
|
20,837 |
|
|
19,475 |
|
|
19,182 |
|
|
18,298 |
|
|
17,732 |
|
|
18,382 |
|
|
18,898 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Total capital resources |
$ |
26,637 |
|
$ |
26,894 |
|
$ |
25,533 |
|
$ |
25,240 |
|
$ |
24,206 |
|
$ |
23,639 |
|
$ |
24,289 |
|
$ |
24,806 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Ratio of debt to shareholders equity |
|
29.4 |
% |
|
29.1 |
% |
|
31.1 |
% |
|
31.6 |
% |
|
32.3 |
% |
|
33.3 |
% |
|
32.1 |
% |
|
31.3 |
% |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Ratio of debt to capital resources |
|
22.7 |
% |
|
22.5 |
% |
|
23.7 |
% |
|
24.0 |
% |
|
24.4 |
% |
|
25.0 |
% |
|
24.3 |
% |
|
23.8 |
% |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
THE ALLSTATE CORPORATION
CONSOLIDATED STATEMENTS OF CASH FLOWS
($ in millions)
|
Three months ended |
|
|
Twelve months ended |
| |||||||||||||||||||||||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Dec. 31, |
|
|
Sept. 30, |
|
|
June 30, |
|
|
March 31, |
|
|
Dec. 31, |
|
|
Sept. 30, |
|
|
June 30, |
|
|
March 31, |
|
|
Dec. 31, |
|
|
Dec. 31, |
|
|
|
2012 |
|
|
2012 |
|
|
2012 |
|
|
2012 |
|
|
2011 |
|
|
2011 |
|
|
2011 |
|
|
2011 |
|
|
2012 |
|
|
2011 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
CASH FLOWS FROM OPERATING ACTIVITIES |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Net income (loss) |
$ |
394 |
|
$ |
723 |
|
$ |
423 |
|
$ |
766 |
|
$ |
712 |
|
$ |
175 |
|
$ |
(624) |
|
$ |
524 |
|
$ |
2,306 |
|
$ |
787 |
|
Adjustments to reconcile net income (loss) to net cash provided by operating activities: |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Depreciation, amortization and other non-cash items |
|
95 |
|
|
92 |
|
|
105 |
|
|
96 |
|
|
103 |
|
|
60 |
|
|
58 |
|
|
31 |
|
|
388 |
|
|
252 |
|
Realized capital gains and losses |
|
(204) |
|
|
72 |
|
|
(27) |
|
|
(168) |
|
|
(86) |
|
|
(264) |
|
|
(57) |
|
|
(96) |
|
|
(327) |
|
|
(503) |
|
(Gain) loss on disposition of operations |
|
(3) |
|
|
(9) |
|
|
(3) |
|
|
(3) |
|
|
(3) |
|
|
(3) |
|
|
(7) |
|
|
20 |
|
|
(18) |
|
|
7 |
|
Interest credited to contractholder funds |
|
357 |
|
|
215 |
|
|
366 |
|
|
378 |
|
|
405 |
|
|
405 |
|
|
417 |
|
|
418 |
|
|
1,316 |
|
|
1,645 |
|
Changes in: |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Policy benefits and other insurance reserves |
|
983 |
|
|
(392) |
|
|
(31) |
|
|
(346) |
|
|
(623) |
|
|
(119) |
|
|
723 |
|
|
(58) |
|
|
214 |
|
|
(77) |
|
Unearned premiums |
|
(115) |
|
|
394 |
|
|
207 |
|
|
(180) |
|
|
(183) |
|
|
307 |
|
|
161 |
|
|
(248) |
|
|
306 |
|
|
37 |
|
Deferred policy acquisition costs |
|
(31) |
|
|
7 |
|
|
(46) |
|
|
52 |
|
|
48 |
|
|
69 |
|
|
(7) |
|
|
67 |
|
|
(18) |
|
|
177 |
|
Premium installment receivables, net |
|
53 |
|
|
(169) |
|
|
(28) |
|
|
19 |
|
|
191 |
|
|
(136) |
|
|
(25) |
|
|
3 |
|
|
(125) |
|
|
33 |
|
Reinsurance recoverables, net |
|
(1,421) |
|
|
(166) |
|
|
(30) |
|
|
57 |
|
|
(441) |
|
|
(235) |
|
|
77 |
|
|
(117) |
|
|
(1,560) |
|
|
(716) |
|
Income taxes |
|
29 |
|
|
328 |
|
|
8 |
|
|
333 |
|
|
316 |
|
|
43 |
|
|
(429) |
|
|
203 |
|
|
698 |
|
|
133 |
|
Other operating assets and liabilities |
|
299 |
|
|
(251) |
|
|
23 |
|
|
(197) |
|
|
(181) |
|
|
109 |
|
|
247 |
|
|
(21) |
|
|
(126) |
|
|
154 |
|
Net cash provided by operating activities |
|
436 |
|
|
844 |
|
|
967 |
|
|
807 |
|
|
258 |
|
|
411 |
|
|
534 |
|
|
726 |
|
|
3,054 |
|
|
1,929 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
CASH FLOWS FROM INVESTING ACTIVITIES |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Proceeds from sales |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Fixed income securities |
|
4,920 |
|
|
4,034 |
|
|
4,229 |
|
|
5,689 |
|
|
5,520 |
|
|
9,776 |
|
|
5,777 |
|
|
8,363 |
|
|
18,872 |
|
|
29,436 |
|
Equity securities |
|
150 |
|
|
70 |
|
|
216 |
|
|
1,059 |
|
|
896 |
|
|
262 |
|
|
212 |
|
|
642 |
|
|
1,495 |
|
|
2,012 |
|
Limited partnership interests |
|
331 |
|
|
271 |
|
|
393 |
|
|
403 |
|
|
238 |
|
|
427 |
|
|
222 |
|
|
113 |
|
|
1,398 |
|
|
1,000 |
|
Mortgage loans |
|
3 |
|
|
- |
|
|
5 |
|
|
6 |
|
|
23 |
|
|
9 |
|
|
39 |
|
|
26 |
|
|
14 |
|
|
97 |
|
Other investments |
|
44 |
|
|
16 |
|
|
52 |
|
|
36 |
|
|
15 |
|
|
40 |
|
|
46 |
|
|
63 |
|
|
148 |
|
|
164 |
|
Investment collections |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Fixed income securities |
|
1,525 |
|
|
1,751 |
|
|
1,175 |
|
|
966 |
|
|
1,087 |
|
|
1,479 |
|
|
1,184 |
|
|
1,201 |
|
|
5,417 |
|
|
4,951 |
|
Mortgage loans |
|
382 |
|
|
224 |
|
|
288 |
|
|
170 |
|
|
143 |
|
|
183 |
|
|
220 |
|
|
88 |
|
|
1,064 |
|
|
634 |
|
Other investments |
|
58 |
|
|
31 |
|
|
16 |
|
|
23 |
|
|
18 |
|
|
13 |
|
|
15 |
|
|
77 |
|
|
128 |
|
|
123 |
|
Investment purchases |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Fixed income securities |
|
(5,849) |
|
|
(4,464) |
|
|
(5,337) |
|
|
(7,008) |
|
|
(5,996) |
|
|
(7,966) |
|
|
(3,727) |
|
|
(10,207) |
|
|
(22,658) |
|
|
(27,896) |
|
Equity securities |
|
(286) |
|
|
(95) |
|
|
(162) |
|
|
(128) |
|
|
(758) |
|
|
(285) |
|
|
(637) |
|
|
(144) |
|
|
(671) |
|
|
(1,824) |
|
Limited partnership interests |
|
(292) |
|
|
(568) |
|
|
(346) |
|
|
(318) |
|
|
(537) |
|
|
(394) |
|
|
(431) |
|
|
(334) |
|
|
(1,524) |
|
|
(1,696) |
|
Mortgage loans |
|
(53) |
|
|
(205) |
|
|
(51) |
|
|
(216) |
|
|
(345) |
|
|
(360) |
|
|
(510) |
|
|
(26) |
|
|
(525) |
|
|
(1,241) |
|
Other investments |
|
(390) |
|
|
(32) |
|
|
(80) |
|
|
(163) |
|
|
(5) |
|
|
(53) |
|
|
(88) |
|
|
(58) |
|
|
(665) |
|
|
(204) |
|
Change in short-term investments, net |
|
586 |
|
|
(892) |
|
|
(13) |
|
|
(379) |
|
|
2,118 |
|
|
(1,102) |
|
|
(483) |
|
|
1,649 |
|
|
(698) |
|
|
2,182 |
|
Change in other investments, net |
|
64 |
|
|
51 |
|
|
(48) |
|
|
(9) |
|
|
(58) |
|
|
(187) |
|
|
(51) |
|
|
(119) |
|
|
58 |
|
|
(415) |
|
Purchases of property and equipment, net |
|
(109) |
|
|
(60) |
|
|
(65) |
|
|
(51) |
|
|
(86) |
|
|
(54) |
|
|
(58) |
|
|
(48) |
|
|
(285) |
|
|
(246) |
|
Disposition (acquisition) of operations, net of cash acquired |
|
- |
|
|
13 |
|
|
1 |
|
|
(1) |
|
|
(917) |
|
|
2 |
|
|
- |
|
|
(1) |
|
|
13 |
|
|
(916) |
|
Net cash provided by investing activities |
|
1,084 |
|
|
145 |
|
|
273 |
|
|
79 |
|
|
1,356 |
|
|
1,790 |
|
|
1,730 |
|
|
1,285 |
|
|
1,581 |
|
|
6,161 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
CASH FLOWS FROM FINANCING ACTIVITIES |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Proceeds from issuance of long-term debt |
|
- |
|
|
- |
|
|
- |
|
|
493 |
|
|
7 |
|
|
- |
|
|
- |
|
|
- |
|
|
493 |
|
|
7 |
|
Repayment of long-term debt |
|
(1) |
|
|
- |
|
|
(1) |
|
|
(350) |
|
|
(6) |
|
|
- |
|
|
(1) |
|
|
- |
|
|
(352) |
|
|
(7) |
|
Contractholder fund deposits |
|
587 |
|
|
566 |
|
|
520 |
|
|
485 |
|
|
570 |
|
|
486 |
|
|
524 |
|
|
596 |
|
|
2,158 |
|
|
2,176 |
|
Contractholder fund withdrawals |
|
(1,581) |
|
|
(1,273) |
|
|
(1,366) |
|
|
(1,299) |
|
|
(2,241) |
|
|
(1,931) |
|
|
(2,386) |
|
|
(2,122) |
|
|
(5,519) |
|
|
(8,680) |
|
Dividends paid |
|
(212) |
|
|
(107) |
|
|
(109) |
|
|
(106) |
|
|
(108) |
|
|
(109) |
|
|
(111) |
|
|
(107) |
|
|
(534) |
|
|
(435) |
|
Treasury stock purchases |
|
(184) |
|
|
(146) |
|
|
(274) |
|
|
(309) |
|
|
(95) |
|
|
(314) |
|
|
(239) |
|
|
(305) |
|
|
(913) |
|
|
(953) |
|
Shares reissued under equity incentive plans, net |
|
25 |
|
|
34 |
|
|
11 |
|
|
15 |
|
|
1 |
|
|
1 |
|
|
8 |
|
|
9 |
|
|
85 |
|
|
19 |
|
Excess tax benefits on share-based payment arrangements |
|
3 |
|
|
3 |
|
|
5 |
|
|
(1) |
|
|
(1) |
|
|
(1) |
|
|
- |
|
|
(3) |
|
|
10 |
|
|
(5) |
|
Other |
|
7 |
|
|
5 |
|
|
(32) |
|
|
(13) |
|
|
9 |
|
|
- |
|
|
(7) |
|
|
- |
|
|
(33) |
|
|
2 |
|
Net cash used in financing activities |
|
(1,356) |
|
|
(918) |
|
|
(1,246) |
|
|
(1,085) |
|
|
(1,864) |
|
|
(1,868) |
|
|
(2,212) |
|
|
(1,932) |
|
|
(4,605) |
|
|
(7,876) |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
NET INCREASE (DECREASE) IN CASH |
|
164 |
|
|
71 |
|
|
(6) |
|
|
(199) |
|
|
(250) |
|
|
333 |
|
|
52 |
|
|
79 |
|
|
30 |
|
|
214 |
|
CASH AT BEGINNING OF PERIOD |
|
642 |
|
|
571 |
|
|
577 |
|
|
776 |
|
|
1,026 |
|
|
693 |
|
|
641 |
|
|
562 |
|
|
776 |
|
|
562 |
|
CASH AT END OF PERIOD |
$ |
806 |
|
$ |
642 |
|
$ |
571 |
|
$ |
577 |
|
$ |
776 |
|
$ |
1,026 |
|
$ |
693 |
|
$ |
641 |
|
$ |
806 |
|
$ |
776 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
THE ALLSTATE CORPORATION
ANALYSIS OF DEFERRED POLICY ACQUISITION COSTS
($ in millions)
|
|
Change in Deferred Policy Acquisition Costs |
| |||||||||||||
|
|
For the three months ended December 31, 2012 |
| |||||||||||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Amortization |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
relating to realized |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
capital gains and |
|
Amortization |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
losses and |
|
(acceleration) |
|
Effect of |
|
|
|
|
|
|
Beginning |
|
Acquisition |
|
Amortization |
|
valuation changes on |
|
deceleration |
|
unrealized |
|
Ending |
|
|
|
|
balance |
|
costs |
|
before |
|
embedded derivatives |
|
for changes in |
|
capital gains |
|
balance |
|
|
|
|
September 30, 2012 |
|
deferred |
|
adjustments (1) (2) |
|
that are not hedged (2) |
|
assumptions (2) |
|
and losses |
|
December 31, 2012 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Property-Liability |
|
$ |
1,400 |
$ |
866 |
$ |
(870) |
$ |
- |
$ |
- |
$ |
- |
$ |
1,396 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Allstate Financial: |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Traditional life and accident and health |
|
|
654 |
|
44 |
|
(27) |
|
- |
|
- |
|
- |
|
671 |
|
Interest-sensitive life |
|
|
1,504 |
|
59 |
|
(41) |
|
(6) |
|
- |
|
13 |
|
1,529 |
|
Fixed annuity |
|
|
20 |
|
7 |
|
(3) |
|
- |
|
- |
|
1 |
|
25 |
|
Subtotal |
|
|
2,178 |
|
110 |
|
(71) |
|
(6) |
|
- |
|
14 |
|
2,225 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Consolidated |
|
$ |
3,578 |
$ |
976 |
$ |
(941) |
$ |
(6) |
$ |
- |
$ |
14 |
$ |
3,621 |
|
|
|
|
| |||||||||||||
|
|
Change in Deferred Policy Acquisition Costs |
| |||||||||||||
|
|
For the three months ended December 31, 2011 |
| |||||||||||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Amortization |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
relating to realized |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
capital gains and |
|
Amortization |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
losses and |
|
(acceleration) |
|
Effect of |
|
|
|
|
|
|
Beginning |
|
Acquisition |
|
Amortization |
|
valuation changes on |
|
deceleration |
|
unrealized |
|
Ending |
|
|
|
|
balance |
|
costs |
|
before |
|
embedded derivatives |
|
for changes in |
|
capital gains |
|
balance |
|
|
|
|
September 30, 2011 |
|
deferred |
|
adjustments (1) (2) |
|
that are not hedged (2) |
|
assumptions (2) |
|
and losses |
|
December 31, 2011 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Property-Liability |
|
$ |
1,342 |
$ |
886 |
$ |
(880) |
$ |
- |
$ |
- |
$ |
- |
$ |
1,348 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Allstate Financial: |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Traditional life and accident and health |
|
|
602 |
|
39 |
|
(25) |
|
- |
|
- |
|
- |
|
616 |
|
Interest-sensitive life |
|
|
1,702 |
|
49 |
|
(41) |
|
(6) |
|
- |
|
(6) |
|
1,698 |
|
Fixed annuity |
|
|
243 |
|
4 |
|
(12) |
|
(17) |
|
- |
|
(9) |
|
209 |
|
Subtotal |
|
|
2,547 |
|
92 |
|
(78) |
|
(23) |
|
- |
|
(15) |
|
2,523 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Consolidated |
|
$ |
3,889 |
$ |
978 |
$ |
(958) |
$ |
(23) |
$ |
- |
$ |
(15) |
$ |
3,871 |
|
(1) Amortization before adjustments reflects total DAC amortization before amortization/accretion related to realized capital gains and losses and valuation changes on embedded derivatives that are not hedged and amortization acceleration/deceleration for changes in assumptions.
(2) Included as a component of amortization of DAC on the Consolidated Statements of Operations.
THE ALLSTATE CORPORATION
ANALYSIS OF DEFERRED POLICY ACQUISITION COSTS
($ in millions)
|
|
Change in Deferred Policy Acquisition Costs |
|
Reconciliation of Deferred Policy | ||||||||||||||||
|
|
For the twelve months ended December 31, 2012 |
|
Acquisition Costs as of December 31, 2012 | ||||||||||||||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Amortization |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
relating to realized |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
capital gains and |
|
Amortization |
|
|
|
|
|
DAC before |
|
|
|
DAC after |
|
|
|
|
|
|
|
|
losses and |
|
(acceleration) |
|
Effect of |
|
|
|
impact of |
|
Impact of |
|
impact of |
|
|
Beginning |
|
Acquisition |
|
Amortization |
|
valuation changes on |
|
deceleration |
|
unrealized |
|
Ending |
|
unrealized |
|
unrealized |
|
unrealized |
|
|
balance |
|
costs |
|
before |
|
embedded derivatives |
|
for changes in |
|
capital gains |
|
balance |
|
capital gains |
|
capital gains |
|
capital gains |
|
|
Dec. 31, 2011 |
|
deferred |
|
adjustments (1) (2) |
|
that are not hedged (2) |
|
assumptions (2) |
|
and losses |
|
Dec. 31, 2012 |
|
and losses |
|
and losses |
|
and losses |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Property-Liability |
$ |
1,348 |
$ |
3,531 |
$ |
(3,483) |
$ |
- |
$ |
- |
$ |
- |
$ |
1,396 |
$ |
1,396 |
$ |
- |
$ |
1,396 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Allstate Financial: |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Traditional life and accident and health |
|
616 |
|
154 |
|
(99) |
|
- |
|
- |
|
- |
|
671 |
|
671 |
|
- |
|
671 |
Interest-sensitive life |
|
1,698 |
|
192 |
|
(186) |
|
(18) |
|
(30) |
|
(127) |
|
1,529 |
|
1,875 |
|
(346) |
|
1,529 |
Fixed annuity |
|
209 |
|
25 |
|
(25) |
|
(39) |
|
(4) |
|
(141) |
|
25 |
|
59 |
|
(34) |
|
25 |
Subtotal |
|
2,523 |
|
371 |
|
(310) |
|
(57) |
|
(34) |
|
(268) |
|
2,225 |
|
2,605 |
|
(380) |
|
2,225 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Consolidated |
$ |
3,871 |
$ |
3,902 |
$ |
(3,793) |
$ |
(57) |
$ |
(34) |
$ |
(268) |
$ |
3,621 |
$ |
4,001 |
$ |
(380) |
$ |
3,621 |
|
|
Change in Deferred Policy Acquisition Costs |
|
Reconciliation of Deferred Policy | ||||||||||||||||
|
|
For the twelve months ended December 31, 2011 |
|
Acquisition Costs as of December 31, 2011 | ||||||||||||||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Amortization |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
relating to realized |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
capital gains and |
|
Amortization |
|
|
|
|
|
DAC before |
|
|
|
DAC after |
|
|
|
|
|
|
|
|
losses and |
|
(acceleration) |
|
Effect of |
|
|
|
impact of |
|
Impact of |
|
impact of |
|
|
Beginning |
|
Acquisition |
|
Amortization |
|
valuation changes on |
|
deceleration |
|
unrealized |
|
Ending |
|
unrealized |
|
unrealized |
|
unrealized |
|
|
balance |
|
costs |
|
before |
|
embedded derivatives |
|
for changes in |
|
capital gains |
|
balance |
|
capital gains |
|
capital gains |
|
capital gains |
|
|
Dec. 31, 2010 |
|
deferred |
|
adjustments (1) (2) |
|
that are not hedged (2) |
|
assumptions (2) |
|
and losses |
|
Dec. 31, 2011 |
|
and losses |
|
and losses |
|
and losses |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Property-Liability |
$ |
1,321 |
$ |
3,504 |
$ |
(3,477) |
$ |
- |
$ |
- |
$ |
- |
$ |
1,348 |
$ |
1,348 |
$ |
- |
$ |
1,348 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Allstate Financial: |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Traditional life and accident and health |
|
573 |
|
133 |
|
(90) |
|
- |
|
- |
|
- |
|
616 |
|
616 |
|
- |
|
616 |
Interest-sensitive life |
|
1,917 |
|
178 |
|
(186) |
|
(21) |
|
(12) |
|
(178) |
|
1,698 |
|
1,917 |
|
(219) |
|
1,698 |
Fixed annuity |
|
369 |
|
22 |
|
(55) |
|
(135) |
|
5 |
|
3 |
|
209 |
|
102 |
|
107 |
|
209 |
Subtotal |
|
2,859 |
|
333 |
|
(331) |
|
(156) |
|
(7) |
|
(175) |
|
2,523 |
|
2,635 |
|
(112) |
|
2,523 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Consolidated |
$ |
4,180 |
$ |
3,837 |
$ |
(3,808) |
$ |
(156) |
$ |
(7) |
$ |
(175) |
$ |
3,871 |
$ |
3,983 |
$ |
(112) |
$ |
3,871 |
(1) |
Amortization before adjustments reflects total DAC amortization before amortization/accretion related to realized capital gains and losses and valuation changes on embedded derivatives that are not hedged and amortization acceleration/deceleration for changes in assumptions. |
(2) |
Included as a component of amortization of DAC on the Consolidated Statements of Operations. |
THE ALLSTATE CORPORATION
HISTORICAL CONSOLIDATED OPERATING
AND FINANCIAL POSITION DATA
($ in millions except per share data)
|
|
As of or for the Year Ended December 31, | ||||||||
|
|
2012 |
|
2011 |
|
2010 |
|
2009 |
|
2008 |
Consolidated statements of operations data: |
|
|
|
|
|
|
|
|
|
|
Insurance premiums and contract charges |
$ |
28,978 |
$ |
28,180 |
$ |
28,125 |
$ |
28,152 |
$ |
28,862 |
Net investment income |
|
4,010 |
|
3,971 |
|
4,102 |
|
4,444 |
|
5,622 |
Realized capital gains and losses |
|
327 |
|
503 |
|
(827) |
|
(583) |
|
(5,090) |
Total revenues |
$ |
33,315 |
$ |
32,654 |
$ |
31,400 |
$ |
32,013 |
$ |
29,394 |
|
|
|
|
|
|
|
|
|
|
|
Operating income |
$ |
2,148 |
$ |
662 |
$ |
1,506 |
$ |
1,880 |
$ |
1,730 |
Realized capital gains and losses, after-tax |
|
216 |
|
324 |
|
(537) |
|
(628) |
|
(3,311) |
Valuation changes on embedded derivatives that are not hedged, after-tax |
|
82 |
|
(12) |
|
- |
|
- |
|
- |
DAC and DSI (amortization) accretion relating to realized capital gains and losses and valuation changes on embedded derivatives that are not hedged, after-tax |
|
(42) |
|
(108) |
|
(29) |
|
(153) |
|
333 |
DAC and DSI unlocking relating to realized capital gains and losses, after-tax |
|
4 |
|
3 |
|
(12) |
|
(219) |
|
(203) |
Non-recurring items, after-tax (1) |
|
- |
|
- |
|
- |
|
- |
|
(80) |
Reclassification of periodic settlements and accruals on non-hedge derivative instruments, after-tax |
|
(33) |
|
(35) |
|
(29) |
|
(2) |
|
(14) |
Business combination expenses and the amortization of purchased intangible assets, after-tax |
|
(81) |
|
(42) |
|
- |
|
- |
|
- |
Gain (loss) on disposition of operations, after-tax |
|
12 |
|
(5) |
|
12 |
|
10 |
|
3 |
Net income (loss) |
$ |
2,306 |
$ |
787 |
$ |
911 |
$ |
888 |
$ |
(1,542) |
Income per share - Diluted |
|
|
|
|
|
|
|
|
|
|
Operating income |
$ |
4.36 |
$ |
1.27 |
$ |
2.78 |
$ |
3.48 |
$ |
3.16 |
Realized capital gains and losses, after-tax |
|
0.44 |
|
0.62 |
|
(0.99) |
|
(1.16) |
|
(6.04) |
Valuation changes on embedded derivatives that are not hedged, after-tax |
|
0.17 |
|
(0.02) |
|
- |
|
- |
|
- |
DAC and DSI (amortization) accretion relating to realized capital gains and losses and valuation changes on embedded derivatives that are not hedged, after-tax |
|
(0.09) |
|
(0.21) |
|
(0.05) |
|
(0.29) |
|
0.61 |
DAC and DSI unlocking relating to realized capital gains and losses, after-tax |
|
0.01 |
|
- |
|
(0.02) |
|
(0.41) |
|
(0.37) |
Non-recurring items, after-tax (1) |
|
- |
|
- |
|
- |
|
- |
|
(0.15) |
Reclassification of periodic settlements and accruals on non-hedge derivative instruments, after-tax |
|
(0.07) |
|
(0.07) |
|
(0.06) |
|
- |
|
(0.02) |
Business combination expenses and the amortization of purchased intangible assets, after-tax |
|
(0.16) |
|
(0.08) |
|
- |
|
- |
|
- |
Gain (loss) on disposition of operations, after-tax |
|
0.02 |
|
(0.01) |
|
0.02 |
|
0.02 |
|
- |
Net income (loss) |
$ |
4.68 |
$ |
1.50 |
$ |
1.68 |
$ |
1.64 |
$ |
(2.81) |
Net income (loss) per share - Basic |
$ |
4.71 |
$ |
1.51 |
$ |
1.69 |
$ |
1.65 |
$ |
(2.81) |
|
|
|
|
|
|
|
|
|
|
|
Consolidated statements of financial position data: |
|
|
|
|
|
|
|
|
|
|
Investments |
$ |
97,278 |
$ |
95,618 |
$ |
100,483 |
$ |
99,833 |
$ |
95,998 |
Total assets |
|
126,947 |
|
125,193 |
|
130,500 |
|
132,209 |
|
134,351 |
Reserves for claims and claims expense, life-contingent contract benefits and contractholder funds |
|
75,502 |
|
77,113 |
|
81,113 |
|
84,659 |
|
90,750 |
Debt |
|
6,057 |
|
5,908 |
|
5,908 |
|
5,910 |
|
5,659 |
Shareholders equity |
|
20,580 |
|
18,298 |
|
18,617 |
|
16,184 |
|
12,121 |
Book value per share |
|
42.39 |
|
36.18 |
|
34.58 |
|
29.90 |
|
22.51 |
|
|
|
|
|
|
|
|
|
|
|
Operating ratios: |
|
|
|
|
|
|
|
|
|
|
Annual statutory premiums written to surplus ratio (U.S. property-liability operations) |
|
1.6x |
|
1.6x |
|
1.6x |
|
1.7x |
|
1.9x |
|
|
|
|
|
|
|
|
|
|
|
Other operating data: |
|
|
|
|
|
|
|
|
|
|
Total employees (2) |
|
38,500 |
|
37,300 |
|
35,200 |
|
36,000 |
|
38,500 |
Total Allstate agencies (2)(3) |
|
11,200 |
|
11,900 |
|
13,400 |
|
14,200 |
|
14,700 |
(1) |
During the fourth quarter of 2008, for traditional life insurance and immediate annuities with life contingencies, an aggregate premium deficiency of $123 million, pre-tax ($80 million, after-tax) resulted primarily from an experience study indicating that the annuitants on certain life-contingent contracts are projected to live longer than we anticipated when the contracts were issued, and, to a lesser degree, a reduction in the related investment portfolio yield. The deficiency was recorded through a reduction in deferred acquisition costs. |
(2) |
Rounded to the nearest hundred. |
(3) |
Total Allstate agencies represents exclusive Allstate agencies and financial representatives in the United States and Canada. |
THE ALLSTATE CORPORATION
PROPERTY-LIABILITY RESULTS
($ in millions, except ratios)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Three months ended |
|
|
Twelve months ended | |||||||||||||||||||||||||||||||||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Dec. 31, |
|
|
Sept. 30, |
|
|
June 30, |
|
|
March 31, |
|
|
Dec. 31, |
|
|
Sept. 30, |
|
|
June 30, |
|
|
March 31, |
|
|
Dec. 31, |
|
|
Dec. 31, | ||||||||||
|
|
|
2012 |
|
|
2012 |
|
|
2012 |
|
|
2012 |
|
|
2011 |
|
|
2011 |
|
|
2011 |
|
|
2011 |
|
|
2012 |
|
|
2011 | ||||||||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Premiums written |
|
$ |
6,637 |
|
|
$ |
7,063 |
|
|
$ |
6,864 |
|
|
$ |
6,463 |
|
|
$ |
6,426 |
|
|
$ |
6,728 |
|
|
$ |
6,611 |
|
|
$ |
6,215 |
|
|
$ |
27,027 |
|
|
$ |
25,980 |
|
Decrease (increase) in unearned premiums |
|
|
120 |
|
|
|
(411 |
) |
|
|
(198 |
) |
|
|
167 |
|
|
|
174 |
|
|
|
(276 |
) |
|
|
(165 |
) |
|
|
234 |
|
|
|
(322 |
) |
|
|
(33 |
) |
Other |
|
|
(13 |
) |
|
|
45 |
|
|
|
- |
|
|
|
- |
|
|
|
5 |
|
|
|
(20 |
) |
|
|
11 |
|
|
|
(1 |
) |
|
|
32 |
|
|
|
(5 |
) |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Premiums earned |
|
|
6,744 |
|
|
|
6,697 |
|
|
|
6,666 |
|
|
|
6,630 |
|
|
|
6,605 |
|
|
|
6,432 |
|
|
|
6,457 |
|
|
|
6,448 |
|
|
|
26,737 |
|
|
|
25,942 |
|
Claims and claims expense |
|
|
(5,042 |
) |
|
|
(4,293 |
) |
|
|
(4,810 |
) |
|
|
(4,339 |
) |
|
|
(4,198 |
) |
|
|
(5,132 |
) |
|
|
(6,355 |
) |
|
|
(4,476 |
) |
|
|
(18,484 |
) |
|
|
(20,161 |
) |
Amortization of deferred policy acquisition costs |
|
|
(870 |
) |
|
|
(870 |
) |
|
|
(865 |
) |
|
|
(878 |
) |
|
|
(880 |
) |
|
|
(866 |
) |
|
|
(867 |
) |
|
|
(864 |
) |
|
|
(3,483 |
) |
|
|
(3,477 |
) |
Operating costs and expenses |
|
|
(939 |
) |
|
|
(866 |
) |
|
|
(847 |
) |
|
|
(884 |
) |
|
|
(913 |
) |
|
|
(735 |
) |
|
|
(726 |
) |
|
|
(769 |
) |
|
|
(3,536 |
) |
|
|
(3,143 |
) |
Restructuring and related charges |
|
|
(9 |
) |
|
|
(9 |
) |
|
|
(10 |
) |
|
|
(6 |
) |
|
|
(13 |
) |
|
|
(8 |
) |
|
|
(11 |
) |
|
|
(11 |
) |
|
|
(34 |
) |
|
|
(43 |
) |
Underwriting (loss) income * |
|
|
(116 |
) |
|
|
659 |
|
|
|
134 |
|
|
|
523 |
|
|
|
601 |
|
|
|
(309 |
) |
|
|
(1,502 |
) |
|
|
328 |
|
|
|
1,200 |
|
|
|
(882 |
) |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Net investment income |
|
|
362 |
|
|
|
299 |
|
|
|
352 |
|
|
|
313 |
|
|
|
309 |
|
|
|
298 |
|
|
|
310 |
|
|
|
284 |
|
|
|
1,326 |
|
|
|
1,201 |
|
Periodic settlements and accruals on non-hedge derivative instruments |
|
|
(2 |
) |
|
|
(1 |
) |
|
|
(2 |
) |
|
|
(1 |
) |
|
|
(3 |
) |
|
|
(5 |
) |
|
|
(3 |
) |
|
|
(4 |
) |
|
|
(6 |
) |
|
|
(15 |
) |
Business combination expenses and the amortization of purchased intangible assets |
|
|
25 |
|
|
|
26 |
|
|
|
26 |
|
|
|
47 |
|
|
|
49 |
|
|
|
- |
|
|
|
- |
|
|
|
- |
|
|
|
124 |
|
|
|
49 |
|
Income tax (expense) benefit on operations |
|
|
(69 |
) |
|
|
(316 |
) |
|
|
(153 |
) |
|
|
(281 |
) |
|
|
(302 |
) |
|
|
38 |
|
|
|
463 |
|
|
|
(181 |
) |
|
|
(819 |
) |
|
|
18 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Operating income (loss) |
|
|
200 |
|
|
|
667 |
|
|
|
357 |
|
|
|
601 |
|
|
|
654 |
|
|
|
22 |
|
|
|
(732 |
) |
|
|
427 |
|
|
|
1,825 |
|
|
|
371 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Realized capital gains and losses, after-tax |
|
|
96 |
|
|
|
(11 |
) |
|
|
12 |
|
|
|
124 |
|
|
|
7 |
|
|
|
15 |
|
|
|
(6 |
) |
|
|
38 |
|
|
|
221 |
|
|
|
54 |
|
Reclassification of periodic settlements and accruals on non-hedge derivative instruments, after-tax |
|
|
- |
|
|
|
1 |
|
|
|
1 |
|
|
|
1 |
|
|
|
2 |
|
|
|
4 |
|
|
|
1 |
|
|
|
3 |
|
|
|
3 |
|
|
|
10 |
|
Business combination expenses and the amortization of purchased intangible assets, after-tax |
|
|
(16 |
) |
|
|
(18 |
) |
|
|
(16 |
) |
|
|
(31 |
) |
|
|
(32 |
) |
|
|
- |
|
|
|
- |
|
|
|
- |
|
|
|
(81 |
) |
|
|
(32 |
) |
Net income (loss) |
|
$ |
280 |
|
|
$ |
639 |
|
|
$ |
354 |
|
|
$ |
695 |
|
|
$ |
631 |
|
|
$ |
41 |
|
|
$ |
(737 |
) |
|
$ |
468 |
|
|
$ |
1,968 |
|
|
$ |
403 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Catastrophe losses |
|
$ |
1,061 |
|
|
$ |
206 |
|
|
$ |
819 |
|
|
$ |
259 |
|
|
$ |
66 |
|
|
$ |
1,077 |
|
|
$ |
2,339 |
|
|
$ |
333 |
|
|
$ |
2,345 |
|
|
$ |
3,815 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Operating ratios |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Claims and claims expense (loss) ratio |
|
|
74.8 |
|
|
|
64.1 |
|
|
|
72.2 |
|
|
|
65.4 |
|
|
|
63.5 |
|
|
|
79.8 |
|
|
|
98.4 |
|
|
|
69.4 |
|
|
|
69.1 |
|
|
|
77.7 |
|
Expense ratio |
|
|
26.9 |
|
|
|
26.1 |
|
|
|
25.8 |
|
|
|
26.7 |
|
|
|
27.4 |
|
|
|
25.0 |
|
|
|
24.9 |
|
|
|
25.5 |
|
|
|
26.4 |
|
|
|
25.7 |
|
Combined ratio |
|
|
101.7 |
|
|
|
90.2 |
|
|
|
98.0 |
|
|
|
92.1 |
|
|
|
90.9 |
|
|
|
104.8 |
|
|
|
123.3 |
|
|
|
94.9 |
|
|
|
95.5 |
|
|
|
103.4 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Combined ratio excluding the effect of catastrophes * |
|
|
86.0 |
|
|
|
87.1 |
|
|
|
85.7 |
|
|
|
88.2 |
|
|
|
89.9 |
|
|
|
88.1 |
|
|
|
87.1 |
|
|
|
89.7 |
|
|
|
86.7 |
|
|
|
88.7 |
|
Effect of catastrophe losses on combined ratio |
|
|
15.7 |
|
|
|
3.1 |
|
|
|
12.3 |
|
|
|
3.9 |
|
|
|
1.0 |
|
|
|
16.7 |
|
|
|
36.2 |
|
|
|
5.2 |
|
|
|
8.8 |
|
|
|
14.7 |
|
Combined ratio |
|
|
101.7 |
|
|
|
90.2 |
|
|
|
98.0 |
|
|
|
92.1 |
|
|
|
90.9 |
|
|
|
104.8 |
|
|
|
123.3 |
|
|
|
94.9 |
|
|
|
95.5 |
|
|
|
103.4 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Combined ratio excluding the effect of catastrophes, prior year reserve reestimates, business combination expenses and the amortization of purchased intangible assets (underlying) |
|
|
86.7 |
|
|
|
87.8 |
|
|
|
86.3 |
|
|
|
88.1 |
|
|
|
90.7 |
|
|
|
89.2 |
|
|
|
87.5 |
|
|
|
89.9 |
|
|
|
87.2 |
|
|
|
89.3 |
|
Effect of catastrophe losses on combined ratio |
|
|
15.7 |
|
|
|
3.1 |
|
|
|
12.3 |
|
|
|
3.9 |
|
|
|
1.0 |
|
|
|
16.7 |
|
|
|
36.2 |
|
|
|
5.2 |
|
|
|
8.8 |
|
|
|
14.7 |
|
Effect of prior year reserve reestimates on combined ratio |
|
|
(2.3 |
) |
|
|
(2.2 |
) |
|
|
(2.4 |
) |
|
|
(3.1 |
) |
|
|
(2.0 |
) |
|
|
(1.8 |
) |
|
|
(0.7 |
) |
|
|
(0.7 |
) |
|
|
(2.5 |
) |
|
|
(1.3 |
) |
Effect of catastrophe losses included in prior year reserve reestimates on combined ratio |
|
|
1.2 |
|
|
|
1.1 |
|
|
|
1.4 |
|
|
|
2.5 |
|
|
|
0.5 |
|
|
|
0.7 |
|
|
|
0.3 |
|
|
|
0.5 |
|
|
|
1.5 |
|
|
|
0.5 |
|
Effect of business combination expenses and the amortization of purchased intangible assets on combined ratio |
|
|
0.4 |
|
|
|
0.4 |
|
|
|
0.4 |
|
|
|
0.7 |
|
|
|
0.7 |
|
|
|
- |
|
|
|
- |
|
|
|
- |
|
|
|
0.5 |
|
|
|
0.2 |
|
Combined ratio |
|
|
101.7 |
|
|
|
90.2 |
|
|
|
98.0 |
|
|
|
92.1 |
|
|
|
90.9 |
|
|
|
104.8 |
|
|
|
123.3 |
|
|
|
94.9 |
|
|
|
95.5 |
|
|
|
103.4 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Effect of restructuring and related charges on combined ratio |
|
|
0.1 |
|
|
|
0.1 |
|
|
|
0.2 |
|
|
|
0.1 |
|
|
|
0.2 |
|
|
|
0.1 |
|
|
|
0.2 |
|
|
|
0.2 |
|
|
|
0.1 |
|
|
|
0.2 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Effect of Discontinued Lines and Coverages on combined ratio |
|
|
- |
|
|
|
0.7 |
|
|
|
0.1 |
|
|
|
- |
|
|
|
- |
|
|
|
0.2 |
|
|
|
0.1 |
|
|
|
0.1 |
|
|
|
0.2 |
|
|
|
0.1 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
THE ALLSTATE CORPORATION
HISTORICAL PROPERTY-LIABILITY RESULTS
($ in millions)
|
|
Twelve months ended December 31, | |||||||||||||||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
2012 |
|
|
2011 |
|
|
2010 |
|
|
2009 |
|
|
2008 | |||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Premiums written |
$ |
27,027 |
|
|
$ |
25,980 |
|
|
$ |
25,907 |
|
|
$ |
25,971 |
|
|
$ |
26,584 |
|
(Increase) decrease in unearned premium |
|
(322 |
) |
|
|
(33 |
) |
|
|
19 |
|
|
|
200 |
|
|
|
383 |
|
Other |
|
32 |
|
|
|
(5 |
) |
|
|
31 |
|
|
|
23 |
|
|
|
- |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Premiums earned |
|
26,737 |
|
|
|
25,942 |
|
|
|
25,957 |
|
|
|
26,194 |
|
|
|
26,967 |
|
Claims and claims expense |
|
(18,484 |
) |
|
|
(20,161 |
) |
|
|
(18,951 |
) |
|
|
(18,746 |
) |
|
|
(20,064 |
) |
Amortization of deferred policy acquisition costs |
|
(3,483 |
) |
|
|
(3,477 |
) |
|
|
(3,517 |
) |
|
|
(3,615 |
) |
|
|
(3,796 |
) |
Operating costs and expenses |
|
(3,536 |
) |
|
|
(3,143 |
) |
|
|
(2,962 |
) |
|
|
(2,728 |
) |
|
|
(2,919 |
) |
Restructuring and related charges |
|
(34 |
) |
|
|
(43 |
) |
|
|
(33 |
) |
|
|
(105 |
) |
|
|
(22 |
) |
Underwriting income (loss) |
|
1,200 |
|
|
|
(882 |
) |
|
|
494 |
|
|
|
1,000 |
|
|
|
166 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Net investment income |
|
1,326 |
|
|
|
1,201 |
|
|
|
1,189 |
|
|
|
1,328 |
|
|
|
1,674 |
|
Periodic settlement and accruals on non-hedge derivative instruments |
|
(6 |
) |
|
|
(15 |
) |
|
|
(7 |
) |
|
|
(10 |
) |
|
|
1 |
|
Business combination expenses and the amortization of purchased intangible assets |
|
124 |
|
|
|
49 |
|
|
|
- |
|
|
|
- |
|
|
|
- |
|
Income tax (expense) benefit on operations |
|
(819 |
) |
|
|
18 |
|
|
|
(423 |
) |
|
|
(557 |
) |
|
|
(401 |
) |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Operating income |
|
1,825 |
|
|
|
371 |
|
|
|
1,253 |
|
|
|
1,761 |
|
|
|
1,440 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Realized capital gains and losses, after-tax |
|
221 |
|
|
|
54 |
|
|
|
(207 |
) |
|
|
(222 |
) |
|
|
(1,209 |
) |
Reclassification of periodic settlements and accruals on non-hedge derivative instruments, after-tax |
|
3 |
|
|
|
10 |
|
|
|
4 |
|
|
|
7 |
|
|
|
(1 |
) |
Business combination expenses and the amortization of purchased intangible assets, after-tax |
|
(81 |
) |
|
|
(32 |
) |
|
|
- |
|
|
|
- |
|
|
|
- |
|
Gain on disposition of operations, after-tax |
|
- |
|
|
|
- |
|
|
|
3 |
|
|
|
- |
|
|
|
- |
|
Net income |
$ |
1,968 |
|
|
$ |
403 |
|
|
$ |
1,053 |
|
|
$ |
1,546 |
|
|
$ |
230 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Catastrophe losses |
$ |
2,345 |
|
|
$ |
3,815 |
|
|
$ |
2,207 |
|
|
$ |
2,069 |
|
|
$ |
3,342 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Operating ratios |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Loss ratio |
|
69.1 |
|
|
|
77.7 |
|
|
|
73.0 |
|
|
|
71.6 |
|
|
|
74.4 |
|
Expense ratio |
|
26.4 |
|
|
|
25.7 |
|
|
|
25.1 |
|
|
|
24.6 |
|
|
|
25.0 |
|
Combined ratio |
|
95.5 |
|
|
|
103.4 |
|
|
|
98.1 |
|
|
|
96.2 |
|
|
|
99.4 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Combined ratio excluding the effect of catastrophes |
|
86.7 |
|
|
|
88.7 |
|
|
|
89.6 |
|
|
|
88.3 |
|
|
|
87.0 |
|
Effect of catastrophe losses on combined ratio |
|
8.8 |
|
|
|
14.7 |
|
|
|
8.5 |
|
|
|
7.9 |
|
|
|
12.4 |
|
Combined ratio |
|
95.5 |
|
|
|
103.4 |
|
|
|
98.1 |
|
|
|
96.2 |
|
|
|
99.4 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Combined ratio excluding the effect of catastrophes, prior year reserve reestimates, business combination expenses and the amortization of purchased intangible assets (underlying) |
|
87.2 |
|
|
|
89.3 |
|
|
|
89.6 |
|
|
|
88.1 |
|
|
|
86.8 |
|
Effect of catastrophe losses on combined ratio |
|
8.8 |
|
|
|
14.7 |
|
|
|
8.5 |
|
|
|
7.9 |
|
|
|
12.4 |
|
Effect of prior year reserve reestimates on combined ratio |
|
(2.5 |
) |
|
|
(1.3 |
) |
|
|
(0.6 |
) |
|
|
(0.4 |
) |
|
|
0.7 |
|
Effect of catastrophe losses included in prior year reserve reestimate on combined ratio |
|
1.5 |
|
|
|
0.5 |
|
|
|
0.6 |
|
|
|
0.6 |
|
|
|
(0.5 |
) |
Effect of business combination expenses and the amortization of purchased intangible assets on combined ratio |
|
0.5 |
|
|
|
0.2 |
|
|
|
- |
|
|
|
- |
|
|
|
- |
|
Combined ratio |
|
95.5 |
|
|
|
103.4 |
|
|
|
98.1 |
|
|
|
96.2 |
|
|
|
99.4 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Effect of restructuring and related charges on combined ratio |
|
0.1 |
|
|
|
0.2 |
|
|
|
0.1 |
|
|
|
0.4 |
|
|
|
0.1 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Effect of Discontinued Lines and Coverages on the combined ratio |
|
0.2 |
|
|
|
0.1 |
|
|
|
0.1 |
|
|
|
0.1 |
|
|
|
0.1 |
|
THE ALLSTATE CORPORATION
PROPERTY-LIABILITY UNDERWRITING RESULTS BY AREA OF BUSINESS
($ in millions)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Three months ended |
|
|
Twelve months ended | |||||||||||||||||||||||||||||||||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| ||||||||||
|
|
|
Dec. 31, |
|
|
Sept. 30, |
|
|
June 30, |
|
|
March 31, |
|
|
Dec. 31, |
|
|
Sept. 30, |
|
|
June 30, |
|
|
March 31, |
|
|
Dec. 31, |
|
|
Dec. 31, | ||||||||||
|
|
|
2012 |
|
|
2012 |
|
|
2012 |
|
|
2012 |
|
|
2011 |
|
|
2011 |
|
|
2011 |
|
|
2011 |
|
|
2012 |
|
|
2011 | ||||||||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Property-Liability Underwriting Summary |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Allstate Protection |
|
$ |
(112 |
) |
|
$ |
701 |
|
|
$ |
138 |
|
|
$ |
526 |
|
|
$ |
604 |
|
|
$ |
(297 |
) |
|
$ |
(1,498 |
) |
|
$ |
334 |
|
|
$ |
1,253 |
|
|
$ |
(857 |
) |
Discontinued Lines and Coverages |
|
|
(4 |
) |
|
|
(42 |
) |
|
|
(4 |
) |
|
|
(3 |
) |
|
|
(3 |
) |
|
|
(12 |
) |
|
|
(4 |
) |
|
|
(6 |
) |
|
|
(53 |
) |
|
|
(25 |
) |
Underwriting (loss) income |
|
$ |
(116 |
) |
|
$ |
659 |
|
|
$ |
134 |
|
|
$ |
523 |
|
|
$ |
601 |
|
|
$ |
(309 |
) |
|
$ |
(1,502 |
) |
|
$ |
328 |
|
|
$ |
1,200 |
|
|
$ |
(882 |
) |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Allstate Protection Underwriting Summary |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Premiums written |
|
$ |
6,636 |
|
|
$ |
7,064 |
|
|
$ |
6,864 |
|
|
$ |
6,462 |
|
|
$ |
6,426 |
|
|
$ |
6,728 |
|
|
$ |
6,611 |
|
|
$ |
6,216 |
|
|
$ |
27,026 |
|
|
$ |
25,981 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Premiums earned |
|
$ |
6,745 |
|
|
$ |
6,696 |
|
|
$ |
6,666 |
|
|
$ |
6,630 |
|
|
$ |
6,604 |
|
|
$ |
6,432 |
|
|
$ |
6,457 |
|
|
$ |
6,449 |
|
|
$ |
26,737 |
|
|
$ |
25,942 |
|
Claims and claims expense |
|
|
(5,038 |
) |
|
|
(4,251 |
) |
|
|
(4,808 |
) |
|
|
(4,336 |
) |
|
|
(4,195 |
) |
|
|
(5,121 |
) |
|
|
(6,352 |
) |
|
|
(4,472 |
) |
|
|
(18,433 |
) |
|
|
(20,140 |
) |
Amortization of deferred policy acquisition costs |
|
|
(870 |
) |
|
|
(870 |
) |
|
|
(865 |
) |
|
|
(878 |
) |
|
|
(880 |
) |
|
|
(866 |
) |
|
|
(867 |
) |
|
|
(864 |
) |
|
|
(3,483 |
) |
|
|
(3,477 |
) |
Operating costs and expenses |
|
|
(940 |
) |
|
|
(865 |
) |
|
|
(845 |
) |
|
|
(884 |
) |
|
|
(912 |
) |
|
|
(734 |
) |
|
|
(725 |
) |
|
|
(768 |
) |
|
|
(3,534 |
) |
|
|
(3,139 |
) |
Restructuring and related charges |
|
|
(9 |
) |
|
|
(9 |
) |
|
|
(10 |
) |
|
|
(6 |
) |
|
|
(13 |
) |
|
|
(8 |
) |
|
|
(11 |
) |
|
|
(11 |
) |
|
|
(34 |
) |
|
|
(43 |
) |
Underwriting (loss) income |
|
$ |
(112 |
) |
|
$ |
701 |
|
|
$ |
138 |
|
|
$ |
526 |
|
|
$ |
604 |
|
|
$ |
(297 |
) |
|
$ |
(1,498 |
) |
|
$ |
334 |
|
|
$ |
1,253 |
|
|
$ |
(857 |
) |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Catastrophe losses |
|
$ |
1,061 |
|
|
$ |
206 |
|
|
$ |
819 |
|
|
$ |
259 |
|
|
$ |
66 |
|
|
$ |
1,077 |
|
|
$ |
2,339 |
|
|
$ |
333 |
|
|
$ |
2,345 |
|
|
$ |
3,815 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Operating ratios |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Loss ratio |
|
|
74.7 |
|
|
|
63.5 |
|
|
|
72.1 |
|
|
|
65.4 |
|
|
|
63.5 |
|
|
|
79.6 |
|
|
|
98.4 |
|
|
|
69.3 |
|
|
|
68.9 |
|
|
|
77.6 |
|
Expense ratio |
|
|
27.0 |
|
|
|
26.0 |
|
|
|
25.8 |
|
|
|
26.7 |
|
|
|
27.4 |
|
|
|
25.0 |
|
|
|
24.8 |
|
|
|
25.5 |
|
|
|
26.4 |
|
|
|
25.7 |
|
Combined ratio |
|
|
101.7 |
|
|
|
89.5 |
|
|
|
97.9 |
|
|
|
92.1 |
|
|
|
90.9 |
|
|
|
104.6 |
|
|
|
123.2 |
|
|
|
94.8 |
|
|
|
95.3 |
|
|
|
103.3 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Effect of catastrophe losses on combined ratio |
|
|
15.7 |
|
|
|
3.1 |
|
|
|
12.3 |
|
|
|
3.9 |
|
|
|
1.0 |
|
|
|
16.7 |
|
|
|
36.2 |
|
|
|
5.2 |
|
|
|
8.8 |
|
|
|
14.7 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Effect of restructuring and related charges on combined ratio |
|
|
0.1 |
|
|
|
0.1 |
|
|
|
0.2 |
|
|
|
0.1 |
|
|
|
0.2 |
|
|
|
0.1 |
|
|
|
0.2 |
|
|
|
0.2 |
|
|
|
0.1 |
|
|
|
0.2 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Effect of business combination expenses and the amortization of purchased intangible assets on combined ratio |
|
|
0.4 |
|
|
|
0.4 |
|
|
|
0.4 |
|
|
|
0.7 |
|
|
|
0.7 |
|
|
|
- |
|
|
|
- |
|
|
|
- |
|
|
|
0.5 |
|
|
|
0.2 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Discontinued Lines and Coverages |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Underwriting Summary |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Premiums written |
|
$ |
1 |
|
|
$ |
(1 |
) |
|
$ |
- |
|
|
$ |
1 |
|
|
$ |
- |
|
|
$ |
- |
|
|
$ |
- |
|
|
$ |
(1 |
) |
|
$ |
1 |
|
|
$ |
(1 |
) |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Premiums earned |
|
$ |
(1 |
) |
|
$ |
1 |
|
|
$ |
- |
|
|
$ |
- |
|
|
$ |
1 |
|
|
$ |
- |
|
|
$ |
- |
|
|
$ |
(1 |
) |
|
$ |
- |
|
|
$ |
- |
|
Claims and claims expense |
|
|
(4 |
) |
|
|
(42 |
) |
|
|
(2 |
) |
|
|
(3 |
) |
|
|
(3 |
) |
|
|
(11 |
) |
|
|
(3 |
) |
|
|
(4 |
) |
|
|
(51 |
) |
|
|
(21 |
) |
Operating costs and expenses |
|
|
1 |
|
|
|
(1 |
) |
|
|
(2 |
) |
|
|
- |
|
|
|
(1 |
) |
|
|
(1 |
) |
|
|
(1 |
) |
|
|
(1 |
) |
|
|
(2 |
) |
|
|
(4 |
) |
Underwriting loss |
|
$ |
(4 |
) |
|
$ |
(42 |
) |
|
$ |
(4 |
) |
|
$ |
(3 |
) |
|
$ |
(3 |
) |
|
$ |
(12 |
) |
|
$ |
(4 |
) |
|
$ |
(6 |
) |
|
$ |
(53 |
) |
|
$ |
(25 |
) |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Effect of Discontinued Lines and Coverages on the Property-Liability combined ratio |
|
|
- |
|
|
|
0.7 |
|
|
|
0.1 |
|
|
|
- |
|
|
|
- |
|
|
|
0.2 |
|
|
|
0.1 |
|
|
|
0.1 |
|
|
|
0.2 |
|
|
|
0.1 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
THE ALLSTATE CORPORATION
HISTORICAL PROPERTY-LIABILITY
UNDERWRITING RESULTS BY AREA OF BUSINESS
($ in millions)
|
|
Twelve months ended December 31, |
| ||||||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
2012 |
|
2011 |
|
2010 |
|
2009 |
|
2008 |
|
|
|
|
|
|
|
|
|
|
|
|
|
Property-Liability Underwriting Summary |
|
|
|
|
|
|
|
|
|
|
|
Allstate Protection |
$ |
1,253 |
$ |
(857) |
$ |
525 |
$ |
1,032 |
$ |
191 |
|
Discontinued Lines and Coverages |
|
(53) |
|
(25) |
|
(31) |
|
(32) |
|
(25) |
|
Underwriting income (loss) |
$ |
1,200 |
$ |
(882) |
$ |
494 |
$ |
1,000 |
$ |
166 |
|
|
|
|
|
|
|
|
|
|
|
|
|
Allstate Protection Underwriting Summary |
|
|
|
|
|
|
|
|
|
|
|
Premiums written |
$ |
27,026 |
$ |
25,981 |
$ |
25,906 |
$ |
25,972 |
$ |
26,584 |
|
Premiums earned |
$ |
26,737 |
$ |
25,942 |
$ |
25,955 |
$ |
26,195 |
$ |
26,967 |
|
Claims and claims expense |
|
(18,433) |
|
(20,140) |
|
(18,923) |
|
(18,722) |
|
(20,046) |
|
Amortization of deferred policy acquisition costs |
|
(3,483) |
|
(3,477) |
|
(3,517) |
|
(3,615) |
|
(3,796) |
|
Operating costs and expenses |
|
(3,534) |
|
(3,139) |
|
(2,957) |
|
(2,721) |
|
(2,912) |
|
Restructuring and related charges |
|
(34) |
|
(43) |
|
(33) |
|
(105) |
|
(22) |
|
Underwriting income (loss) |
$ |
1,253 |
$ |
(857) |
$ |
525 |
$ |
1,032 |
$ |
191 |
|
|
|
|
|
|
|
|
|
|
|
|
|
Catastrophe losses |
$ |
2,345 |
$ |
3,815 |
$ |
2,207 |
$ |
2,069 |
$ |
3,342 |
|
|
|
|
|
|
|
|
|
|
|
|
|
Operating ratios |
|
|
|
|
|
|
|
|
|
|
|
Loss ratio |
|
68.9 |
|
77.6 |
|
72.9 |
|
71.5 |
|
74.3 |
|
Expense ratio |
|
26.4 |
|
25.7 |
|
25.1 |
|
24.6 |
|
25.0 |
|
Combined ratio |
|
95.3 |
|
103.3 |
|
98.0 |
|
96.1 |
|
99.3 |
|
|
|
|
|
|
|
|
|
|
|
|
|
Effect of catastrophe losses on combined ratio |
|
8.8 |
|
14.7 |
|
8.5 |
|
7.9 |
|
12.4 |
|
|
|
|
|
|
|
|
|
|
|
|
|
Effect of restructuring and related charges on combined ratio |
|
0.1 |
|
0.2 |
|
0.1 |
|
0.4 |
|
0.1 |
|
|
|
|
|
|
|
|
|
|
|
|
|
Effect of business combination expenses and the amortization of purchased intangible assets on combined ratio |
|
0.5 |
|
0.2 |
|
- |
|
- |
|
- |
|
|
|
|
|
|
|
|
|
|
|
|
|
Discontinued Lines and Coverages |
|
|
|
|
|
|
|
|
|
|
|
Underwriting Summary |
|
|
|
|
|
|
|
|
|
|
|
Premiums written |
$ |
1 |
$ |
(1) |
$ |
1 |
$ |
(1) |
$ |
- |
|
|
|
|
|
|
|
|
|
|
|
|
|
Premiums earned |
$ |
- |
$ |
- |
$ |
2 |
$ |
(1) |
$ |
- |
|
Claims and claims expense |
|
(51) |
|
(21) |
|
(28) |
|
(24) |
|
(18) |
|
Operating costs and expenses |
|
(2) |
|
(4) |
|
(5) |
|
(7) |
|
(7) |
|
Underwriting loss |
$ |
(53) |
$ |
(25) |
$ |
(31) |
$ |
(32) |
$ |
(25) |
|
|
|
|
|
|
|
|
|
|
|
|
|
Effect of Discontinued Lines and Coverages on the Property-Liability combined ratio |
|
0.2 |
|
0.1 |
|
0.1 |
|
0.1 |
|
0.1 |
|
THE ALLSTATE CORPORATION
PROPERTY-LIABILITY PREMIUMS WRITTEN BY MARKET SEGMENT
($ in millions)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| ||||
|
|
|
Three months ended |
|
Twelve months ended |
| |||||||||||||||||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| |||
|
|
|
Dec. 31, |
|
|
Sept. 30, |
|
June 30, |
|
March 31, |
|
|
Dec. 31, |
|
|
Sept. 30, |
|
June 30, |
|
March 31, |
|
Dec. 31, |
|
Dec. 31, |
|
|
|
|
2012 |
|
|
2012 |
|
2012 |
|
2012 |
|
|
2011 |
|
|
2011 |
|
2011 |
|
2011 |
|
2012 |
|
2011 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Allstate brand (1) |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Standard auto |
|
$ |
3,872 |
|
$ |
3,988 |
$ |
3,903 |
$ |
3,937 |
|
$ |
3,812 |
|
$ |
3,996 |
$ |
3,911 |
$ |
3,984 |
$ |
15,700 |
$ |
15,703 |
|
Non-standard auto |
|
|
159 |
|
|
176 |
|
174 |
|
189 |
|
|
174 |
|
|
194 |
|
197 |
|
210 |
|
698 |
|
775 |
|
Auto |
|
|
4,031 |
|
|
4,164 |
|
4,077 |
|
4,126 |
|
|
3,986 |
|
|
4,190 |
|
4,108 |
|
4,194 |
|
16,398 |
|
16,478 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Involuntary auto |
|
|
15 |
|
|
17 |
|
21 |
|
20 |
|
|
17 |
|
|
17 |
|
21 |
|
19 |
|
73 |
|
74 |
|
Commercial lines |
|
|
112 |
|
|
110 |
|
120 |
|
112 |
|
|
111 |
|
|
116 |
|
125 |
|
120 |
|
454 |
|
472 |
|
Homeowners |
|
|
1,477 |
|
|
1,686 |
|
1,639 |
|
1,258 |
|
|
1,428 |
|
|
1,634 |
|
1,606 |
|
1,225 |
|
6,060 |
|
5,893 |
|
Other personal lines |
|
|
467 |
|
|
508 |
|
494 |
|
435 |
|
|
446 |
|
|
489 |
|
478 |
|
413 |
|
1,904 |
|
1,826 |
|
|
|
|
6,102 |
|
|
6,485 |
|
6,351 |
|
5,951 |
|
|
5,988 |
|
|
6,446 |
|
6,338 |
|
5,971 |
|
24,889 |
|
24,743 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Encompass brand |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Standard auto |
|
|
153 |
|
|
163 |
|
160 |
|
142 |
|
|
147 |
|
|
159 |
|
154 |
|
144 |
|
618 |
|
604 |
|
Non-standard auto |
|
|
- |
|
|
- |
|
- |
|
- |
|
|
- |
|
|
- |
|
- |
|
1 |
|
- |
|
1 |
|
Auto |
|
|
153 |
|
|
163 |
|
160 |
|
142 |
|
|
147 |
|
|
159 |
|
154 |
|
145 |
|
618 |
|
605 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Involuntary auto |
|
|
1 |
|
|
2 |
|
3 |
|
2 |
|
|
1 |
|
|
2 |
|
3 |
|
3 |
|
8 |
|
9 |
|
Homeowners |
|
|
101 |
|
|
108 |
|
104 |
|
85 |
|
|
89 |
|
|
100 |
|
94 |
|
79 |
|
398 |
|
362 |
|
Other personal lines |
|
|
23 |
|
|
24 |
|
22 |
|
20 |
|
|
20 |
|
|
21 |
|
22 |
|
18 |
|
89 |
|
81 |
|
|
|
|
278 |
|
|
297 |
|
289 |
|
249 |
|
|
257 |
|
|
282 |
|
273 |
|
245 |
|
1,113 |
|
1,057 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Esurance brand |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Standard auto |
|
|
256 |
|
|
282 |
|
224 |
|
262 |
|
|
181 |
|
|
- |
|
- |
|
- |
|
1,024 |
|
181 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Allstate Protection |
|
|
6,636 |
|
|
7,064 |
|
6,864 |
|
6,462 |
|
|
6,426 |
|
|
6,728 |
|
6,611 |
|
6,216 |
|
27,026 |
|
25,981 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Discontinued Lines and Coverages |
|
|
1 |
|
|
(1) |
|
- |
|
1 |
|
|
- |
|
|
- |
|
- |
|
(1) |
|
1 |
|
(1) |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Property-Liability |
|
$ |
6,637 |
|
$ |
7,063 |
$ |
6,864 |
$ |
6,463 |
|
$ |
6,426 |
|
$ |
6,728 |
$ |
6,611 |
$ |
6,215 |
$ |
27,027 |
$ |
25,980 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Allstate Protection |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Standard auto |
|
$ |
4,281 |
|
$ |
4,433 |
$ |
4,287 |
$ |
4,341 |
|
$ |
4,140 |
|
$ |
4,155 |
$ |
4,065 |
$ |
4,128 |
$ |
17,342 |
$ |
16,488 |
|
Non-standard auto |
|
|
159 |
|
|
176 |
|
174 |
|
189 |
|
|
174 |
|
|
194 |
|
197 |
|
211 |
|
698 |
|
776 |
|
Auto |
|
|
4,440 |
|
|
4,609 |
|
4,461 |
|
4,530 |
|
|
4,314 |
|
|
4,349 |
|
4,262 |
|
4,339 |
|
18,040 |
|
17,264 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Involuntary auto |
|
|
16 |
|
|
19 |
|
24 |
|
22 |
|
|
18 |
|
|
19 |
|
24 |
|
22 |
|
81 |
|
83 |
|
Commercial lines |
|
|
112 |
|
|
110 |
|
120 |
|
112 |
|
|
111 |
|
|
116 |
|
125 |
|
120 |
|
454 |
|
472 |
|
Homeowners |
|
|
1,578 |
|
|
1,794 |
|
1,743 |
|
1,343 |
|
|
1,517 |
|
|
1,734 |
|
1,700 |
|
1,304 |
|
6,458 |
|
6,255 |
|
Other personal lines |
|
|
490 |
|
|
532 |
|
516 |
|
455 |
|
|
466 |
|
|
510 |
|
500 |
|
431 |
|
1,993 |
|
1,907 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
$ |
6,636 |
|
$ |
7,064 |
$ |
6,864 |
$ |
6,462 |
|
$ |
6,426 |
|
$ |
6,728 |
$ |
6,611 |
$ |
6,216 |
$ |
27,026 |
$ |
25,981 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
(1) Canada premiums included in Allstate brand |
|
$ |
253 |
|
$ |
279 |
$ |
291 |
$ |
218 |
|
$ |
227 |
|
$ |
261 |
$ |
272 |
$ |
194 |
$ |
1,041 |
$ |
954 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
THE ALLSTATE CORPORATION
ALLSTATE BRAND PREMIUMS WRITTEN (1)
($ in millions)
|
|
Three months ended |
|
|
Twelve months ended |
| |||||||||||||||||||||||||||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Dec. 31, |
|
|
|
Sept. 30, |
|
|
June 30, |
|
|
March 31, |
|
|
|
Dec. 31, |
|
|
|
Sept. 30, |
|
|
June 30, |
|
|
March 31, |
|
|
Dec. 31, |
|
|
Dec. 31, |
|
|
|
|
|
2012 |
|
|
|
2012 |
|
|
2012 |
|
|
2012 |
|
|
|
2011 |
|
|
|
2011 |
|
|
2011 |
|
|
2011 |
|
|
2012 |
|
|
2011 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Allstate Auto Home and Agencies |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Standard auto |
|
|
$ |
3,833 |
|
|
$ |
3,932 |
|
$ |
3,828 |
|
$ |
3,887 |
|
|
$ |
3,777 |
|
|
$ |
3,944 |
|
$ |
3,840 |
|
$ |
3,938 |
|
$ |
15,480 |
|
$ |
15,499 |
|
Non-standard auto |
|
|
|
155 |
|
|
|
170 |
|
|
167 |
|
|
185 |
|
|
|
171 |
|
|
|
187 |
|
|
188 |
|
|
205 |
|
|
677 |
|
|
751 |
|
Auto |
|
|
|
3,988 |
|
|
|
4,102 |
|
|
3,995 |
|
|
4,072 |
|
|
|
3,948 |
|
|
|
4,131 |
|
|
4,028 |
|
|
4,143 |
|
|
16,157 |
|
|
16,250 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Involuntary auto |
|
|
|
15 |
|
|
|
17 |
|
|
21 |
|
|
20 |
|
|
|
17 |
|
|
|
17 |
|
|
21 |
|
|
19 |
|
|
73 |
|
|
74 |
|
Homeowners |
|
|
|
1,477 |
|
|
|
1,686 |
|
|
1,639 |
|
|
1,258 |
|
|
|
1,428 |
|
|
|
1,634 |
|
|
1,606 |
|
|
1,225 |
|
|
6,060 |
|
|
5,893 |
|
Other personal lines |
|
|
|
9 |
|
|
|
12 |
|
|
12 |
|
|
8 |
|
|
|
9 |
|
|
|
11 |
|
|
11 |
|
|
8 |
|
|
41 |
|
|
39 |
|
|
|
|
|
5,489 |
|
|
|
5,817 |
|
|
5,667 |
|
|
5,358 |
|
|
|
5,402 |
|
|
|
5,793 |
|
|
5,666 |
|
|
5,395 |
|
|
22,331 |
|
|
22,256 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Emerging Businesses (2) |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Specialty auto (3) |
|
|
$ |
43 |
|
|
$ |
62 |
|
$ |
82 |
|
$ |
54 |
|
|
$ |
38 |
|
|
$ |
59 |
|
$ |
80 |
|
$ |
51 |
|
$ |
241 |
|
$ |
228 |
|
Auto |
|
|
|
43 |
|
|
|
62 |
|
|
82 |
|
|
54 |
|
|
|
38 |
|
|
|
59 |
|
|
80 |
|
|
51 |
|
|
241 |
|
|
228 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Landlord |
|
|
|
137 |
|
|
|
140 |
|
|
132 |
|
|
123 |
|
|
|
136 |
|
|
|
136 |
|
|
128 |
|
|
120 |
|
|
532 |
|
|
520 |
|
Renters |
|
|
|
52 |
|
|
|
62 |
|
|
54 |
|
|
50 |
|
|
|
50 |
|
|
|
58 |
|
|
52 |
|
|
45 |
|
|
218 |
|
|
205 |
|
Condominium |
|
|
|
47 |
|
|
|
50 |
|
|
49 |
|
|
41 |
|
|
|
45 |
|
|
|
48 |
|
|
47 |
|
|
38 |
|
|
187 |
|
|
178 |
|
Other property |
|
|
|
102 |
|
|
|
126 |
|
|
136 |
|
|
100 |
|
|
|
98 |
|
|
|
129 |
|
|
137 |
|
|
104 |
|
|
464 |
|
|
468 |
|
Specialty property |
|
|
|
338 |
|
|
|
378 |
|
|
371 |
|
|
314 |
|
|
|
329 |
|
|
|
371 |
|
|
364 |
|
|
307 |
|
|
1,401 |
|
|
1,371 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Consumer household (4) |
|
|
|
381 |
|
|
|
440 |
|
|
453 |
|
|
368 |
|
|
|
367 |
|
|
|
430 |
|
|
444 |
|
|
358 |
|
|
1,642 |
|
|
1,599 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Allstate Roadside Services |
|
|
|
75 |
|
|
|
74 |
|
|
71 |
|
|
76 |
|
|
|
73 |
|
|
|
74 |
|
|
76 |
|
|
75 |
|
|
296 |
|
|
298 |
|
Allstate Dealer Services |
|
|
|
45 |
|
|
|
44 |
|
|
40 |
|
|
37 |
|
|
|
35 |
|
|
|
33 |
|
|
27 |
|
|
23 |
|
|
166 |
|
|
118 |
|
Other personal lines (5) |
|
|
|
458 |
|
|
|
496 |
|
|
482 |
|
|
427 |
|
|
|
437 |
|
|
|
478 |
|
|
467 |
|
|
405 |
|
|
1,863 |
|
|
1,787 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Commercial lines |
|
|
|
112 |
|
|
|
110 |
|
|
120 |
|
|
112 |
|
|
|
111 |
|
|
|
116 |
|
|
125 |
|
|
120 |
|
|
454 |
|
|
472 |
|
|
|
|
|
613 |
|
|
|
668 |
|
|
684 |
|
|
593 |
|
|
|
586 |
|
|
|
653 |
|
|
672 |
|
|
576 |
|
|
2,558 |
|
|
2,487 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Allstate brand (1) |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Standard auto |
|
|
$ |
3,872 |
|
|
$ |
3,988 |
|
$ |
3,903 |
|
$ |
3,937 |
|
|
$ |
3,812 |
|
|
$ |
3,996 |
|
$ |
3,911 |
|
$ |
3,984 |
|
$ |
15,700 |
|
$ |
15,703 |
|
Non-standard auto |
|
|
|
159 |
|
|
|
176 |
|
|
174 |
|
|
189 |
|
|
|
174 |
|
|
|
194 |
|
|
197 |
|
|
210 |
|
|
698 |
|
|
775 |
|
Auto |
|
|
|
4,031 |
|
|
|
4,164 |
|
|
4,077 |
|
|
4,126 |
|
|
|
3,986 |
|
|
|
4,190 |
|
|
4,108 |
|
|
4,194 |
|
|
16,398 |
|
|
16,478 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Involuntary auto |
|
|
|
15 |
|
|
|
17 |
|
|
21 |
|
|
20 |
|
|
|
17 |
|
|
|
17 |
|
|
21 |
|
|
19 |
|
|
73 |
|
|
74 |
|
Commercial lines |
|
|
|
112 |
|
|
|
110 |
|
|
120 |
|
|
112 |
|
|
|
111 |
|
|
|
116 |
|
|
125 |
|
|
120 |
|
|
454 |
|
|
472 |
|
Homeowners |
|
|
|
1,477 |
|
|
|
1,686 |
|
|
1,639 |
|
|
1,258 |
|
|
|
1,428 |
|
|
|
1,634 |
|
|
1,606 |
|
|
1,225 |
|
|
6,060 |
|
|
5,893 |
|
Other personal lines |
|
|
|
467 |
|
|
|
508 |
|
|
494 |
|
|
435 |
|
|
|
446 |
|
|
|
489 |
|
|
478 |
|
|
413 |
|
|
1,904 |
|
|
1,826 |
|
|
|
|
$ |
6,102 |
|
|
$ |
6,485 |
|
$ |
6,351 |
|
$ |
5,951 |
|
|
$ |
5,988 |
|
|
$ |
6,446 |
|
$ |
6,338 |
|
$ |
5,971 |
|
$ |
24,889 |
|
$ |
24,743 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
(1) |
Allstate brand is comprised of Allstate Auto Home and Agencies and Emerging Businesses. |
(2) |
Emerging Businesses include Consumer Household (specialty auto products including motorcycle, trailer, motor home and off-road vehicle insurance policies and specialty property products including renter, landlord, boat, umbrella, manufactured home and condominium insurance policies), Allstate Roadside Services (roadside assistance products), Allstate Dealer Services (guaranteed automobile protection and vehicle service products sold primarily through auto dealers), Ivantage (insurance agency) and Commercial Lines (commercial products for small business owners). |
(3) |
Specialty auto is reported in Allstate brand auto. |
(4) |
Consumer household includes specialty auto and specialty property. |
(5) |
Emerging Businesses other personal lines include specialty property (landlord, renter, condominium and other property), Allstate Roadside Services and Allstate Dealer Services. |
THE ALLSTATE CORPORATION
PROPERTY-LIABILITY
IMPACT OF NET RATE CHANGES APPROVED ON PREMIUMS WRITTEN
|
|
Three months ended |
|
Three months ended |
|
Three months ended |
| ||||||||||||
|
|
December 31, 2012 (1) |
|
September 30, 2012 |
|
June 30, 2012 |
| ||||||||||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Number of |
|
|
|
State |
|
Number of |
|
|
|
State |
|
Number of |
|
|
|
State |
|
|
|
states |
|
Countrywide (%) (4) |
|
specific (%) (5) |
|
states |
|
Countrywide (%) (4) |
|
specific (%) (5) |
|
states |
|
Countrywide (%) (4) |
|
specific (%) (5) |
|
Allstate brand |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Standard auto (2) |
|
15 |
|
0.8 |
|
2.9 |
|
13 |
|
0.3 |
|
1.8 |
|
19 |
|
1.5 |
|
4.4 |
|
Non-standard auto |
|
4 |
|
0.4 |
|
5.9 |
|
4 |
|
0.2 |
|
5.8 |
|
1 |
|
0.3 |
|
7.5 |
|
Auto |
|
17 |
|
0.8 |
|
3.0 |
|
15 |
|
0.3 |
|
1.8 |
|
19 |
|
1.4 |
|
4.4 |
|
Homeowners (3) |
|
20 |
|
2.3 |
|
6.2 |
|
10 |
|
0.8 |
|
7.3 |
|
7 |
|
1.2 |
|
10.2 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Encompass brand |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Standard auto |
|
21 |
|
1.7 |
|
4.3 |
|
3 |
|
0.7 |
|
4.5 |
|
14 |
|
1.6 |
|
4.2 |
|
Non-standard auto |
|
- |
|
- |
|
- |
|
- |
|
- |
|
- |
|
- |
|
- |
|
- |
|
Auto |
|
21 |
|
1.7 |
|
4.3 |
|
3 |
|
0.7 |
|
4.5 |
|
14 |
|
1.6 |
|
4.2 |
|
Homeowners |
|
20 |
|
3.0 |
|
5.8 |
|
5 |
(6) |
0.3 |
|
2.5 |
|
14 |
|
1.8 |
|
5.4 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Esurance brand |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Standard auto |
|
21 |
|
2.0 |
|
4.4 |
|
7 |
|
1.2 |
|
4.2 |
|
23 |
|
(0.1) |
|
(0.1) |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Three months ended |
|
Three months ended |
|
Three months ended |
| ||||||||||||
|
|
March 31, 2012 |
|
December 31, 2011 |
|
September 30, 2011 |
| ||||||||||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| ||||
|
|
Number of |
|
|
|
State |
|
Number of |
|
|
|
State |
|
Number of |
|
|
|
State |
|
|
|
states |
|
Countrywide (%) (4) |
|
specific (%) (5) |
|
states |
|
Countrywide (%) (4) |
|
specific (%) (5) |
|
states |
|
Countrywide (%) (4) |
|
specific (%) (5) |
|
Allstate brand |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Standard auto (2) |
|
10 |
|
0.5 |
|
5.4 |
|
12 |
(8) |
0.7 |
|
3.9 |
|
10 |
(7) |
0.9 |
|
7.3 |
|
Non-standard auto |
|
4 |
|
0.2 |
|
1.4 |
|
5 |
(6) |
1.1 |
|
6.5 |
|
3 |
|
0.9 |
|
11.5 |
|
Auto |
|
13 |
|
0.5 |
|
5.1 |
|
16 |
(6) |
0.8 |
|
4.0 |
|
13 |
|
0.9 |
|
7.4 |
|
Homeowners (3) |
|
13 |
|
2.0 |
|
7.9 |
|
17 |
|
2.9 |
|
7.8 |
|
15 |
|
2.3 |
|
13.9 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Encompass brand |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Standard auto |
|
2 |
|
0.1 |
|
3.2 |
|
7 |
|
1.8 |
|
6.5 |
|
8 |
|
0.7 |
|
3.9 |
|
Non-standard auto |
|
- |
|
- |
|
- |
|
- |
|
- |
|
- |
|
- |
|
- |
|
- |
|
Auto |
|
2 |
|
0.1 |
|
3.2 |
|
7 |
|
1.8 |
|
6.5 |
|
8 |
|
0.7 |
|
3.9 |
|
Homeowners |
|
5 |
|
0.9 |
|
5.3 |
|
8 |
|
0.8 |
|
4.6 |
|
7 |
|
0.7 |
|
3.0 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Esurance brand |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Standard auto |
|
6 |
|
1.3 |
|
8.6 |
|
n/a |
|
n/a |
|
n/a |
|
- |
|
- |
|
- |
|
(1) |
Rate changes include changes approved based on our net cost of reinsurance. These rate changes do not reflect initial rates filed for insurance subsidiaries initially writing business. Based on historical premiums written in those states, rate changes approved for the three month and twelve month period ending December 31, 2012 are estimated to total $304 million and $950 million, respectively. Rate changes do not include rating plan enhancements, including the introduction of discounts and surcharges, that result in no change in the overall rate level in the state. Rate changes also exclude Canadian operations, specialty auto, and excess and surplus homeowners lines. |
(2) |
Impacts of Allstate brand standard auto effective rate changes as a percentage of total countrywide prior year-end premiums written were 0.6%, 1.1%, 0.9%, 0.4%, 1.2% and 1.6% for the three months ended December 31, 2012, September 30, 2012, June 30, 2012, March 31, 2012, December 31, 2011 and September 30, 2011, respectively. |
(3) |
Impacts of Allstate brand homeowners effective rate changes as a percentage of total countrywide prior year-end premiums written were 1.0%, 0.7%, 2.0%, 3.6%, 2.6% and 1.1% for the three months ended December 31, 2012, September 30, 2012, June 30, 2012, March 31, 2012, December 31, 2011 and September 30, 2011, respectively. |
(4) |
Represents the impact in the states where rate changes were approved during the period as a percentage of total countrywide prior year-end premiums written. |
(5) |
Represents the impact in the states where rate changes were approved during the period as a percentage of its respective total prior year-end premiums written in those states. |
(6) |
Includes Washington, D.C. |
(7) |
Includes the impact of a 9.9% average rate increase in New York in the third quarter of 2011. |
(8) |
Includes the impact of a 8.0% rate increase in Florida and a 1.2% rate increase in New York in the fourth quarter of 2011. |
n/a |
Not available. |
THE ALLSTATE CORPORATION
ALLSTATE BRAND PROFITABILITY MEASURES
($ in millions, except ratios)
|
|
Three months ended |
|
|
Twelve months ended | |||||||||||||||||||||||||||||||||||||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Dec. 31, |
|
|
|
Sept. 30, |
|
|
June 30, |
|
|
March 31, |
|
|
|
Dec. 31, |
|
|
|
Sept. 30, |
|
|
June 30, |
|
|
March 31, |
|
|
Dec. 31, |
|
|
Dec. 31, | ||||||||||
|
|
|
|
2012 |
|
|
|
2012 |
|
|
2012 |
|
|
2012 |
|
|
|
2011 |
|
|
|
2011 |
|
|
2011 |
|
|
2011 |
|
|
2012 |
|
|
2011 | ||||||||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Net premiums written |
|
|
$ |
6,102 |
|
|
|
$ |
6,485 |
|
|
$ |
6,351 |
|
|
$ |
5,951 |
|
|
|
$ |
5,988 |
|
|
|
$ |
6,446 |
|
|
$ |
6,338 |
|
|
$ |
5,971 |
|
|
$ |
24,889 |
|
|
$ |
24,743 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Net premiums earned |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Standard auto |
|
|
$ |
3,921 |
|
|
|
$ |
3,910 |
|
|
$ |
3,909 |
|
|
$ |
3,897 |
|
|
|
$ |
3,897 |
|
|
|
$ |
3,916 |
|
|
$ |
3,938 |
|
|
$ |
3,928 |
|
|
$ |
15,637 |
|
|
$ |
15,679 |
|
Non-standard auto |
|
|
|
171 |
|
|
|
|
177 |
|
|
|
184 |
|
|
|
183 |
|
|
|
|
186 |
|
|
|
|
196 |
|
|
|
205 |
|
|
|
210 |
|
|
|
715 |
|
|
|
797 |
|
Auto |
|
|
|
4,092 |
|
|
|
|
4,087 |
|
|
|
4,093 |
|
|
|
4,080 |
|
|
|
|
4,083 |
|
|
|
|
4,112 |
|
|
|
4,143 |
|
|
|
4,138 |
|
|
|
16,352 |
|
|
|
16,476 |
|
Homeowners |
|
|
|
1,514 |
|
|
|
|
1,499 |
|
|
|
1,487 |
|
|
|
1,480 |
|
|
|
|
1,468 |
|
|
|
|
1,462 |
|
|
|
1,457 |
|
|
|
1,448 |
|
|
|
5,980 |
|
|
|
5,835 |
|
Other personal lines |
|
|
|
600 |
|
|
|
|
591 |
|
|
|
583 |
|
|
|
583 |
|
|
|
|
587 |
|
|
|
|
590 |
|
|
|
587 |
|
|
|
588 |
|
|
|
2,357 |
|
|
|
2,352 |
|
Total |
|
|
|
6,206 |
|
|
|
|
6,177 |
|
|
|
6,163 |
|
|
|
6,143 |
|
|
|
|
6,138 |
|
|
|
|
6,164 |
|
|
|
6,187 |
|
|
|
6,174 |
|
|
|
24,689 |
|
|
|
24,663 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Incurred losses |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Standard auto |
|
|
$ |
2,988 |
|
|
|
$ |
2,617 |
|
|
$ |
2,734 |
|
|
$ |
2,713 |
|
|
|
$ |
2,713 |
|
|
|
$ |
2,712 |
|
|
$ |
2,882 |
|
|
$ |
2,760 |
|
|
$ |
11,052 |
|
|
$ |
11,067 |
|
Non-standard auto |
|
|
|
104 |
|
|
|
|
103 |
|
|
|
112 |
|
|
|
123 |
|
|
|
|
110 |
|
|
|
|
112 |
|
|
|
142 |
|
|
|
136 |
|
|
|
442 |
|
|
|
500 |
|
Auto |
|
|
|
3,092 |
|
|
|
|
2,720 |
|
|
|
2,846 |
|
|
|
2,836 |
|
|
|
|
2,823 |
|
|
|
|
2,824 |
|
|
|
3,024 |
|
|
|
2,896 |
|
|
|
11,494 |
|
|
|
11,567 |
|
Homeowners |
|
|
|
1,045 |
|
|
|
|
735 |
|
|
|
1,218 |
|
|
|
836 |
|
|
|
|
657 |
|
|
|
|
1,587 |
|
|
|
2,493 |
|
|
|
983 |
|
|
|
3,834 |
|
|
|
5,720 |
|
Other personal lines |
|
|
|
429 |
|
|
|
|
416 |
|
|
|
369 |
|
|
|
314 |
|
|
|
|
351 |
|
|
|
|
450 |
|
|
|
590 |
|
|
|
396 |
|
|
|
1,528 |
|
|
|
1,787 |
|
Total |
|
|
|
4,566 |
|
|
|
|
3,871 |
|
|
|
4,433 |
|
|
|
3,986 |
|
|
|
|
3,831 |
|
|
|
|
4,861 |
|
|
|
6,107 |
|
|
|
4,275 |
|
|
|
16,856 |
|
|
|
19,074 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Expenses |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Standard auto |
|
|
$ |
1,001 |
|
|
|
$ |
977 |
|
|
$ |
1,000 |
|
|
$ |
998 |
|
|
|
$ |
1,008 |
|
|
|
$ |
973 |
|
|
$ |
989 |
|
|
$ |
973 |
|
|
$ |
3,976 |
|
|
$ |
3,943 |
|
Non-standard auto |
|
|
|
45 |
|
|
|
|
43 |
|
|
|
42 |
|
|
|
44 |
|
|
|
|
49 |
|
|
|
|
48 |
|
|
|
47 |
|
|
|
48 |
|
|
|
174 |
|
|
|
192 |
|
Auto |
|
|
|
1,046 |
|
|
|
|
1,020 |
|
|
|
1,042 |
|
|
|
1,042 |
|
|
|
|
1,057 |
|
|
|
|
1,021 |
|
|
|
1,036 |
|
|
|
1,021 |
|
|
|
4,150 |
|
|
|
4,135 |
|
Homeowners |
|
|
|
377 |
|
|
|
|
358 |
|
|
|
342 |
|
|
|
351 |
|
|
|
|
370 |
|
|
|
|
341 |
|
|
|
324 |
|
|
|
340 |
|
|
|
1,428 |
|
|
|
1,375 |
|
Other personal lines |
|
|
|
216 |
|
|
|
|
182 |
|
|
|
164 |
|
|
|
178 |
|
|
|
|
212 |
|
|
|
|
167 |
|
|
|
164 |
|
|
|
203 |
|
|
|
740 |
|
|
|
746 |
|
Total |
|
|
|
1,639 |
|
|
|
|
1,560 |
|
|
|
1,548 |
|
|
|
1,571 |
|
|
|
|
1,639 |
|
|
|
|
1,529 |
|
|
|
1,524 |
|
|
|
1,564 |
|
|
|
6,318 |
|
|
|
6,256 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Underwriting income (loss) |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Standard auto |
|
|
$ |
(68 |
) |
|
|
$ |
316 |
|
|
$ |
175 |
|
|
$ |
186 |
|
|
|
$ |
176 |
|
|
|
$ |
231 |
|
|
$ |
67 |
|
|
$ |
195 |
|
|
$ |
609 |
|
|
$ |
669 |
|
Non-standard auto |
|
|
|
22 |
|
|
|
|
31 |
|
|
|
30 |
|
|
|
16 |
|
|
|
|
27 |
|
|
|
|
36 |
|
|
|
16 |
|
|
|
26 |
|
|
|
99 |
|
|
|
105 |
|
Auto |
|
|
|
(46 |
) |
|
|
|
347 |
|
|
|
205 |
|
|
|
202 |
|
|
|
|
203 |
|
|
|
|
267 |
|
|
|
83 |
|
|
|
221 |
|
|
|
708 |
|
|
|
774 |
|
Homeowners |
|
|
|
92 |
|
|
|
|
406 |
|
|
|
(73 |
) |
|
|
293 |
|
|
|
|
441 |
|
|
|
|
(466 |
) |
|
|
(1,360 |
) |
|
|
125 |
|
|
|
718 |
|
|
|
(1,260 |
) |
Other personal lines |
|
|
|
(45 |
) |
|
|
|
(7 |
) |
|
|
50 |
|
|
|
91 |
|
|
|
|
24 |
|
|
|
|
(27 |
) |
|
|
(167 |
) |
|
|
(11 |
) |
|
|
89 |
|
|
|
(181 |
) |
Total |
|
|
|
1 |
|
|
|
|
746 |
|
|
|
182 |
|
|
|
586 |
|
|
|
|
668 |
|
|
|
|
(226 |
) |
|
|
(1,444 |
) |
|
|
335 |
|
|
|
1,515 |
|
|
|
(667 |
) |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Loss ratio |
|
|
|
73.6 |
|
|
|
|
62.7 |
|
|
|
71.9 |
|
|
|
64.9 |
|
|
|
|
62.4 |
|
|
|
|
78.9 |
|
|
|
98.7 |
|
|
|
69.2 |
|
|
|
68.3 |
|
|
|
77.3 |
|
Expense ratio |
|
|
|
26.4 |
|
|
|
|
25.2 |
|
|
|
25.1 |
|
|
|
25.6 |
|
|
|
|
26.7 |
|
|
|
|
24.8 |
|
|
|
24.6 |
|
|
|
25.4 |
|
|
|
25.6 |
|
|
|
25.4 |
|
Combined ratio |
|
|
|
100.0 |
|
|
|
|
87.9 |
|
|
|
97.0 |
|
|
|
90.5 |
|
|
|
|
89.1 |
|
|
|
|
103.7 |
|
|
|
123.3 |
|
|
|
94.6 |
|
|
|
93.9 |
|
|
|
102.7 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Effect of catastrophe losses on combined ratio |
|
|
|
15.5 |
|
|
|
|
3.1 |
|
|
|
12.9 |
|
|
|
4.1 |
|
|
|
|
0.9 |
|
|
|
|
16.3 |
|
|
|
36.8 |
|
|
|
5.1 |
|
|
|
8.9 |
|
|
|
14.8 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Effect of prior year reserve reestimates on combined ratio |
|
|
|
(2.2 |
) |
|
|
|
(2.9 |
) |
|
|
(2.5 |
) |
|
|
(3.3 |
) |
|
|
|
(2.3 |
) |
|
|
|
(2.1 |
) |
|
|
(0.8 |
) |
|
|
(0.8 |
) |
|
|
(2.7 |
) |
|
|
(1.5 |
) |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Effect of business combination expenses and the amortization of purchased intangible assets on combined ratio |
|
|
|
0.1 |
|
|
|
|
0.1 |
|
|
|
0.1 |
|
|
|
0.1 |
|
|
|
|
0.1 |
|
|
|
|
- |
|
|
|
- |
|
|
|
- |
|
|
|
0.1 |
|
|
|
- |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Effect of advertising expenses on combined ratio |
|
|
|
2.5 |
|
|
|
|
2.4 |
|
|
|
2.9 |
|
|
|
3.1 |
|
|
|
|
4.2 |
|
|
|
|
2.8 |
|
|
|
2.6 |
|
|
|
2.2 |
|
|
|
2.7 |
|
|
|
3.0 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Combined ratio excluding the effect of catastrophes, prior year reserve reestimates, business combination expenses, and the amortization of purchased intangible assets (underlying) |
|
|
|
85.3 |
|
|
|
|
86.7 |
|
|
|
85.1 |
|
|
|
87.0 |
|
|
|
|
89.9 |
|
|
|
|
88.7 |
|
|
|
87.1 |
|
|
|
89.7 |
|
|
|
86.0 |
|
|
|
88.9 |
|
Effect of catastrophe losses |
|
|
|
15.5 |
|
|
|
|
3.1 |
|
|
|
12.9 |
|
|
|
4.1 |
|
|
|
|
0.9 |
|
|
|
|
16.3 |
|
|
|
36.8 |
|
|
|
5.1 |
|
|
|
8.9 |
|
|
|
14.8 |
|
Effect of prior year non-catastrophe reserve reestimates |
|
|
|
(0.9 |
) |
|
|
|
(2.0 |
) |
|
|
(1.1 |
) |
|
|
(0.7 |
) |
|
|
|
(1.8 |
) |
|
|
|
(1.3 |
) |
|
|
(0.6 |
) |
|
|
(0.2 |
) |
|
|
(1.1 |
) |
|
|
(1.0 |
) |
Effect of business combination expenses and the amortization of purchased intangible assets |
|
|
|
0.1 |
|
|
|
|
0.1 |
|
|
|
0.1 |
|
|
|
0.1 |
|
|
|
|
0.1 |
|
|
|
|
- |
|
|
|
- |
|
|
|
- |
|
|
|
0.1 |
|
|
|
- |
|
Combined ratio |
|
|
|
100.0 |
|
|
|
|
87.9 |
|
|
|
97.0 |
|
|
|
90.5 |
|
|
|
|
89.1 |
|
|
|
|
103.7 |
|
|
|
123.3 |
|
|
|
94.6 |
|
|
|
93.9 |
|
|
|
102.7 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
THE ALLSTATE CORPORATION
ENCOMPASS BRAND PROFITABILITY MEASURES
($ in millions, except ratios)
|
|
Three months ended |
|
|
Twelve months ended | |||||||||||||||||||||||||||||||||||||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Dec. 31, |
|
|
|
Sept. 30, |
|
|
June 30, |
|
|
March 31, |
|
|
|
Dec. 31, |
|
|
|
Sept. 30, |
|
|
June 30, |
|
|
March 31, |
|
|
Dec. 31, |
|
|
Dec. 31, | ||||||||||
|
|
|
|
2012 |
|
|
|
2012 |
|
|
2012 |
|
|
2012 |
|
|
|
2011 |
|
|
|
2011 |
|
|
2011 |
|
|
2011 |
|
|
2012 |
|
|
2011 | ||||||||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Net premiums written |
|
|
$ |
278 |
|
|
|
$ |
297 |
|
|
$ |
289 |
|
|
$ |
249 |
|
|
|
$ |
257 |
|
|
|
$ |
282 |
|
|
$ |
273 |
|
|
$ |
245 |
|
|
$ |
1,113 |
|
|
$ |
1,057 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Net premiums earned |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Standard auto |
|
|
$ |
153 |
|
|
|
$ |
152 |
|
|
$ |
153 |
|
|
$ |
151 |
|
|
|
$ |
151 |
|
|
|
$ |
154 |
|
|
$ |
155 |
|
|
$ |
160 |
|
|
$ |
609 |
|
|
$ |
620 |
|
Non-standard auto |
|
|
|
- |
|
|
|
|
- |
|
|
|
- |
|
|
|
- |
|
|
|
|
- |
|
|
|
|
- |
|
|
|
1 |
|
|
|
1 |
|
|
|
- |
|
|
|
2 |
|
Auto |
|
|
|
153 |
|
|
|
|
152 |
|
|
|
153 |
|
|
|
151 |
|
|
|
|
151 |
|
|
|
|
154 |
|
|
|
156 |
|
|
|
161 |
|
|
|
609 |
|
|
|
622 |
|
Homeowners |
|
|
|
98 |
|
|
|
|
96 |
|
|
|
93 |
|
|
|
92 |
|
|
|
|
92 |
|
|
|
|
91 |
|
|
|
91 |
|
|
|
91 |
|
|
|
379 |
|
|
|
365 |
|
Other personal lines |
|
|
|
24 |
|
|
|
|
23 |
|
|
|
23 |
|
|
|
23 |
|
|
|
|
22 |
|
|
|
|
23 |
|
|
|
23 |
|
|
|
23 |
|
|
|
93 |
|
|
|
91 |
|
Total |
|
|
|
275 |
|
|
|
|
271 |
|
|
|
269 |
|
|
|
266 |
|
|
|
|
265 |
|
|
|
|
268 |
|
|
|
270 |
|
|
|
275 |
|
|
|
1,081 |
|
|
|
1,078 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Incurred losses |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Standard auto |
|
|
$ |
118 |
|
|
|
$ |
121 |
|
|
$ |
125 |
|
|
$ |
118 |
|
|
|
$ |
129 |
|
|
|
$ |
135 |
|
|
$ |
122 |
|
|
$ |
121 |
|
|
$ |
482 |
|
|
$ |
507 |
|
Non-standard auto |
|
|
|
(2 |
) |
|
|
|
(2 |
) |
|
|
- |
|
|
|
- |
|
|
|
|
- |
|
|
|
|
1 |
|
|
|
1 |
|
|
|
1 |
|
|
|
(4 |
) |
|
|
3 |
|
Auto |
|
|
|
116 |
|
|
|
|
119 |
|
|
|
125 |
|
|
|
118 |
|
|
|
|
129 |
|
|
|
|
136 |
|
|
|
123 |
|
|
|
122 |
|
|
|
478 |
|
|
|
510 |
|
Homeowners |
|
|
|
121 |
|
|
|
|
56 |
|
|
|
62 |
|
|
|
51 |
|
|
|
|
56 |
|
|
|
|
109 |
|
|
|
98 |
|
|
|
60 |
|
|
|
290 |
|
|
|
323 |
|
Other personal lines |
|
|
|
20 |
|
|
|
|
13 |
|
|
|
10 |
|
|
|
20 |
|
|
|
|
22 |
|
|
|
|
15 |
|
|
|
24 |
|
|
|
15 |
|
|
|
63 |
|
|
|
76 |
|
Total |
|
|
|
257 |
|
|
|
|
188 |
|
|
|
197 |
|
|
|
189 |
|
|
|
|
207 |
|
|
|
|
260 |
|
|
|
245 |
|
|
|
197 |
|
|
|
831 |
|
|
|
909 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Expenses |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Standard auto |
|
|
$ |
47 |
|
|
|
$ |
45 |
|
|
$ |
42 |
|
|
$ |
43 |
|
|
|
$ |
44 |
|
|
|
$ |
44 |
|
|
$ |
44 |
|
|
$ |
45 |
|
|
$ |
177 |
|
|
$ |
177 |
|
Non-standard auto |
|
|
|
1 |
|
|
|
|
- |
|
|
|
- |
|
|
|
- |
|
|
|
|
- |
|
|
|
|
1 |
|
|
|
- |
|
|
|
1 |
|
|
|
1 |
|
|
|
2 |
|
Auto |
|
|
|
48 |
|
|
|
|
45 |
|
|
|
42 |
|
|
|
43 |
|
|
|
|
44 |
|
|
|
|
45 |
|
|
|
44 |
|
|
|
46 |
|
|
|
178 |
|
|
|
179 |
|
Homeowners |
|
|
|
31 |
|
|
|
|
30 |
|
|
|
28 |
|
|
|
28 |
|
|
|
|
29 |
|
|
|
|
28 |
|
|
|
28 |
|
|
|
28 |
|
|
|
117 |
|
|
|
113 |
|
Other personal lines |
|
|
|
6 |
|
|
|
|
7 |
|
|
|
7 |
|
|
|
5 |
|
|
|
|
5 |
|
|
|
|
6 |
|
|
|
7 |
|
|
|
5 |
|
|
|
25 |
|
|
|
23 |
|
Total |
|
|
|
85 |
|
|
|
|
82 |
|
|
|
77 |
|
|
|
76 |
|
|
|
|
78 |
|
|
|
|
79 |
|
|
|
79 |
|
|
|
79 |
|
|
|
320 |
|
|
|
315 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Underwriting income (loss) |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Standard auto |
|
|
$ |
(12 |
) |
|
|
$ |
(14 |
) |
|
$ |
(14 |
) |
|
$ |
(10 |
) |
|
|
$ |
(22 |
) |
|
|
$ |
(25 |
) |
|
$ |
(11 |
) |
|
$ |
(6 |
) |
|
$ |
(50 |
) |
|
$ |
(64 |
) |
Non-standard auto |
|
|
|
1 |
|
|
|
|
2 |
|
|
|
- |
|
|
|
- |
|
|
|
|
- |
|
|
|
|
(2 |
) |
|
|
- |
|
|
|
(1 |
) |
|
|
3 |
|
|
|
(3 |
) |
Auto |
|
|
|
(11 |
) |
|
|
|
(12 |
) |
|
|
(14 |
) |
|
|
(10 |
) |
|
|
|
(22 |
) |
|
|
|
(27 |
) |
|
|
(11 |
) |
|
|
(7 |
) |
|
|
(47 |
) |
|
|
(67 |
) |
Homeowners |
|
|
|
(54 |
) |
|
|
|
10 |
|
|
|
3 |
|
|
|
13 |
|
|
|
|
7 |
|
|
|
|
(46 |
) |
|
|
(35 |
) |
|
|
3 |
|
|
|
(28 |
) |
|
|
(71 |
) |
Other personal lines |
|
|
|
(2 |
) |
|
|
|
3 |
|
|
|
6 |
|
|
|
(2 |
) |
|
|
|
(5 |
) |
|
|
|
2 |
|
|
|
(8 |
) |
|
|
3 |
|
|
|
5 |
|
|
|
(8 |
) |
Total |
|
|
|
(67 |
) |
|
|
|
1 |
|
|
|
(5 |
) |
|
|
1 |
|
|
|
|
(20 |
) |
|
|
|
(71 |
) |
|
|
(54 |
) |
|
|
(1 |
) |
|
|
(70 |
) |
|
|
(146 |
) |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Loss ratio |
|
|
|
93.5 |
|
|
|
|
69.4 |
|
|
|
73.3 |
|
|
|
71.0 |
|
|
|
|
78.1 |
|
|
|
|
97.0 |
|
|
|
90.7 |
|
|
|
71.7 |
|
|
|
76.9 |
|
|
|
84.3 |
|
Expense ratio |
|
|
|
30.9 |
|
|
|
|
30.2 |
|
|
|
28.6 |
|
|
|
28.6 |
|
|
|
|
29.4 |
|
|
|
|
29.5 |
|
|
|
29.3 |
|
|
|
28.7 |
|
|
|
29.6 |
|
|
|
29.2 |
|
Combined ratio |
|
|
|
124.4 |
|
|
|
|
99.6 |
|
|
|
101.9 |
|
|
|
99.6 |
|
|
|
|
107.5 |
|
|
|
|
126.5 |
|
|
|
120.0 |
|
|
|
100.4 |
|
|
|
106.5 |
|
|
|
113.5 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Effect of catastrophe losses on combined ratio |
|
|
|
34.9 |
|
|
|
|
5.5 |
|
|
|
6.7 |
|
|
|
2.6 |
|
|
|
|
4.5 |
|
|
|
|
26.5 |
|
|
|
24.1 |
|
|
|
6.2 |
|
|
|
12.6 |
|
|
|
15.3 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Effect of prior year reserve reestimates on combined ratio |
|
|
|
(8.4 |
) |
|
|
|
(3.7 |
) |
|
|
(3.7 |
) |
|
|
(0.8 |
) |
|
|
|
3.4 |
|
|
|
|
1.5 |
|
|
|
(0.7 |
) |
|
|
1.5 |
|
|
|
(4.2 |
) |
|
|
1.4 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Effect of advertising expenses on combined ratio |
|
|
|
0.7 |
|
|
|
|
- |
|
|
|
0.4 |
|
|
|
0.8 |
|
|
|
|
- |
|
|
|
|
- |
|
|
|
- |
|
|
|
0.4 |
|
|
|
0.5 |
|
|
|
0.1 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Combined ratio excluding the effect of catastrophes and prior year reserve reestimates (underlying) |
|
|
|
97.1 |
|
|
|
|
93.4 |
|
|
|
97.0 |
|
|
|
96.6 |
|
|
|
|
99.6 |
|
|
|
|
98.5 |
|
|
|
96.3 |
|
|
|
93.1 |
|
|
|
96.0 |
|
|
|
96.8 |
|
Effect of catastrophe losses |
|
|
|
34.9 |
|
|
|
|
5.5 |
|
|
|
6.7 |
|
|
|
2.6 |
|
|
|
|
4.5 |
|
|
|
|
26.5 |
|
|
|
24.1 |
|
|
|
6.2 |
|
|
|
12.6 |
|
|
|
15.3 |
|
Effect of prior year non-catastrophe reserve reestimates |
|
|
|
(7.6 |
) |
|
|
|
0.7 |
|
|
|
(1.8 |
) |
|
|
0.4 |
|
|
|
|
3.4 |
|
|
|
|
1.5 |
|
|
|
(0.4 |
) |
|
|
1.1 |
|
|
|
(2.1 |
) |
|
|
1.4 |
|
Combined ratio |
|
|
|
124.4 |
|
|
|
|
99.6 |
|
|
|
101.9 |
|
|
|
99.6 |
|
|
|
|
107.5 |
|
|
|
|
126.5 |
|
|
|
120.0 |
|
|
|
100.4 |
|
|
|
106.5 |
|
|
|
113.5 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
THE ALLSTATE CORPORATION
ESURANCE BRAND PROFITABILITY MEASURES AND STATISTICS
|
|
Three months ended |
|
|
Twelve months ended |
| ||||||||||||||||||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Dec. 31, |
|
|
|
Sept. 30, |
|
|
June 30, |
|
|
March 31, |
|
|
|
Dec. 31,(1) |
|
|
|
Dec. 31, |
|
|
Dec. 31,(1) |
|
($ in millions) |
|
|
|
2012 |
|
|
|
2012 |
|
|
2012 |
|
|
2012 |
|
|
|
2011 |
|
|
|
2012 |
|
|
2011 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Net premiums written |
|
|
$ |
256 |
|
|
$ |
282 |
|
$ |
224 |
|
$ |
262 |
|
|
$ |
181 |
|
|
$ |
1,024 |
|
$ |
181 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Net premiums earned |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Standard auto |
|
|
$ |
264 |
|
|
$ |
248 |
|
$ |
234 |
|
$ |
221 |
|
|
$ |
201 |
|
|
$ |
967 |
|
$ |
201 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Incurred losses |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Standard auto |
|
|
$ |
215 |
|
|
$ |
192 |
|
$ |
178 |
|
$ |
161 |
|
|
$ |
157 |
|
|
$ |
746 |
|
$ |
157 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Expenses |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Standard auto |
|
|
$ |
95 |
|
|
$ |
102 |
|
$ |
95 |
|
$ |
121 |
|
|
$ |
88 |
|
|
$ |
413 |
|
$ |
88 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Underwriting loss |
|
|
$ |
(46) |
|
|
$ |
(46) |
|
$ |
(39) |
|
$ |
(61) |
|
|
$ |
(44) |
|
|
$ |
(192) |
|
$ |
(44) |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Loss ratio |
|
|
|
81.4 |
|
|
|
77.4 |
|
|
76.1 |
|
|
72.8 |
|
|
|
78.1 |
|
|
|
77.2 |
|
|
78.1 |
|
Expense ratio |
|
|
|
36.0 |
|
|
|
41.1 |
|
|
40.6 |
|
|
54.8 |
|
|
|
43.8 |
|
|
|
42.7 |
|
|
43.8 |
|
Combined ratio |
|
|
|
117.4 |
|
|
|
118.5 |
|
|
116.7 |
|
|
127.6 |
|
|
|
121.9 |
|
|
|
119.9 |
|
|
121.9 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Effect of catastrophe losses on combined ratio |
|
|
|
2.3 |
|
|
|
0.8 |
|
|
2.6 |
|
|
0.4 |
|
|
|
- |
|
|
|
1.6 |
|
|
- |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Effect of prior year reserve reestimates on combined ratio |
|
|
|
- |
|
|
|
- |
|
|
- |
|
|
- |
|
|
|
- |
|
|
|
- |
|
|
- |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Effect of business combination expenses and the amortization of purchased intangible assets on combined ratio |
|
|
|
7.2 |
|
|
|
8.1 |
|
|
8.1 |
|
|
18.1 |
|
|
|
20.9 |
|
|
|
10.1 |
|
|
20.9 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Effect of advertising expenses on combined ratio |
|
|
|
9.5 |
|
|
|
16.5 |
|
|
16.2 |
|
|
20.4 |
|
|
|
10.9 |
|
|
|
15.4 |
|
|
10.9 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Combined ratio excluding the effect of catastrophes, prior year reserve reestimates, business combination expenses, and the amortization of purchased intangible assets (underlying) |
|
|
|
107.9 |
|
|
|
109.6 |
|
|
106.0 |
|
|
109.1 |
|
|
|
101.0 |
|
|
|
108.2 |
|
|
101.0 |
|
Effect of catastrophe losses |
|
|
|
2.3 |
|
|
|
0.8 |
|
|
2.6 |
|
|
0.4 |
|
|
|
- |
|
|
|
1.6 |
|
|
- |
|
Effect of prior year non-catastrophe reserve reestimates |
|
|
|
- |
|
|
|
- |
|
|
- |
|
|
- |
|
|
|
- |
|
|
|
- |
|
|
- |
|
Effect of business combination expenses and the amortization of purchased intangible assets |
|
|
|
7.2 |
|
|
|
8.1 |
|
|
8.1 |
|
|
18.1 |
|
|
|
20.9 |
|
|
|
10.1 |
|
|
20.9 |
|
Combined ratio |
|
|
|
117.4 |
|
|
|
118.5 |
|
|
116.7 |
|
|
127.6 |
|
|
|
121.9 |
|
|
|
119.9 |
|
|
121.9 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Policies in Force (in thousands) |
|
|
|
1,029 |
|
|
|
962 |
|
|
892 |
|
|
849 |
|
|
|
786 |
|
|
|
1,029 |
|
|
786 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Average Premium - Gross Written ($) |
|
|
|
484 |
|
|
|
485 |
|
|
490 |
|
|
508 |
|
|
|
n/a |
|
|
|
493 |
|
|
n/a |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Renewal Ratio (%) (2) |
|
|
|
80.1 |
|
|
|
79.7 |
|
|
81.9 |
|
|
80.5 |
|
|
|
78.7 |
|
|
|
80.5 |
|
|
78.5 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Impact of Esurance brand on Allstate Protection combined ratio |
|
|
|
0.7 |
|
|
|
0.7 |
|
|
0.6 |
|
|
0.9 |
|
|
|
0.7 |
|
|
|
0.7 |
|
|
0.7 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Impact of Esurance brand on Allstate Protection expense ratio |
|
|
|
1.4 |
|
|
|
1.5 |
|
|
1.4 |
|
|
1.8 |
|
|
|
1.3 |
|
|
|
1.5 |
|
|
1.3 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
(1) |
Represents period from October 7, 2011 to December 31, 2011. |
(2) |
The Esurance brand renewal ratios for prior periods were restated to conform to the computation methodology used for Allstate and Encompass brand. |
n/a |
Not available. |
THE ALLSTATE CORPORATION
STANDARD AUTO PROFITABILITY MEASURES
|
|
Three months ended |
|
Twelve months ended | ||||||||||||||||||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Dec. 31, |
|
|
Sept. 30, |
|
June 30, |
|
March 31, |
|
|
Dec. 31, |
|
|
Sept. 30, |
|
June 30, |
|
March 31, |
|
Dec. 31, |
|
Dec. 31, |
($ in millions) |
|
|
2012 |
|
|
2012 |
|
2012 |
|
2012 |
|
|
2011 |
|
|
2011 |
|
2011 |
|
2011 |
|
2012 |
|
2011 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Net premiums written |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Allstate brand |
|
$ |
3,872 |
|
$ |
3,988 |
$ |
3,903 |
$ |
3,937 |
|
$ |
3,812 |
|
$ |
3,996 |
$ |
3,911 |
$ |
3,984 |
$ |
15,700 |
$ |
15,703 |
Encompass brand |
|
|
153 |
|
|
163 |
|
160 |
|
142 |
|
|
147 |
|
|
159 |
|
154 |
|
144 |
|
618 |
|
604 |
Esurance brand |
|
|
256 |
|
|
282 |
|
224 |
|
262 |
|
|
181 |
|
|
- |
|
- |
|
- |
|
1,024 |
|
181 |
|
|
|
4,281 |
|
|
4,433 |
|
4,287 |
|
4,341 |
|
|
4,140 |
|
|
4,155 |
|
4,065 |
|
4,128 |
|
17,342 |
|
16,488 |
Net premiums earned |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Allstate brand |
|
$ |
3,921 |
|
$ |
3,910 |
$ |
3,909 |
$ |
3,897 |
|
$ |
3,897 |
|
$ |
3,916 |
$ |
3,938 |
$ |
3,928 |
$ |
15,637 |
$ |
15,679 |
Encompass brand |
|
|
153 |
|
|
152 |
|
153 |
|
151 |
|
|
151 |
|
|
154 |
|
155 |
|
160 |
|
609 |
|
620 |
Esurance brand |
|
|
264 |
|
|
248 |
|
234 |
|
221 |
|
|
201 |
|
|
- |
|
- |
|
- |
|
967 |
|
201 |
|
|
|
4,338 |
|
|
4,310 |
|
4,296 |
|
4,269 |
|
|
4,249 |
|
|
4,070 |
|
4,093 |
|
4,088 |
|
17,213 |
|
16,500 |
Incurred losses |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Allstate brand |
|
$ |
2,988 |
|
$ |
2,617 |
$ |
2,734 |
$ |
2,713 |
|
$ |
2,713 |
|
$ |
2,712 |
$ |
2,882 |
$ |
2,760 |
$ |
11,052 |
$ |
11,067 |
Encompass brand |
|
|
118 |
|
|
121 |
|
125 |
|
118 |
|
|
129 |
|
|
135 |
|
122 |
|
121 |
|
482 |
|
507 |
Esurance brand |
|
|
215 |
|
|
192 |
|
178 |
|
161 |
|
|
157 |
|
|
- |
|
- |
|
- |
|
746 |
|
157 |
|
|
|
3,321 |
|
|
2,930 |
|
3,037 |
|
2,992 |
|
|
2,999 |
|
|
2,847 |
|
3,004 |
|
2,881 |
|
12,280 |
|
11,731 |
Expenses |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Allstate brand |
|
$ |
1,001 |
|
$ |
977 |
$ |
1,000 |
$ |
998 |
|
$ |
1,008 |
|
$ |
973 |
$ |
989 |
$ |
973 |
$ |
3,976 |
$ |
3,943 |
Encompass brand |
|
|
47 |
|
|
45 |
|
42 |
|
43 |
|
|
44 |
|
|
44 |
|
44 |
|
45 |
|
177 |
|
177 |
Esurance brand |
|
|
95 |
|
|
102 |
|
95 |
|
121 |
|
|
88 |
|
|
- |
|
- |
|
- |
|
413 |
|
88 |
|
|
|
1,143 |
|
|
1,124 |
|
1,137 |
|
1,162 |
|
|
1,140 |
|
|
1,017 |
|
1,033 |
|
1,018 |
|
4,566 |
|
4,208 |
Underwriting Income |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Allstate brand |
|
$ |
(68) |
|
$ |
316 |
$ |
175 |
$ |
186 |
|
$ |
176 |
|
$ |
231 |
$ |
67 |
$ |
195 |
$ |
609 |
$ |
669 |
Encompass brand |
|
|
(12) |
|
|
(14) |
|
(14) |
|
(10) |
|
|
(22) |
|
|
(25) |
|
(11) |
|
(6) |
|
(50) |
|
(64) |
Esurance brand |
|
|
(46) |
|
|
(46) |
|
(39) |
|
(61) |
|
|
(44) |
|
|
- |
|
- |
|
- |
|
(192) |
|
(44) |
|
|
|
(126) |
|
|
256 |
|
122 |
|
115 |
|
|
110 |
|
|
206 |
|
56 |
|
189 |
|
367 |
|
561 |
Loss ratio |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Allstate brand |
|
|
76.2 |
|
|
66.9 |
|
69.9 |
|
69.6 |
|
|
69.6 |
|
|
69.3 |
|
73.2 |
|
70.3 |
|
70.7 |
|
70.6 |
Encompass brand |
|
|
77.1 |
|
|
79.6 |
|
81.7 |
|
78.1 |
|
|
85.4 |
|
|
87.6 |
|
78.7 |
|
75.7 |
|
79.1 |
|
81.8 |
Esurance brand |
|
|
81.4 |
|
|
77.4 |
|
76.1 |
|
72.8 |
|
|
78.1 |
|
|
- |
|
- |
|
- |
|
77.2 |
|
78.1 |
Allstate Protection |
|
|
76.6 |
|
|
68.0 |
|
70.7 |
|
70.1 |
|
|
70.6 |
|
|
70.0 |
|
73.4 |
|
70.5 |
|
71.4 |
|
71.1 |
Expense ratio |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Allstate brand |
|
|
25.5 |
|
|
25.0 |
|
25.6 |
|
25.6 |
|
|
25.9 |
|
|
24.8 |
|
25.1 |
|
24.7 |
|
25.4 |
|
25.1 |
Encompass brand |
|
|
30.7 |
|
|
29.6 |
|
27.5 |
|
28.5 |
|
|
29.2 |
|
|
28.6 |
|
28.4 |
|
28.1 |
|
29.1 |
|
28.5 |
Esurance brand |
|
|
36.0 |
|
|
41.1 |
|
40.6 |
|
54.8 |
|
|
43.8 |
|
|
- |
|
- |
|
- |
|
42.7 |
|
43.8 |
Allstate Protection |
|
|
26.3 |
|
|
26.1 |
|
26.5 |
|
27.2 |
|
|
26.8 |
|
|
24.9 |
|
25.2 |
|
24.9 |
|
26.5 |
|
25.5 |
Combined ratio |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Allstate brand |
|
|
101.7 |
|
|
91.9 |
|
95.5 |
|
95.2 |
|
|
95.5 |
|
|
94.1 |
|
98.3 |
|
95.0 |
|
96.1 |
|
95.7 |
Encompass brand |
|
|
107.8 |
|
|
109.2 |
|
109.2 |
|
106.6 |
|
|
114.6 |
|
|
116.2 |
|
107.1 |
|
103.8 |
|
108.2 |
|
110.3 |
Esurance brand |
|
|
117.4 |
|
|
118.5 |
|
116.7 |
|
127.6 |
|
|
121.9 |
|
|
- |
|
- |
|
- |
|
119.9 |
|
121.9 |
Allstate Protection |
|
|
102.9 |
|
|
94.1 |
|
97.2 |
|
97.3 |
|
|
97.4 |
|
|
94.9 |
|
98.6 |
|
95.4 |
|
97.9 |
|
96.6 |
Effect of catastrophe losses on combined ratio |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Allstate brand |
|
|
9.3 |
|
|
1.3 |
|
3.9 |
|
1.2 |
|
|
0.2 |
|
|
2.9 |
|
6.7 |
|
0.5 |
|
3.9 |
|
2.6 |
Encompass brand |
|
|
9.8 |
|
|
1.3 |
|
2.6 |
|
0.7 |
|
|
0.7 |
|
|
3.2 |
|
3.2 |
|
- |
|
3.6 |
|
1.8 |
Esurance brand |
|
|
2.3 |
|
|
0.8 |
|
2.6 |
|
0.4 |
|
|
- |
|
|
- |
|
- |
|
- |
|
1.6 |
|
- |
Effect of prior year reserve reestimates on combined ratio |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Allstate brand |
|
|
(1.7) |
|
|
(3.2) |
|
(2.0) |
|
(1.2) |
|
|
(3.2) |
|
|
(3.3) |
|
(2.2) |
|
(0.4) |
|
(2.0) |
|
(2.3) |
Encompass brand |
|
|
(14.4) |
|
|
0.7 |
|
- |
|
0.7 |
|
|
- |
|
|
6.5 |
|
- |
|
3.1 |
|
(3.3) |
|
2.4 |
Esurance brand |
|
|
- |
|
|
- |
|
- |
|
- |
|
|
- |
|
|
- |
|
- |
|
- |
|
- |
|
- |
Effect of business combination expenses and the amortization of purchased intangible assets on combined ratio Esurance brand |
|
|
7.2 |
|
|
8.1 |
|
8.1 |
|
18.1 |
|
|
20.9 |
|
|
- |
|
- |
|
- |
|
10.1 |
|
20.9 |
Allstate brand combined ratio excluding the effect of catastrophes and prior year reserve reestimates (underlying) |
|
|
94.0 |
|
|
93.7 |
|
93.4 |
|
94.9 |
|
|
98.4 |
|
|
94.4 |
|
93.7 |
|
94.8 |
|
94.0 |
|
95.3 |
Effect of catastrophe losses on combined ratio |
|
|
9.3 |
|
|
1.3 |
|
3.9 |
|
1.2 |
|
|
0.2 |
|
|
2.9 |
|
6.7 |
|
0.5 |
|
3.9 |
|
2.6 |
Effect of prior year non-catastrophe reserve reestimates on combined ratio |
|
|
(1.6) |
|
|
(3.1) |
|
(1.8) |
|
(0.9) |
|
|
(3.1) |
|
|
(3.2) |
|
(2.1) |
|
(0.3) |
|
(1.8) |
|
(2.2) |
Allstate brand combined ratio |
|
|
101.7 |
|
|
91.9 |
|
95.5 |
|
95.2 |
|
|
95.5 |
|
|
94.1 |
|
98.3 |
|
95.0 |
|
96.1 |
|
95.7 |
Effect of catastrophe losses included in prior year reserve reestimates on combined ratio |
|
|
(0.1) |
|
|
(0.1) |
|
(0.2) |
|
(0.3) |
|
|
(0.1) |
|
|
(0.1) |
|
(0.1) |
|
(0.1) |
|
(0.2) |
|
(0.1) |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
THE ALLSTATE CORPORATION
ALLSTATE BRAND STANDARD AUTO LOSS RATIO OF TOP 5 STATES
|
|
Three months ended |
|
Twelve months ended |
| ||||||||||||||||||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| |||
|
|
|
Dec. 31, |
|
|
Sept. 30, |
|
June 30, |
|
March 31, |
|
|
Dec. 31, |
|
|
Sept. 30, |
|
June 30, |
|
March 31, |
|
Dec. 31, |
|
Dec. 31, |
|
|
|
|
2012 |
|
|
2012 |
|
2012 |
|
2012 |
|
|
2011 |
|
|
2011 |
|
2011 |
|
2011 |
|
2012 |
|
2011 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Allstate brand standard auto loss ratio (1) |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
California |
|
|
71.2 |
|
|
68.8 |
|
71.6 |
|
78.4 |
|
|
75.3 |
|
|
73.9 |
|
67.9 |
|
75.1 |
|
72.5 |
|
73.0 |
|
Florida |
|
|
72.5 |
|
|
65.6 |
|
66.6 |
|
71.3 |
|
|
68.6 |
|
|
70.4 |
|
73.6 |
|
77.3 |
|
69.0 |
|
72.6 |
|
New York (2) |
|
|
135.2 |
|
|
67.8 |
|
67.7 |
|
65.2 |
|
|
78.4 |
|
|
83.9 |
|
68.2 |
|
80.1 |
|
83.6 |
|
77.6 |
|
Pennsylvania |
|
|
71.0 |
|
|
71.9 |
|
70.3 |
|
72.7 |
|
|
70.4 |
|
|
70.0 |
|
74.9 |
|
71.3 |
|
71.5 |
|
71.6 |
|
Texas |
|
|
66.8 |
|
|
62.5 |
|
81.5 |
|
74.5 |
|
|
61.9 |
|
|
64.8 |
|
75.0 |
|
60.7 |
|
71.3 |
|
65.6 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
All other states & Canada |
|
|
68.8 |
|
|
67.0 |
|
68.7 |
|
67.6 |
|
|
68.3 |
|
|
66.0 |
|
74.7 |
|
67.6 |
|
68.0 |
|
69.1 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Total Allstate brand standard auto |
|
|
76.2 |
|
|
66.9 |
|
69.9 |
|
69.6 |
|
|
69.6 |
|
|
69.3 |
|
73.2 |
|
70.3 |
|
70.7 |
|
70.6 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
(1) Loss ratios include prior year reserve reestimates.
(2) Excluding the impact of Sandy, loss ratios in New York for the three months and twelve months ended December 31, 2012 were 71.0 and 67.9, respectively.
THE ALLSTATE CORPORATION
NON-STANDARD AUTO PROFITABILITY MEASURES
|
|
Three months ended |
|
|
Twelve months ended |
|
| |||||||||||||||||||||||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Dec. 31, |
|
|
Sept. 30, |
|
|
June 30, |
|
|
March 31, |
|
|
Dec. 31, |
|
|
Sept. 30, |
|
|
June 30, |
|
|
March 31, |
|
|
Dec. 31, |
|
|
Dec. 31, |
|
|
($ in millions) |
|
|
2012 |
|
|
2012 |
|
|
2012 |
|
|
2012 |
|
|
2011 |
|
|
2011 |
|
|
2011 |
|
|
2011 |
|
|
2012 |
|
|
2011 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Net premiums written |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Allstate brand |
|
$ |
159 |
|
$ |
176 |
|
$ |
174 |
|
$ |
189 |
|
$ |
174 |
|
$ |
194 |
|
$ |
197 |
|
$ |
210 |
|
$ |
698 |
|
$ |
775 |
|
|
Encompass brand |
|
|
- |
|
|
- |
|
|
- |
|
|
- |
|
|
- |
|
|
- |
|
|
- |
|
|
1 |
|
|
- |
|
|
1 |
|
|
|
|
|
159 |
|
|
176 |
|
|
174 |
|
|
189 |
|
|
174 |
|
|
194 |
|
|
197 |
|
|
211 |
|
|
698 |
|
|
776 |
|
|
Net premiums earned |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Allstate brand |
|
$ |
171 |
|
$ |
177 |
|
$ |
184 |
|
$ |
183 |
|
$ |
186 |
|
$ |
196 |
|
$ |
205 |
|
$ |
210 |
|
$ |
715 |
|
$ |
797 |
|
|
Encompass brand |
|
|
- |
|
|
- |
|
|
- |
|
|
- |
|
|
- |
|
|
- |
|
|
1 |
|
|
1 |
|
|
- |
|
|
2 |
|
|
|
|
|
171 |
|
|
177 |
|
|
184 |
|
|
183 |
|
|
186 |
|
|
196 |
|
|
206 |
|
|
211 |
|
|
715 |
|
|
799 |
|
|
Incurred losses |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Allstate brand |
|
$ |
104 |
|
$ |
103 |
|
$ |
112 |
|
$ |
123 |
|
$ |
110 |
|
$ |
112 |
|
$ |
142 |
|
$ |
136 |
|
$ |
442 |
|
$ |
500 |
|
|
Encompass brand |
|
|
(2) |
|
|
(2) |
|
|
- |
|
|
- |
|
|
- |
|
|
1 |
|
|
1 |
|
|
1 |
|
|
(4) |
|
|
3 |
|
|
|
|
|
102 |
|
|
101 |
|
|
112 |
|
|
123 |
|
|
110 |
|
|
113 |
|
|
143 |
|
|
137 |
|
|
438 |
|
|
503 |
|
|
Expenses |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Allstate brand |
|
$ |
45 |
|
$ |
43 |
|
$ |
42 |
|
$ |
44 |
|
$ |
49 |
|
$ |
48 |
|
$ |
47 |
|
$ |
48 |
|
$ |
174 |
|
$ |
192 |
|
|
Encompass brand |
|
|
1 |
|
|
- |
|
|
- |
|
|
- |
|
|
- |
|
|
1 |
|
|
- |
|
|
1 |
|
|
1 |
|
|
2 |
|
|
|
|
|
46 |
|
|
43 |
|
|
42 |
|
|
44 |
|
|
49 |
|
|
49 |
|
|
47 |
|
|
49 |
|
|
175 |
|
|
194 |
|
|
Underwriting Income |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Allstate brand |
|
$ |
22 |
|
$ |
31 |
|
$ |
30 |
|
$ |
16 |
|
$ |
27 |
|
$ |
36 |
|
$ |
16 |
|
$ |
26 |
|
$ |
99 |
|
$ |
105 |
|
|
Encompass brand |
|
|
1 |
|
|
2 |
|
|
- |
|
|
- |
|
|
- |
|
|
(2) |
|
|
- |
|
|
(1) |
|
|
3 |
|
|
(3 |
) |
|
|
|
|
23 |
|
|
33 |
|
|
30 |
|
|
16 |
|
|
27 |
|
|
34 |
|
|
16 |
|
|
25 |
|
|
102 |
|
|
102 |
|
|
Loss ratio |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Allstate brand |
|
|
60.8 |
|
|
58.2 |
|
|
60.9 |
|
|
67.2 |
|
|
59.1 |
|
|
57.1 |
|
|
69.3 |
|
|
64.8 |
|
|
61.8 |
|
|
62.8 |
|
|
Encompass brand |
|
|
- |
|
|
- |
|
|
- |
|
|
- |
|
|
- |
|
|
- |
|
|
100.0 |
|
|
100.0 |
|
|
- |
|
|
150.0 |
|
|
Allstate Protection |
|
|
59.6 |
|
|
57.1 |
|
|
60.9 |
|
|
67.2 |
|
|
59.1 |
|
|
57.7 |
|
|
69.4 |
|
|
64.9 |
|
|
61.2 |
|
|
63.0 |
|
|
Expense ratio |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Allstate brand |
|
|
26.3 |
|
|
24.3 |
|
|
22.8 |
|
|
24.1 |
|
|
26.4 |
|
|
24.5 |
|
|
22.9 |
|
|
22.8 |
|
|
24.4 |
|
|
24.0 |
|
|
Encompass brand |
|
|
- |
|
|
- |
|
|
- |
|
|
- |
|
|
- |
|
|
- |
|
|
- |
|
|
100.0 |
|
|
- |
|
|
100.0 |
|
|
Allstate Protection |
|
|
26.9 |
|
|
24.3 |
|
|
22.8 |
|
|
24.1 |
|
|
26.4 |
|
|
25.0 |
|
|
22.8 |
|
|
23.3 |
|
|
24.5 |
|
|
24.2 |
|
|
Combined ratio |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Allstate brand |
|
|
87.1 |
|
|
82.5 |
|
|
83.7 |
|
|
91.3 |
|
|
85.5 |
|
|
81.6 |
|
|
92.2 |
|
|
87.6 |
|
|
86.2 |
|
|
86.8 |
|
|
Encompass brand |
|
|
- |
|
|
- |
|
|
- |
|
|
- |
|
|
- |
|
|
- |
|
|
100.0 |
|
|
200.0 |
|
|
- |
|
|
250.0 |
|
|
Allstate Protection |
|
|
86.5 |
|
|
81.4 |
|
|
83.7 |
|
|
91.3 |
|
|
85.5 |
|
|
82.7 |
|
|
92.2 |
|
|
88.2 |
|
|
85.7 |
|
|
87.2 |
|
|
Effect of catastrophe losses on combined ratio |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Allstate brand |
|
|
0.6 |
|
|
1.1 |
|
|
1.6 |
|
|
- |
|
|
- |
|
|
0.5 |
|
|
3.9 |
|
|
- |
|
|
0.8 |
|
|
1.1 |
|
|
Encompass brand |
|
|
- |
|
|
- |
|
|
- |
|
|
- |
|
|
- |
|
|
- |
|
|
- |
|
|
- |
|
|
- |
|
|
- |
|
|
Effect of prior year reserve reestimates on combined ratio |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Allstate brand |
|
|
(7.0) |
|
|
(4.5) |
|
|
(1.6) |
|
|
- |
|
|
(7.0) |
|
|
(8.7) |
|
|
(1.0) |
|
|
(3.3) |
|
|
(3.2) |
|
|
(4.9 |
) |
|
Encompass brand |
|
|
- |
|
|
- |
|
|
- |
|
|
- |
|
|
- |
|
|
- |
|
|
(100.0) |
|
|
- |
|
|
- |
|
|
(50.0 |
) |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
THE ALLSTATE CORPORATION
AUTO PROFITABILITY MEASURES
|
|
Three months ended |
|
|
Twelve months ended |
|
| |||||||||||||||||||||||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Dec. 31, |
|
|
Sept. 30, |
|
|
June 30, |
|
|
March 31, |
|
|
Dec. 31, |
|
|
Sept. 30, |
|
|
June 30, |
|
|
March 31, |
|
|
Dec. 31, |
|
|
Dec. 31, |
|
|
($ in millions) |
|
|
2012 |
|
|
2012 |
|
|
2012 |
|
|
2012 |
|
|
2011 |
|
|
2011 |
|
|
2011 |
|
|
2011 |
|
|
2012 |
|
|
2011 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Net premiums written |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Allstate brand |
|
$ |
4,031 |
|
$ |
4,164 |
|
$ |
4,077 |
|
$ |
4,126 |
|
$ |
3,986 |
|
$ |
4,190 |
|
$ |
4,108 |
|
$ |
4,194 |
|
$ |
16,398 |
|
$ |
16,478 |
|
|
Encompass brand |
|
|
153 |
|
|
163 |
|
|
160 |
|
|
142 |
|
|
147 |
|
|
159 |
|
|
154 |
|
|
145 |
|
|
618 |
|
|
605 |
|
|
Esurance brand |
|
|
256 |
|
|
282 |
|
|
224 |
|
|
262 |
|
|
181 |
|
|
- |
|
|
- |
|
|
- |
|
|
1,024 |
|
|
181 |
|
|
|
|
|
4,440 |
|
|
4,609 |
|
|
4,461 |
|
|
4,530 |
|
|
4,314 |
|
|
4,349 |
|
|
4,262 |
|
|
4,339 |
|
|
18,040 |
|
|
17,264 |
|
|
Net premiums earned |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Allstate brand |
|
$ |
4,092 |
|
$ |
4,087 |
|
$ |
4,093 |
|
$ |
4,080 |
|
$ |
4,083 |
|
$ |
4,112 |
|
$ |
4,143 |
|
$ |
4,138 |
|
$ |
16,352 |
|
$ |
16,476 |
|
|
Encompass brand |
|
|
153 |
|
|
152 |
|
|
153 |
|
|
151 |
|
|
151 |
|
|
154 |
|
|
156 |
|
|
161 |
|
|
609 |
|
|
622 |
|
|
Esurance brand |
|
|
264 |
|
|
248 |
|
|
234 |
|
|
221 |
|
|
201 |
|
|
- |
|
|
- |
|
|
- |
|
|
967 |
|
|
201 |
|
|
|
|
|
4,509 |
|
|
4,487 |
|
|
4,480 |
|
|
4,452 |
|
|
4,435 |
|
|
4,266 |
|
|
4,299 |
|
|
4,299 |
|
|
17,928 |
|
|
17,299 |
|
|
Incurred losses |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Allstate brand |
|
$ |
3,092 |
|
$ |
2,720 |
|
$ |
2,846 |
|
$ |
2,836 |
|
$ |
2,823 |
|
$ |
2,824 |
|
$ |
3,024 |
|
$ |
2,896 |
|
$ |
11,494 |
|
$ |
11,567 |
|
|
Encompass brand |
|
|
116 |
|
|
119 |
|
|
125 |
|
|
118 |
|
|
129 |
|
|
136 |
|
|
123 |
|
|
122 |
|
|
478 |
|
|
510 |
|
|
Esurance brand |
|
|
215 |
|
|
192 |
|
|
178 |
|
|
161 |
|
|
157 |
|
|
- |
|
|
- |
|
|
- |
|
|
746 |
|
|
157 |
|
|
|
|
|
3,423 |
|
|
3,031 |
|
|
3,149 |
|
|
3,115 |
|
|
3,109 |
|
|
2,960 |
|
|
3,147 |
|
|
3,018 |
|
|
12,718 |
|
|
12,234 |
|
|
Expenses |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Allstate brand |
|
$ |
1,046 |
|
$ |
1,020 |
|
$ |
1,042 |
|
$ |
1,042 |
|
$ |
1,057 |
|
$ |
1,021 |
|
$ |
1,036 |
|
$ |
1,021 |
|
$ |
4,150 |
|
$ |
4,135 |
|
|
Encompass brand |
|
|
48 |
|
|
45 |
|
|
42 |
|
|
43 |
|
|
44 |
|
|
45 |
|
|
44 |
|
|
46 |
|
|
178 |
|
|
179 |
|
|
Esurance brand |
|
|
95 |
|
|
102 |
|
|
95 |
|
|
121 |
|
|
88 |
|
|
- |
|
|
- |
|
|
- |
|
|
413 |
|
|
88 |
|
|
|
|
|
1,189 |
|
|
1,167 |
|
|
1,179 |
|
|
1,206 |
|
|
1,189 |
|
|
1,066 |
|
|
1,080 |
|
|
1,067 |
|
|
4,741 |
|
|
4,402 |
|
|
Underwriting Income |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Allstate brand |
|
$ |
(46) |
|
$ |
347 |
|
$ |
205 |
|
$ |
202 |
|
$ |
203 |
|
$ |
267 |
|
$ |
83 |
|
$ |
221 |
|
$ |
708 |
|
$ |
774 |
|
|
Encompass brand |
|
|
(11) |
|
|
(12) |
|
|
(14) |
|
|
(10) |
|
|
(22) |
|
|
(27) |
|
|
(11) |
|
|
(7) |
|
|
(47) |
|
|
(67 |
) |
|
Esurance brand |
|
|
(46) |
|
|
(46) |
|
|
(39) |
|
|
(61) |
|
|
(44) |
|
|
- |
|
|
- |
|
|
- |
|
|
(192) |
|
|
(44 |
) |
|
|
|
|
(103) |
|
|
289 |
|
|
152 |
|
|
131 |
|
|
137 |
|
|
240 |
|
|
72 |
|
|
214 |
|
|
469 |
|
|
663 |
|
|
Loss ratio |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Allstate brand |
|
|
75.6 |
|
|
66.5 |
|
|
69.5 |
|
|
69.5 |
|
|
69.1 |
|
|
68.7 |
|
|
73.0 |
|
|
70.0 |
|
|
70.3 |
|
|
70.2 |
|
|
Encompass brand |
|
|
75.8 |
|
|
78.3 |
|
|
81.7 |
|
|
78.1 |
|
|
85.4 |
|
|
88.3 |
|
|
78.9 |
|
|
75.8 |
|
|
78.5 |
|
|
82.0 |
|
|
Esurance brand |
|
|
81.4 |
|
|
77.4 |
|
|
76.1 |
|
|
72.8 |
|
|
78.1 |
|
|
- |
|
|
- |
|
|
- |
|
|
77.2 |
|
|
78.1 |
|
|
Allstate Protection |
|
|
75.9 |
|
|
67.6 |
|
|
70.3 |
|
|
70.0 |
|
|
70.1 |
|
|
69.4 |
|
|
73.2 |
|
|
70.2 |
|
|
70.9 |
|
|
70.7 |
|
|
Expense ratio |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Allstate brand |
|
|
25.5 |
|
|
25.0 |
|
|
25.5 |
|
|
25.5 |
|
|
25.9 |
|
|
24.8 |
|
|
25.0 |
|
|
24.7 |
|
|
25.4 |
|
|
25.1 |
|
|
Encompass brand |
|
|
31.4 |
|
|
29.6 |
|
|
27.5 |
|
|
28.5 |
|
|
29.2 |
|
|
29.2 |
|
|
28.2 |
|
|
28.5 |
|
|
29.2 |
|
|
28.8 |
|
|
Esurance brand |
|
|
36.0 |
|
|
41.1 |
|
|
40.6 |
|
|
54.8 |
|
|
43.8 |
|
|
- |
|
|
- |
|
|
- |
|
|
42.7 |
|
|
43.8 |
|
|
Allstate Protection |
|
|
26.4 |
|
|
26.0 |
|
|
26.3 |
|
|
27.1 |
|
|
26.8 |
|
|
25.0 |
|
|
25.1 |
|
|
24.8 |
|
|
26.5 |
|
|
25.5 |
|
|
Combined ratio |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Allstate brand |
|
|
101.1 |
|
|
91.5 |
|
|
95.0 |
|
|
95.0 |
|
|
95.0 |
|
|
93.5 |
|
|
98.0 |
|
|
94.7 |
|
|
95.7 |
|
|
95.3 |
|
|
Encompass brand |
|
|
107.2 |
|
|
107.9 |
|
|
109.2 |
|
|
106.6 |
|
|
114.6 |
|
|
117.5 |
|
|
107.1 |
|
|
104.3 |
|
|
107.7 |
|
|
110.8 |
|
|
Esurance brand |
|
|
117.4 |
|
|
118.5 |
|
|
116.7 |
|
|
127.6 |
|
|
121.9 |
|
|
- |
|
|
- |
|
|
- |
|
|
119.9 |
|
|
121.9 |
|
|
Allstate Protection |
|
|
102.3 |
|
|
93.6 |
|
|
96.6 |
|
|
97.1 |
|
|
96.9 |
|
|
94.4 |
|
|
98.3 |
|
|
95.0 |
|
|
97.4 |
|
|
96.2 |
|
|
Effect of catastrophe losses on combined ratio |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Allstate brand |
|
|
8.9 |
|
|
1.2 |
|
|
3.8 |
|
|
1.2 |
|
|
0.2 |
|
|
2.7 |
|
|
6.6 |
|
|
0.4 |
|
|
3.8 |
|
|
2.5 |
|
|
Encompass brand |
|
|
9.8 |
|
|
1.3 |
|
|
2.6 |
|
|
0.7 |
|
|
0.7 |
|
|
3.2 |
|
|
3.2 |
|
|
- |
|
|
3.6 |
|
|
1.8 |
|
|
Esurance brand |
|
|
2.3 |
|
|
0.8 |
|
|
2.6 |
|
|
0.4 |
|
|
- |
|
|
- |
|
|
- |
|
|
- |
|
|
1.6 |
|
|
- |
|
|
Effect of prior year reserve reestimates on combined ratio |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Allstate brand |
|
|
(1.9) |
|
|
(3.3) |
|
|
(2.0) |
|
|
(1.2) |
|
|
(3.3) |
|
|
(3.6) |
|
|
(2.1) |
|
|
(0.6) |
|
|
(2.1) |
|
|
(2.4 |
) |
|
Encompass brand |
|
|
(15.0) |
|
|
(0.7) |
|
|
(0.7) |
|
|
0.7 |
|
|
- |
|
|
6.5 |
|
|
(0.6) |
|
|
3.1 |
|
|
(3.9) |
|
|
2.3 |
|
|
Esurance brand |
|
|
- |
|
|
- |
|
|
- |
|
|
- |
|
|
- |
|
|
- |
|
|
- |
|
|
- |
|
|
- |
|
|
- |
|
|
Effect of business combination expenses and the amortization of purchased intangible assets on combined ratio |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Esurance brand |
|
|
7.2 |
|
|
8.1 |
|
|
8.1 |
|
|
18.1 |
|
|
20.9 |
|
|
- |
|
|
- |
|
|
- |
|
|
10.1 |
|
|
20.9 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
THE ALLSTATE CORPORATION
HOMEOWNERS PROFITABILITY MEASURES
|
|
Three months ended |
|
|
Twelve months ended |
|
| |||||||||||||||||||||||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Dec. 31, |
|
|
Sept. 30, |
|
|
June 30, |
|
|
March 31, |
|
|
Dec. 31, |
|
|
Sept. 30, |
|
|
June 30, |
|
|
March 31, |
|
|
Dec. 31, |
|
|
Dec. 31, |
|
|
($ in millions) |
|
|
2012 |
|
|
2012 |
|
|
2012 |
|
|
2012 |
|
|
2011 |
|
|
2011 |
|
|
2011 |
|
|
2011 |
|
|
2012 |
|
|
2011 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Net premiums written |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Allstate brand |
|
$ |
1,477 |
|
$ |
1,686 |
|
$ |
1,639 |
|
$ |
1,258 |
|
$ |
1,428 |
|
$ |
1,634 |
|
$ |
1,606 |
|
$ |
1,225 |
|
$ |
6,060 |
|
$ |
5,893 |
|
|
Encompass brand |
|
|
101 |
|
|
108 |
|
|
104 |
|
|
85 |
|
|
89 |
|
|
100 |
|
|
94 |
|
|
79 |
|
|
398 |
|
|
362 |
|
|
|
|
|
1,578 |
|
|
1,794 |
|
|
1,743 |
|
|
1,343 |
|
|
1,517 |
|
|
1,734 |
|
|
1,700 |
|
|
1,304 |
|
|
6,458 |
|
|
6,255 |
|
|
Net premiums earned |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Allstate brand |
|
$ |
1,514 |
|
$ |
1,499 |
|
$ |
1,487 |
|
$ |
1,480 |
|
$ |
1,468 |
|
$ |
1,462 |
|
$ |
1,457 |
|
$ |
1,448 |
|
$ |
5,980 |
|
$ |
5,835 |
|
|
Encompass brand |
|
|
98 |
|
|
96 |
|
|
93 |
|
|
92 |
|
|
92 |
|
|
91 |
|
|
91 |
|
|
91 |
|
|
379 |
|
|
365 |
|
|
|
|
|
1,612 |
|
|
1,595 |
|
|
1,580 |
|
|
1,572 |
|
|
1,560 |
|
|
1,553 |
|
|
1,548 |
|
|
1,539 |
|
|
6,359 |
|
|
6,200 |
|
|
Incurred losses |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Allstate brand |
|
$ |
1,045 |
|
$ |
735 |
|
$ |
1,218 |
|
$ |
836 |
|
$ |
657 |
|
$ |
1,587 |
|
$ |
2,493 |
|
$ |
983 |
|
$ |
3,834 |
|
$ |
5,720 |
|
|
Encompass brand |
|
|
121 |
|
|
56 |
|
|
62 |
|
|
51 |
|
|
56 |
|
|
109 |
|
|
98 |
|
|
60 |
|
|
290 |
|
|
323 |
|
|
|
|
|
1,166 |
|
|
791 |
|
|
1,280 |
|
|
887 |
|
|
713 |
|
|
1,696 |
|
|
2,591 |
|
|
1,043 |
|
|
4,124 |
|
|
6,043 |
|
|
Expenses |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Allstate brand |
|
$ |
377 |
|
$ |
358 |
|
$ |
342 |
|
$ |
351 |
|
$ |
370 |
|
$ |
341 |
|
$ |
324 |
|
$ |
340 |
|
$ |
1,428 |
|
$ |
1,375 |
|
|
Encompass brand |
|
|
31 |
|
|
30 |
|
|
28 |
|
|
28 |
|
|
29 |
|
|
28 |
|
|
28 |
|
|
28 |
|
|
117 |
|
|
113 |
|
|
|
|
|
408 |
|
|
388 |
|
|
370 |
|
|
379 |
|
|
399 |
|
|
369 |
|
|
352 |
|
|
368 |
|
|
1,545 |
|
|
1,488 |
|
|
Underwriting Income |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Allstate brand |
|
$ |
92 |
|
$ |
406 |
|
$ |
(73) |
|
$ |
293 |
|
$ |
441 |
|
$ |
(466) |
|
$ |
(1,360) |
|
$ |
125 |
|
$ |
718 |
|
$ |
(1,260 |
) |
|
Encompass brand |
|
|
(54) |
|
|
10 |
|
|
3 |
|
|
13 |
|
|
7 |
|
|
(46) |
|
|
(35) |
|
|
3 |
|
|
(28) |
|
|
(71 |
) |
|
|
|
|
38 |
|
|
416 |
|
|
(70) |
|
|
306 |
|
|
448 |
|
|
(512) |
|
|
(1,395) |
|
|
128 |
|
|
690 |
|
|
(1,331 |
) |
|
Loss ratio |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Allstate brand |
|
|
69.0 |
|
|
49.0 |
|
|
81.9 |
|
|
56.5 |
|
|
44.8 |
|
|
108.6 |
|
|
171.1 |
|
|
67.9 |
|
|
64.1 |
|
|
98.0 |
|
|
Encompass brand |
|
|
123.5 |
|
|
58.3 |
|
|
66.7 |
|
|
55.4 |
|
|
60.9 |
|
|
119.8 |
|
|
107.7 |
|
|
65.9 |
|
|
76.5 |
|
|
88.5 |
|
|
Allstate Protection |
|
|
72.3 |
|
|
49.6 |
|
|
81.0 |
|
|
56.4 |
|
|
45.7 |
|
|
109.2 |
|
|
167.4 |
|
|
67.7 |
|
|
64.8 |
|
|
97.5 |
|
|
Expense ratio |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Allstate brand |
|
|
24.9 |
|
|
23.9 |
|
|
23.0 |
|
|
23.7 |
|
|
25.2 |
|
|
23.3 |
|
|
22.2 |
|
|
23.5 |
|
|
23.9 |
|
|
23.6 |
|
|
Encompass brand |
|
|
31.6 |
|
|
31.3 |
|
|
30.1 |
|
|
30.5 |
|
|
31.5 |
|
|
30.7 |
|
|
30.8 |
|
|
30.8 |
|
|
30.9 |
|
|
31.0 |
|
|
Allstate Protection |
|
|
25.3 |
|
|
24.3 |
|
|
23.4 |
|
|
24.1 |
|
|
25.6 |
|
|
23.8 |
|
|
22.7 |
|
|
24.0 |
|
|
24.3 |
|
|
24.0 |
|
|
Combined ratio |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Allstate brand |
|
|
93.9 |
|
|
72.9 |
|
|
104.9 |
|
|
80.2 |
|
|
70.0 |
|
|
131.9 |
|
|
193.3 |
|
|
91.4 |
|
|
88.0 |
|
|
121.6 |
|
|
Encompass brand |
|
|
155.1 |
|
|
89.6 |
|
|
96.8 |
|
|
85.9 |
|
|
92.4 |
|
|
150.5 |
|
|
138.5 |
|
|
96.7 |
|
|
107.4 |
|
|
119.5 |
|
|
Allstate Protection |
|
|
97.6 |
|
|
73.9 |
|
|
104.4 |
|
|
80.5 |
|
|
71.3 |
|
|
133.0 |
|
|
190.1 |
|
|
91.7 |
|
|
89.1 |
|
|
121.5 |
|
|
Effect of catastrophe losses on combined ratio |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Allstate brand |
|
|
32.0 |
|
|
7.8 |
|
|
40.2 |
|
|
12.6 |
|
|
3.5 |
|
|
55.8 |
|
|
123.2 |
|
|
17.7 |
|
|
23.2 |
|
|
50.0 |
|
|
Encompass brand |
|
|
77.6 |
|
|
13.5 |
|
|
15.1 |
|
|
6.5 |
|
|
10.9 |
|
|
70.3 |
|
|
61.5 |
|
|
16.5 |
|
|
28.8 |
|
|
39.7 |
|
|
Effect of prior year reserve reestimates on combined ratio |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Allstate brand |
|
|
(5.0) |
|
|
(4.3) |
|
|
(3.5) |
|
|
(7.9) |
|
|
(2.4) |
|
|
- |
|
|
0.3 |
|
|
(2.7) |
|
|
(5.2) |
|
|
(1.2 |
) |
|
Encompass brand |
|
|
2.0 |
|
|
(8.3) |
|
|
(4.3) |
|
|
(2.2) |
|
|
5.4 |
|
|
(4.4) |
|
|
(1.1) |
|
|
1.1 |
|
|
(3.2) |
|
|
0.3 |
|
|
Allstate brand combined ratio excluding the effect of catastrophes and prior year reserve reestimates (underlying) |
|
|
62.4 |
|
|
66.2 |
|
|
64.6 |
|
|
67.0 |
|
|
67.0 |
|
|
73.3 |
|
|
69.4 |
|
|
74.0 |
|
|
65.1 |
|
|
70.9 |
|
|
Effect of catastrophe losses on combined ratio |
|
|
32.0 |
|
|
7.8 |
|
|
40.2 |
|
|
12.6 |
|
|
3.5 |
|
|
55.8 |
|
|
123.2 |
|
|
17.7 |
|
|
23.2 |
|
|
50.0 |
|
|
Effect of prior year non-catastrophe reserve reestimates on combined ratio |
|
|
(0.5) |
|
|
(1.1) |
|
|
0.1 |
|
|
0.6 |
|
|
(0.5) |
|
|
2.8 |
|
|
0.7 |
|
|
(0.3) |
|
|
(0.3) |
|
|
0.7 |
|
|
Allstate brand combined ratio |
|
|
93.9 |
|
|
72.9 |
|
|
104.9 |
|
|
80.2 |
|
|
70.0 |
|
|
131.9 |
|
|
193.3 |
|
|
91.4 |
|
|
88.0 |
|
|
121.6 |
|
|
Effect of catastrophe losses included in prior year reserve reestimates on combined ratio |
|
|
(4.5) |
|
|
(3.2) |
|
|
(3.6) |
|
|
(8.5) |
|
|
(1.9) |
|
|
(2.8) |
|
|
(0.4) |
|
|
(2.4) |
|
|
(4.9) |
|
|
(1.9 |
) |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
THE ALLSTATE CORPORATION
PROPERTY-LIABILITY POLICIES IN FORCE
|
|
Three months ended |
| ||||||||||||||||||||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Dec. 31, |
|
|
Sept. 30, |
|
|
June 30, |
|
|
March 31, |
|
|
Dec. 31, |
|
|
Sept. 30, |
|
|
June 30, |
|
|
March 31, |
|
|
|
|
2012 |
|
|
2012 |
|
|
2012 |
|
|
2012 |
|
|
2011 |
|
|
2011 |
|
|
2011 |
|
|
2011 |
|
Policies in Force (in thousands) (1) |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Allstate brand |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Allstate Auto Home and Agencies |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Standard auto |
|
|
16,929 |
|
|
16,941 |
|
|
17,046 |
|
|
17,080 |
|
|
17,213 |
|
|
17,286 |
|
|
17,420 |
|
|
17,456 |
|
Non-standard auto |
|
|
508 |
|
|
528 |
|
|
551 |
|
|
570 |
|
|
571 |
|
|
599 |
|
|
599 |
|
|
627 |
|
Auto |
|
|
17,437 |
|
|
17,469 |
|
|
17,597 |
|
|
17,650 |
|
|
17,784 |
|
|
17,885 |
|
|
18,019 |
|
|
18,083 |
|
Homeowners (2) |
|
|
5,974 |
|
|
6,042 |
|
|
6,147 |
|
|
6,259 |
|
|
6,369 |
|
|
6,459 |
|
|
6,555 |
|
|
6,631 |
|
Canada |
|
|
991 |
|
|
975 |
|
|
956 |
|
|
938 |
|
|
924 |
|
|
911 |
|
|
899 |
|
|
882 |
|
Involuntary auto |
|
|
27 |
|
|
28 |
|
|
29 |
|
|
28 |
|
|
28 |
|
|
32 |
|
|
39 |
|
|
42 |
|
Excess and surplus (2) |
|
|
13 |
|
|
12 |
|
|
10 |
|
|
9 |
|
|
- |
|
|
- |
|
|
- |
|
|
- |
|
|
|
|
24,442 |
|
|
24,526 |
|
|
24,739 |
|
|
24,884 |
|
|
25,105 |
|
|
25,287 |
|
|
25,512 |
|
|
25,638 |
|
Emerging Businesses (3) |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Renters |
|
|
1,303 |
|
|
1,300 |
|
|
1,283 |
|
|
1,275 |
|
|
1,262 |
|
|
1,244 |
|
|
1,211 |
|
|
1,177 |
|
Condominium |
|
|
616 |
|
|
615 |
|
|
616 |
|
|
615 |
|
|
615 |
|
|
615 |
|
|
614 |
|
|
612 |
|
Landlord |
|
|
752 |
|
|
754 |
|
|
758 |
|
|
764 |
|
|
771 |
|
|
773 |
|
|
777 |
|
|
780 |
|
Other property |
|
|
1,223 |
|
|
1,230 |
|
|
1,238 |
|
|
1,245 |
|
|
1,257 |
|
|
1,269 |
|
|
1,275 |
|
|
1,280 |
|
Specialty property |
|
|
3,894 |
|
|
3,899 |
|
|
3,895 |
|
|
3,899 |
|
|
3,905 |
|
|
3,901 |
|
|
3,877 |
|
|
3,849 |
|
Specialty auto |
|
|
1,018 |
|
|
1,023 |
|
|
1,010 |
|
|
976 |
|
|
966 |
|
|
972 |
|
|
957 |
|
|
914 |
|
Consumer household |
|
|
4,912 |
|
|
4,922 |
|
|
4,905 |
|
|
4,875 |
|
|
4,871 |
|
|
4,873 |
|
|
4,834 |
|
|
4,763 |
|
Commercial lines |
|
|
283 |
|
|
290 |
|
|
283 |
|
|
281 |
|
|
286 |
|
|
292 |
|
|
299 |
|
|
301 |
|
Allstate Roadside Services |
|
|
1,009 |
|
|
1,025 |
|
|
1,035 |
|
|
1,045 |
|
|
1,043 |
|
|
1,029 |
|
|
1,045 |
|
|
1,039 |
|
|
|
|
6,204 |
|
|
6,237 |
|
|
6,223 |
|
|
6,201 |
|
|
6,200 |
|
|
6,194 |
|
|
6,178 |
|
|
6,103 |
|
Total Allstate brand |
|
|
30,646 |
|
|
30,763 |
|
|
30,962 |
|
|
31,085 |
|
|
31,305 |
|
|
31,481 |
|
|
31,690 |
|
|
31,741 |
|
Encompass brand |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Standard auto |
|
|
708 |
|
|
697 |
|
|
687 |
|
|
676 |
|
|
673 |
|
|
671 |
|
|
672 |
|
|
676 |
|
Non-standard auto |
|
|
- |
|
|
- |
|
|
- |
|
|
- |
|
|
- |
|
|
1 |
|
|
3 |
|
|
4 |
|
Homeowners |
|
|
327 |
|
|
320 |
|
|
314 |
|
|
309 |
|
|
306 |
|
|
306 |
|
|
307 |
|
|
310 |
|
Specialty auto |
|
|
23 |
|
|
22 |
|
|
22 |
|
|
21 |
|
|
21 |
|
|
21 |
|
|
21 |
|
|
21 |
|
Specialty property |
|
|
116 |
|
|
114 |
|
|
112 |
|
|
111 |
|
|
111 |
|
|
111 |
|
|
111 |
|
|
112 |
|
Involuntary auto |
|
|
4 |
|
|
5 |
|
|
5 |
|
|
5 |
|
|
5 |
|
|
6 |
|
|
7 |
|
|
7 |
|
Total Encompass brand |
|
|
1,178 |
|
|
1,158 |
|
|
1,140 |
|
|
1,122 |
|
|
1,116 |
|
|
1,116 |
|
|
1,121 |
|
|
1,130 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Esurance brand standard auto |
|
|
1,029 |
|
|
962 |
|
|
892 |
|
|
849 |
|
|
786 |
|
|
- |
|
|
- |
|
|
- |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Total Policies in Force |
|
|
32,853 |
|
|
32,883 |
|
|
32,994 |
|
|
33,056 |
|
|
33,207 |
|
|
32,597 |
|
|
32,811 |
|
|
32,871 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Other Customer Relationships |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Good Hands Roadside Members (in thousands) (4) |
|
|
870 |
|
|
758 |
|
|
656 |
|
|
569 |
|
|
390 |
|
|
129 |
|
|
75 |
|
|
25 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
(1) |
Policies in Force: Policy counts are based on items rather than customers. A multi-car customer would generate multiple item (policy) counts, even if all cars were insured under one policy. Allstate Dealer Services (guaranteed automobile protection and vehicle service products sold primarily through auto dealers) and Partnership Marketing Group (roadside assistance products) statistics are not included in total policies in force since these are not available. Additionally, non-proprietary products offered by Ivantage (insurance agency) and Answer Financial (independent insurance agency) are not included. |
(2) |
Beginning in first quarter 2012, excess and surplus lines policies in force are reported separately. Previously, these policy counts were included in the homeowners total. Excess and surplus lines represent policies written by North Light Specialty Insurance Company. |
(3) |
Emerging Businesses policies in force include statistics for Consumer Household (specialty auto products including motorcycle, trailer, motor home and off-road vehicle insurance policies and specialty property products including renter, landlord, boat, umbrella, manufactured home and condominium insurance policies), Commercial Lines (commercial products for small business owners) and Allstate Roadside Services (roadside assistance products sold by Allstate Motor Club). |
(4) |
Membership provides pay on demand access to roadside services. Fees for three months ended December 31, 2012 were $150 thousand. |
THE ALLSTATE CORPORATION
ALLSTATE BRAND DOMESTIC OPERATING MEASURES AND STATISTICS (1)
|
|
Three months ended |
|
|
Twelve months ended | ||||||||||||||||||||||||||||||||||||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Dec. 31, |
|
|
|
|
Sept. 30, |
|
|
|
June 30, |
|
|
|
March 31, |
|
|
|
Dec. 31, |
|
|
|
|
Sept. 30, |
|
|
|
June 30, |
|
|
|
|
March 31, |
|
|
|
|
Dec. 31, |
|
|
Dec. 31, |
|
|
|
|
2012 |
|
|
|
|
2012 |
|
|
|
2012 |
|
|
|
2012 |
|
|
|
2011 |
|
|
|
|
2011 |
|
|
|
2011 |
|
|
|
|
2011 |
|
|
|
|
2012 |
|
|
2011 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
New Issued Applications (in thousands) (2) |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Standard auto |
|
|
445 |
|
|
|
|
460 |
|
|
|
458 |
|
|
|
463 |
|
|
|
451 |
|
|
|
|
466 |
|
|
|
472 |
|
|
|
|
519 |
|
|
|
|
1,826 |
|
|
1,908 |
|
Non-standard auto |
|
|
53 |
|
|
|
|
56 |
|
|
|
58 |
|
|
|
79 |
|
|
|
58 |
|
|
|
|
61 |
|
|
|
59 |
|
|
|
|
78 |
|
|
|
|
246 |
|
|
256 |
|
Auto |
|
|
498 |
|
|
|
|
516 |
|
|
|
516 |
|
|
|
542 |
|
|
|
509 |
|
|
|
|
527 |
|
|
|
531 |
|
|
|
|
597 |
|
|
|
|
2,072 |
|
|
2,164 |
|
Homeowners (3) |
|
|
109 |
|
|
|
|
116 |
|
|
|
116 |
|
|
|
101 |
|
|
|
103 |
|
|
|
|
116 |
|
|
|
123 |
|
|
|
|
114 |
|
|
|
|
442 |
|
|
456 |
|
Average Premium - Gross Written ($) (4) |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Standard auto |
|
|
455 |
|
|
|
|
450 |
|
|
|
447 |
|
|
|
447 |
|
|
|
450 |
|
|
|
|
446 |
|
|
|
442 |
|
|
|
|
439 |
|
|
|
|
450 |
|
|
444 |
|
Non-standard auto |
|
|
605 |
|
|
|
|
596 |
|
|
|
601 |
|
|
|
598 |
|
|
|
598 |
|
|
|
|
586 |
|
|
|
620 |
|
|
|
|
621 |
|
|
|
|
600 |
|
|
606 |
|
Auto |
|
|
460 |
|
|
|
|
455 |
|
|
|
452 |
|
|
|
452 |
|
|
|
455 |
|
|
|
|
451 |
|
|
|
448 |
|
|
|
|
446 |
|
|
|
|
455 |
|
|
450 |
|
Homeowners |
|
|
1,104 |
|
|
|
|
1,096 |
|
|
|
1,080 |
|
|
|
1,065 |
|
|
|
1,031 |
|
|
|
|
1,001 |
|
|
|
989 |
|
|
|
|
975 |
|
|
|
|
1,087 |
|
|
999 |
|
Average Premium - Net Earned ($) (5) |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Standard auto |
|
|
437 |
|
|
|
|
433 |
|
|
|
433 |
|
|
|
431 |
|
|
|
428 |
|
|
|
|
429 |
|
|
|
429 |
|
|
|
|
430 |
|
|
|
|
433 |
|
|
429 |
|
Non-standard auto |
|
|
544 |
|
|
|
|
538 |
|
|
|
545 |
|
|
|
542 |
|
|
|
533 |
|
|
|
|
533 |
|
|
|
573 |
|
|
|
|
579 |
|
|
|
|
542 |
|
|
555 |
|
Auto |
|
|
440 |
|
|
|
|
436 |
|
|
|
437 |
|
|
|
434 |
|
|
|
432 |
|
|
|
|
432 |
|
|
|
434 |
|
|
|
|
435 |
|
|
|
|
437 |
|
|
433 |
|
Homeowners |
|
|
973 |
|
|
|
|
949 |
|
|
|
925 |
|
|
|
904 |
|
|
|
890 |
|
|
|
|
871 |
|
|
|
856 |
|
|
|
|
844 |
|
|
|
|
937 |
|
|
865 |
|
Renewal Ratio (%) (6) |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Standard auto |
|
|
89.0 |
|
|
|
|
89.0 |
|
|
|
89.0 |
|
|
|
88.7 |
|
|
|
88.8 |
|
|
|
|
89.1 |
|
|
|
89.2 |
|
|
|
|
88.9 |
|
|
|
|
88.9 |
|
|
89.0 |
|
Non-standard auto |
|
|
70.6 |
|
|
|
|
70.1 |
|
|
|
71.2 |
|
|
|
69.1 |
|
|
|
69.7 |
|
|
|
|
70.6 |
|
|
|
70.8 |
|
|
|
|
70.4 |
|
|
|
|
70.2 |
|
|
70.4 |
|
Auto |
|
|
88.4 |
|
|
|
|
88.3 |
|
|
|
88.3 |
|
|
|
88.0 |
|
|
|
88.0 |
|
|
|
|
88.4 |
|
|
|
88.5 |
|
|
|
|
88.1 |
|
|
|
|
88.2 |
|
|
88.3 |
|
Homeowners |
|
|
87.5 |
|
|
|
|
87.2 |
|
|
|
87.0 |
|
|
|
87.4 |
|
|
|
88.1 |
|
|
|
|
88.4 |
|
|
|
88.4 |
|
|
|
|
88.3 |
|
|
|
|
87.3 |
|
|
88.3 |
|
Bodily Injury Claim Frequency |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
(% change year-over-year) |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Standard auto |
|
|
(2.1 |
) |
|
|
|
(1.2 |
) |
|
|
1.9 |
|
|
|
(2.1 |
) |
|
|
(3.5 |
) |
|
|
|
(3.3 |
) |
|
|
(2.3 |
) |
|
|
|
3.1 |
|
|
|
|
(0.9 |
) |
|
(1.6 |
) |
Non-standard auto |
|
|
(4.0 |
) |
|
|
|
1.3 |
|
|
|
3.2 |
|
|
|
(1.0 |
) |
|
|
(0.3 |
) |
|
|
|
(5.9 |
) |
|
|
(2.4 |
) |
|
|
|
2.3 |
|
|
|
|
(0.1 |
) |
|
(1.6 |
) |
Auto |
|
|
(2.4 |
) |
|
|
|
(1.4 |
) |
|
|
1.6 |
|
|
|
(2.5 |
) |
|
|
(3.8 |
) |
|
|
|
(3.9 |
) |
|
|
(2.7 |
) |
|
|
|
2.7 |
|
|
|
|
(1.2 |
) |
|
(2.0 |
) |
Property Damage Claim Frequency |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
(% change year-over-year) |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Standard auto |
|
|
(3.7 |
) |
|
|
|
(1.2 |
) |
|
|
1.4 |
|
|
|
(4.1 |
) |
|
|
(2.6 |
) |
|
|
|
(2.6 |
) |
|
|
(3.9 |
) |
|
|
|
1.2 |
|
|
|
|
(1.9 |
) |
|
(2.0 |
) |
Non-standard auto |
|
|
(3.7 |
) |
|
|
|
(1.9 |
) |
|
|
0.9 |
|
|
|
(1.2 |
) |
|
|
1.1 |
|
|
|
|
(2.7 |
) |
|
|
(1.8 |
) |
|
|
|
0.5 |
|
|
|
|
(1.4 |
) |
|
(0.7 |
) |
Auto |
|
|
(3.9 |
) |
|
|
|
(1.4 |
) |
|
|
1.1 |
|
|
|
(4.3 |
) |
|
|
(2.7 |
) |
|
|
|
(2.9 |
) |
|
|
(4.0 |
) |
|
|
|
0.9 |
|
|
|
|
(2.1 |
) |
|
(2.2 |
) |
Auto Paid Severity |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
(% change year-over-year) |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Bodily injury |
|
|
5.2 |
|
|
|
|
6.8 |
|
|
|
3.4 |
|
|
|
1.2 |
|
|
|
1.9 |
|
|
|
|
0.2 |
|
|
|
0.4 |
|
|
|
|
3.6 |
|
|
|
|
4.1 |
|
|
1.5 |
|
Property damage |
|
|
0.4 |
|
|
|
|
3.9 |
|
|
|
3.0 |
|
|
|
4.6 |
|
|
|
5.8 |
|
|
|
|
1.0 |
|
|
|
1.1 |
|
|
|
|
0.8 |
|
|
|
|
3.0 |
|
|
2.2 |
|
Homeowners Excluding Catastrophe Losses |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
(% change year-over-year) |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Claim frequency |
|
|
(10.0 |
) |
|
|
|
(11.4 |
) |
|
|
(6.7 |
) |
|
|
(4.8 |
) |
|
|
4.5 |
|
|
|
|
6.0 |
|
|
|
(0.8 |
) |
|
|
|
1.7 |
|
|
|
|
(8.4 |
) |
|
2.9 |
|
Claim severity |
|
|
6.0 |
|
|
|
|
5.8 |
|
|
|
2.0 |
|
|
|
(0.4 |
) |
|
|
(1.9 |
) |
|
|
|
3.3 |
|
|
|
3.4 |
|
|
|
|
3.5 |
|
|
|
|
3.3 |
|
|
2.1 |
|
(1) Measures and statistics presented for Allstate brand exclude the Companys Canadian operations and specialty auto.
(2) New Issued Applications: Item counts of automobiles or homeowners insurance applications for insurance policies that were issued during the period, regardless of whether the customer was previously insured by another Allstate Protection market segment. Does not include automobiles that are added by existing customers.
(3) Excess and surplus lines are excluded from homeowners new issued applications. All other homeowners statistics include excess and surplus lines.
(4) Average Premium - Gross Written: Gross premiums written divided by issued item count. Gross premiums written include the impacts from discounts, surcharges and ceded reinsurance premiums and exclude the impacts from mid-term premium adjustments and premium refund accruals. Average premiums represent the appropriate policy term for each line, which is 6 months for auto and 12 months for homeowners.
(5) Average Premium - Net Earned: Earned premium divided by average policies in force for the period. Earned premium includes the impacts from mid-term premium adjustments and ceded reinsurance, but does not include impacts of premium refund accruals. Average premiums represent the appropriate policy term for each line, which is 6 months for auto and 12 months for homeowners.
(6) Renewal ratio: Renewal policies issued during the period, based on contract effective dates, divided by the total policies issued 6 months prior for auto or 12 months prior for homeowners.
THE ALLSTATE CORPORATION
HOMEOWNERS SUPPLEMENTAL INFORMATION
($ in millions)
|
|
Twelve months ended December 31, 2012 |
| |||||||||||||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Premium rate changes (3) |
| ||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Annual impact of |
|
|
|
|
|
|
|
|
|
|
|
|
Effect of |
|
|
|
|
|
rate changes |
|
|
|
Earned |
|
Incurred |
|
|
|
Catastrophe |
|
|
catastrophes |
|
Number of |
|
Number of |
|
on state specific |
|
Primary Exposure Groupings (1) |
|
premiums |
|
losses |
|
Loss ratios |
|
losses |
|
|
on loss ratio |
|
catastrophes |
|
states |
|
premiums written |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Florida |
$ |
116 |
$ |
67 |
|
57.8% |
$ |
(11 |
) |
|
-9.5% |
|
|
|
|
|
|
|
Other hurricane exposure states |
|
3,261 |
|
2,148 |
|
65.9% |
|
928 |
|
|
28.5% |
|
|
|
|
|
|
|
Total hurricane exposure states (2) |
|
3,377 |
|
2,215 |
|
65.6% |
|
917 |
|
|
27.2% |
|
|
|
20 |
|
8.6% |
|
Other catastrophe exposure states |
|
2,982 |
|
1,909 |
|
64.0% |
|
577 |
|
|
19.3% |
|
|
|
30 |
|
8.0% |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Total |
$ |
6,359 |
$ |
4,124 |
|
64.9% |
$ |
1,494 |
|
|
23.5% |
|
84 |
|
50 |
|
8.4% |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
2003 to 2012 Historical Information |
|
|
|
|
|
|
| |||||||||
|
|
|
|
|
|
|
|
|
|
|
Effect of |
|
|
|
|
|
|
|
|
|
Earned |
|
Incurred |
|
|
|
Catastrophe |
|
|
catastrophes |
|
|
|
|
|
|
|
Primary Exposure Groupings (1) |
|
premiums |
|
losses |
|
Loss ratios |
|
losses |
|
|
on loss ratio |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Florida |
$ |
1,665 |
$ |
2,383 |
|
143.1% |
$ |
1,499 |
|
|
90.0% |
|
|
|
|
|
|
|
Other hurricane exposure states |
|
30,970 |
|
25,311 |
|
81.7% |
|
11,670 |
|
|
37.7% |
|
|
|
|
|
|
|
Total hurricane exposure states (2) |
|
32,635 |
|
27,694 |
|
84.9% |
|
13,169 |
|
|
40.4% |
|
|
|
|
|
|
|
Other catastrophe exposure states |
|
28,643 |
|
19,760 |
|
69.0% |
|
6,701 |
|
|
23.4% |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Total |
$ |
61,278 |
$ |
47,454 |
|
77.4% |
$ |
19,870 |
|
|
32.4% |
|
|
|
|
|
|
|
(1) Basis of Presentation
This homeowners supplemental information schedule displays financial results for the homeowners business (defined to include standard homeowners, scheduled personal property and other than primary residence lines). Each state in which the Company writes business has been categorized into one of two exposure groupings (Hurricane or Other). Hurricane exposure states are comprised of those states in which hurricanes are the primary catastrophe exposure. However, the catastrophe losses for these states include losses due to other kinds of catastrophes. A catastrophe is defined by Allstate as an event that produces pre-tax losses before reinsurance in excess of $1 million, and involves multiple first party policyholders, or an event that produces a number of claims in excess of a preset per-event threshold of average claims in a specific area, occurring within a certain amount of time following the event.
(2) Hurricane Exposure States
Hurricane exposure states include the following coastal locations: Alabama, Connecticut, Delaware, Florida, Georgia, Louisiana, Maine, Maryland, Massachusetts, Mississippi, New Hampshire, New Jersey, New York, North Carolina, Pennsylvania, Rhode Island, South Carolina, Texas, Virginia and Washington, D.C.
(3) Premium Rate Changes
Represents the impact in the states where rate changes were approved during the year as a percentage of total prior year-end premiums written in those states.
THE ALLSTATE CORPORATION
PROPERTY-LIABILITY
EFFECT OF CATASTROPHE LOSSES ON THE COMBINED RATIO
($ in millions, except ratios)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Excludes the effect of |
| |||||
|
|
Effect of all catastrophe losses on the Property-Liability |
|
Premiums |
|
Total |
|
Total |
|
Effect on the |
| |||||||||||
|
|
combined ratio |
|
earned |
|
catastrophe |
|
catastrophe |
|
Property-Liability |
| |||||||||||
|
|
Quarter 1 |
|
Quarter 2 |
|
Quarter 3 |
|
Quarter 4 |
|
Year |
|
year-to-date |
|
losses by year |
|
losses by year |
|
combined ratio |
| |||
2003 |
|
2.2 |
|
9.2 |
|
6.1 |
|
6.5 |
|
6.0 |
|
$ |
24,677 |
|
$ |
1,489 |
|
$ |
1,256 |
|
5.1 |
|
2004 |
|
1.6 |
|
3.8 |
|
26.0 |
|
6.2 |
|
9.5 |
|
25,989 |
|
2,468 |
|
467 |
|
1.8 |
| |||
2005 |
|
2.5 |
|
2.2 |
|
69.4 |
|
9.6 |
|
21.0 |
|
27,039 |
|
5,674 |
|
460 |
|
1.7 |
| |||
2006 |
|
1.6 |
|
3.7 |
|
2.5 |
|
4.1 |
|
3.0 |
|
27,369 |
|
810 |
|
1,044 |
|
3.8 |
| |||
2007 |
|
2.4 |
|
6.3 |
|
5.0 |
|
7.0 |
|
5.2 |
|
27,233 |
|
1,409 |
|
1,336 |
|
4.9 |
| |||
2008 |
|
8.4 |
|
10.3 |
|
26.8 |
|
3.9 |
|
12.4 |
|
26,967 |
|
3,342 |
|
1,876 |
|
7.0 |
| |||
2009 |
|
7.8 |
|
12.5 |
|
6.2 |
|
5.0 |
|
7.9 |
|
26,194 |
|
2,069 |
|
2,159 |
|
8.2 |
| |||
2010 |
|
10.0 |
|
9.8 |
|
5.9 |
|
8.3 |
|
8.5 |
|
25,957 |
|
2,207 |
|
2,272 |
|
8.8 |
| |||
2011 |
|
5.2 |
|
36.2 |
|
16.7 |
|
1.0 |
|
14.7 |
|
25,942 |
|
3,815 |
|
3,298 |
|
12.7 |
| |||
2012 |
|
3.9 |
|
12.3 |
|
3.1 |
|
15.7 |
|
8.8 |
|
26,737 |
|
2,345 |
|
1,324 |
|
5.0 |
| |||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| |||
Average |
|
4.6 |
|
10.5 |
|
16.9 |
|
6.8 |
|
9.7 |
|
|
|
|
|
|
|
5.9 |
| |||
THE ALLSTATE CORPORATION
ALLSTATE PROTECTION CATASTROPHE BY SIZE OF EVENT
($ in millions, except ratios)
Three months ended December 31, 2012 | ||||||||||||||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Average | |
|
|
|
|
Number |
|
|
|
|
Claim and |
|
|
|
Combined |
|
catastrophe | |
|
|
|
|
of events |
|
|
|
|
claim expense |
|
|
|
ratio impact |
|
loss per event | |
Size of catastrophe |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Greater than $250 million |
|
|
|
1 |
|
10.0 |
% |
$ |
1,117 |
|
105.3 |
% |
16.6 |
$ |
1,117 | |
$101 million to $250 million |
|
|
|
- |
|
- |
|
|
- |
|
- |
|
- |
|
- | |
$50 million to $100 million |
|
|
|
- |
|
- |
|
|
- |
|
- |
|
- |
|
- | |
Less than $50 million |
|
|
|
9 |
|
90.0 |
|
|
47 |
|
4.4 |
|
0.7 |
|
5 | |
Total |
|
|
|
10 |
|
100.0 |
% |
|
1,164 |
|
109.7 |
|
17.3 |
|
116 | |
Prior year reserve reestimates |
|
|
|
|
|
|
|
|
(80) |
|
(7.5) |
|
(1.2) |
|
| |
Prior quarter reserve reestimates |
|
|
|
|
|
|
|
|
(23) |
|
(2.2) |
|
(0.4) |
|
| |
Total catastrophe losses |
|
|
|
|
|
|
|
$ |
1,061 |
|
100.0 |
% |
15.7 |
|
| |
Twelve months ended December 31, 2012 | ||||||||||||||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Average | |
|
|
|
|
Number |
|
|
|
|
Claim and |
|
|
|
Combined |
|
catastrophe | |
Size of catastrophe |
|
|
|
|
of events |
|
|
|
|
claim expense |
|
|
|
ratio impact |
|
loss per event |
Greater than $250 million |
|
|
|
1 |
|
1.2 |
% |
$ |
1,117 |
|
47.6 |
% |
4.2 |
$ |
1,117 | |
$101 million to $250 million |
|
|
|
5 |
|
5.9 |
|
|
690 |
|
29.4 |
|
2.6 |
|
138 | |
$50 million to $100 million |
|
|
|
4 |
|
4.8 |
|
|
301 |
|
12.9 |
|
1.1 |
|
75 | |
Less than $50 million |
|
|
|
74 |
|
88.1 |
|
|
647 |
|
27.6 |
|
2.4 |
|
9 | |
Total |
|
|
|
84 |
|
100.0 |
% |
|
2,755 |
|
117.5 |
|
10.3 |
|
33 | |
Prior year reserve reestimates |
|
|
|
|
|
|
|
|
(410) |
|
(17.5) |
|
(1.5) |
|
| |
Total catastrophe losses |
|
|
|
|
|
|
|
$ |
2,345 |
|
100.0 |
% |
8.8 |
|
| |
2003 through 2012 | ||||||||||||||||
|
|
Principal |
|
|
|
|
|
|
|
|
|
|
|
|
Average | |
|
|
state with |
|
Number |
|
|
|
|
Claim and |
|
|
|
Combined |
|
catastrophe | |
Size of catastrophe |
|
|
loss |
|
of events |
|
|
|
|
claim expense |
|
|
|
ratio impact |
|
loss per event |
Greater than $250 million |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| |
Hurricane Katrina - 2005 |
|
LA |
|
|
|
|
|
$ |
3,583 |
|
14.0 |
% |
1.4 |
$ |
3,583 | |
Sandy - 2012 |
|
NY, NJ |
|
|
|
|
|
|
1,117 |
|
4.4 |
|
0.4 |
|
1,117 | |
Hurricane Rita - 2005 |
|
TX |
|
|
|
|
|
|
891 |
|
3.5 |
|
0.3 |
|
891 | |
Hurricane Ike - 2008 |
|
TX |
|
|
|
|
|
|
844 |
|
3.3 |
|
0.3 |
|
844 | |
Hurricane Ivan - 2004 |
|
FL |
|
|
|
|
|
|
630 |
|
2.5 |
|
0.2 |
|
630 | |
Hurricane Charley - 2004 |
|
FL |
|
|
|
|
|
|
599 |
|
2.3 |
|
0.2 |
|
599 | |
Hurricane Frances - 2004 |
|
FL |
|
|
|
|
|
|
545 |
|
2.1 |
|
0.2 |
|
545 | |
Hurricane Wilma - 2005 |
|
FL |
|
|
|
|
|
|
522 |
|
2.0 |
|
0.2 |
|
522 | |
May 2011 Tornados |
|
TX, OH, MO |
|
|
|
|
|
|
460 |
|
1.8 |
|
0.2 |
|
460 | |
Hurricane Irene - 2011 |
|
NY, NJ, MD |
|
|
|
|
|
|
417 |
|
1.6 |
|
0.2 |
|
417 | |
Hurricane Jeanne - 2004 |
|
FL |
|
|
|
|
|
|
334 |
|
1.3 |
|
0.2 |
|
334 | |
October 2003 Fires |
|
CA |
|
|
|
|
|
|
300 |
|
1.2 |
|
0.1 |
|
300 | |
April 27th 2011 Tornados |
|
AL |
|
|
|
|
|
|
299 |
|
1.2 |
|
0.1 |
|
299 | |
Arizona Hail - 2010 |
|
AZ |
|
|
|
|
|
|
284 |
|
1.1 |
|
0.1 |
|
284 | |
Hurricane Gustav - 2008 |
|
LA |
|
|
|
|
|
|
268 |
|
1.1 |
|
0.1 |
|
268 | |
Greater than $250 million |
|
|
|
15 |
|
1.9 |
% |
|
11,093 |
|
43.4 |
|
4.2 |
|
740 | |
$101 million to $250 million |
|
|
|
22 |
|
2.8 |
|
|
3,439 |
|
13.5 |
|
1.3 |
|
156 | |
$50 million to $100 million |
|
|
|
55 |
|
6.9 |
|
|
3,810 |
|
14.9 |
|
1.5 |
|
69 | |
Less than $50 million |
|
|
|
704 |
|
88.4 |
|
|
7,211 |
|
28.2 |
|
2.7 |
|
10 | |
Total |
|
|
|
796 |
|
100.0 |
% |
$ |
25,553 |
|
100.0 |
% |
9.7 |
|
32 | |
THE ALLSTATE CORPORATION
PROPERTY-LIABILITY
EFFECT OF PRIOR YEAR RESERVE REESTIMATES ON THE COMBINED RATIO
($ in millions, except ratios)
|
|
Three months ended |
|
Twelve months ended |
| ||||||||||||||||||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Dec. 31, |
|
|
Sept. 30, |
|
June 30, |
|
March 31, |
|
|
Dec. 31, |
|
|
Sept. 30, |
|
June 30, |
|
March 31, |
|
Dec. 31, |
|
Dec. 31, |
|
|
|
|
2012 |
|
|
2012 |
|
2012 |
|
2012 |
|
|
2011 |
|
|
2011 |
|
2011 |
|
2011 |
|
2012 |
|
2011 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Prior Year Reserve Reestimates (1) |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Auto |
|
$ |
(100) |
|
$ |
(134) |
$ |
(83) |
$ |
(48) |
|
$ |
(136) |
|
$ |
(136) |
$ |
(90) |
$ |
(19) |
$ |
(365) |
$ |
(381) |
|
Homeowners |
|
|
(74) |
|
|
(72) |
|
(56) |
|
(119) |
|
|
(30) |
|
|
(4) |
|
3 |
|
(38) |
|
(321) |
|
(69) |
|
Other personal lines |
|
|
17 |
|
|
15 |
|
(22) |
|
(40) |
|
|
33 |
|
|
12 |
|
36 |
|
13 |
|
(30) |
|
94 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Allstate Protection |
|
|
(157) |
|
|
(191) |
|
(161) |
|
(207) |
|
|
(133) |
|
|
(128) |
|
(51) |
|
(44) |
|
(716) |
|
(356) |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Discontinued Lines and Coverages |
|
|
3 |
|
|
42 |
|
3 |
|
3 |
|
|
3 |
|
|
11 |
|
4 |
|
3 |
|
51 |
|
21 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Property-Liability |
|
$ |
(154) |
|
$ |
(149) |
$ |
(158) |
$ |
(204) |
|
$ |
(130) |
|
$ |
(117) |
$ |
(47) |
$ |
(41) |
$ |
(665) |
$ |
(335) |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Allstate brand (2) |
|
$ |
(134) |
|
$ |
(181) |
$ |
(151) |
$ |
(205) |
|
$ |
(142) |
|
$ |
(132) |
$ |
(49) |
$ |
(48) |
$ |
(671) |
$ |
(371) |
|
Encompass brand (2) |
|
|
(23) |
|
|
(10) |
|
(10) |
|
(2) |
|
|
9 |
|
|
4 |
|
(2) |
|
4 |
|
(45) |
|
15 |
|
Esurance brand |
|
|
- |
|
|
- |
|
- |
|
- |
|
|
- |
|
|
- |
|
- |
|
- |
|
- |
|
- |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Allstate Protection (2) |
|
$ |
(157) |
|
$ |
(191) |
$ |
(161) |
$ |
(207) |
|
$ |
(133) |
|
$ |
(128) |
$ |
(51) |
$ |
(44) |
$ |
(716) |
$ |
(356) |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Effect of Prior Year Reserve |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Reestimates on Combined Ratio (1)(3) |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Auto |
|
|
(1.5) |
|
|
(2.0) |
|
(1.3) |
|
(0.7) |
|
|
(2.1) |
|
|
(2.1) |
|
(1.4) |
|
(0.3) |
|
(1.4) |
|
(1.5) |
|
Homeowners |
|
|
(1.1) |
|
|
(1.1) |
|
(0.8) |
|
(1.8) |
|
|
(0.4) |
|
|
(0.1) |
|
- |
|
(0.6) |
|
(1.2) |
|
(0.3) |
|
Other personal lines |
|
|
0.3 |
|
|
0.2 |
|
(0.3) |
|
(0.6) |
|
|
0.5 |
|
|
0.2 |
|
0.6 |
|
0.2 |
|
(0.1) |
|
0.4 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Allstate Protection |
|
|
(2.3) |
|
|
(2.9) |
|
(2.4) |
|
(3.1) |
|
|
(2.0) |
|
|
(2.0) |
|
(0.8) |
|
(0.7) |
|
(2.7) |
|
(1.4) |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Discontinued Lines and Coverages |
|
|
- |
|
|
0.7 |
|
- |
|
- |
|
|
- |
|
|
0.2 |
|
0.1 |
|
- |
|
0.2 |
|
0.1 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Property-Liability |
|
|
(2.3) |
|
|
(2.2) |
|
(2.4) |
|
(3.1) |
|
|
(2.0) |
|
|
(1.8) |
|
(0.7) |
|
(0.7) |
|
(2.5) |
|
(1.3) |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Allstate brand |
|
|
(2.0) |
|
|
(2.7) |
|
(2.3) |
|
(3.1) |
|
|
(2.1) |
|
|
(2.1) |
|
(0.8) |
|
(0.8) |
|
(2.5) |
|
(1.4) |
|
Encompass brand |
|
|
(0.3) |
|
|
(0.2) |
|
(0.1) |
|
- |
|
|
0.1 |
|
|
0.1 |
|
- |
|
0.1 |
|
(0.2) |
|
- |
|
Esurance brand |
|
|
- |
|
|
- |
|
- |
|
- |
|
|
- |
|
|
- |
|
- |
|
- |
|
- |
|
- |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Allstate Protection |
|
|
(2.3) |
|
|
(2.9) |
|
(2.4) |
|
(3.1) |
|
|
(2.0) |
|
|
(2.0) |
|
(0.8) |
|
(0.7) |
|
(2.7) |
|
(1.4) |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
(1) Favorable reserve reestimates are shown in parentheses.
(2) Favorable reserve reestimates included in catastrophe losses for Allstate Brand, Encompass Brand and Allstate Protection totaled $78 million, $2 million and $80 million in the three months ended December 31, 2012, respectively, compared to $32 million for both Allstate Brand and Allstate Protection in the same period of 2011. Favorable reserve reestimates included in catastrophe losses for Allstate Brand, Encompass Brand and Allstate Protection totaled $388 million, $22 million and $410 million in the twelve months ended December 31, 2012, respectively, compared to $130 million for both Allstate Brand and Allstate Protection in the same period of 2011.
(3) Calculated using Property-Liability premiums earned for the respective period.
THE ALLSTATE CORPORATION
PROPERTY-LIABILITY
HISTORICAL PRIOR YEAR RESERVE REESTIMATES (1)
($ in millions)
|
|
Twelve months ended December 31, |
| ||||||||||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
2012 |
|
2011 |
|
2010 |
|
2009 |
|
2008 |
| ||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Allstate brand |
$ |
(671 |
) |
$ |
(371 |
) |
$ |
(181 |
) |
$ |
(126 |
) |
$ |
155 |
|
Encompass brand |
|
(45 |
) |
|
15 |
|
|
(6 |
) |
|
(10 |
) |
|
(3 |
) |
Esurance brand |
|
- |
|
|
- |
|
|
- |
|
|
- |
|
|
- |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Allstate Protection |
|
(716 |
) |
|
(356 |
) |
|
(187 |
) |
|
(136 |
) |
|
152 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Discontinued Lines and Coverages |
|
51 |
|
|
21 |
|
|
28 |
|
|
24 |
|
|
18 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Property-Liability |
$ |
(665 |
) |
$ |
(335 |
) |
$ |
(159 |
) |
$ |
(112 |
) |
$ |
170 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Effect of Property-Liability prior year reserve reestimates on the combined ratio |
|
(2.5 |
) |
|
(1.3 |
) |
|
(0.6 |
) |
|
(0.4 |
) |
|
0.7 |
|
(1) Favorable reserve reestimates are shown in parentheses.
THE ALLSTATE CORPORATION
HISTORICAL PROPERTY-LIABILITY LOSS RESERVES
($ in millions)
|
|
Twelve months ended December 31, |
| ||||||||||||||
|
|
|
|
|
|
|
|
|
|
|
| ||||||
|
|
2012 |
|
2011 |
|
2010 |
|
2009 |
|
2008 |
| ||||||
(net of reinsurance) |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| |
Net reserve for claims and claims expense, beginning of year |
$ |
17,787 |
|
$ |
17,396 |
|
$ |
17,028 |
|
$ |
17,182 |
|
$ |
16,660 |
|
| |
Acquisitions |
|
(13 |
) |
|
425 |
|
|
- |
|
|
- |
|
|
- |
|
| |
Claims and claims expense |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| |
Provision attributable to the current year |
|
19,149 |
|
|
20,496 |
|
|
19,110 |
|
|
18,858 |
|
|
19,894 |
|
| |
Change in provision attributable to prior years (1) |
|
(665 |
) |
|
(335 |
) |
|
(159 |
) |
|
(112 |
) |
|
170 |
|
| |
Total claims and claims expense |
|
18,484 |
|
|
20,161 |
|
|
18,951 |
|
|
18,746 |
|
|
20,064 |
|
| |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| |
Payments |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| |
Claims and claims expense attributable to current year |
|
(12,545 |
) |
|
(13,893 |
) |
|
(12,012 |
) |
|
(11,906 |
) |
|
(12,658 |
) |
| |
Claims and claims expense attributable to prior years |
|
(6,435 |
) |
|
(6,302 |
) |
|
(6,571 |
) |
|
(6,994 |
) |
|
(6,884 |
) |
| |
Total payments |
|
(18,980 |
) |
|
(20,195 |
) |
|
(18,583 |
) |
|
(18,900 |
) |
|
(19,542 |
) |
| |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| |
Net reserve for claims and claims expense, end of year (2) |
$ |
17,278 |
|
$ |
17,787 |
|
$ |
17,396 |
|
$ |
17,028 |
|
$ |
17,182 |
|
| |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| |
Percent change in loss reserves |
|
(2.9 |
) |
% |
2.2 |
|
% |
2.2 |
|
% |
(0.9 |
) |
% |
3.1 |
|
% | |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| |
(1) |
Reserve reestimates due to: |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Asbestos and environmental claims |
$ |
48 |
|
$ |
26 |
|
$ |
23 |
|
$ |
5 |
|
$ |
8 |
|
|
|
All other property-liability claims |
|
(713 |
) |
|
(361 |
) |
|
(182 |
) |
|
(117 |
) |
|
162 |
|
|
|
Change in pre-tax reserve |
$ |
(665 |
) |
$ |
(335 |
) |
$ |
(159 |
) |
$ |
(112 |
) |
$ |
170 |
|
|
(2) Net reserves for claims and claims expense are net of expected reinsurance recoveries of $4.01 billion, $2.59 billion, $2.07 billion, $2.14 billion and $2.27 billion at December 31, 2012, 2011, 2010, 2009 and 2008, respectively.
THE ALLSTATE CORPORATION
ASBESTOS AND ENVIRONMENTAL RESERVES
($ in millions)
|
|
Three months ended |
|
Twelve months ended December 31, |
| ||||||||||||||||||||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Dec. 31, |
|
Sept. 30, |
|
June 30, |
|
March 31, |
|
|
|
|
|
|
|
|
|
| |||||||||
|
|
2012 |
|
2012 |
|
2012 |
|
2012 |
|
2012 |
|
2011 |
|
2010 |
|
2009 |
|
2008 | |||||||||
(net of reinsurance) |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Asbestos claims |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Beginning reserves |
$ |
1,050 |
|
$ |
1,034 |
|
$ |
1,050 |
|
$ |
1,078 |
|
$ |
1,078 |
|
$ |
1,100 |
|
$ |
1,180 |
|
$ |
1,228 |
|
$ |
1,302 |
|
Incurred claims and claims expense |
|
- |
|
|
26 |
|
|
- |
|
|
- |
|
|
26 |
|
|
26 |
|
|
5 |
|
|
(8 |
) |
|
8 |
|
Claims and claims expense paid |
|
(24 |
) |
|
(10 |
) |
|
(16 |
) |
|
(28 |
) |
|
(78 |
) |
|
(48 |
) |
|
(85 |
) |
|
(40 |
) |
|
(82 |
) |
Ending reserves |
$ |
1,026 |
|
$ |
1,050 |
|
$ |
1,034 |
|
$ |
1,050 |
|
$ |
1,026 |
|
$ |
1,078 |
|
$ |
1,100 |
|
$ |
1,180 |
|
$ |
1,228 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Claims and claims expense paid as a percent of ending reserves |
|
2.3 |
% |
|
1.0 |
% |
|
1.5 |
% |
|
2.7 |
% |
|
7.6 |
% |
|
4.5 |
% |
|
7.7 |
% |
|
3.4 |
% |
|
6.7 |
% |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Environmental claims |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Beginning reserves |
$ |
201 |
|
$ |
181 |
|
$ |
183 |
|
$ |
185 |
|
$ |
185 |
|
$ |
201 |
|
$ |
198 |
|
$ |
195 |
|
$ |
232 |
|
Incurred claims and claims expense |
|
- |
|
|
22 |
|
|
- |
|
|
- |
|
|
22 |
|
|
- |
|
|
18 |
|
|
13 |
|
|
- |
|
Claims and claims expense paid |
|
(8 |
) |
|
(2 |
) |
|
(2 |
) |
|
(2 |
) |
|
(14 |
) |
|
(16 |
) |
|
(15 |
) |
|
(10 |
) |
|
(37 |
) |
Ending reserves |
$ |
193 |
|
$ |
201 |
|
$ |
181 |
|
$ |
183 |
|
$ |
193 |
|
$ |
185 |
|
$ |
201 |
|
$ |
198 |
|
$ |
195 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Claims and claims expense paid as a percent of ending reserves |
|
4.1 |
% |
|
1.0 |
% |
|
1.1 |
% |
|
1.1 |
% |
|
7.3 |
% |
|
8.6 |
% |
|
7.5 |
% |
|
5.1 |
% |
|
19.0 |
% |
THE ALLSTATE CORPORATION
ALLSTATE FINANCIAL RESULTS
($ in millions)
|
|
|
Three months ended |
|
Twelve months ended |
| ||||||||||||||||||||||||||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| |||||||||
|
|
|
Dec. 31, |
|
|
Sept. 30, |
|
June 30, |
|
March 31, |
|
|
Dec. 31, |
|
|
Sept. 30, |
|
June 30, |
|
March 31, |
|
Dec. 31, |
|
Dec. 31, |
| |||||||||
|
|
|
2012 |
|
|
2012 |
|
2012 |
|
2012 |
|
|
2011 |
|
|
2011 |
|
2011 |
|
2011 |
|
2012 |
|
2011 |
| |||||||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Investments |
|
$ |
56,999 |
|
|
$ |
58,155 |
|
$ |
57,734 |
|
$ |
57,620 |
|
|
$ |
57,373 |
|
|
$ |
59,068 |
|
$ |
59,659 |
|
$ |
60,484 |
|
$ |
56,999 |
|
$ |
57,373 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Premiums |
|
$ |
299 |
|
|
$ |
291 |
|
$ |
291 |
|
$ |
287 |
|
|
$ |
305 |
|
|
$ |
287 |
|
$ |
286 |
|
$ |
312 |
|
$ |
1,168 |
|
$ |
1,190 |
|
Contract charges |
|
|
267 |
|
|
|
272 |
|
|
268 |
|
|
266 |
|
|
|
265 |
|
|
|
265 |
|
|
261 |
|
|
257 |
|
|
1,073 |
|
|
1,048 |
|
Net investment income |
|
|
665 |
|
|
|
632 |
|
|
663 |
|
|
687 |
|
|
|
656 |
|
|
|
682 |
|
|
694 |
|
|
684 |
|
|
2,647 |
|
|
2,716 |
|
Periodic settlements and accruals on non-hedge derivative instruments |
|
|
10 |
|
|
|
15 |
|
|
15 |
|
|
15 |
|
|
|
16 |
|
|
|
18 |
|
|
19 |
|
|
17 |
|
|
55 |
|
|
70 |
|
Contract benefits |
|
|
(464 |
) |
|
|
(453 |
) |
|
(462 |
) |
|
(439 |
) |
|
|
(430 |
) |
|
|
(455 |
) |
|
(422 |
) |
|
(454 |
) |
|
(1,818 |
) |
|
(1,761 |
) |
Interest credited to contractholder funds |
|
|
(347 |
) |
|
|
(357 |
) |
|
(362 |
) |
|
(368 |
) |
|
|
(385 |
) |
|
|
(395 |
) |
|
(412 |
) |
|
(425 |
) |
|
(1,434 |
) |
|
(1,617 |
) |
Amortization of deferred policy acquisition costs |
|
|
(71 |
) |
|
|
(117 |
) |
|
(76 |
) |
|
(86 |
) |
|
|
(78 |
) |
|
|
(83 |
) |
|
(87 |
) |
|
(95 |
) |
|
(350 |
) |
|
(343 |
) |
Operating costs and expenses |
|
|
(152 |
) |
|
|
(147 |
) |
|
(135 |
) |
|
(142 |
) |
|
|
(159 |
) |
|
|
(129 |
) |
|
(135 |
) |
|
(132 |
) |
|
(576 |
) |
|
(555 |
) |
Restructuring and related charges |
|
|
- |
|
|
|
- |
|
|
- |
|
|
- |
|
|
|
(3 |
) |
|
|
- |
|
|
- |
|
|
2 |
|
|
- |
|
|
(1 |
) |
Income tax expense on operations |
|
|
(63 |
) |
|
|
(39 |
) |
|
(64 |
) |
|
(70 |
) |
|
|
(57 |
) |
|
|
(61 |
) |
|
(69 |
) |
|
(53 |
) |
|
(236 |
) |
|
(240 |
) |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Operating income |
|
|
144 |
|
|
|
97 |
|
|
138 |
|
|
150 |
|
|
|
130 |
|
|
|
129 |
|
|
135 |
|
|
113 |
|
|
529 |
|
|
507 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Realized capital gains and losses, after-tax |
|
|
37 |
|
|
|
(36 |
) |
|
5 |
|
|
(14 |
) |
|
|
43 |
|
|
|
142 |
|
|
40 |
|
|
25 |
|
|
(8 |
) |
|
250 |
|
Valuation changes on embedded derivatives that are not hedged, after-tax |
|
|
(6 |
) |
|
|
97 |
|
|
(3 |
) |
|
(6 |
) |
|
|
(13 |
) |
|
|
(4 |
) |
|
(3 |
) |
|
8 |
|
|
82 |
|
|
(12 |
) |
DAC and DSI (amortization) accretion relating to realized capital gains and losses and valuation changes on embedded derivatives that are not hedged, after-tax |
|
|
(4 |
) |
|
|
(28 |
) |
|
- |
|
|
(10 |
) |
|
|
(16 |
) |
|
|
(65 |
) |
|
(5 |
) |
|
(22 |
) |
|
(42 |
) |
|
(108 |
) |
DAC and DSI unlocking relating to realized capital gains and losses, after-tax |
|
|
- |
|
|
|
4 |
|
|
- |
|
|
- |
|
|
|
- |
|
|
|
- |
|
|
- |
|
|
3 |
|
|
4 |
|
|
3 |
|
Reclassification of periodic settlements and accruals on non-hedge derivative instruments, after-tax |
|
|
(7 |
) |
|
|
(9 |
) |
|
(10 |
) |
|
(10 |
) |
|
|
(10 |
) |
|
|
(12 |
) |
|
(11 |
) |
|
(12 |
) |
|
(36 |
) |
|
(45 |
) |
Gain (loss) on disposition of operations, after-tax |
|
|
2 |
|
|
|
6 |
|
|
2 |
|
|
2 |
|
|
|
1 |
|
|
|
2 |
|
|
5 |
|
|
(13 |
) |
|
12 |
|
|
(5 |
) |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Net income |
|
$ |
166 |
|
|
$ |
131 |
|
$ |
132 |
|
$ |
112 |
|
|
$ |
135 |
|
|
$ |
192 |
|
$ |
161 |
|
$ |
102 |
|
$ |
541 |
|
$ |
590 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
THE ALLSTATE CORPORATION
HISTORICAL ALLSTATE FINANCIAL RESULTS
($ in millions)
|
|
As of or for the Year Ended December 31, |
| |||||||||||||
|
|
|
|
|
|
|
|
|
|
|
| |||||
|
|
2012 |
|
2011 |
|
2010 |
|
2009 |
|
2008 |
| |||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| |
Investments |
$ |
56,999 |
|
$ |
57,373 |
|
$ |
61,582 |
|
$ |
62,216 |
|
$ |
61,449 |
| |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| |
Premiums |
|
1,168 |
|
|
1,190 |
|
|
1,138 |
|
|
969 |
|
|
943 |
| |
Contract charges |
|
1,073 |
|
|
1,048 |
|
|
1,030 |
|
|
989 |
|
|
952 |
| |
Net investment income |
|
2,647 |
|
|
2,716 |
|
|
2,853 |
|
|
3,064 |
|
|
3,811 |
| |
Periodic settlements and accruals on non-hedge derivative instruments |
|
55 |
|
|
70 |
|
|
51 |
|
|
14 |
|
|
20 |
| |
Contract benefits |
|
(1,818 |
) |
|
(1,761 |
) |
|
(1,815 |
) |
|
(1,617 |
) |
|
(1,612 |
) | |
Interest credited to contractholder funds |
|
(1,434 |
) |
|
(1,617 |
) |
|
(1,798 |
) |
|
(2,038 |
) |
|
(2,417 |
) | |
Amortization of deferred policy acquisition costs |
|
(350 |
) |
|
(343 |
) |
|
(236 |
) |
|
(337 |
) |
|
(440 |
) | |
Operating costs and expenses |
|
(576 |
) |
|
(555 |
) |
|
(568 |
) |
|
(535 |
) |
|
(657 |
) | |
Restructuring and related charges |
|
- |
|
|
(1 |
) |
|
3 |
|
|
(25 |
) |
|
(1 |
) | |
Income tax expense on operations |
|
(236 |
) |
|
(240 |
) |
|
(214 |
) |
|
(148 |
) |
|
(191 |
) | |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| |
Operating income |
|
529 |
|
|
507 |
|
|
444 |
|
|
336 |
|
|
408 |
| |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| |
Realized capital gains and losses, after-tax |
|
(8 |
) |
|
250 |
|
|
(337 |
) |
|
(417 |
) |
|
(2,034 |
) | |
Valuation changes on embedded derivatives that are not hedged, after-tax |
|
82 |
|
|
(12 |
) |
|
- |
|
|
- |
|
|
- |
| |
DAC and DSI (amortization) accretion relating to realized capital gains and losses and valuation changes on embedded derivatives that are not hedged, after-tax |
|
(42 |
) |
|
(108 |
) |
|
(29 |
) |
|
(153 |
) |
|
333 |
| |
DAC and DSI unlocking relating to realized capital gains and losses, after-tax |
|
4 |
|
|
3 |
|
|
(12 |
) |
|
(219 |
) |
|
(203 |
) | |
Non-recurring items, after-tax (1) |
|
- |
|
|
- |
|
|
- |
|
|
- |
|
|
(80 |
) | |
Reclassification of periodic settlements and accruals on non-hedge derivative instruments, after-tax |
|
(36 |
) |
|
(45 |
) |
|
(33 |
) |
|
(9 |
) |
|
(13 |
) | |
Gain (loss) on disposition of operations, after-tax |
|
12 |
|
|
(5 |
) |
|
9 |
|
|
10 |
|
|
3 |
| |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| |
Net income (loss) |
$ |
541 |
|
$ |
590 |
|
$ |
42 |
|
$ |
(452 |
) |
$ |
(1,586 |
) | |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| |
Life insurance in force, net of reinsurance |
$ |
326,169 |
|
(2) |
$ |
306,397 |
|
$ |
294,149 |
|
$ |
281,961 |
|
$ |
280,042 |
|
(1) During the fourth quarter of 2008, for traditional life insurance and immediate annuities with life contingencies, an aggregate premium deficiency of $123 million, pre-tax ($80 million, after-tax) resulted primarily from an experience study indicating that the annuitants on certain life-contingent contracts are projected to live longer than we anticipated when the contracts were issued, and, to a lesser degree, a reduction in the related investment portfolio yield. The deficiency was recorded through a reduction in deferred acquisition costs.
(2) Estimated using the most available information.
ALLSTATE FINANCIAL
RETURN ON ATTRIBUTED EQUITY
($ in millions)
|
|
Twelve months ended |
| |||||||||||||||||||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Dec. 31, |
|
|
Sept. 30, |
|
|
June 30, |
|
|
March 31, |
|
|
Dec. 31, |
|
|
Sept. 30, |
|
|
June 30, |
|
|
March 31, |
|
|
|
2012 |
|
|
2012 |
|
|
2012 |
|
|
2012 |
|
|
2011 |
|
|
2011 |
|
|
2011 |
|
|
2011 |
|
Return on Attributed Equity |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Numerator: |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Net income (1) |
$ |
541 |
|
$ |
510 |
|
$ |
571 |
|
$ |
600 |
|
$ |
590 |
|
$ |
527 |
|
$ |
417 |
|
$ |
141 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Denominator: |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Beginning attributed equity (2) |
$ |
7,230 |
|
$ |
7,044 |
|
$ |
6,868 |
|
$ |
6,568 |
|
$ |
6,385 |
|
$ |
6,450 |
|
$ |
5,895 |
|
$ |
5,510 |
|
Ending attributed equity |
|
8,446 |
|
|
8,291 |
|
|
7,737 |
|
|
7,475 |
|
|
7,230 |
|
|
7,044 |
|
|
6,868 |
|
|
6,568 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Average attributed equity (3) |
$ |
7,838 |
|
$ |
7,668 |
|
$ |
7,303 |
|
$ |
7,022 |
|
$ |
6,808 |
|
$ |
6,747 |
|
$ |
6,382 |
|
$ |
6,039 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Return on attributed equity |
|
6.9 |
% |
|
6.7 |
% |
|
7.8 |
% |
|
8.5 |
% |
|
8.7 |
% |
|
7.8 |
% |
|
6.5 |
% |
|
2.3 |
% |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Operating Income Return on Attributed Equity |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Numerator: |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Operating income (1) |
$ |
529 |
|
$ |
515 |
|
$ |
547 |
|
$ |
544 |
|
$ |
507 |
|
$ |
472 |
|
$ |
447 |
|
$ |
426 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Denominator: |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Beginning attributed equity (2) |
$ |
7,230 |
|
$ |
7,044 |
|
$ |
6,868 |
|
$ |
6,568 |
|
$ |
6,385 |
|
$ |
6,450 |
|
$ |
5,895 |
|
$ |
5,510 |
|
Unrealized net capital gains and losses |
|
842 |
|
|
776 |
|
|
792 |
|
|
656 |
|
|
548 |
|
|
685 |
|
|
183 |
|
|
(316) |
|
Adjusted beginning attributed equity |
|
6,388 |
|
|
6,268 |
|
|
6,076 |
|
|
5,912 |
|
|
5,837 |
|
|
5,765 |
|
|
5,712 |
|
|
5,826 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Ending attributed equity |
|
8,446 |
|
|
8,291 |
|
|
7,737 |
|
|
7,475 |
|
|
7,230 |
|
|
7,044 |
|
|
6,868 |
|
|
6,568 |
|
Unrealized net capital gains and losses |
|
1,678 |
|
|
1,666 |
|
|
1,240 |
|
|
1,073 |
|
|
842 |
|
|
776 |
|
|
792 |
|
|
656 |
|
Adjusted ending attributed equity |
|
6,768 |
|
|
6,625 |
|
|
6,497 |
|
|
6,402 |
|
|
6,388 |
|
|
6,268 |
|
|
6,076 |
|
|
5,912 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Average adjusted attributed equity (3) |
$ |
6,578 |
|
$ |
6,447 |
|
$ |
6,287 |
|
$ |
6,157 |
|
$ |
6,113 |
|
$ |
6,017 |
|
$ |
5,894 |
|
$ |
5,869 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Operating income return on attributed equity |
|
8.0 |
% |
|
8.0 |
% |
|
8.7 |
% |
|
8.8 |
% |
|
8.3 |
% |
|
7.8 |
% |
|
7.6 |
% |
|
7.3 |
% |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
(1) Net income and operating income reflect a trailing twelve-month period.
(2) Allstate Financial attributed equity is the sum of equity for Allstate Life Insurance Company, the applicable equity for American Heritage Life Investment Corporation, and the equity for Allstate Bank. Allstate Banks equity is zero beginning March 31, 2012.
(3) Average attributed equity and average adjusted attributed equity are determined using a two-point average, with the beginning and ending attributed equity and adjusted attributed equity, respectively, for the twelve-month period as data points.
THE ALLSTATE CORPORATION
ALLSTATE FINANCIAL PREMIUMS AND CONTRACT CHARGES
($ in millions)
|
Three months ended |
|
Twelve months ended | |||||||||||||||||||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Dec. 31, |
|
|
Sept. 30, |
|
June 30, |
|
March 31, |
|
|
Dec. 31, |
|
|
Sept. 30, |
|
June 30, |
|
March 31, |
|
Dec. 31, |
|
Dec. 31, |
|
|
|
2012 |
|
|
2012 |
|
2012 |
|
2012 |
|
|
2011 |
|
|
2011 |
|
2011 |
|
2011 |
|
2012 |
|
2011 |
PREMIUMS AND CONTRACT CHARGES - |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
BY PRODUCT |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Underwritten Products |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Traditional life insurance premiums |
|
$ |
123 |
|
$ |
117 |
$ |
117 |
$ |
113 |
|
$ |
113 |
|
$ |
111 |
$ |
109 |
$ |
108 |
$ |
470 |
$ |
441 |
Accident and health insurance premiums |
|
|
167 |
|
|
164 |
|
160 |
|
162 |
|
|
160 |
|
|
160 |
|
162 |
|
161 |
|
653 |
|
643 |
Interest-sensitive life insurance contract charges |
|
|
265 |
|
|
267 |
|
263 |
|
260 |
|
|
256 |
|
|
258 |
|
253 |
|
248 |
|
1,055 |
|
1,015 |
|
|
|
555 |
|
|
548 |
|
540 |
|
535 |
|
|
529 |
|
|
529 |
|
524 |
|
517 |
|
2,178 |
|
2,099 |
Annuities |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Immediate annuities with life contingencies premiums |
|
|
9 |
|
|
10 |
|
14 |
|
12 |
|
|
32 |
|
|
16 |
|
15 |
|
43 |
|
45 |
|
106 |
Other fixed annuity contract charges |
|
|
2 |
|
|
5 |
|
5 |
|
6 |
|
|
9 |
|
|
7 |
|
8 |
|
9 |
|
18 |
|
33 |
|
|
|
11 |
|
|
15 |
|
19 |
|
18 |
|
|
41 |
|
|
23 |
|
23 |
|
52 |
|
63 |
|
139 |
Total |
|
$ |
566 |
|
$ |
563 |
$ |
559 |
$ |
553 |
|
$ |
570 |
|
$ |
552 |
$ |
547 |
$ |
569 |
$ |
2,241 |
$ |
2,238 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
PREMIUMS AND CONTRACT CHARGES - |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
BY DISTRIBUTION CHANNEL |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Allstate agencies (1) |
|
$ |
278 |
|
$ |
261 |
$ |
272 |
$ |
266 |
|
$ |
264 |
|
$ |
260 |
$ |
256 |
$ |
251 |
$ |
1,077 |
$ |
1,031 |
Workplace enrolling agents |
|
|
180 |
|
|
174 |
|
170 |
|
170 |
|
|
171 |
|
|
171 |
|
169 |
|
168 |
|
694 |
|
679 |
Other(2) |
|
|
108 |
|
|
128 |
|
117 |
|
117 |
|
|
135 |
|
|
121 |
|
122 |
|
150 |
|
470 |
|
528 |
Total |
|
$ |
566 |
|
$ |
563 |
$ |
559 |
$ |
553 |
|
$ |
570 |
|
$ |
552 |
$ |
547 |
$ |
569 |
$ |
2,241 |
$ |
2,238 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
ISSUED LIFE INSURANCE POLICIES BY |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
DISTRIBUTION CHANNEL(3) |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Allstate agencies (1) |
|
|
50,428 |
|
|
32,076 |
|
30,544 |
|
29,714 |
|
|
45,053 |
|
|
30,006 |
|
29,794 |
|
25,709 |
|
142,762 |
|
130,562 |
Other |
|
|
1,006 |
|
|
766 |
|
780 |
|
876 |
|
|
812 |
|
|
885 |
|
931 |
|
981 |
|
3,428 |
|
3,609 |
Total |
|
|
51,434 |
|
|
32,842 |
|
31,324 |
|
30,590 |
|
|
45,865 |
|
|
30,891 |
|
30,725 |
|
26,690 |
|
146,190 |
|
134,171 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
ALLSTATE BENEFITS NEW BUSINESS |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
WRITTEN PREMIUMS(4) |
|
$ |
136 |
|
$ |
62 |
$ |
59 |
$ |
53 |
|
$ |
120 |
|
$ |
64 |
$ |
57 |
$ |
50 |
$ |
310 |
$ |
291 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
(1) Includes products directly sold through call centers and internet.
(2) Primarily represents independent master brokerage agencies, and to a lesser extent, specialized brokers.
(3) Excludes Allstate Benefits and non-proprietary products.
(4) New business written premiums reflect annualized premiums at initial customer enrollment (including new accounts and new employees or policies of existing accounts), reduced by an estimate for certain policies that are expected to lapse. A significant portion of Allstate Benefitss business is seasonally written in the fourth quarter during many clients annual employee benefits enrollment.
THE ALLSTATE CORPORATION
CHANGE IN CONTRACTHOLDER FUNDS
($ in millions)
|
|
Three months ended |
|
|
Twelve months ended | |||||||||||||||||||||||||||||||||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Dec. 31, |
|
|
Sept. 30, |
|
|
June 30, |
|
|
March 31, |
|
|
Dec. 31, |
|
|
Sept. 30, |
|
|
June 30, |
|
|
March 31, |
|
|
Dec. 31, |
|
|
Dec. 31, | ||||||||||
|
|
|
2012 |
|
|
2012 |
|
|
2012 |
|
|
2012 |
|
|
2011 |
|
|
2011 |
|
|
2011 |
|
|
2011 |
|
|
2012 |
|
|
2011 | ||||||||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Beginning balance |
|
$ |
40,110 |
|
|
$ |
40,832 |
|
|
$ |
41,603 |
|
|
$ |
42,332 |
|
|
$ |
43,776 |
|
|
$ |
45,078 |
|
|
$ |
46,834 |
|
|
$ |
48,195 |
|
|
$ |
42,332 |
|
|
$ |
48,195 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Deposits |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Fixed annuities |
|
|
318 |
|
|
|
272 |
|
|
|
185 |
|
|
|
153 |
|
|
|
228 |
|
|
|
133 |
|
|
|
142 |
|
|
|
164 |
|
|
|
928 |
|
|
|
667 |
|
Interest-sensitive life insurance |
|
|
357 |
|
|
|
323 |
|
|
|
335 |
|
|
|
332 |
|
|
|
325 |
|
|
|
320 |
|
|
|
316 |
|
|
|
330 |
|
|
|
1,347 |
|
|
|
1,291 |
|
Bank deposits |
|
|
- |
|
|
|
- |
|
|
|
- |
|
|
|
- |
|
|
|
18 |
|
|
|
33 |
|
|
|
97 |
|
|
|
212 |
|
|
|
- |
|
|
|
360 |
|
Total deposits |
|
|
675 |
|
|
|
595 |
|
|
|
520 |
|
|
|
485 |
|
|
|
571 |
|
|
|
486 |
|
|
|
555 |
|
|
|
706 |
|
|
|
2,275 |
|
|
|
2,318 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Interest credited |
|
|
362 |
|
|
|
213 |
|
|
|
369 |
|
|
|
379 |
|
|
|
406 |
|
|
|
400 |
|
|
|
413 |
|
|
|
410 |
|
|
|
1,323 |
|
|
|
1,629 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Maturities, benefits, withdrawals and other adjustments |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Benefits |
|
|
(434 |
) |
|
|
(341 |
) |
|
|
(331 |
) |
|
|
(357 |
) |
|
|
(326 |
) |
|
|
(396 |
) |
|
|
(367 |
) |
|
|
(372 |
) |
|
|
(1,463 |
) |
|
|
(1,461 |
) |
Surrenders and partial withdrawals |
|
|
(1,157 |
) |
|
|
(941 |
) |
|
|
(949 |
) |
|
|
(943 |
) |
|
|
(1,052 |
) |
|
|
(1,351 |
) |
|
|
(1,513 |
) |
|
|
(1,019 |
) |
|
|
(3,990 |
) |
|
|
(4,935 |
) |
Bank withdrawals |
|
|
- |
|
|
|
- |
|
|
|
- |
|
|
|
- |
|
|
|
(817 |
) |
|
|
(162 |
) |
|
|
(210 |
) |
|
|
(274 |
) |
|
|
- |
|
|
|
(1,463 |
) |
Maturities of and interest payments on institutional products |
|
|
(48 |
) |
|
|
(1 |
) |
|
|
(88 |
) |
|
|
(1 |
) |
|
|
(48 |
) |
|
|
(26 |
) |
|
|
(306 |
) |
|
|
(487 |
) |
|
|
(138 |
) |
|
|
(867 |
) |
Contract charges |
|
|
(272 |
) |
|
|
(264 |
) |
|
|
(266 |
) |
|
|
(264 |
) |
|
|
(265 |
) |
|
|
(257 |
) |
|
|
(255 |
) |
|
|
(251 |
) |
|
|
(1,066 |
) |
|
|
(1,028 |
) |
Net transfers from separate accounts |
|
|
4 |
|
|
|
3 |
|
|
|
2 |
|
|
|
2 |
|
|
|
3 |
|
|
|
3 |
|
|
|
3 |
|
|
|
3 |
|
|
|
11 |
|
|
|
12 |
|
Fair value hedge adjustments for institutional products |
|
|
- |
|
|
|
- |
|
|
|
- |
|
|
|
- |
|
|
|
- |
|
|
|
- |
|
|
|
- |
|
|
|
(34 |
) |
|
|
- |
|
|
|
(34 |
) |
Other adjustments |
|
|
79 |
|
|
|
14 |
|
|
|
(28 |
) |
|
|
(30 |
) |
|
|
84 |
|
|
|
1 |
|
|
|
(76 |
) |
|
|
(43 |
) |
|
|
35 |
|
|
|
(34 |
) |
Total maturities, benefits, withdrawals and other adjustments |
|
|
(1,828 |
) |
|
|
(1,530 |
) |
|
|
(1,660 |
) |
|
|
(1,593 |
) |
|
|
(2,421 |
) |
|
|
(2,188 |
) |
|
|
(2,724 |
) |
|
|
(2,477 |
) |
|
|
(6,611 |
) |
|
|
(9,810 |
) |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Ending balance |
|
$ |
39,319 |
|
|
$ |
40,110 |
|
|
$ |
40,832 |
|
|
$ |
41,603 |
|
|
$ |
42,332 |
|
|
$ |
43,776 |
|
|
$ |
45,078 |
|
|
$ |
46,834 |
|
|
$ |
39,319 |
|
|
$ |
42,332 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
THE ALLSTATE CORPORATION
ALLSTATE FINANCIAL ANALYSIS OF NET INCOME
($ in millions)
|
|
Three months ended |
|
|
Twelve months ended | |||||||||||||||||||||||||||||||||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Dec. 31, |
|
|
Sept. 30, |
|
|
June 30, |
|
|
March 31, |
|
|
Dec. 31, |
|
|
Sept. 30, |
|
|
June 30, |
|
|
March 31, |
|
|
Dec. 31, |
|
|
Dec. 31, | ||||||||||
|
|
|
2012 |
|
|
2012 |
|
|
2012 |
|
|
2012 |
|
|
2011 |
|
|
2011 |
|
|
2011 |
|
|
2011 |
|
|
2012 |
|
|
2011 | ||||||||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Benefit spread |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Premiums |
|
$ |
299 |
|
|
$ |
291 |
|
|
$ |
291 |
|
|
$ |
287 |
|
|
$ |
305 |
|
|
$ |
287 |
|
|
$ |
286 |
|
|
$ |
312 |
|
|
$ |
1,168 |
|
|
$ |
1,190 |
|
Cost of insurance contract charges (1) |
|
|
173 |
|
|
|
180 |
|
|
|
173 |
|
|
|
170 |
|
|
|
168 |
|
|
|
167 |
|
|
|
162 |
|
|
|
162 |
|
|
|
696 |
|
|
|
659 |
|
Contract benefits excluding the implied interest on immediate annuities with life contingencies (2) |
|
|
(331 |
) |
|
|
(318 |
) |
|
|
(326 |
) |
|
|
(305 |
) |
|
|
(294 |
) |
|
|
(320 |
) |
|
|
(287 |
) |
|
|
(319 |
) |
|
|
(1,280 |
) |
|
|
(1,220 |
) |
Total benefit spread |
|
|
141 |
|
|
|
153 |
|
|
|
138 |
|
|
|
152 |
|
|
|
179 |
|
|
|
134 |
|
|
|
161 |
|
|
|
155 |
|
|
|
584 |
|
|
|
629 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Investment spread |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Net investment income |
|
|
665 |
|
|
|
632 |
|
|
|
663 |
|
|
|
687 |
|
|
|
656 |
|
|
|
682 |
|
|
|
694 |
|
|
|
684 |
|
|
|
2,647 |
|
|
|
2,716 |
|
Implied interest on immediate annuities with life contingencies (2) |
|
|
(133 |
) |
|
|
(135 |
) |
|
|
(136 |
) |
|
|
(134 |
) |
|
|
(136 |
) |
|
|
(135 |
) |
|
|
(135 |
) |
|
|
(135 |
) |
|
|
(538 |
) |
|
|
(541 |
) |
Interest credited to contractholder funds |
|
|
(357 |
) |
|
|
(215 |
) |
|
|
(366 |
) |
|
|
(378 |
) |
|
|
(405 |
) |
|
|
(405 |
) |
|
|
(417 |
) |
|
|
(418 |
) |
|
|
(1,316 |
) |
|
|
(1,645 |
) |
Total investment spread |
|
|
175 |
|
|
|
282 |
|
|
|
161 |
|
|
|
175 |
|
|
|
115 |
|
|
|
142 |
|
|
|
142 |
|
|
|
131 |
|
|
|
793 |
|
|
|
530 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Surrender charges and contract maintenance expense fees (1) |
|
|
94 |
|
|
|
92 |
|
|
|
95 |
|
|
|
96 |
|
|
|
97 |
|
|
|
98 |
|
|
|
99 |
|
|
|
95 |
|
|
|
377 |
|
|
|
389 |
|
Realized capital gains and losses |
|
|
56 |
|
|
|
(56 |
) |
|
|
8 |
|
|
|
(21 |
) |
|
|
68 |
|
|
|
219 |
|
|
|
62 |
|
|
|
39 |
|
|
|
(13 |
) |
|
|
388 |
|
Amortization of deferred policy acquisition costs |
|
|
(77 |
) |
|
|
(146 |
) |
|
|
(77 |
) |
|
|
(101 |
) |
|
|
(101 |
) |
|
|
(180 |
) |
|
|
(93 |
) |
|
|
(120 |
) |
|
|
(401 |
) |
|
|
(494 |
) |
Operating costs and expenses |
|
|
(152 |
) |
|
|
(147 |
) |
|
|
(135 |
) |
|
|
(142 |
) |
|
|
(159 |
) |
|
|
(129 |
) |
|
|
(135 |
) |
|
|
(132 |
) |
|
|
(576 |
) |
|
|
(555 |
) |
Restructuring and related charges |
|
|
- |
|
|
|
- |
|
|
|
- |
|
|
|
- |
|
|
|
(3 |
) |
|
|
- |
|
|
|
- |
|
|
|
2 |
|
|
|
- |
|
|
|
(1 |
) |
Gain (loss) on disposition of operations |
|
|
3 |
|
|
|
9 |
|
|
|
3 |
|
|
|
3 |
|
|
|
2 |
|
|
|
4 |
|
|
|
7 |
|
|
|
(20 |
) |
|
|
18 |
|
|
|
(7 |
) |
Income tax expense |
|
|
(74 |
) |
|
|
(56 |
) |
|
|
(61 |
) |
|
|
(50 |
) |
|
|
(63 |
) |
|
|
(96 |
) |
|
|
(82 |
) |
|
|
(48 |
) |
|
|
(241 |
) |
|
|
(289 |
) |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Net income |
|
$ |
166 |
|
|
$ |
131 |
|
|
$ |
132 |
|
|
$ |
112 |
|
|
$ |
135 |
|
|
$ |
192 |
|
|
$ |
161 |
|
|
$ |
102 |
|
|
$ |
541 |
|
|
$ |
590 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Benefit spread by product group |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Life insurance |
|
$ |
79 |
|
|
$ |
90 |
|
|
$ |
87 |
|
|
$ |
91 |
|
|
$ |
74 |
|
|
$ |
90 |
|
|
$ |
98 |
|
|
$ |
93 |
|
|
$ |
347 |
|
|
$ |
355 |
|
Accident and health insurance |
|
|
82 |
|
|
|
76 |
|
|
|
72 |
|
|
|
73 |
|
|
|
114 |
|
|
|
70 |
|
|
|
71 |
|
|
|
74 |
|
|
|
303 |
|
|
|
329 |
|
Annuities |
|
|
(20 |
) |
|
|
(13 |
) |
|
|
(21 |
) |
|
|
(12 |
) |
|
|
(9 |
) |
|
|
(26 |
) |
|
|
(8 |
) |
|
|
(12 |
) |
|
|
(66 |
) |
|
|
(55 |
) |
Total benefit spread |
|
$ |
141 |
|
|
$ |
153 |
|
|
$ |
138 |
|
|
$ |
152 |
|
|
$ |
179 |
|
|
$ |
134 |
|
|
$ |
161 |
|
|
$ |
155 |
|
|
$ |
584 |
|
|
$ |
629 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Investment spread by product group |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Annuities and institutional products |
|
$ |
85 |
|
|
$ |
39 |
|
|
$ |
71 |
|
|
$ |
97 |
|
|
$ |
43 |
|
|
$ |
54 |
|
|
$ |
55 |
|
|
$ |
36 |
|
|
$ |
292 |
|
|
$ |
188 |
|
Life insurance |
|
|
21 |
|
|
|
23 |
|
|
|
20 |
|
|
|
18 |
|
|
|
12 |
|
|
|
17 |
|
|
|
14 |
|
|
|
11 |
|
|
|
82 |
|
|
|
54 |
|
Allstate Bank products |
|
|
- |
|
|
|
- |
|
|
|
- |
|
|
|
- |
|
|
|
2 |
|
|
|
6 |
|
|
|
6 |
|
|
|
8 |
|
|
|
- |
|
|
|
22 |
|
Accident and health insurance |
|
|
6 |
|
|
|
7 |
|
|
|
6 |
|
|
|
6 |
|
|
|
5 |
|
|
|
4 |
|
|
|
5 |
|
|
|
5 |
|
|
|
25 |
|
|
|
19 |
|
Net investment income on investments supporting capital |
|
|
72 |
|
|
|
64 |
|
|
|
68 |
|
|
|
64 |
|
|
|
73 |
|
|
|
67 |
|
|
|
66 |
|
|
|
59 |
|
|
|
268 |
|
|
|
265 |
|
Investment spread before valuation changes on embedded derivatives that are not hedged |
|
|
184 |
|
|
|
133 |
|
|
|
165 |
|
|
|
185 |
|
|
|
135 |
|
|
|
148 |
|
|
|
146 |
|
|
|
119 |
|
|
|
667 |
|
|
|
548 |
|
Valuation changes on derivatives embedded in equity- indexed annuity contracts that are not hedged |
|
|
(9 |
) |
|
|
149 |
|
|
|
(4 |
) |
|
|
(10 |
) |
|
|
(20 |
) |
|
|
(6 |
) |
|
|
(4 |
) |
|
|
12 |
|
|
|
126 |
|
|
|
(18 |
) |
Total investment spread |
|
$ |
175 |
|
|
$ |
282 |
|
|
$ |
161 |
|
|
$ |
175 |
|
|
$ |
115 |
|
|
$ |
142 |
|
|
$ |
142 |
|
|
$ |
131 |
|
|
$ |
793 |
|
|
$ |
530 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
(1) Reconciliation of contract charges |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Cost of insurance contract charges |
|
$ |
173 |
|
|
$ |
180 |
|
|
$ |
173 |
|
|
$ |
170 |
|
|
$ |
168 |
|
|
$ |
167 |
|
|
$ |
162 |
|
|
$ |
162 |
|
|
$ |
696 |
|
|
$ |
659 |
|
Surrender charges and contract maintenance expense fees |
|
|
94 |
|
|
|
92 |
|
|
|
95 |
|
|
|
96 |
|
|
|
97 |
|
|
|
98 |
|
|
|
99 |
|
|
|
95 |
|
|
|
377 |
|
|
|
389 |
|
Total contract charges |
|
$ |
267 |
|
|
$ |
272 |
|
|
$ |
268 |
|
|
$ |
266 |
|
|
$ |
265 |
|
|
$ |
265 |
|
|
$ |
261 |
|
|
$ |
257 |
|
|
$ |
1,073 |
|
|
$ |
1,048 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
(2) Reconciliation of contract benefits |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Contract benefits excluding the implied interest on immediate annuities with life contingencies |
|
$ |
(331 |
) |
|
$ |
(318 |
) |
|
$ |
(326 |
) |
|
$ |
(305 |
) |
|
$ |
(294 |
) |
|
$ |
(320 |
) |
|
$ |
(287 |
) |
|
$ |
(319 |
) |
|
$ |
(1,280 |
) |
|
$ |
(1,220 |
) |
Implied interest on immediate annuities with life contingencies |
|
|
(133 |
) |
|
|
(135 |
) |
|
|
(136 |
) |
|
|
(134 |
) |
|
|
(136 |
) |
|
|
(135 |
) |
|
|
(135 |
) |
|
|
(135 |
) |
|
|
(538 |
) |
|
|
(541 |
) |
Total contract benefits |
|
$ |
(464 |
) |
|
$ |
(453 |
) |
|
$ |
(462 |
) |
|
$ |
(439 |
) |
|
$ |
(430 |
) |
|
$ |
(455 |
) |
|
$ |
(422 |
) |
|
$ |
(454 |
) |
|
$ |
(1,818 |
) |
|
$ |
(1,761 |
) |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
THE ALLSTATE CORPORATION
ALLSTATE FINANCIAL WEIGHTED AVERAGE INVESTMENT SPREADS
|
|
Three months ended December 31, 2012 |
|
Three months ended December 31, 2011 |
| ||||||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Weighted average |
|
Weighted average |
|
Weighted average |
|
Weighted average |
|
Weighted average |
|
Weighted average |
|
|
|
investment yield |
|
interest crediting rate |
|
investment spreads |
|
investment yield |
|
interest crediting rate |
|
investment spreads |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Interest-sensitive life insurance |
|
5.1 |
% |
4.0 |
% |
1.1 |
% |
5.3 |
% |
4.2 |
% |
1.1 |
% |
Deferred fixed annuities and institutional products |
|
4.8 |
|
3.2 |
|
1.6 |
|
4.5 |
|
3.2 |
|
1.3 |
|
Immediate fixed annuities with and without life contingencies |
|
6.9 |
|
6.1 |
|
0.8 |
|
6.2 |
|
6.2 |
|
- |
|
Investments supporting capital, traditional life and other products |
|
4.1 |
|
n/a |
|
n/a |
|
4.0 |
|
n/a |
|
n/a |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Twelve months ended December 31, 2012 |
|
Twelve months ended December 31, 2011 |
| ||||||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Weighted average |
|
Weighted average |
|
Weighted average |
|
Weighted average |
|
Weighted average |
|
Weighted average |
|
|
|
investment yield |
|
interest crediting rate |
|
investment spreads |
|
investment yield |
|
interest crediting rate |
|
investment spreads |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Interest-sensitive life insurance |
|
5.2 |
% |
4.0 |
% |
1.2 |
% |
5.4 |
% |
4.2 |
% |
1.2 |
% |
Deferred fixed annuities and institutional products |
|
4.6 |
|
3.2 |
|
1.4 |
|
4.6 |
|
3.3 |
|
1.3 |
|
Immediate fixed annuities with and without life contingencies |
|
6.9 |
|
6.1 |
|
0.8 |
|
6.3 |
|
6.2 |
|
0.1 |
|
Investments supporting capital, traditional life and other products |
|
4.0 |
|
n/a |
|
n/a |
|
3.9 |
|
n/a |
|
n/a |
|
THE ALLSTATE CORPORATION
ALLSTATE FINANCIAL SUPPLEMENTAL PRODUCT INFORMATION
($ in millions)
|
|
As of December 31, 2012 |
|
Twelve months ended |
|
Twelve months ended |
| ||||||||||
|
|
|
|
|
|
|
|
Dec. |
|
Sept. |
|
June |
|
March |
|
Dec. |
|
|
|
|
|
Attributed equity |
|
|
|
2012 |
|
2012 |
|
2012 |
|
2012 |
|
2011 |
|
|
|
Reserves and |
|
excluding unrealized |
|
Operating |
|
Operating income return |
| ||||||||
|
|
Contractholder funds |
|
capital gains/losses (3)(4) |
|
income (5) |
|
on attributed equity (%) |
| ||||||||
Underwritten products |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Life insurance |
$ |
14,317 |
$ |
2,603 |
$ |
224 |
|
9.0 |
% |
9.0 |
% |
10.8 |
% |
11.3 |
% |
11.2 |
% |
Accident and health insurance |
|
2,013 |
|
644 |
|
80 |
|
12.7 |
|
16.6 |
|
16.3 |
|
15.9 |
|
16.2 |
|
Subtotal |
|
16,330 |
|
3,247 |
|
304 |
|
9.7 |
|
10.6 |
|
11.9 |
|
12.2 |
|
12.3 |
|
Annuities and institutional and bank products: |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Deferred Annuities |
|
22,542 |
|
1,954 |
|
197 |
|
9.8 |
|
9.1 |
|
9.2 |
|
9.2 |
|
9.2 |
|
Immediate Annuities: |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Sub-standard structured settlements and group pension terminations (1) |
|
5,171 |
|
1,005 |
|
(7) |
|
(0.7) |
|
(0.7) |
|
(0.7) |
|
(1.0) |
|
(2.9) |
|
Standard structured settlements and SPIA (2) |
|
8,304 |
|
504 |
|
39 |
|
9.0 |
|
5.3 |
|
5.3 |
|
5.7 |
|
(0.3) |
|
Subtotal |
|
13,475 |
|
1,509 |
|
32 |
|
2.4 |
|
1.1 |
|
1.1 |
|
0.9 |
|
(2.2) |
|
Institutional products |
|
1,867 |
|
58 |
|
(4) |
|
|
|
|
|
|
|
|
|
|
|
Subtotal |
|
37,884 |
|
3,521 |
|
225 |
|
6.5 |
|
5.7 |
|
5.9 |
|
5.9 |
|
4.9 |
|
Total Allstate Financial |
$ |
54,214 |
$ |
6,768 |
$ |
529 |
|
8.0 |
|
8.0 |
|
8.7 |
|
8.8 |
|
8.3 |
|
|
|
Twelve months ended December 31, 2012 |
| ||||||
|
|
Life |
|
Accident and |
|
Annuities and |
|
Allstate |
|
|
|
insurance |
|
health insurance |
|
institutional products |
|
Financial |
|
|
|
|
|
|
|
|
|
|
|
Operating income |
$ |
224 |
$ |
80 |
$ |
225 |
$ |
529 |
|
Realized capital gains and losses, after-tax |
|
6 |
|
1 |
|
(15) |
|
(8) |
|
Valuation changes on embedded derivatives that are not hedged, after-tax |
|
- |
|
- |
|
82 |
|
82 |
|
DAC and DSI (amortization) accretion relating to realized capital gains and losses and valuation changes on embedded derivatives that are not hedged, after-tax |
|
(11) |
|
- |
|
(31) |
|
(42) |
|
DAC and DSI unlocking relating to realized capital gains and losses, after-tax |
|
4 |
|
- |
|
- |
|
4 |
|
Reclassification of periodic settlements and accruals on non-hedge derivative instruments, after-tax |
|
1 |
|
- |
|
(37) |
|
(36) |
|
Gain on disposition of operations, after-tax |
|
2 |
|
- |
|
10 |
|
12 |
|
Net income |
$ |
226 |
$ |
81 |
$ |
234 |
$ |
541 |
|
(1) |
Structured settlement annuities for annuitants with severe injuries or other health impairments which significantly reduced their life expectancy at the time the annuity was issued and group annuity contracts issued to sponsors of terminated pension plans. |
(2) |
Life-contingent structured settlement annuities for annuitants with standard life expectancy, period certain structured settlements and single premium immediate annuities with and without life contingencies. |
(3) |
Total Allstate Financial attributed equity is the sum of equity for Allstate Life Insurance Company, the applicable equity for American Heritage Life Investment Corporation, and the equity for Allstate Bank. Allstate Banks equity is zero beginning March 31, 2012. |
(4) |
Attributed equity is allocated to each product line based on statutory capital adjusted for GAAP reporting differences and the amount of capital held in Allstate Financial may vary from economic capital. The calculation of statutory capital by product incorporates internal factors for invested asset risk, insurance risk (mortality and morbidity), interest rate risk and business risk. Due to the unavailability of final statutory financial statements at the time we release our GAAP financial results, the allocation is derived from average statutory capital over the prior four quarters. Statutory capital is adjusted for appropriate GAAP accounting differences. Changes in internal capital factors, investment portfolio mix and risk as well as changes in GAAP and statutory reporting differences will result in changes to the allocation of attributed equity to products. |
(5) |
Product line operating income includes allocation of income on investments supporting capital. Operating income reflects a trailing twelve-month period. |
THE ALLSTATE CORPORATION
CORPORATE AND OTHER RESULTS
($ in millions)
|
|
Three months ended |
|
Twelve months ended |
| ||||||||||||||||||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Dec. 31, |
|
|
Sept. 30, |
|
June 30, |
|
March 31, |
|
|
Dec. 31, |
|
|
Sept. 30, |
|
June 30, |
|
March 31, |
|
Dec. 31, |
|
Dec. 31, |
|
|
|
|
2012 |
|
|
2012 |
|
2012 |
|
2012 |
|
|
2011 |
|
|
2011 |
|
2011 |
|
2011 |
|
2012 |
|
2011 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Net investment income |
|
$ |
6 |
|
$ |
9 |
$ |
11 |
$ |
11 |
|
$ |
10 |
|
$ |
14 |
$ |
16 |
$ |
14 |
$ |
37 |
$ |
54 |
|
Operating costs and expenses |
|
|
(96) |
|
|
(90) |
|
(107) |
|
(86) |
|
|
(88) |
|
|
(116) |
|
(98) |
|
(91) |
|
(379) |
|
(393) |
|
Income tax benefit on operations |
|
|
35 |
|
|
34 |
|
33 |
|
34 |
|
|
29 |
|
|
31 |
|
32 |
|
31 |
|
136 |
|
123 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Operating loss |
|
|
(55) |
|
|
(47) |
|
(63) |
|
(41) |
|
|
(49) |
|
|
(71) |
|
(50) |
|
(46) |
|
(206) |
|
(216) |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Business combination expenses, after-tax |
|
|
- |
|
|
- |
|
- |
|
- |
|
|
(10) |
|
|
- |
|
- |
|
- |
|
- |
|
(10) |
|
Realized capital gains and losses, after-tax |
|
|
3 |
|
|
- |
|
- |
|
- |
|
|
5 |
|
|
13 |
|
2 |
|
- |
|
3 |
|
20 |
|
Net loss |
|
$ |
(52) |
|
$ |
(47) |
$ |
(63) |
$ |
(41) |
|
$ |
(54) |
|
$ |
(58) |
$ |
(48) |
$ |
(46) |
$ |
(203) |
$ |
(206) |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
THE ALLSTATE CORPORATION
INVESTMENTS
($ in millions)
|
|
PROPERTY-LIABILITY |
|
ALLSTATE FINANCIAL | ||||||||||||||||||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Dec. 31, |
|
|
Sept. 30, |
|
June 30, |
|
March 31, |
|
Dec. 31, |
|
|
Dec. 31, |
|
|
Sept. 30, |
|
June 30, |
|
March 31, |
|
Dec. 31, |
|
|
|
2012 |
|
|
2012 |
|
2012 |
|
2012 |
|
2011 |
|
|
2012 |
|
|
2012 |
|
2012 |
|
2012 |
|
2011 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Fixed income securities, at fair value: |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Tax-exempt |
|
$ |
7,419 |
|
$ |
8,002 |
$ |
7,915 |
$ |
7,634 |
$ |
8,239 |
|
$ |
3 |
|
$ |
28 |
$ |
29 |
$ |
37 |
$ |
38 |
Taxable |
|
|
22,262 |
|
|
21,787 |
|
21,578 |
|
21,272 |
|
19,562 |
|
|
45,793 |
|
|
46,317 |
|
46,390 |
|
46,232 |
|
46,252 |
Equity securities, at fair value |
|
|
3,671 |
|
|
3,660 |
|
3,470 |
|
3,636 |
|
4,165 |
|
|
366 |
|
|
216 |
|
211 |
|
211 |
|
198 |
Mortgage loans |
|
|
493 |
|
|
498 |
|
494 |
|
494 |
|
474 |
|
|
6,077 |
|
|
6,406 |
|
6,434 |
|
6,673 |
|
6,665 |
Limited partnership interests |
|
|
2,991 |
|
|
3,106 |
|
2,877 |
|
2,889 |
|
3,055 |
|
|
1,924 |
|
|
1,860 |
|
1,806 |
|
1,729 |
|
1,612 |
Short-term, at fair value |
|
|
912 |
|
|
756 |
|
699 |
|
608 |
|
451 |
|
|
907 |
|
|
1,320 |
|
893 |
|
681 |
|
645 |
Other |
|
|
467 |
|
|
200 |
|
253 |
|
192 |
|
52 |
|
|
1,929 |
|
|
2,008 |
|
1,971 |
|
2,057 |
|
1,963 |
Total |
|
$ |
38,215 |
|
$ |
38,009 |
$ |
37,286 |
$ |
36,725 |
$ |
35,998 |
|
$ |
56,999 |
|
$ |
58,155 |
$ |
57,734 |
$ |
57,620 |
$ |
57,373 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Fixed income securities, at amortized cost: |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Tax-exempt |
|
$ |
7,061 |
|
$ |
7,616 |
$ |
7,592 |
$ |
7,350 |
$ |
7,935 |
|
$ |
3 |
|
$ |
28 |
$ |
29 |
$ |
36 |
$ |
37 |
Taxable |
|
|
21,311 |
|
|
20,752 |
|
20,878 |
|
20,742 |
|
19,188 |
|
|
42,043 |
|
|
42,495 |
|
43,464 |
|
43,936 |
|
44,259 |
Ratio of fair value to amortized cost |
|
|
104.6% |
|
|
105.0% |
|
103.6% |
|
102.9% |
|
102.5% |
|
|
108.9% |
|
|
109.0% |
|
106.7% |
|
105.2% |
|
104.5% |
Equity securities, at cost |
|
$ |
3,250 |
|
$ |
3,271 |
$ |
3,270 |
$ |
3,270 |
$ |
4,044 |
|
$ |
327 |
|
$ |
158 |
$ |
160 |
$ |
160 |
$ |
159 |
Short-term, at amortized cost |
|
|
912 |
|
|
756 |
|
699 |
|
608 |
|
451 |
|
|
907 |
|
|
1,320 |
|
893 |
|
681 |
|
645 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
CORPORATE AND OTHER |
|
CONSOLIDATED | ||||||||||||||||||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Dec. 31, |
|
|
Sept. 30, |
|
June 30, |
|
March 31, |
|
Dec. 31, |
|
|
Dec. 31, |
|
|
Sept. 30, |
|
June 30, |
|
March 31, |
|
Dec. 31, |
|
|
|
2012 |
|
|
2012 |
|
2012 |
|
2012 |
|
2011 |
|
|
2012 |
|
|
2012 |
|
2012 |
|
2012 |
|
2011 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Fixed income securities, at fair value: |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Tax-exempt |
|
$ |
616 |
|
$ |
724 |
$ |
775 |
$ |
748 |
$ |
728 |
|
$ |
8,038 |
|
$ |
8,754 |
$ |
8,719 |
$ |
8,419 |
$ |
9,005 |
Taxable |
|
|
924 |
|
|
871 |
|
1,239 |
|
1,300 |
|
1,294 |
|
|
68,979 |
|
|
68,975 |
|
69,207 |
|
68,804 |
|
67,108 |
Equity securities, at fair value |
|
|
- |
|
|
- |
|
- |
|
- |
|
- |
|
|
4,037 |
|
|
3,876 |
|
3,681 |
|
3,847 |
|
4,363 |
Mortgage loans |
|
|
- |
|
|
- |
|
- |
|
- |
|
- |
|
|
6,570 |
|
|
6,904 |
|
6,928 |
|
7,167 |
|
7,139 |
Limited partnership interests |
|
|
7 |
|
|
8 |
|
11 |
|
19 |
|
30 |
|
|
4,922 |
|
|
4,974 |
|
4,694 |
|
4,637 |
|
4,697 |
Short-term, at fair value |
|
|
517 |
|
|
749 |
|
275 |
|
597 |
|
195 |
|
|
2,336 |
|
|
2,825 |
|
1,867 |
|
1,886 |
|
1,291 |
Other |
|
|
- |
|
|
- |
|
- |
|
- |
|
- |
|
|
2,396 |
|
|
2,208 |
|
2,224 |
|
2,249 |
|
2,015 |
Total |
|
$ |
2,064 |
|
$ |
2,352 |
$ |
2,300 |
$ |
2,664 |
$ |
2,247 |
|
$ |
97,278 |
|
$ |
98,516 |
$ |
97,320 |
$ |
97,009 |
$ |
95,618 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Fixed income securities, at amortized cost: |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Tax-exempt |
|
$ |
580 |
|
$ |
684 |
$ |
739 |
$ |
714 |
$ |
689 |
|
$ |
7,644 |
|
$ |
8,328 |
$ |
8,360 |
$ |
8,100 |
$ |
8,661 |
Taxable |
|
|
917 |
|
|
857 |
|
1,223 |
|
1,282 |
|
1,271 |
|
|
64,271 |
|
|
64,104 |
|
65,565 |
|
65,960 |
|
64,718 |
Ratio of fair value to amortized cost |
|
|
102.9% |
|
|
103.5% |
|
102.7% |
|
102.6% |
|
103.2% |
|
|
107.1% |
|
|
107.3% |
|
105.4% |
|
104.3% |
|
103.7% |
Equity securities, at cost |
|
$ |
- |
|
$ |
- |
$ |
- |
$ |
- |
$ |
- |
|
$ |
3,577 |
|
$ |
3,429 |
$ |
3,430 |
$ |
3,430 |
$ |
4,203 |
Short-term, at amortized cost |
|
|
517 |
|
|
749 |
|
275 |
|
597 |
|
195 |
|
|
2,336 |
|
|
2,825 |
|
1,867 |
|
1,886 |
|
1,291 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
THE ALLSTATE CORPORATION
INVESTMENT PORTFOLIO DETAILS
($ in millions)
|
|
Financial statement classification as of December 31, 2012 |
| ||||||||||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Limited |
|
|
|
|
|
|
|
|
|
Fixed income |
|
Equity |
|
Mortgage |
|
partnership |
|
Short- |
|
|
|
|
|
|
|
securities |
|
securities |
|
loans |
|
interests |
|
term |
|
Other |
|
Total |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Infrastructure and real assets |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Infrastructure and real assets - debt (1) |
$ |
15,143 |
$ |
- |
$ |
- |
$ |
- |
$ |
- |
$ |
- |
$ |
15,143 |
|
Infrastructure and real assets - equity (1) |
|
- |
|
295 |
|
- |
|
479 |
|
- |
|
- |
|
774 |
|
|
|
15,143 |
|
295 |
|
- |
|
479 |
|
- |
|
- |
|
15,917 |
|
Real estate |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Real estate - debt |
|
4,530 |
|
- |
|
6,570 |
|
- |
|
- |
|
- |
|
11,100 |
|
Real estate - equity |
|
- |
|
120 |
|
|
|
1,563 |
|
|
|
125 |
|
1,808 |
|
Tax credit funds |
|
- |
|
- |
|
- |
|
669 |
|
- |
|
- |
|
669 |
|
|
|
4,530 |
|
120 |
|
6,570 |
|
2,232 |
|
- |
|
125 |
|
13,577 |
|
Consumer goods (cyclical and non-cyclical) |
|
10,960 |
|
755 |
|
- |
|
- |
|
- |
|
- |
|
11,715 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Banking & financial services |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Banking |
|
3,847 |
|
169 |
|
- |
|
- |
|
- |
|
- |
|
4,016 |
|
Financial services (1) |
|
4,126 |
|
215 |
|
- |
|
- |
|
- |
|
- |
|
4,341 |
|
Credit card and student loan ABS |
|
637 |
|
- |
|
- |
|
- |
|
- |
|
- |
|
637 |
|
Consumer auto ABS |
|
486 |
|
- |
|
- |
|
- |
|
- |
|
- |
|
486 |
|
|
|
9,096 |
|
384 |
|
- |
|
- |
|
- |
|
- |
|
9,480 |
|
Municipal - General obligation, revenue and taxable |
|
9,409 |
|
- |
|
- |
|
- |
|
- |
|
- |
|
9,409 |
|
Government & agencies |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
U.S. government and agencies |
|
4,713 |
|
- |
|
- |
|
- |
|
703 |
|
- |
|
5,416 |
|
Foreign government |
|
2,020 |
|
- |
|
- |
|
- |
|
- |
|
- |
|
2,020 |
|
|
|
6,733 |
|
- |
|
- |
|
- |
|
703 |
|
- |
|
7,436 |
|
Technology and communications |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Communications |
|
3,183 |
|
134 |
|
- |
|
- |
|
- |
|
- |
|
3,317 |
|
Technology |
|
2,498 |
|
252 |
|
- |
|
- |
|
- |
|
- |
|
2,750 |
|
|
|
5,681 |
|
386 |
|
- |
|
- |
|
- |
|
- |
|
6,067 |
|
Capital goods |
|
5,690 |
|
189 |
|
- |
|
- |
|
- |
|
- |
|
5,879 |
|
Basic & other industies |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Basic industry |
|
2,814 |
|
163 |
|
- |
|
- |
|
- |
|
- |
|
2,977 |
|
Other industries (1) |
|
1,202 |
|
- |
|
- |
|
- |
|
- |
|
- |
|
1,202 |
|
|
|
4,016 |
|
163 |
|
- |
|
- |
|
- |
|
- |
|
4,179 |
|
Transportation |
|
2,761 |
|
53 |
|
- |
|
- |
|
- |
|
- |
|
2,814 |
|
ABS other |
|
2,501 |
|
- |
|
- |
|
- |
|
- |
|
- |
|
2,501 |
|
Private equity |
|
- |
|
- |
|
- |
|
1,872 |
|
- |
|
- |
|
1,872 |
|
Emerging markets |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Fixed income funds |
|
- |
|
808 |
|
- |
|
- |
|
- |
|
- |
|
808 |
|
Foreign government (2) |
|
497 |
|
- |
|
- |
|
- |
|
- |
|
- |
|
497 |
|
Equity index based funds |
|
- |
|
436 |
|
- |
|
- |
|
- |
|
- |
|
436 |
|
|
|
497 |
|
1,244 |
|
- |
|
- |
|
- |
|
- |
|
1,741 |
|
Other equity market index based funds |
|
- |
|
448 |
|
- |
|
- |
|
- |
|
- |
|
448 |
|
Hedge funds |
|
- |
|
- |
|
- |
|
339 |
|
- |
|
- |
|
339 |
|
Other (3) |
|
- |
|
- |
|
- |
|
- |
|
1,633 |
|
2,271 |
|
3,904 |
|
Total investments |
$ |
77,017 |
$ |
4,037 |
$ |
6,570 |
$ |
4,922 |
$ |
2,336 |
$ |
2,396 |
$ |
97,278 |
|
(1) |
Includes municipal bonds |
(2) |
Includes emerging market soverign debt of $487 million. |
(3) |
Other includes derivatives, policy loans, agent loans, bank loans and short-term investments. |
THE ALLSTATE CORPORATION
UNREALIZED NET CAPITAL GAINS AND LOSSES ON SECURITY PORTFOLIO BY TYPE
($ in millions)
|
|
December 31, 2012 |
|
September 30, 2012 |
|
June 30, 2012 | ||||||||||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Unrealized net |
|
|
|
Fair value |
|
Unrealized net |
|
|
|
Fair value |
|
Unrealized net |
|
|
|
Fair value |
|
|
capital gains |
|
Fair |
|
as a percent of |
|
capital gains |
|
Fair |
|
as a percent of |
|
capital gains |
|
Fair |
|
as a percent of |
|
|
and losses |
|
value |
|
amortized cost (1) |
|
and losses |
|
value |
|
amortized cost (1) |
|
and losses |
|
value |
|
amortized cost (1) |
Fixed income securities |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
U.S. government and agencies |
$ |
326 |
$ |
4,713 |
|
107.4 |
$ |
371 |
$ |
4,772 |
|
108.4 |
$ |
374 |
$ |
5,246 |
|
107.7 |
Municipal |
|
930 |
|
13,069 |
|
107.7 |
|
922 |
|
13,970 |
|
107.1 |
|
805 |
|
13,892 |
|
106.2 |
Corporate |
|
3,594 |
|
48,537 |
|
108.0 |
|
3,810 |
|
48,154 |
|
108.6 |
|
3,025 |
|
47,254 |
|
106.8 |
Foreign government |
|
227 |
|
2,517 |
|
109.9 |
|
240 |
|
2,255 |
|
111.9 |
|
227 |
|
2,169 |
|
111.7 |
Asset-backed securities (ABS) |
|
1 |
|
3,624 |
|
100.0 |
|
(30) |
|
3,673 |
|
99.2 |
|
(105) |
|
3,949 |
|
97.4 |
Residential mortgage-backed securities (RMBS) |
|
32 |
|
3,032 |
|
101.1 |
|
4 |
|
3,348 |
|
100.1 |
|
(212) |
|
3,675 |
|
94.5 |
Commercial mortgage-backed securities (CMBS) |
|
(12) |
|
1,498 |
|
99.2 |
|
(25) |
|
1,530 |
|
98.4 |
|
(115) |
|
1,716 |
|
93.7 |
Redeemable preferred stock |
|
4 |
|
27 |
|
117.4 |
|
5 |
|
27 |
|
122.7 |
|
2 |
|
25 |
|
108.7 |
Total fixed income securities |
|
5,102 |
|
77,017 |
|
107.1 |
|
5,297 |
|
77,729 |
|
107.3 |
|
4,001 |
|
77,926 |
|
105.4 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Equity securities |
|
460 |
|
4,037 |
|
112.9 |
|
447 |
|
3,876 |
|
113.0 |
|
251 |
|
3,681 |
|
107.3 |
Short-term investments |
|
- |
|
2,336 |
|
100.0 |
|
- |
|
2,825 |
|
100.0 |
|
- |
|
1,867 |
|
100.0 |
Derivatives |
|
(22) |
|
133 |
|
85.8 |
|
(19) |
|
251 |
|
93.0 |
|
(16) |
|
187 |
|
92.1 |
EMA limited partnership interests (2) |
|
7 |
|
n/a |
|
n/a |
|
6 |
|
n/a |
|
n/a |
|
4 |
|
n/a |
|
n/a |
Unrealized net capital gains and losses, pre-tax |
$ |
5,547 |
$ |
83,523 |
|
107.1 |
$ |
5,731 |
$ |
84,681 |
|
107.3 |
$ |
4,240 |
$ |
83,661 |
|
105.3 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Amounts recognized for: |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Insurance reserves (3) |
|
(771) |
|
|
|
|
|
(876) |
|
|
|
|
|
(700) |
|
|
|
|
DAC and DSI (4) |
|
(412) |
|
|
|
|
|
(420) |
|
|
|
|
|
(352) |
|
|
|
|
Amounts recognized |
|
(1,183) |
|
|
|
|
|
(1,296) |
|
|
|
|
|
(1,052) |
|
|
|
|
Deferred income taxes |
|
(1,530) |
|
|
|
|
|
(1,555) |
|
|
|
|
|
(1,118) |
|
|
|
|
Unrealized net capital gains and losses, after-tax |
$ |
2,834 |
|
|
|
|
$ |
2,880 |
|
|
|
|
$ |
2,070 |
|
|
|
|
|
|
March 31, 2012 |
|
December 31, 2011 |
|
September 30, 2011 | ||||||||||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Unrealized net |
|
|
|
Fair value |
|
Unrealized net |
|
|
|
Fair value |
|
Unrealized net |
|
|
|
Fair value |
|
|
capital gains |
|
Fair |
|
as a percent of |
|
capital gains |
|
Fair |
|
as a percent of |
|
capital gains |
|
Fair |
|
as a percent of |
|
|
and losses |
|
value |
|
amortized cost (1) |
|
and losses |
|
value |
|
amortized cost (1) |
|
and losses |
|
value |
|
amortized cost (1) |
Fixed income securities |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
U.S. government and agencies |
$ |
282 |
$ |
5,541 |
|
105.4 |
$ |
349 |
$ |
6,315 |
|
105.8 |
$ |
337 |
$ |
4,346 |
|
108.4 |
Municipal |
|
644 |
|
13,614 |
|
105.0 |
|
607 |
|
14,241 |
|
104.5 |
|
554 |
|
14,999 |
|
103.8 |
Corporate |
|
2,512 |
|
46,331 |
|
105.7 |
|
2,364 |
|
43,581 |
|
105.7 |
|
2,194 |
|
44,529 |
|
105.2 |
Foreign government |
|
195 |
|
1,989 |
|
110.9 |
|
215 |
|
2,081 |
|
111.5 |
|
192 |
|
2,133 |
|
109.9 |
ABS |
|
(130) |
|
4,242 |
|
97.0 |
|
(214) |
|
3,966 |
|
94.9 |
|
(204) |
|
3,906 |
|
95.0 |
RMBS |
|
(231) |
|
3,728 |
|
94.2 |
|
(411) |
|
4,121 |
|
90.9 |
|
(395) |
|
4,632 |
|
92.1 |
CMBS |
|
(111) |
|
1,753 |
|
94.0 |
|
(178) |
|
1,784 |
|
90.9 |
|
(221) |
|
1,824 |
|
89.2 |
Redeemable preferred stock |
|
2 |
|
25 |
|
108.7 |
|
2 |
|
24 |
|
109.1 |
|
2 |
|
25 |
|
108.7 |
Total fixed income securities |
|
3,163 |
|
77,223 |
|
104.3 |
|
2,734 |
|
76,113 |
|
103.7 |
|
2,459 |
|
76,394 |
|
103.3 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Equity securities |
|
417 |
|
3,847 |
|
112.2 |
|
160 |
|
4,363 |
|
103.8 |
|
(95) |
|
4,157 |
|
97.8 |
Short-term investments |
|
- |
|
1,886 |
|
100.0 |
|
- |
|
1,291 |
|
100.0 |
|
- |
|
3,517 |
|
100.0 |
Derivatives |
|
(21) |
|
273 |
|
92.9 |
|
(17) |
|
168 |
|
90.8 |
|
(15) |
|
244 |
|
94.2 |
EMA limited partnership interests (2) |
|
1 |
|
n/a |
|
n/a |
|
2 |
|
n/a |
|
n/a |
|
7 |
|
n/a |
|
n/a |
Unrealized net capital gains and losses, pre-tax |
$ |
3,560 |
$ |
83,229 |
|
104.5 |
$ |
2,879 |
$ |
81,935 |
|
103.6 |
$ |
2,356 |
$ |
84,312 |
|
102.9 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Amounts recognized for: |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Insurance reserves (3) |
|
(443) |
|
|
|
|
|
(594) |
|
|
|
|
|
(603) |
|
|
|
|
DAC and DSI (4) |
|
(230) |
|
|
|
|
|
(124) |
|
|
|
|
|
(109) |
|
|
|
|
Amounts recognized |
|
(673) |
|
|
|
|
|
(718) |
|
|
|
|
|
(712) |
|
|
|
|
Deferred income taxes |
|
(1,013) |
|
|
|
|
|
(761) |
|
|
|
|
|
(579) |
|
|
|
|
Unrealized net capital gains and losses, after-tax |
$ |
1,874 |
|
|
|
|
$ |
1,400 |
|
|
|
|
$ |
1,065 |
|
|
|
|
(1) The comparison of percentages from period to period may be distorted by investment transactions such as sales, purchases and impairment write-downs.
(2) Unrealized net capital gains and losses for limited partnership interest represent the Companys share of Equity Method of Accounting (EMA) limited partnerships other comprehensive income. Fair value and amortized cost are not applicable.
(3) The insurance reserves adjustment represents the amount by which the reserve balance would increase if the net unrealized gains in the applicable product portfolios were realized and reinvested at current lower interest rates, resulting in a premium deficiency. Although we evaluate premium deficiencies on the combined performance of our life insurance and immediate annuities with life contingencies, the adjustment primarily relates to structured settlement annuities with life contingencies, in addition to annuity buy-outs and certain payout annuities with life contingencies.
(4) The DAC and DSI adjustment balance represents the amount by which the amortization of DAC and DSI would increase or decrease if the unrealized gains or losses in the respective product portfolios were realized.
THE ALLSTATE CORPORATION
NET INVESTMENT INCOME, YIELDS AND REALIZED CAPITAL GAINS AND LOSSES (PRE-TAX)
($ in millions)
|
|
Three months ended |
|
|
Twelve months ended |
| |||||||||||||||||||||||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Dec. 31, |
|
|
Sept. 30, |
|
|
June 30, |
|
|
March 31, |
|
|
Dec. 31, |
|
|
Sept. 30, |
|
|
June 30, |
|
|
March 31, |
|
|
Dec. 31, |
|
|
Dec. 31, |
|
|
|
|
2012 |
|
|
2012 |
|
|
2012 |
|
|
2012 |
|
|
2011 |
|
|
2011 |
|
|
2011 |
|
|
2011 |
|
|
2012 |
|
|
2011 |
|
NET INVESTMENT INCOME |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Fixed income securities |
|
$ |
793 |
|
$ |
817 |
|
$ |
818 |
|
$ |
806 |
|
$ |
823 |
|
$ |
862 |
|
$ |
899 |
|
$ |
900 |
|
$ |
3,234 |
|
$ |
3,484 |
|
Equity securities |
|
|
53 |
|
|
29 |
|
|
24 |
|
|
21 |
|
|
46 |
|
|
23 |
|
|
34 |
|
|
19 |
|
|
127 |
|
|
122 |
|
Mortgage loans |
|
|
97 |
|
|
92 |
|
|
92 |
|
|
93 |
|
|
92 |
|
|
91 |
|
|
87 |
|
|
89 |
|
|
374 |
|
|
359 |
|
Limited partnership interests (1) |
|
|
110 |
|
|
22 |
|
|
107 |
|
|
109 |
|
|
27 |
|
|
33 |
|
|
18 |
|
|
10 |
|
|
348 |
|
|
88 |
|
Short-term |
|
|
2 |
|
|
2 |
|
|
1 |
|
|
1 |
|
|
1 |
|
|
2 |
|
|
1 |
|
|
2 |
|
|
6 |
|
|
6 |
|
Other |
|
|
35 |
|
|
33 |
|
|
34 |
|
|
30 |
|
|
31 |
|
|
27 |
|
|
26 |
|
|
11 |
|
|
132 |
|
|
95 |
|
Sub-total |
|
|
1,090 |
|
|
995 |
|
|
1,076 |
|
|
1,060 |
|
|
1,020 |
|
|
1,038 |
|
|
1,065 |
|
|
1,031 |
|
|
4,221 |
|
|
4,154 |
|
Less: Investment expense |
|
|
(57) |
|
|
(55) |
|
|
(50) |
|
|
(49) |
|
|
(45) |
|
|
(44) |
|
|
(45) |
|
|
(49) |
|
|
(211) |
|
|
(183) |
|
Net investment income |
|
$ |
1,033 |
|
$ |
940 |
|
$ |
1,026 |
|
$ |
1,011 |
|
$ |
975 |
|
$ |
994 |
|
$ |
1,020 |
|
$ |
982 |
|
$ |
4,010 |
|
$ |
3,971 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
PRE-TAX YIELDS (2) |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Fixed income securities |
|
|
4.4 |
% |
|
4.5 |
% |
|
4.4 |
% |
|
4.4 |
% |
|
4.5 |
% |
|
4.6 |
% |
|
4.6 |
% |
|
4.6 |
% |
|
4.4 |
% |
|
4.6 |
% |
Equity securities |
|
|
6.1 |
|
|
3.4 |
|
|
2.8 |
|
|
2.2 |
|
|
4.3 |
|
|
2.2 |
|
|
3.3 |
|
|
1.9 |
|
|
3.5 |
|
|
2.9 |
|
Mortgage loans |
|
|
5.7 |
|
|
5.4 |
|
|
5.2 |
|
|
5.2 |
|
|
5.2 |
|
|
5.2 |
|
|
5.2 |
|
|
5.4 |
|
|
5.4 |
|
|
5.3 |
|
Limited partnership interests |
|
|
8.9 |
|
|
1.8 |
|
|
9.2 |
|
|
9.3 |
|
|
7.4 |
|
|
9.4 |
|
|
5.2 |
|
|
2.8 |
|
|
7.3 |
|
|
6.2 |
|
Total portfolio |
|
|
4.7 |
|
|
4.3 |
|
|
4.6 |
|
|
4.6 |
|
|
4.5 |
|
|
4.5 |
|
|
4.5 |
|
|
4.3 |
|
|
4.6 |
|
|
4.4 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
REALIZED CAPITAL GAINS AND LOSSES |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
(PRE-TAX) BY TRANSACTION TYPE |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Impairment write-downs |
|
$ |
(54) |
|
$ |
(43) |
|
$ |
(49) |
|
$ |
(39) |
|
$ |
(122) |
|
$ |
(190) |
|
$ |
(70) |
|
$ |
(114) |
|
$ |
(185) |
|
$ |
(496) |
|
Change in intent write-downs |
|
|
- |
|
|
(3) |
|
|
(1) |
|
|
(44) |
|
|
(2) |
|
|
(13) |
|
|
(16) |
|
|
(69) |
|
|
(48) |
|
|
(100) |
|
Net other-than-temporary impairment |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
losses recognized in earnings |
|
|
(54) |
|
|
(46) |
|
|
(50) |
|
|
(83) |
|
|
(124) |
|
|
(203) |
|
|
(86) |
|
|
(183) |
|
|
(233) |
|
|
(596) |
|
Sales |
|
|
261 |
|
|
(24) |
|
|
70 |
|
|
229 |
|
|
220 |
|
|
692 |
|
|
141 |
|
|
283 |
|
|
536 |
|
|
1,336 |
|
Valuation of derivative instruments |
|
|
(12) |
|
|
- |
|
|
(10) |
|
|
11 |
|
|
(9) |
|
|
(254) |
|
|
(50) |
|
|
22 |
|
|
(11) |
|
|
(291) |
|
Settlements of derivative instruments |
|
|
9 |
|
|
(2) |
|
|
17 |
|
|
11 |
|
|
(33) |
|
|
20 |
|
|
(3) |
|
|
(89) |
|
|
35 |
|
|
(105) |
|
EMA limited partnership income (1) |
|
|
- |
|
|
- |
|
|
- |
|
|
- |
|
|
32 |
|
|
9 |
|
|
55 |
|
|
63 |
|
|
- |
|
|
159 |
|
Total |
|
$ |
204 |
|
$ |
(72) |
|
$ |
27 |
|
$ |
168 |
|
$ |
86 |
|
$ |
264 |
|
$ |
57 |
|
$ |
96 |
|
$ |
327 |
|
$ |
503 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
TOTAL RETURN ON INVESTMENT PORTFOLIO (3)(4) |
|
|
1.1 |
% |
|
2.4 |
% |
|
1.8 |
% |
|
2.0 |
% |
|
1.8 |
% |
|
1.1 |
% |
|
2.2 |
% |
|
1.5 |
% |
|
7.3 |
% |
|
6.6 |
% |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
AVERAGE INVESTMENT BALANCES (in billions) (4) |
|
$ |
92.2 |
|
$ |
92.9 |
|
$ |
93.2 |
|
$ |
93.1 |
|
$ |
93.9 |
|
$ |
96.0 |
|
$ |
97.4 |
|
$ |
98.5 |
|
$ |
92.7 |
|
$ |
96.3 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
(1) |
Income from EMA limited partnerships is reported in net investment income in 2012 and realized capital gains and losses in 2011. |
(2) |
Pre-tax yields are calculated as annualized investment income (including dividend income in the case of equity securities) divided by the average of investment balances at the end of each quarter during the year. Investment balances, for purposes of the pre-tax yield calculation, exclude unrealized capital gains and losses. EMA limited partnership interests are included in the 2012 yields since their 2012 income is reported in net investment income. |
(3) |
Total return on investment portfolio is calculated from GAAP results including the total of net investment income, realized capital gains and losses, the change in unrealized net capital gains and losses, and the change in the difference between fair value and carrying value of mortgage loans and cost method limited partnerships, divided by the average investment balances. |
(4) |
Average investment balances for the quarter are calculated as the average of the current and prior quarter investment balances. Year-to-date average investment balances are calculated as the average of investment balances at the beginning of the year and the end of each quarter during the year. For purposes of the average investment balances calculation, unrealized capital gains and losses are excluded. |
THE ALLSTATE CORPORATION
PROPERTY-LIABILITY
NET INVESTMENT INCOME, YIELDS AND REALIZED CAPITAL GAINS AND LOSSES (PRE-TAX)
($ in millions)
|
|
Three months ended |
|
|
Twelve months ended |
| |||||||||||||||||||||||||||||||||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Dec. 31, |
|
|
Sept. 30, |
|
|
June 30, |
|
|
March 31, |
|
|
Dec. 31, |
|
|
Sept. 30, |
|
|
June 30, |
|
|
March 31, |
|
|
Dec. 31, |
|
|
Dec. 31, |
| ||||||||||
|
|
|
2012 |
|
|
2012 |
|
|
2012 |
|
|
2012 |
|
|
2011 |
|
|
2011 |
|
|
2011 |
|
|
2011 |
|
|
2012 |
|
|
2011 |
| ||||||||||
NET INVESTMENT INCOME |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Fixed income securities: |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Tax-exempt |
|
$ |
71 |
|
|
$ |
81 |
|
|
$ |
82 |
|
|
$ |
87 |
|
|
$ |
96 |
|
|
$ |
100 |
|
|
$ |
108 |
|
|
$ |
111 |
|
|
$ |
321 |
|
|
$ |
415 |
|
|
Taxable |
|
|
188 |
|
|
|
194 |
|
|
|
192 |
|
|
|
178 |
|
|
|
170 |
|
|
|
176 |
|
|
|
180 |
|
|
|
169 |
|
|
|
752 |
|
|
|
695 |
|
|
Equity securities |
|
|
49 |
|
|
|
28 |
|
|
|
22 |
|
|
|
19 |
|
|
|
44 |
|
|
|
20 |
|
|
|
32 |
|
|
|
18 |
|
|
|
118 |
|
|
|
114 |
|
|
Mortgage loans |
|
|
5 |
|
|
|
5 |
|
|
|
5 |
|
|
|
6 |
|
|
|
4 |
|
|
|
3 |
|
|
|
1 |
|
|
|
- |
|
|
|
21 |
|
|
|
8 |
|
|
Limited partnership interests (1) (2) |
|
|
68 |
|
|
|
11 |
|
|
|
68 |
|
|
|
41 |
|
|
|
12 |
|
|
|
15 |
|
|
|
7 |
|
|
|
5 |
|
|
|
188 |
|
|
|
39 |
|
|
Short-term |
|
|
2 |
|
|
|
- |
|
|
|
1 |
|
|
|
1 |
|
|
|
1 |
|
|
|
1 |
|
|
|
- |
|
|
|
1 |
|
|
|
4 |
|
|
|
3 |
|
|
Other |
|
|
5 |
|
|
|
4 |
|
|
|
3 |
|
|
|
2 |
|
|
|
1 |
|
|
|
- |
|
|
|
1 |
|
|
|
1 |
|
|
|
14 |
|
|
|
3 |
|
|
Subtotal |
|
|
388 |
|
|
|
323 |
|
|
|
373 |
|
|
|
334 |
|
|
|
328 |
|
|
|
315 |
|
|
|
329 |
|
|
|
305 |
|
|
|
1,418 |
|
|
|
1,277 |
|
|
Less: Investment expense |
|
|
(26 |
) |
|
|
(24 |
) |
|
|
(21 |
) |
|
|
(21 |
) |
|
|
(19 |
) |
|
|
(17 |
) |
|
|
(19 |
) |
|
|
(21 |
) |
|
|
(92 |
) |
|
|
(76 |
) |
|
Net investment income |
|
$ |
362 |
|
|
$ |
299 |
|
|
$ |
352 |
|
|
$ |
313 |
|
|
$ |
309 |
|
|
$ |
298 |
|
|
$ |
310 |
|
|
$ |
284 |
|
|
$ |
1,326 |
|
|
$ |
1,201 |
|
|
Net investment income, after-tax |
|
$ |
258 |
|
|
$ |
220 |
|
|
$ |
254 |
|
|
$ |
232 |
|
|
$ |
233 |
|
|
$ |
225 |
|
|
$ |
236 |
|
|
$ |
219 |
|
|
$ |
964 |
|
|
$ |
913 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
PRE-TAX YIELDS (3) |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Fixed income securities: |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Tax-exempt |
|
|
3.9 |
|
% |
|
4.2 |
|
% |
|
4.4 |
|
% |
|
4.6 |
|
% |
|
4.6 |
|
% |
|
4.6 |
|
% |
|
4.9 |
|
% |
|
4.8 |
|
% |
|
4.3 |
|
% |
|
4.8 |
|
% |
Equivalent yield for tax-exempt |
|
|
5.7 |
|
|
|
6.1 |
|
|
|
6.4 |
|
|
|
6.7 |
|
|
|
6.7 |
|
|
|
6.7 |
|
|
|
7.1 |
|
|
|
7.0 |
|
|
|
6.3 |
|
|
|
7.0 |
|
|
Taxable |
|
|
3.6 |
|
|
|
3.7 |
|
|
|
3.7 |
|
|
|
3.6 |
|
|
|
3.7 |
|
|
|
3.9 |
|
|
|
3.8 |
|
|
|
3.6 |
|
|
|
3.7 |
|
|
|
3.8 |
|
|
Equity securities |
|
|
6.1 |
|
|
|
3.3 |
|
|
|
2.7 |
|
|
|
2.1 |
|
|
|
4.3 |
|
|
|
1.9 |
|
|
|
3.3 |
|
|
|
1.9 |
|
|
|
3.5 |
|
|
|
2.8 |
|
|
Mortgage loans |
|
|
4.1 |
|
|
|
4.3 |
|
|
|
4.2 |
|
|
|
4.5 |
|
|
|
4.2 |
|
|
|
4.5 |
|
|
|
3.2 |
|
|
|
6.7 |
|
|
|
4.3 |
|
|
|
4.0 |
|
|
Limited partnership interests |
|
|
8.9 |
|
|
|
1.5 |
|
|
|
9.5 |
|
|
|
5.5 |
|
|
|
6.3 |
|
|
|
8.8 |
|
|
|
4.2 |
|
|
|
2.9 |
|
|
|
6.3 |
|
|
|
5.6 |
|
|
Total portfolio |
|
|
4.3 |
|
|
|
3.6 |
|
|
|
4.2 |
|
|
|
3.8 |
|
|
|
4.0 |
|
|
|
3.9 |
|
|
|
4.0 |
|
|
|
3.7 |
|
|
|
3.9 |
|
|
|
3.9 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
REALIZED CAPITAL GAINS AND LOSSES |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
(PRE-TAX) BY ASSET TYPE |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Fixed income securities: |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Tax-exempt |
|
$ |
23 |
|
|
$ |
8 |
|
|
$ |
(4 |
) |
|
$ |
25 |
|
|
$ |
5 |
|
|
$ |
30 |
|
|
$ |
(16 |
) |
|
$ |
(13 |
) |
|
$ |
52 |
|
|
$ |
6 |
|
|
Taxable |
|
|
98 |
|
|
|
1 |
|
|
|
15 |
|
|
|
(5 |
) |
|
|
28 |
|
|
|
119 |
|
|
|
9 |
|
|
|
(29 |
) |
|
|
109 |
|
|
|
127 |
|
|
Equity securities |
|
|
25 |
|
|
|
(14 |
) |
|
|
13 |
|
|
|
159 |
|
|
|
3 |
|
|
|
(77 |
) |
|
|
(2 |
) |
|
|
124 |
|
|
|
183 |
|
|
|
48 |
|
|
Limited partnership interests (2) |
|
|
1 |
|
|
|
- |
|
|
|
1 |
|
|
|
11 |
|
|
|
33 |
|
|
|
(3 |
) |
|
|
20 |
|
|
|
46 |
|
|
|
13 |
|
|
|
96 |
|
|
Derivatives and other |
|
|
(4 |
) |
|
|
(11 |
) |
|
|
(6 |
) |
|
|
(1 |
) |
|
|
(57 |
) |
|
|
(45 |
) |
|
|
(19 |
) |
|
|
(71 |
) |
|
|
(22 |
) |
|
|
(192 |
) |
|
Total |
|
$ |
143 |
|
|
$ |
(16 |
) |
|
$ |
19 |
|
|
$ |
189 |
|
|
$ |
12 |
|
|
$ |
24 |
|
|
$ |
(8 |
) |
|
$ |
57 |
|
|
$ |
335 |
|
|
$ |
85 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
REALIZED CAPITAL GAINS AND LOSSES |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
(PRE-TAX) BY TRANSACTION TYPE |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Impairment write-downs |
|
$ |
(41 |
) |
|
$ |
(31 |
) |
|
$ |
(43 |
) |
|
$ |
(19 |
) |
|
$ |
(54 |
) |
|
$ |
(105 |
) |
|
$ |
(27 |
) |
|
$ |
(64 |
) |
|
$ |
(134 |
) |
|
$ |
(250 |
) |
|
Change in intent write-downs |
|
|
- |
|
|
|
(2 |
) |
|
|
(1 |
) |
|
|
(28 |
) |
|
|
(1 |
) |
|
|
(10 |
) |
|
|
(11 |
) |
|
|
(27 |
) |
|
|
(31 |
) |
|
|
(49 |
) |
|
Net other-than-temporary impairment losses recognized in earnings |
|
|
(41 |
) |
|
|
(33 |
) |
|
|
(44 |
) |
|
|
(47 |
) |
|
|
(55 |
) |
|
|
(115 |
) |
|
|
(38 |
) |
|
|
(91 |
) |
|
|
(165 |
) |
|
|
(299 |
) |
|
Sales |
|
|
187 |
|
|
|
27 |
|
|
|
60 |
|
|
|
237 |
|
|
|
82 |
|
|
|
186 |
|
|
|
29 |
|
|
|
172 |
|
|
|
511 |
|
|
|
469 |
|
|
Valuation of derivative instruments |
|
|
(2 |
) |
|
|
3 |
|
|
|
1 |
|
|
|
3 |
|
|
|
(12 |
) |
|
|
(56 |
) |
|
|
(12 |
) |
|
|
26 |
|
|
|
5 |
|
|
|
(54 |
) |
|
Settlements of derivative instruments |
|
|
(1 |
) |
|
|
(13 |
) |
|
|
2 |
|
|
|
(4 |
) |
|
|
(36 |
) |
|
|
11 |
|
|
|
(7 |
) |
|
|
(95 |
) |
|
|
(16 |
) |
|
|
(127 |
) |
|
EMA limited partnership income (2) |
|
|
- |
|
|
|
- |
|
|
|
- |
|
|
|
- |
|
|
|
33 |
|
|
|
(2 |
) |
|
|
20 |
|
|
|
45 |
|
|
|
- |
|
|
|
96 |
|
|
Total |
|
$ |
143 |
|
|
$ |
(16 |
) |
|
$ |
19 |
|
|
$ |
189 |
|
|
$ |
12 |
|
|
$ |
24 |
|
|
$ |
(8 |
) |
|
$ |
57 |
|
|
$ |
335 |
|
|
$ |
85 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
AVERAGE INVESTMENT BALANCES (in billions) (4) |
|
$ |
36.3 |
|
|
$ |
36.1 |
|
|
$ |
35.8 |
|
|
$ |
35.4 |
|
|
$ |
34.9 |
|
|
$ |
34.9 |
|
|
$ |
35.0 |
|
|
$ |
34.7 |
|
|
$ |
35.9 |
|
|
$ |
34.9 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
(1) As of December 31, 2012, Property-Liability has commitments to invest in additional limited partnership interests totaling $1.13 billion.
(2) Income from EMA limited partnerships is reported in net investment income in 2012 and realized capital gains and losses in 2011.
(3) Pre-tax yields are calculated as annualized investment income (including dividend income in the case of equity securities) divided by the average of investment balances at the end of each quarter during the year. Investment balances, for purposes of the pre-tax yield calculation, exclude unrealized capital gains and losses. EMA limited partnership interests are included in the 2012 yields since their 2012 income is reported in net investment income.
(4) Average investment balances for the quarter are calculated as the average of the current and prior quarter investment balances. Year-to-date average investment balances are calculated as the average of investment balances at the beginning of the year and the end of each quarter during the year. For purposes of the average investment balances calculation, unrealized capital gains and losses are excluded.
THE ALLSTATE CORPORATION
ALLSTATE FINANCIAL
NET INVESTMENT INCOME, YIELDS AND REALIZED CAPITAL GAINS AND LOSSES (PRE-TAX)
($ in millions)
|
|
Three months ended |
|
Twelve months ended |
| ||||||||||||||||||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Dec. 31, |
|
|
Sept. 30, |
|
June 30, |
|
March 31, |
|
|
Dec. 31, |
|
|
Sept. 30, |
|
June 30, |
|
March 31, |
|
Dec. 31, |
|
Dec. 31, |
|
|
|
|
2012 |
|
|
2012 |
|
2012 |
|
2012 |
|
|
2011 |
|
|
2011 |
|
2011 |
|
2011 |
|
2012 |
|
2011 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
NET INVESTMENT INCOME |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Fixed income securities |
|
$ |
527 |
|
$ |
532 |
$ |
534 |
$ |
531 |
|
$ |
546 |
|
$ |
572 |
$ |
596 |
$ |
607 |
$ |
2,124 |
$ |
2,321 |
|
Equity securities |
|
|
4 |
|
|
1 |
|
2 |
|
2 |
|
|
2 |
|
|
3 |
|
2 |
|
1 |
|
9 |
|
8 |
|
Mortgage loans |
|
|
92 |
|
|
87 |
|
87 |
|
87 |
|
|
88 |
|
|
88 |
|
86 |
|
89 |
|
353 |
|
351 |
|
Limited partnership interests (1) (2) |
|
|
42 |
|
|
11 |
|
39 |
|
67 |
|
|
15 |
|
|
18 |
|
11 |
|
5 |
|
159 |
|
49 |
|
Short-term |
|
|
- |
|
|
1 |
|
- |
|
- |
|
|
- |
|
|
1 |
|
- |
|
1 |
|
1 |
|
2 |
|
Other |
|
|
29 |
|
|
29 |
|
29 |
|
27 |
|
|
29 |
|
|
26 |
|
24 |
|
9 |
|
114 |
|
88 |
|
Subtotal |
|
|
694 |
|
|
661 |
|
691 |
|
714 |
|
|
680 |
|
|
708 |
|
719 |
|
712 |
|
2,760 |
|
2,819 |
|
Less: Investment expense |
|
|
(29) |
|
|
(29) |
|
(28) |
|
(27) |
|
|
(24) |
|
|
(26) |
|
(25) |
|
(28) |
|
(113) |
|
(103) |
|
Net investment income |
|
$ |
665 |
|
$ |
632 |
$ |
663 |
$ |
687 |
|
$ |
656 |
|
$ |
682 |
$ |
694 |
$ |
684 |
$ |
2,647 |
$ |
2,716 |
|
Net investment income, after-tax |
|
$ |
440 |
|
$ |
420 |
$ |
437 |
$ |
455 |
|
$ |
431 |
|
$ |
448 |
$ |
455 |
$ |
449 |
$ |
1,752 |
$ |
1,783 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
PRE-TAX YIELDS (3) |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Fixed income securities |
|
|
5.0 |
% |
|
4.9 |
% |
4.9 |
% |
4.8 |
% |
|
4.9 |
% |
|
5.0 |
% |
5.0 |
% |
5.0 |
% |
4.9 |
% |
5.0 |
% |
Equity securities |
|
|
6.2 |
|
|
4.5 |
|
5.2 |
|
3.9 |
|
|
4.6 |
|
|
8.0 |
|
2.9 |
|
3.3 |
|
4.8 |
|
4.6 |
|
Mortgage loans |
|
|
5.9 |
|
|
5.5 |
|
5.3 |
|
5.2 |
|
|
5.3 |
|
|
5.3 |
|
5.2 |
|
5.4 |
|
5.5 |
|
5.3 |
|
Limited partnership interests |
|
|
8.9 |
|
|
2.4 |
|
8.8 |
|
16.0 |
|
|
8.6 |
|
|
10.2 |
|
6.3 |
|
2.7 |
|
8.9 |
|
7.0 |
|
Total portfolio |
|
|
5.2 |
|
|
4.9 |
|
5.0 |
|
5.2 |
|
|
4.9 |
|
|
5.0 |
|
4.9 |
|
4.8 |
|
5.1 |
|
4.9 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
REALIZED CAPITAL GAINS AND LOSSES (PRE-TAX) BY ASSET TYPE |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Fixed income securities |
|
$ |
54 |
|
$ |
(59) |
$ |
(5) |
$ |
(49) |
|
$ |
56 |
|
$ |
433 |
$ |
46 |
$ |
15 |
$ |
(59) |
$ |
550 |
|
Equity securities |
|
|
1 |
|
|
(1) |
|
- |
|
- |
|
|
- |
|
|
- |
|
17 |
|
(2) |
|
- |
|
15 |
|
Mortgage loans |
|
|
3 |
|
|
(3) |
|
9 |
|
(1) |
|
|
10 |
|
|
(28) |
|
(3) |
|
(4) |
|
8 |
|
(25) |
|
Limited partnership interests (2) |
|
|
(1) |
|
|
- |
|
2 |
|
(1) |
|
|
(1) |
|
|
11 |
|
30 |
|
22 |
|
- |
|
62 |
|
Derivatives and other |
|
|
(1) |
|
|
7 |
|
2 |
|
30 |
|
|
3 |
|
|
(197) |
|
(28) |
|
8 |
|
38 |
|
(214) |
|
Total |
|
$ |
56 |
|
$ |
(56) |
$ |
8 |
$ |
(21) |
|
$ |
68 |
|
$ |
219 |
$ |
62 |
$ |
39 |
$ |
(13) |
$ |
388 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
REALIZED CAPITAL GAINS AND LOSSES (PRE-TAX) BY TRANSACTION TYPE |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Impairment write-downs |
|
$ |
(13) |
|
$ |
(12) |
$ |
(6) |
$ |
(20) |
|
$ |
(68) |
|
$ |
(85) |
$ |
(43) |
$ |
(50) |
$ |
(51) |
$ |
(246) |
|
Change in intent write-downs |
|
|
- |
|
|
(1) |
|
- |
|
(16) |
|
|
(1) |
|
|
(3) |
|
(5) |
|
(42) |
|
(17) |
|
(51) |
|
Net other-than-temporary impairment losses recognized in earnings |
|
|
(13) |
|
|
(13) |
|
(6) |
|
(36) |
|
|
(69) |
|
|
(88) |
|
(48) |
|
(92) |
|
(68) |
|
(297) |
|
Sales |
|
|
69 |
|
|
(51) |
|
10 |
|
(8) |
|
|
130 |
|
|
485 |
|
112 |
|
111 |
|
20 |
|
838 |
|
Valuation of derivative instruments |
|
|
(10) |
|
|
(3) |
|
(11) |
|
8 |
|
|
3 |
|
|
(198) |
|
(38) |
|
(4) |
|
(16) |
|
(237) |
|
Settlements of derivative instruments |
|
|
10 |
|
|
11 |
|
15 |
|
15 |
|
|
3 |
|
|
9 |
|
4 |
|
6 |
|
51 |
|
22 |
|
EMA limited partnership income (2) |
|
|
- |
|
|
- |
|
- |
|
- |
|
|
1 |
|
|
11 |
|
32 |
|
18 |
|
- |
|
62 |
|
Total |
|
$ |
56 |
|
$ |
(56) |
$ |
8 |
$ |
(21) |
|
$ |
68 |
|
$ |
219 |
$ |
62 |
$ |
39 |
$ |
(13) |
$ |
388 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
AVERAGE INVESTMENT BALANCES (in billions) (4) |
|
$ |
53.7 |
|
$ |
54.5 |
$ |
55.0 |
$ |
55.3 |
|
$ |
56.2 |
|
$ |
57.7 |
$ |
58.8 |
$ |
60.2 |
$ |
54.6 |
$ |
58.2 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
(1) As of December 31, 2012, Allstate Financial has commitments to invest in additional limited partnership interests totaling $947 million.
(2) Income from EMA limited partnerships is reported in net investment income in 2012 and realized capital gains and losses in 2011.
(3) Pre-tax yields are calculated as annualized investment income (including dividend income in the case of equity securities) divided by the average of investment balances at the end of each quarter during the year. Investment balances, for purposes of the pre-tax yield calculation, exclude unrealized capital gains and losses. EMA limited partnership interests are included in the 2012 yields since their 2012 income is reported in net investment income.
(4) Average investment balances for the quarter are calculated as the average of the current and prior quarter investment balances. Year-to-date average investment balances are calculated as the average of investment balances at the beginning of the year and the end of each quarter during the year. For purposes of the average investment balances calculation, unrealized capital gains and losses are excluded.
Definitions of Non-GAAP Measures
We believe that investors understanding of Allstates performance is enhanced by our disclosure of the following non-GAAP measures. Our methods for calculating these measures may differ from those used by other companies and therefore comparability may be limited.
Operating income (loss) is net income (loss), excluding:
- realized capital gains and losses, after-tax, except for periodic settlements and accruals on non-hedge derivative instruments, which are reported with realized capital gains and losses but included in operating income (loss),
- valuation changes on embedded derivatives that are not hedged, after-tax,
- amortization of deferred acquisition costs (DAC) and deferred sales inducements (DSI), to the extent they resulted from the recognition of certain realized capital gains and losses or valuation changes on embedded derivatives that are not hedged, after-tax,
- business combination expenses and the amortization of purchased intangible assets, after-tax,
- gain (loss) on disposition of operations, after-tax, and
- adjustments for other significant non-recurring, infrequent or unusual items, when (a) the nature of the charge or gain is such that it is reasonably unlikely to recur within two years, or (b) there has been no similar charge or gain within the prior two years.
Net income (loss) is the GAAP measure that is most directly comparable to operating income (loss). We use operating income (loss) as an important measure to evaluate our results of operations. We believe that the measure provides investors with a valuable measure of the Companys ongoing performance because it reveals trends in our insurance and financial services business that may be obscured by the net effect of realized capital gains and losses, valuation changes on embedded derivatives that are not hedged, business combination expenses and the amortization of purchased intangible assets, gain (loss) on disposition of operations and adjustments for other significant non-recurring, infrequent or unusual items. Realized capital gains and losses, valuation changes on embedded derivatives that are not hedged and gain (loss) on disposition of operations may vary significantly between periods and are generally driven by business decisions and external economic developments such as capital market conditions, the timing of which is unrelated to the insurance underwriting process. Consistent with our intent to protect results or earn additional income, operating income (loss) includes periodic settlements and accruals on certain derivative instruments that are reported in realized capital gains and losses because they do not qualify for hedge accounting or are not designated as hedges for accounting purposes. These instruments are used for economic hedges and to replicate fixed income securities, and by including them in operating income (loss), we are appropriately reflecting their trends in our performance and in a manner consistent with the economically hedged investments, product attributes (e.g. net investment income and interest credited to contractholder funds) or replicated investments. Business combination expenses are excluded because they are non-recurring in nature and the amortization of purchased intangible assets is excluded because it relates to the acquisition purchase price and is not indicative of our underlying insurance business results or trends. Non-recurring items are excluded because, by their nature, they are not indicative of our business or economic trends. Accordingly, operating income (loss) excludes the effect of items that tend to be highly variable from period to period and highlights the results from ongoing operations and the underlying profitability of our business. A byproduct of excluding these items to determine operating income (loss) is the transparency and understanding of their significance to net income variability and profitability while recognizing these or similar items may recur in subsequent periods. Operating income (loss) is used by management along with the other components of net income (loss) to assess our performance. We use adjusted measures of operating income (loss) and operating income (loss) per diluted share in incentive compensation. Therefore, we believe it is useful for investors to evaluate net income (loss), operating income (loss) and their components separately and in the aggregate when reviewing and evaluating our performance. We note that investors, financial analysts, financial and business media organizations and rating agencies utilize operating income (loss) results in their evaluation of our and our industrys financial performance and in their investment decisions, recommendations and communications as it represents a reliable, representative and consistent measurement of the industry and the Company and managements performance. We note that the price to earnings multiple commonly used by insurance investors as a forward-looking valuation technique uses operating income (loss) as the denominator. Operating income (loss) should not be considered as a substitute for net income (loss) and does not reflect the overall profitability of our business. A reconciliation of operating income (loss) to net income (loss) is provided in the schedule, Contribution to Income.
Underwriting income (loss) is calculated as premiums earned, less claims and claims expense (losses), amortization of DAC, operating costs and expenses and restructuring and related charges as determined using GAAP. Management uses this measure in its evaluation of the results of operations to analyze the profitability of our Property-Liability insurance operations separately from investment results. It is also an integral component of incentive compensation. It is useful for investors to evaluate the components of income separately and in the aggregate when reviewing performance. Net income (loss) is the most directly comparable GAAP measure. Underwriting income (loss) should not be considered as a substitute for net income (loss) and does not reflect the overall profitability of our business. A reconciliation of Property-Liability underwriting income (loss) to net income (loss) is provided in the schedule, Property-Liability Results.
Combined ratio excluding the effect of catastrophes is a non-GAAP ratio, which is computed as the difference between two GAAP operating ratios: the combined ratio and the effect of catastrophes on the combined ratio. The most directly comparable GAAP measure is the combined ratio. We believe that this ratio is useful to investors and it is used by management to reveal the trends in our Property-Liability business that may be obscured by catastrophe losses. Catastrophe losses cause our loss trends to vary significantly between periods as a result of their incidence of occurrence and magnitude and can have a significant impact on the combined ratio. We believe it is useful for investors to evaluate these components separately and in the aggregate when reviewing our underwriting performance. The combined ratio excluding the effect of catastrophes should not be considered a substitute for the combined ratio and does not reflect the overall underwriting profitability of our business. A reconciliation of combined ratio excluding the effect of catastrophes to combined ratio is provided in the schedule, Property-Liability Results.
Combined ratio excluding the effect of catastrophes, prior year reserve reestimates, business combination expenses and the amortization of purchased intangible assets (underlying combined ratio) is a non-GAAP ratio, which is computed as the difference between four GAAP operating ratios: the combined ratio, the effect of catastrophes on the combined ratio, the effect of prior year reserve reestimates on the combined ratio, the effect of business combination expenses and the amortization of purchased intangible assets on the combined ratio. We believe that this ratio is useful to investors and it is used by management to reveal the trends in our Property-Liability business that may be obscured by catastrophe losses, prior year reserve reestimates, business combination expenses and the amortization of purchased intangible assets. Catastrophe losses cause our loss trends to vary significantly between periods as a result of their incidence of occurrence and magnitude, and can have a significant impact on the combined ratio. Prior year reserve reestimates are caused by unexpected loss development on historical reserves. Business combination expenses and the amortization of purchased intangible assets primarily relate to the acquisition purchase price and are not indicative of our underlying insurance business results or trends. We believe it is useful for investors to evaluate these components separately and in the aggregate when reviewing our underwriting performance. We also provide it to facilitate a comparison to our outlook on the underlying combined ratio. The most directly comparable GAAP measure is the combined ratio. The underlying combined ratio should not be considered as a substitute for the combined ratio and does not reflect the overall underwriting profitability of our business. A reconciliation of the underlying combined ratio to combined ratio is provided in the schedules, Property-Liability Results, Standard Auto Profitability Measures, Homeowners Profitability Measures, Allstate Brand Profitability Measures, Encompass Brand Profitability Measures and Esurance Brand Profitability Measures.
Operating income return on shareholders equity is a ratio that uses a non-GAAP measure. It is calculated by dividing the rolling 12-month operating income by the average of shareholders equity at the beginning and at the end of the 12-months, after excluding the effect of unrealized net capital gains and losses. Return on shareholders equity is the most directly comparable GAAP measure. We use operating income as the numerator for the same reasons we use operating income, as discussed above. We use average shareholders equity excluding the effect of unrealized net capital gains and losses for the denominator as a representation of shareholders equity primarily attributable to the Companys earned and realized business operations because it eliminates the effect of items that are unrealized and vary significantly between periods due to external economic developments such as capital market conditions like changes in equity prices and interest rates, the amount and timing of which are unrelated to the insurance underwriting process. We use it to supplement our evaluation of net income and return on shareholders equity because it excludes the effect of items that tend to be highly variable from period to period. We believe that this measure is useful to investors and that it provides a valuable tool for investors when considered along with net income return on shareholders equity because it eliminates the after-tax effects of realized and unrealized net capital gains and losses that can fluctuate significantly from period to period and that are driven by economic developments, the magnitude and timing of which are generally not influenced by management. In addition, it eliminates non-recurring items that are not indicative of our ongoing business or economic trends. A byproduct of excluding the items noted above to determine operating income return on shareholders equity from return on shareholders equity is the transparency and understanding of their significance to return on shareholders equity variability and profitability while recognizing these or similar items may recur in subsequent periods. Therefore, we believe it is useful for investors to have operating income return on shareholders equity and return on shareholders equity when evaluating our performance. We note that investors, financial analysts, financial and business media organizations and rating agencies utilize operating income return on shareholders equity results in their evaluation of our and our industrys financial performance and in their investment decisions, recommendations and communications as it represents a reliable, representative and consistent measurement of the industry and the company and managements utilization of capital. Operating income return on shareholders equity should not be considered as a substitute for return on shareholders equity and does not reflect the overall profitability of our business. A reconciliation of return on shareholders equity and operating income return on shareholders equity can be found in the schedule, Return on Shareholders Equity.
Book value per share, excluding the impact of unrealized net capital gains and losses on fixed income securities, is a ratio that uses a non-GAAP measure. It is calculated by dividing shareholders equity after excluding the impact of unrealized net capital gains and losses on fixed income securities and related DAC, DSI and life insurance reserves by total shares outstanding plus dilutive potential shares outstanding. We use the trend in book value per share, excluding the impact of unrealized net capital gains and losses on fixed income securities, in conjunction with book value per share to identify and analyze the change in net worth attributable to management efforts between periods. We believe the non-GAAP ratio is useful to investors because it eliminates the effect of items that can fluctuate significantly from period to period and are generally driven by economic developments, primarily capital market conditions, the magnitude and timing of which are generally not influenced by management, and we believe it enhances understanding and comparability of performance by highlighting underlying business activity and profitability drivers. We note that book value per share, excluding the impact of unrealized net capital gains and losses on fixed income securities, is a measure commonly used by insurance investors as a valuation technique. Book value per share is the most directly comparable GAAP measure. Book value per share, excluding the impact of unrealized net capital gains and losses on fixed income securities, should not be considered as a substitute for book value per share, and does not reflect the recorded net worth of our business. A reconciliation of book value per share, excluding the impact of unrealized net capital gains on fixed income securities, and book value per share can be found in the schedule, Book Value per Share.