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): July 31, 2013
THE ALLSTATE CORPORATION
(Exact name of registrant as specified in its 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:
[ ] Written communications pursuant to Rule 425 under the Securities Act (17 CFR 230.425)
[ ] Soliciting material pursuant to Rule 14a-12 under the Exchange Act (17 CFR 240.14a-12)
[ ] Pre-commencement communications pursuant to Rule 14d-2(b) under the Exchange Act (17 CFR 240.14d-2(b))
[ ] Pre-commencement communications pursuant to Rule 13e-4(c) under the Exchange Act (17 CFR 240.13e-4(c))
Section 2 Financial Information
Item 2.02. Results of Operations and Financial Condition.
On July 31, 2013, the registrant issued a press release announcing its financial results for the second quarter of 2013, and the availability of the registrants second 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 July 31, 2013
99.2 Second quarter 2013 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 | |
|
| |
Date: July 31, 2013 |
|
Exhibit 99.1
FOR IMMEDIATE RELEASE
Contacts: |
|
Maryellen Thielen |
Robert Block |
Media Relations |
Investor Relations |
(847) 402-5600 |
(847) 402-2800 |
Allstate Reports Solid Second Quarter 2013 Earnings Reflecting
Successful Execution of Customer-Focused Strategy
NORTHBROOK, Ill., July 31, 2013 The Allstate Corporation (NYSE: ALL) today reported financial results for the second quarter of 2013. The financial highlights were:
The Allstate Corporation Consolidated Highlights |
| ||||||||||||||
($ in millions, except per share amounts and ratios) |
|
Three months ended |
|
Six months ended |
| ||||||||||
|
|
2013 |
|
2012 |
|
% |
|
2013 |
|
2012 |
|
% |
| ||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Consolidated revenues |
|
$ 8,787 |
|
$ 8,278 |
|
6.1 |
|
|
$ 17,250 |
|
$ 16,640 |
|
3.7 |
|
|
Net income available to common shareholders |
|
434 |
|
423 |
|
2.6 |
|
|
1,143 |
|
1,189 |
|
(3.9 |
) |
|
Net income available to common shareholders per diluted common share |
|
0.92 |
|
0.86 |
|
7.0 |
|
|
2.39 |
|
2.39 |
|
-- |
|
|
Operating income* |
|
529 |
|
432 |
|
22.5 |
|
|
1,176 |
|
1,142 |
|
3.0 |
|
|
Operating income per diluted common share* |
|
1.12 |
|
0.87 |
|
28.7 |
|
|
2.46 |
|
2.29 |
|
7.4 |
|
|
Book value per common share |
|
|
|
|
|
|
|
|
41.63 |
|
39.73 |
|
4.8 |
|
|
Book value per common share, excluding the impact of unrealized net capital gains and losses on fixed income securities* |
|
|
|
|
|
|
|
|
38.47 |
|
35.81 |
|
7.4 |
|
|
Catastrophe losses |
|
647 |
|
819 |
|
(21.0 |
) |
|
1,006 |
|
1,078 |
|
(6.7 |
) |
|
Property-Liability combined ratio |
|
96.1 |
|
98.0 |
|
(1.9 |
) pts |
|
94.7 |
|
95.1 |
|
(0.4 |
) 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)* |
|
86.9 |
|
86.3 |
|
0.6 |
pts |
|
87.3 |
|
87.2 |
|
0.1 |
pts |
|
* 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.
We are successfully executing our customer-focused strategy to offer unique products and services to distinct consumer segments, said Thomas J. Wilson, chairman, president and chief executive officer of The Allstate Corporation. Property-liability premiums written increased 4.2% from the second quarter of 2012, with positive trends in all consumer segments which are served under the Allstate, Encompass and Esurance brands. We maintained profitability with an underlying combined ratio better than our full-year outlook and operating income of $529 million. Proactive execution of the investment strategy to reduce risk related to increases in interest rates proved beneficial as rates moved up in the quarter. We also made progress in strengthening our capital position by repurchasing outstanding debt, issuing new lower-cost financing, while maintaining share repurchases. Shortly after the quarter ended, we announced several other significant strategic actions: the pending sale of Lincoln Benefit Life, a change in employee benefit plans and a decision to cease issuing fixed annuities at year-end 2013.
Financial Results
Net income available to common shareholders for the second quarter 2013 was $434 million, or $0.92 per diluted common share, compared to $423 million, or $0.86 per diluted common share in the second quarter
2012. The increase in net income available to common shareholders was driven by higher after-tax realized capital gains and operating income which more than offset the after-tax loss of $312 million on extinguishment of $1.83 billion of debt. Operating income for the second quarter 2013 increased to $529 million, or $1.12 per diluted common share, from $432 million, or $0.87 per diluted common share, in the second quarter 2012. The improvement was due primarily to lower catastrophe losses in the second quarter compared to the prior year quarter.
In the second quarter 2013, property-liability net income was $617 million versus $354 million in the prior year quarter. The property-liability combined ratio was 96.1, improving 1.9 points. Pre-tax catastrophe losses in the quarter totaled $647 million compared to $819 million in the second quarter 2012. The underlying combined ratio for the quarter was 86.9, 0.6 points higher than the prior year quarter, and better than the full year outlook of 88 to 90. Should trends continue, the underlying combined ratio could be at the low end or below the full year outlook range. Allstate Financial net income for the quarter was $190 million, an improvement of $58 million from the prior year quarter, due primarily to an increase in after-tax realized capital gains and improved operating income results.
Continued Progress on Customer-Focused Strategy and Achievement of 2013 Priorities
The results for the second quarter 2013 reflect successful execution of our 2013 priorities: growing insurance premiums, maintaining auto profitability, raising returns in homeowner and annuities, proactively managing investments, and reducing the cost structure.
The company experienced positive momentum in growing insurance premiums in the second quarter. Total property-liability net written premium increased 4.2% over prior year quarter and Allstate Financial grew 3.6% in total premiums and contract charges, including 4.8% in underwritten products. For the Allstate brand, which serves consumers who prefer local advice from Allstate agencies and a wide range of products, net written premium increased 3.0% due to higher retention and new business issuance of standard auto and homeowners policies, and solid growth in emerging businesses. While Allstate brand units declined from the prior year quarter, they increased sequentially by 91,000 policies in force. Encompass net written premium and units grew 9.0% and 6.8%, respectively, from the prior year quarter. Esurance, serving the self-directed customer segment, continued to grow rapidly with net written premium increasing 31.7% and units up 36.5% from the prior year quarter.
Allstate maintained auto profitability in the second quarter with a combined ratio for standard auto of 97.0, slightly better than the prior year quarter. For the Allstate brand, which comprises the majority of the auto earned premium, the recorded combined ratio was 94.9, 0.6 points better than prior year, with an underlying combined ratio of 94.2, 0.8 points higher than the second quarter 2012. Frequency was essentially flat while severity increased modestly. The Encompass brand recorded a standard auto combined ratio of 104.4, an improvement of 4.8 points, reflecting the impact of price increases. The Esurance brand standard auto combined ratio increased 2.8 points to 119.5 due to the increased volume of new business, higher bodily injury severities and increased utilization of price discounts. Esurance is adjusting pricing and underwriting to ensure its growth investments create shareholder value.
Higher returns were realized in the homeowners and annuities businesses. In the second quarter, Allstate homeowners recorded a combined ratio of 95.3, a 9.1 point improvement from the prior year quarter, primarily due to reduced catastrophe losses. The Allstate brand homeowners underlying combined ratio was 62.7, a 1.9 point improvement from the second quarter 2012. Rate increases continued to positively impact results and both frequency and severity exhibited modest increases in the quarter. Returns in annuities improved slightly in the second quarter, but remain under pressure from continued low interest rates. Contractholder funds declined $2.5 billion from March 31, 2013, primarily due to a large institutional product maturity.
Proactive management of the investment portfolio mitigated the impact of rising interest rates, but total returns were negative for the quarter. Interest rate risk mitigation actions over the past several quarters reduced the maturity profile of the property-liability portfolio to make it less sensitive to higher interest rates. Allstates consolidated investment portfolio totaled $92.32 billion at June 30, 2013 compared to $97.28 billion at December 31, 2012. The lower portfolio value reflects a $2.73 billion decrease in net unrealized capital gains driven by the significant increase in interest rates in the second quarter. Total returns for the quarter of -1.5% reflect a consistent contribution from net investment income offset by lower investment valuations, particularly for fixed income securities. For the second quarter, net investment income totaled $984 million, which included $37 million related to prepayment fee income and litigation proceeds. The total portfolio yield was 4.6%, an increase from prior quarter, and comparable to the second quarter of 2012.
Property-liability net investment income was $343 million and portfolio yield was 4.0%. This was an increase from the prior quarter, reflecting higher limited partnership results and the timing of equity dividends, but was below the second quarter of 2012 due to the impact of interest rate risk reduction actions and low investment yields. Allstate Financial net investment income was $633 million and the portfolio yield was 5.1%. Allstate Financials net investment income declined from the prior year quarter, primarily due to the managed reduction in spread-based liabilities, which will continue with the pending sale of Lincoln Benefit Life. Allstate Financials portfolio yield has been less impacted by low reinvestment rates as its investment cash flows have largely been used to fund the liability outflows.
Progress was made in reducing the companys cost structure while investing for growth. The closure of a call center and a change to employee benefits were announced, which will improve effectiveness and efficiency. The property-liability expense ratio increased in the quarter, reflecting higher technology and marketing expenses.
Continued Focus on Capital Management
During the second quarter of 2013, Allstate repurchased principal amounts of $1.83 billion of debt and recognized a pre-tax loss on extinguishment of $480 million. Also during the quarter, Allstate issued shares of 5.625% noncumulative perpetual preferred stock with liquidation value of $287.5 million, $500 million of 3.15% senior notes due 2023 and $500 million of 4.50% senior notes due 2043.
These capital actions took advantage of the current low cost of capital and will help ensure Allstates strategic flexibility, said Steve Shebik, chief financial officer. In addition, Allstate repurchased 4.9 million common shares at a cost of $254 million in the second quarter of 2013. As of June 30, 2013, $1.08 billion remained in our share repurchase programs. Allstates earnings and repurchases increased book value per diluted common share by 4.8% from a year ago, to $41.63 at the end of the second quarter of 2013.
Statutory surplus at June 30, 2013 was an estimated $17.0 billion for the combined insurance operating companies. Property-liability surplus was an estimated $13.6 billion, with Allstate Financial companies accounting for the remainder. Deployable assets at the holding company level totaled $2.4 billion at June 30, 2013.
Subsequent Events
In July 2013, the company approved amendments to its pension plans to introduce a new cash balance formula to replace the current formulas under which eligible employees accrue benefits, effective January 1, 2014. The company also will eliminate certain life insurance benefits currently provided to eligible employees and effective January 1, 2016 for all retirees who retired after 1989. Finally, on July 17, 2013, the company entered into a definitive agreement to sell Lincoln Benefit Life, which serves consumer segments who want independent advice and a choice of life insurance and annuity products. This transaction is expected to close by the end of this year, subject to regulatory approval.
* * * *
Visit www.allstateinvestors.com to view additional information about Allstates results, including a webcast of its quarterly conference call and the presentation discussed on the call. The conference call will be held at 9 a.m. ET on Thursday, August 1.
The Allstate Corporation (NYSE: ALL) is the nations largest publicly held personal lines insurer, serving approximately 16 million households through its Allstate, Encompass, Esurance and Answer Financial brand names and Allstate Financial business segment. Allstate branded insurance products (auto, home, life and retirement) and services are offered through Allstate agencies, independent agencies, and Allstate exclusive financial representatives, as well as via www.allstate.com, www.allstate.com/financial and 1-800 Allstate®, and are widely known through the slogan Youre In Good Hands With Allstate®.
THE ALLSTATE CORPORATION AND SUBSIDIARIES
CONDENSED CONSOLIDATED STATEMENTS OF OPERATIONS
($ in millions, except per share data) |
|
Three months ended |
|
Six months ended |
| ||||
|
|
June 30, |
|
June 30, |
| ||||
|
|
2013 |
|
2012 |
|
2013 |
|
2012 |
|
|
|
|
|
|
| ||||
|
|
(unaudited) |
|
(unaudited) |
| ||||
Revenues |
|
|
|
|
|
|
|
|
|
Property-liability insurance premiums |
$ |
6,862 |
$ |
6,666 |
$ |
13,632 |
$ |
13,296 |
|
Life and annuity premiums and contract charges |
|
579 |
|
559 |
|
1,158 |
|
1,112 |
|
Net investment income |
|
984 |
|
1,026 |
|
1,967 |
|
2,037 |
|
Realized capital gains and losses: |
|
|
|
|
|
|
|
|
|
Total other-than-temporary impairment losses |
|
(55) |
|
(69) |
|
(82) |
|
(156) |
|
Portion of loss recognized in other comprehensive income |
|
(5) |
|
19 |
|
(15) |
|
23 |
|
Net other-than-temporary impairment losses recognized in earnings |
|
(60) |
|
(50) |
|
(97) |
|
(133) |
|
Sales and other realized capital gains and losses |
|
422 |
|
77 |
|
590 |
|
328 |
|
|
|
|
|
|
|
|
|
|
|
Total realized capital gains and losses |
|
362 |
|
27 |
|
493 |
|
195 |
|
|
|
|
|
|
|
|
|
|
|
|
|
8,787 |
|
8,278 |
|
17,250 |
|
16,640 |
|
|
|
|
|
|
|
|
|
|
|
Costs and expenses |
|
|
|
|
|
|
|
|
|
Property-liability insurance claims and claims expense |
|
4,741 |
|
4,810 |
|
9,201 |
|
9,149 |
|
Life and annuity contract benefits |
|
471 |
|
462 |
|
929 |
|
901 |
|
Interest credited to contractholder funds |
|
311 |
|
366 |
|
656 |
|
744 |
|
Amortization of deferred policy acquisition costs |
|
961 |
|
942 |
|
1,907 |
|
1,921 |
|
Operating costs and expenses |
|
1,090 |
|
996 |
|
2,192 |
|
2,013 |
|
Restructuring and related charges |
|
20 |
|
10 |
|
46 |
|
16 |
|
Loss on extinguishment of debt |
|
480 |
|
-- |
|
480 |
|
-- |
|
Interest expense |
|
99 |
|
93 |
|
197 |
|
188 |
|
|
|
|
|
|
|
|
|
|
|
|
|
8,173 |
|
7,679 |
|
15,608 |
|
14,932 |
|
|
|
|
|
|
|
|
|
|
|
Gain on disposition of operations |
|
-- |
|
3 |
|
2 |
|
6 |
|
|
|
|
|
|
|
|
|
|
|
Income from operations before income tax expense |
|
614 |
|
602 |
|
1,644 |
|
1,714 |
|
|
|
|
|
|
|
|
|
|
|
Income tax expense |
|
180 |
|
179 |
|
501 |
|
525 |
|
|
|
|
|
|
|
|
|
|
|
Net income |
|
434 |
|
423 |
|
1,143 |
|
1,189 |
|
|
|
|
|
|
|
|
|
|
|
Preferred stock dividends |
|
-- |
|
-- |
|
-- |
|
-- |
|
|
|
|
|
|
|
|
|
|
|
Net income available to common shareholders |
$ |
434 |
$ |
423 |
$ |
1,143 |
$ |
1,189 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Earnings per common share: |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Net income available to common shareholders per common share Basic |
$ |
0.93 |
$ |
0.86 |
$ |
2.42 |
$ |
2.40 |
|
|
|
|
|
|
|
|
|
|
|
Weighted average common shares Basic |
|
468.3 |
|
490.6 |
|
471.9 |
|
494.9 |
|
|
|
|
|
|
|
|
|
|
|
Net income available to common shareholders per common share Diluted |
$ |
0.92 |
$ |
0.86 |
$ |
2.39 |
$ |
2.39 |
|
|
|
|
|
|
|
|
|
|
|
Weighted average common shares Diluted |
|
473.8 |
|
493.8 |
|
477.3 |
|
497.9 |
|
|
|
|
|
|
|
|
|
|
|
Cash dividends declared per common share |
$ |
0.25 |
$ |
0.22 |
$ |
0.50 |
$ |
0.44 |
|
THE ALLSTATE CORPORATION
SEGMENT RESULTS
($ in millions, except ratios) |
|
Three months ended |
|
Six months ended |
| ||||
|
|
June 30, |
|
June 30, |
| ||||
|
|
2013 |
|
2012 |
|
2013 |
|
2012 |
|
|
|
|
|
|
|
|
|
|
|
Property-Liability |
|
|
|
|
|
|
|
|
|
Premiums written |
$ |
7,151 |
$ |
6,864 |
$ |
13,776 |
$ |
13,327 |
|
Premiums earned |
$ |
6,862 |
$ |
6,666 |
$ |
13,632 |
$ |
13,296 |
|
Claims and claims expense |
|
(4,741) |
|
(4,810) |
|
(9,201) |
|
(9,149) |
|
Amortization of deferred policy acquisition costs |
|
(890) |
|
(865) |
|
(1,761) |
|
(1,743) |
|
Operating costs and expenses |
|
(943) |
|
(847) |
|
(1,900) |
|
(1,731) |
|
Restructuring and related charges |
|
(19) |
|
(10) |
|
(43) |
|
(16) |
|
Underwriting income* |
|
269 |
|
134 |
|
727 |
|
657 |
|
Net investment income |
|
343 |
|
352 |
|
684 |
|
665 |
|
Periodic settlements and accruals on non-hedge derivative instruments |
|
(2) |
|
(2) |
|
(3) |
|
(3) |
|
Business combination expenses and the amortization of purchased intangible assets |
|
20 |
|
26 |
|
41 |
|
73 |
|
Income tax expense on operations |
|
(197) |
|
(153) |
|
(460) |
|
(434) |
|
Operating income |
|
433 |
|
357 |
|
989 |
|
958 |
|
|
|
|
|
|
|
|
|
|
|
Realized capital gains and losses, after-tax |
|
197 |
|
12 |
|
270 |
|
136 |
|
Loss on disposition of operations, after-tax |
|
(1) |
|
-- |
|
(1) |
|
-- |
|
Reclassification of periodic settlements and accruals on non-hedge derivative instruments, after-tax |
|
1 |
|
1 |
|
2 |
|
2 |
|
Business combination expenses and the amortization of purchased intangible assets, after-tax |
|
(13) |
|
(16) |
|
(27) |
|
(47) |
|
Net income available to common shareholders |
$ |
617 |
$ |
354 |
$ |
1,233 |
$ |
1,049 |
|
Catastrophe losses |
$ |
647 |
$ |
819 |
$ |
1,006 |
$ |
1,078 |
|
Operating ratios: |
|
|
|
|
|
|
|
|
|
Claims and claims expense ratio |
|
69.1 |
|
72.2 |
|
67.5 |
|
68.8 |
|
Expense ratio |
|
27.0 |
|
25.8 |
|
27.2 |
|
26.3 |
|
Combined ratio |
|
96.1 |
|
98.0 |
|
94.7 |
|
95.1 |
|
Effect of catastrophe losses on combined ratio |
|
9.4 |
|
12.3 |
|
7.4 |
|
8.1 |
|
Effect of prior year reserve reestimates on combined ratio |
|
(0.8) |
|
(2.4) |
|
(0.7) |
|
(2.7) |
|
Effect of catastrophe losses included in prior year reserve reestimates on combined ratio |
|
(0.3) |
|
(1.4) |
|
(0.4) |
|
(1.9) |
|
Effect of business combination expenses and the amortization of purchased intangible assets on combined ratio |
|
0.3 |
|
0.4 |
|
0.3 |
|
0.6 |
|
Effect of Discontinued Lines and Coverages on combined ratio |
|
0.1 |
|
0.1 |
|
0.1 |
|
0.1 |
|
Allstate Financial |
|
|
|
|
|
|
|
|
|
Premiums and contract charges |
$ |
579 |
$ |
559 |
$ |
1,158 |
$ |
1,112 |
|
Net investment income |
|
633 |
|
663 |
|
1,268 |
|
1,350 |
|
Periodic settlements and accruals on non-hedge derivative instruments |
|
5 |
|
15 |
|
15 |
|
30 |
|
Contract benefits |
|
(471) |
|
(462) |
|
(929) |
|
(901) |
|
Interest credited to contractholder funds |
|
(315) |
|
(362) |
|
(651) |
|
(730) |
|
Amortization of deferred policy acquisition costs |
|
(65) |
|
(76) |
|
(141) |
|
(162) |
|
Operating costs and expenses |
|
(140) |
|
(135) |
|
(288) |
|
(277) |
|
Restructuring and related charges |
|
(1) |
|
-- |
|
(3) |
|
-- |
|
Income tax expense on operations |
|
(68) |
|
(64) |
|
(128) |
|
(134) |
|
Operating income |
|
157 |
|
138 |
|
301 |
|
288 |
|
|
|
|
|
|
|
|
|
|
|
Realized capital gains and losses, after-tax |
|
37 |
|
5 |
|
49 |
|
(9) |
|
Valuation changes on embedded derivatives that are not hedged, after-tax |
|
3 |
|
(3) |
|
(3) |
|
(9) |
|
DAC and DSI amortization relating to realized capital gains and losses and valuation changes on embedded derivatives that are not hedged, after-tax |
|
(4) |
|
-- |
|
(3) |
|
(10) |
|
Reclassification of periodic settlements and accruals on non-hedge derivative instruments, after-tax |
|
(4) |
|
(10) |
|
(10) |
|
(20) |
|
Gain on disposition of operations, after-tax |
|
1 |
|
2 |
|
2 |
|
4 |
|
Net income available to common shareholders |
$ |
190 |
$ |
132 |
$ |
336 |
$ |
244 |
|
|
|
|
|
|
|
|
|
|
|
Corporate and Other |
|
|
|
|
|
|
|
|
|
Net investment income |
$ |
8 |
$ |
11 |
$ |
15 |
$ |
22 |
|
Operating costs and expenses |
|
(106) |
|
(107) |
|
(201) |
|
(193) |
|
Income tax benefit on operations |
|
37 |
|
33 |
|
72 |
|
67 |
|
Preferred stock dividends |
|
-- |
|
-- |
|
-- |
|
-- |
|
Operating loss |
|
(61) |
|
(63) |
|
(114) |
|
(104) |
|
Realized capital gains and losses, after-tax |
|
-- |
|
-- |
|
-- |
|
-- |
|
Loss on extinguishment of debt, after-tax |
|
(312) |
|
-- |
|
(312) |
|
-- |
|
Net loss available to common shareholders |
$ |
(373) |
$ |
(63) |
$ |
(426) |
$ |
(104) |
|
Consolidated net income available to common shareholders |
$ |
434 |
$ |
423 |
$ |
1,143 |
$ |
1,189 |
|
THE ALLSTATE CORPORATION AND SUBSIDIARIES
CONDENSED CONSOLIDATED STATEMENTS OF FINANCIAL POSITION
($ in millions, except par value data) |
|
June 30, |
|
December 31, |
|
|
|
2013 |
|
2012 |
|
|
|
|
|
|
|
Assets |
|
(unaudited) |
|
|
|
Investments: |
|
|
|
|
|
Fixed income securities, at fair value (amortized cost $68,475 and $71,915) |
$ |
71,039 |
$ |
77,017 |
|
Equity securities, at fair value (cost $4,237 and $3,577) |
|
4,505 |
|
4,037 |
|
Mortgage loans |
|
6,413 |
|
6,570 |
|
Limited partnership interests |
|
4,941 |
|
4,922 |
|
Short-term, at fair value (amortized cost $2,646 and $2,336) |
|
2,646 |
|
2,336 |
|
Other |
|
2,771 |
|
2,396 |
|
Total investments |
|
92,315 |
|
97,278 |
|
Cash |
|
634 |
|
806 |
|
Premium installment receivables, net |
|
5,116 |
|
5,051 |
|
Deferred policy acquisition costs |
|
3,914 |
|
3,621 |
|
Reinsurance recoverables, net |
|
8,346 |
|
8,767 |
|
Accrued investment income |
|
773 |
|
781 |
|
Property and equipment, net |
|
971 |
|
989 |
|
Goodwill |
|
1,239 |
|
1,240 |
|
Other assets |
|
1,684 |
|
1,804 |
|
Separate Accounts |
|
6,488 |
|
6,610 |
|
Total assets |
$ |
121,480 |
$ |
126,947 |
|
Liabilities |
|
|
|
|
|
Reserve for property-liability insurance claims and claims expense |
$ |
20,989 |
$ |
21,288 |
|
Reserve for life-contingent contract benefits |
|
14,242 |
|
14,895 |
|
Contractholder funds |
|
36,357 |
|
39,319 |
|
Unearned premiums |
|
10,510 |
|
10,375 |
|
Claim payments outstanding |
|
745 |
|
797 |
|
Deferred income taxes |
|
250 |
|
597 |
|
Other liabilities and accrued expenses |
|
6,055 |
|
6,429 |
|
Short-term debt |
|
500 |
|
-- |
|
Long-term debt |
|
5,475 |
|
6,057 |
|
Separate Accounts |
|
6,488 |
|
6,610 |
|
Total liabilities |
|
101,611 |
|
106,367 |
|
Equity |
|
|
|
|
|
Preferred stock and additional capital paid-in, $1 par value, 11,500 shares issued and outstanding as of June 30, 2013 and none issued and outstanding as of December 31, 2012, $287.5 aggregate liquidation preference |
|
278 |
|
-- |
|
Common stock, $.01 par value, 900 million issued, 465 million and 479 million shares outstanding |
|
9 |
|
9 |
|
Additional capital paid-in |
|
3,105 |
|
3,162 |
|
Retained income |
|
34,691 |
|
33,783 |
|
Deferred ESOP expense |
|
(39) |
|
(41) |
|
Treasury stock, at cost (435 million and 421 million shares) |
|
(18,225) |
|
(17,508) |
|
Accumulated other comprehensive income: |
|
|
|
|
|
Unrealized net capital gains and losses: |
|
|
|
|
|
Unrealized net capital gains and losses on fixed income securities with OTTI |
|
36 |
|
(11) |
|
Other unrealized net capital gains and losses |
|
1,794 |
|
3,614 |
|
Unrealized adjustment to DAC, DSI and insurance reserves |
|
(179) |
|
(769) |
|
Total unrealized net capital gains and losses |
|
1,651 |
|
2,834 |
|
Unrealized foreign currency translation adjustments |
|
37 |
|
70 |
|
Unrecognized pension and other postretirement benefit cost |
|
(1,638) |
|
(1,729) |
|
|
|
|
|
|
|
Total accumulated other comprehensive income |
|
50 |
|
1,175 |
|
|
|
|
|
|
|
Total shareholders equity |
|
19,869 |
|
20,580 |
|
|
|
|
|
|
|
Total liabilities and shareholders equity |
$ |
121,480 |
$ |
126,947 |
|
THE ALLSTATE CORPORATION AND SUBSIDIARIES
CONDENSED CONSOLIDATED STATEMENTS OF CASH FLOWS
($ in millions) |
|
Six months ended |
| ||
|
|
June 30, |
| ||
|
|
2013 |
|
2012 |
|
Cash flows from operating activities |
|
(unaudited) |
| ||
Net income |
$ |
1,143 |
$ |
1,189 |
|
Adjustments to reconcile net income to net cash provided by operating activities: |
|
|
|
|
|
Depreciation, amortization and other non-cash items |
|
180 |
|
201 |
|
Realized capital gains and losses |
|
(493) |
|
(195) |
|
Loss on extinguishment of debt |
|
480 |
|
-- |
|
Gain on disposition of operations |
|
(2) |
|
(6) |
|
Interest credited to contractholder funds |
|
656 |
|
744 |
|
Changes in: |
|
|
|
|
|
Policy benefits and other insurance reserves |
|
(607) |
|
(377) |
|
Unearned premiums |
|
165 |
|
27 |
|
Deferred policy acquisition costs |
|
(107) |
|
6 |
|
Premium installment receivables, net |
|
(81) |
|
(9) |
|
Reinsurance recoverables, net |
|
327 |
|
27 |
|
Income taxes |
|
283 |
|
341 |
|
Other operating assets and liabilities |
|
(391) |
|
(174) |
|
Net cash provided by operating activities |
|
1,553 |
|
1,774 |
|
|
|
|
|
|
|
Cash flows from investing activities |
|
|
|
|
|
|
|
|
|
|
|
Proceeds from sales |
|
|
|
|
|
Fixed income securities |
|
10,461 |
|
9,918 |
|
Equity securities |
|
1,742 |
|
1,275 |
|
Limited partnership interests |
|
438 |
|
796 |
|
Mortgage loans |
|
20 |
|
11 |
|
Other investments |
|
38 |
|
88 |
|
Investment collections |
|
|
|
|
|
Fixed income securities |
|
3,658 |
|
2,141 |
|
Mortgage loans |
|
475 |
|
458 |
|
Other investments |
|
171 |
|
39 |
|
Investment purchases |
|
|
|
|
|
Fixed income securities |
|
(10,637) |
|
(12,345) |
|
Equity securities |
|
(2,010) |
|
(290) |
|
Limited partnership interests |
|
(477) |
|
(664) |
|
Mortgage loans |
|
(314) |
|
(267) |
|
Other investments |
|
(538) |
|
(243) |
|
Change in short-term investments, net |
|
(423) |
|
(392) |
|
Change in other investments, net |
|
91 |
|
(57) |
|
Purchases of property and equipment, net |
|
(43) |
|
(116) |
|
Net cash provided by investing activities |
|
2,652 |
|
352 |
|
Cash flows from financing activities |
|
|
|
|
|
Change in short-term debt |
|
500 |
|
-- |
|
Proceeds from issuance of long-term debt |
|
1,481 |
|
493 |
|
Repayment of long-term debt |
|
(2,540) |
|
(351) |
|
Proceeds from issuance of preferred stock |
|
278 |
|
-- |
|
Contractholder fund deposits |
|
1,119 |
|
1,005 |
|
Contractholder fund withdrawals |
|
(4,273) |
|
(2,665) |
|
Dividends paid on common stock |
|
(119) |
|
(215) |
|
Treasury stock purchases |
|
(897) |
|
(583) |
|
Shares reissued under equity incentive plans, net |
|
60 |
|
26 |
|
Excess tax benefits on share-based payment arrangements |
|
29 |
|
4 |
|
Other |
|
(15) |
|
(45) |
|
Net cash used in financing activities |
|
(4,377) |
|
(2,331) |
|
Net decrease in cash |
|
(172) |
|
(205) |
|
Cash at beginning of period |
|
806 |
|
776 |
|
Cash at end of period |
$ |
634 |
$ |
571 |
|
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 is net income available to common shareholders, 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,
· 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 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 available to common shareholders is the GAAP measure that is most directly comparable to operating income.
We use operating income 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 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 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 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, 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 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 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 is used by management along with the other components of net income available to common shareholders to assess our performance. We use adjusted measures of operating income and operating income per diluted common share in incentive compensation. Therefore, we believe it is useful for investors to evaluate net income available to common shareholders, operating income 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 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 as the denominator. Operating income should not be considered a substitute for net income available to common shareholders and does not reflect the overall profitability of our business.
The following tables reconcile operating income and net income available to common shareholders.
($ in millions, except per share data) |
|
For the three months ended June 30, |
| ||||||||||||||||||||||
|
|
Property-Liability |
|
Allstate Financial |
|
Consolidated |
|
Per diluted |
| ||||||||||||||||
|
|
2013 |
|
2012 |
|
2013 |
|
2012 |
|
2013 |
|
2012 |
|
2013 |
|
2012 |
| ||||||||
Operating income |
$ |
433 |
|
$ |
357 |
|
$ |
157 |
|
$ |
138 |
|
$ |
529 |
|
$ |
432 |
|
$ |
1.12 |
|
$ |
0.87 |
|
|
Realized capital gains and losses |
|
305 |
|
|
19 |
|
|
57 |
|
|
8 |
|
|
362 |
|
|
27 |
|
|
|
|
|
|
|
|
Income tax expense |
|
(108 |
) |
|
(7 |
) |
|
(20 |
) |
|
(3 |
) |
|
(128 |
) |
|
(10 |
) |
|
|
|
|
|
|
|
Realized capital gains and losses, after-tax |
|
197 |
|
|
12 |
|
|
37 |
|
|
5 |
|
|
234 |
|
|
17 |
|
|
0.50 |
|
|
0.04 |
|
|
Valuation changes on embedded derivatives that are not hedged, after-tax |
|
-- |
|
|
-- |
|
|
3 |
|
|
(3 |
) |
|
3 |
|
|
(3 |
) |
|
0.01 |
|
|
(0.01 |
) |
|
DAC and DSI amortization relating to realized capital gains and losses and valuation changes on embedded derivatives that are not hedged, after-tax |
|
-- |
|
|
-- |
|
|
(4 |
) |
|
-- |
|
|
(4 |
) |
|
-- |
|
|
(0.01 |
) |
|
-- |
|
|
Reclassification of periodic settlements and accruals on non-hedge derivative instruments, after-tax |
|
1 |
|
|
1 |
|
|
(4 |
) |
|
(10 |
) |
|
(3 |
) |
|
(9 |
) |
|
(0.01 |
) |
|
(0.02 |
) |
|
Business combination expenses and the amortization of purchased intangible assets, after-tax |
|
(13 |
) |
|
(16 |
) |
|
-- |
|
|
-- |
|
|
(13 |
) |
|
(16 |
) |
|
(0.03 |
) |
|
(0.03 |
) |
|
(Loss) gain on disposition of operations, after-tax |
|
(1 |
) |
|
-- |
|
|
1 |
|
|
2 |
|
|
-- |
|
|
2 |
|
|
-- |
|
|
0.01 |
|
|
Loss on extinguishment of debt, after-tax |
|
-- |
|
|
-- |
|
|
-- |
|
|
-- |
|
|
(312 |
) |
|
-- |
|
|
(0.66 |
) |
|
-- |
|
|
Net income available to common shareholders |
$ |
617 |
|
$ |
354 |
|
$ |
190 |
|
$ |
132 |
|
$ |
434 |
|
$ |
423 |
|
$ |
0.92 |
|
$ |
0.86 |
|
|
|
|
For the six months ended June 30, |
| ||||||||||||||||||||||
|
|
Property-Liability |
|
Allstate Financial |
|
Consolidated |
|
Per diluted |
| ||||||||||||||||
|
|
2013 |
|
2012 |
|
2013 |
|
2012 |
|
2013 |
|
2012 |
|
2013 |
|
2012 |
| ||||||||
Operating income |
$ |
989 |
|
$ |
958 |
|
$ |
301 |
|
$ |
288 |
|
$ |
1,176 |
|
$ |
1,142 |
|
$ |
2.46 |
|
$ |
2.29 |
|
|
Realized capital gains and losses |
|
417 |
|
|
208 |
|
|
76 |
|
|
(13 |
) |
|
493 |
|
|
195 |
|
|
|
|
|
|
|
|
Income tax (expense) benefit |
|
(147 |
) |
|
(72 |
) |
|
(27 |
) |
|
4 |
|
|
(174 |
) |
|
(68 |
) |
|
|
|
|
|
|
|
Realized capital gains and losses, after-tax |
|
270 |
|
|
136 |
|
|
49 |
|
|
(9 |
) |
|
319 |
|
|
127 |
|
|
0.67 |
|
|
0.26 |
|
|
Valuation changes on embedded derivatives that are not hedged, after-tax |
|
-- |
|
|
-- |
|
|
(3 |
) |
|
(9 |
) |
|
(3 |
) |
|
(9 |
) |
|
(0.01 |
) |
|
(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 |
|
-- |
|
|
-- |
|
|
(3 |
) |
|
(10 |
) |
|
(3 |
) |
|
(10 |
) |
|
(0.01 |
) |
|
(0.02 |
) |
|
Reclassification of periodic settlements and accruals on non-hedge derivative instruments, after-tax |
|
2 |
|
|
2 |
|
|
(10 |
) |
|
(20 |
) |
|
(8 |
) |
|
(18 |
) |
|
(0.02 |
) |
|
(0.04 |
) |
|
Business combination expenses and the amortization of purchased intangible assets, after-tax |
|
(27 |
) |
|
(47 |
) |
|
-- |
|
|
-- |
|
|
(27 |
) |
|
(47 |
) |
|
(0.05 |
) |
|
(0.09 |
) |
|
(Loss) gain on disposition of operations, after-tax |
|
(1 |
) |
|
-- |
|
|
2 |
|
|
4 |
|
|
1 |
|
|
4 |
|
|
-- |
|
|
0.01 |
|
|
Loss on extinguishment of debt, after-tax |
|
-- |
|
|
-- |
|
|
-- |
|
|
-- |
|
|
(312 |
) |
|
-- |
|
|
(0.65 |
) |
|
-- |
|
|
Net income available to common shareholders |
$ |
1,233 |
|
$ |
1,049 |
|
$ |
336 |
|
$ |
244 |
|
$ |
1,143 |
|
$ |
1,189 |
|
$ |
2.39 |
|
$ |
2.39 |
|
|
Operating income return on common 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 common 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 common 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 common shareholders equity excluding the effect of unrealized net capital gains and losses for the denominator as a representation of common 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 available to common shareholders and return on common 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 common 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 common shareholders equity from return on common shareholders equity is the transparency and understanding of their significance to return on common 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 common shareholders equity and return on common 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 common 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 common shareholders equity should not be considered a substitute for return on common shareholders equity and does not reflect the overall profitability of our business.
The following tables reconcile return on common shareholders equity and operating income return on common shareholders equity.
($ in millions) |
|
|
For the twelve months ended |
| |||
|
|
|
2013 |
|
|
2012 |
|
Return on common shareholders equity |
|
|
|
|
|
|
|
Numerator: |
|
|
|
|
|
|
|
Net income available to common shareholders |
|
$ |
2,260 |
|
$ |
2,076 |
|
|
|
|
|
|
|
|
|
Denominator: |
|
|
|
|
|
|
|
Beginning common shareholders equity |
|
$ |
19,475 |
|
$ |
18,382 |
|
Ending common shareholders equity (1) |
|
|
19,591 |
|
|
19,475 |
|
Average common shareholders equity |
|
$ |
19,533 |
|
$ |
18,929 |
|
|
|
|
|
|
|
|
|
Return on common shareholders equity |
|
|
11.6% |
|
|
11.0% |
|
|
|
|
For the twelve months ended |
| |||
|
|
|
2013 |
|
|
2012 |
|
Operating income return on common shareholders equity |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Numerator: |
|
|
|
|
|
|
|
Operating income |
|
$ |
2,182 |
|
$ |
1,957 |
|
|
|
|
|
|
|
|
|
Denominator: |
|
|
|
|
|
|
|
Beginning common shareholders equity |
|
$ |
19,475 |
|
$ |
18,382 |
|
Unrealized net capital gains and losses |
|
|
2,070 |
|
|
1,475 |
|
Adjusted beginning common shareholders equity |
|
|
17,405 |
|
|
16,907 |
|
|
|
|
|
|
|
|
|
Ending common shareholders equity |
|
|
19,591 |
|
|
19,475 |
|
Unrealized net capital gains and losses |
|
|
1,651 |
|
|
2,070 |
|
Adjusted ending common shareholders equity |
|
|
17,940 |
|
|
17,405 |
|
|
|
|
|
|
|
|
|
Average adjusted common shareholders equity |
|
$ |
17,673 |
|
$ |
17,156 |
|
Operating income return on common shareholders equity |
|
|
12.3% |
|
|
11.4% |
|
(1) Excludes $278 million of equity related to preferred stock.
The following tables reconcile Allstate Financial segment return on attributed equity and operating income return on attributed equity, including a reconciliation of Allstate Financial segment attributed equity to The Allstate Corporation common shareholders equity.
($ in millions) |
|
|
For the twelve months ended |
| |||
|
|
|
|
|
|
|
|
|
|
|
2013 |
|
|
2012 |
|
Allstate Financial segment return on attributed equity |
|
|
|
|
|
|
|
Numerator: |
|
|
|
|
|
|
|
Net income available to common shareholders |
|
$ |
633 |
|
$ |
571 |
|
|
|
|
|
|
|
|
|
Denominator: |
|
|
|
|
|
|
|
Beginning attributed equity (1) |
|
$ |
7,737 |
|
$ |
6,868 |
|
Ending attributed equity |
|
|
8,224 |
|
|
7,737 |
|
|
|
|
|
|
|
|
|
Average attributed equity |
|
$ |
7,981 |
|
$ |
7,303 |
|
|
|
|
|
|
|
|
|
Return on attributed equity |
|
|
7.9% |
|
|
7.8% |
|
|
|
|
|
|
|
|
|
|
|
|
For the twelve months ended June 30, |
| |||
|
|
|
|
|
|
|
|
|
|
|
2013 |
|
|
2012 |
|
Allstate Financial segment operating income return on attributed equity |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Numerator: |
|
|
|
|
|
|
|
Operating income |
|
$ |
542 |
|
$ |
547 |
|
|
|
|
|
|
|
|
|
Denominator: |
|
|
|
|
|
|
|
Beginning attributed equity |
|
$ |
7,737 |
|
$ |
6,868 |
|
Unrealized net capital gains and losses |
|
|
1,240 |
|
|
792 |
|
Adjusted beginning attributed equity |
|
|
6,497 |
|
|
6,076 |
|
|
|
|
|
|
|
|
|
Ending attributed equity |
|
|
8,224 |
|
|
7,737 |
|
Unrealized net capital gains and losses |
|
|
1,120 |
|
|
1,240 |
|
Adjusted ending attributed equity |
|
|
7,104 |
|
|
6,497 |
|
|
|
|
|
|
|
|
|
Average adjusted attributed equity |
|
$ |
6,801 |
|
$ |
6,287 |
|
|
|
|
|
|
|
|
|
Operating income return on attributed equity |
|
|
8.0% |
|
|
8.7% |
|
|
|
|
|
|
|
|
|
Reconciliation of beginning and ending Allstate Financial segment attributed equity and The Allstate Corporation beginning and ending common shareholders equity |
|
|
For the twelve months ended |
| |||
|
|
|
2013 |
|
|
2012 |
|
Beginning Allstate Financial segment attributed equity |
|
$ |
7,737 |
|
$ |
6,868 |
|
Beginning all other equity |
|
|
11,738 |
|
|
11,514 |
|
Beginning Allstate Corporation common shareholders equity |
|
$ |
19,475 |
|
$ |
18,382 |
|
|
|
|
|
|
|
|
|
Ending Allstate Financial segment attributed equity |
|
$ |
8,224 |
|
$ |
7,737 |
|
Ending all other equity |
|
|
11,367 |
|
|
11,738 |
|
Ending Allstate Corporation common shareholders equity |
|
$ |
19,591 |
|
$ |
19,475 |
|
|
|
|
|
|
|
|
|
(1) Allstate Financial attributed equity is the sum of equity for Allstate Life Insurance Company and the applicable equity for American Heritage Life Investment Corporation.
|
|
Underwriting income 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 available to common shareholders is the most directly comparable GAAP measure. Underwriting income should not be considered a substitute for net income available to common shareholders and does not reflect the overall profitability of our business. A reconciliation of Property-Liability underwriting income to net income available to common shareholders 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 a substitute for the combined ratio and does not reflect the overall underwriting profitability of our business.
The following table reconciles the Property-Liability underlying combined ratio to the Property-Liability combined ratio.
|
|
Three months ended |
|
Six months ended |
| ||||
|
|
2013 |
|
2012 |
|
2013 |
|
2012 |
|
Combined ratio excluding the effect of catastrophes, prior year reserve reestimates, business combination expenses and the amortization of purchased intangible assets (underlying combined ratio) |
|
86.9 |
|
86.3 |
|
87.3 |
|
87.2 |
|
Effect of catastrophe losses |
|
9.4 |
|
12.3 |
|
7.4 |
|
8.1 |
|
Effect of prior year non-catastrophe reserve reestimates |
|
(0.5) |
|
(1.0) |
|
(0.3) |
|
(0.8) |
|
Effect of business combination expenses and the amortization of purchased intangible assets |
|
0.3 |
|
0.4 |
|
0.3 |
|
0.6 |
|
Combined ratio |
|
96.1 |
|
98.0 |
|
94.7 |
|
95.1 |
|
|
|
|
|
|
|
|
|
|
|
Effect of prior year catastrophe reserve reestimates |
|
(0.3) |
|
(1.4) |
|
(0.4) |
|
(1.9) |
|
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.
The following table reconciles the Allstate brand standard auto underlying combined ratio to the Allstate brand standard auto combined ratio.
|
|
Three months ended |
|
Six months ended |
| ||||
|
|
2013 |
|
2012 |
|
2013 |
|
2012 |
|
Underlying combined ratio |
|
94.2 |
|
93.4 |
|
93.9 |
|
94.2 |
|
Effect of catastrophe losses |
|
1.9 |
|
3.9 |
|
1.5 |
|
2.6 |
|
Effect of prior year non-catastrophe reserve reestimates |
|
(1.2) |
|
(1.8) |
|
(0.8) |
|
(1.4) |
|
Combined ratio |
|
94.9 |
|
95.5 |
|
94.6 |
|
95.4 |
|
|
|
|
|
|
|
|
|
|
|
Effect of prior year catastrophe reserve reestimates |
|
(0.5) |
|
(0.2) |
|
(0.8) |
|
(0.2) |
|
The following table reconciles the Allstate brand homeowners underlying combined ratio to the Allstate brand homeowners combined ratio.
|
|
Three months ended |
|
Six months ended |
| ||||
|
|
2013 |
|
2012 |
|
2013 |
|
2012 |
|
Underlying combined ratio |
|
62.7 |
|
64.6 |
|
64.2 |
|
65.8 |
|
Effect of catastrophe losses |
|
32.5 |
|
40.2 |
|
25.6 |
|
26.4 |
|
Effect of prior year non-catastrophe reserve reestimates |
|
|
|
0.1 |
|
0.4 |
|
0.4 |
|
Combined ratio |
|
95.2 |
|
104.9 |
|
90.2 |
|
92.6 |
|
|
|
|
|
|
|
|
|
|
|
Effect of prior year catastrophe reserve reestimates |
|
1.0 |
|
(3.6) |
|
1.4 |
|
(6.1) |
|
The following table reconciles the Encompass brand underlying combined ratio to the Encompass brand combined ratio.
|
|
Three months ended |
|
Six months ended |
| ||||
|
|
2013 |
|
2012 |
|
2013 |
|
2012 |
|
Underlying combined ratio |
|
92.7 |
|
97.0 |
|
95.2 |
|
96.8 |
|
Effect of catastrophe losses |
|
10.1 |
|
6.7 |
|
7.4 |
|
4.7 |
|
Effect of prior year non-catastrophe reserve reestimates |
|
(0.4) |
|
(1.8) |
|
(0.3) |
|
(0.8) |
|
Combined ratio |
|
102.4 |
|
101.9 |
|
102.3 |
|
100.7 |
|
|
|
|
|
|
|
|
|
|
|
Effect of prior year catastrophe reserve reestimates |
|
(1.0) |
|
(1.9) |
|
(0.8) |
|
(1.4) |
|
The following table reconciles the Esurance brand underlying combined ratio to the Esurance brand combined ratio.
|
|
Three months ended |
|
Six months ended |
| ||||
|
|
2013 |
|
2012 |
|
2013 |
|
2012 |
|
Underlying combined ratio |
|
112.9 |
|
106.0 |
|
111.6 |
|
107.5 |
|
Effect of catastrophe losses |
|
1.6 |
|
2.6 |
|
1.4 |
|
1.5 |
|
Effect of business combination expenses and the amortization of purchased intangible assets |
|
5.2 |
|
8.1 |
|
5.3 |
|
13.0 |
|
Combined ratio |
|
119.7 |
|
116.7 |
|
118.3 |
|
122.0 |
|
The following table reconciles the Allstate Protection standard auto underlying combined ratio to the Allstate Protection standard auto combined ratio.
|
|
Three months ended |
|
Six months ended |
| ||||
|
|
2013 |
|
2012 |
|
2013 |
|
2012 |
|
Underlying combined ratio |
|
96.7 |
|
95.3 |
|
96.3 |
|
95.8 |
|
Effect of catastrophe losses |
|
1.9 |
|
3.8 |
|
1.4 |
|
2.5 |
|
Effect of prior year non-catastrophe reserve reestimates |
|
(1.6) |
|
(1.9) |
|
(1.2) |
|
(1.1) |
|
Combined ratio |
|
97.0 |
|
97.2 |
|
96.5 |
|
97.2 |
|
|
|
|
|
|
|
|
|
|
|
Effect of prior year catastrophe reserve reestimates |
|
(0.2) |
|
(0.1) |
|
(0.2) |
|
(0.1) |
|
The following table reconciles the Allstate Protection homeowners underlying combined ratio to the Allstate Protection homeowners combined ratio.
|
|
Three months ended |
|
Six months ended |
| ||||
|
|
2013 |
|
2012 |
|
2013 |
|
2012 |
|
Underlying combined ratio |
|
63.3 |
|
65.1 |
|
65.0 |
|
66.8 |
|
Effect of catastrophe losses |
|
32.0 |
|
38.7 |
|
25.2 |
|
25.5 |
|
Effect of prior year non-catastrophe reserve reestimates |
|
|
|
0.6 |
|
0.3 |
|
0.2 |
|
Combined ratio |
|
95.3 |
|
104.4 |
|
90.5 |
|
92.5 |
|
|
|
|
|
|
|
|
|
|
|
Effect of prior year catastrophe reserve reestimates |
|
(3.4) |
|
(0.4) |
|
(5.7) |
|
(1.3) |
|
Book value per common 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 common 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 common shares outstanding plus dilutive potential common shares outstanding. We use the trend in book value per common share, excluding the impact of unrealized net capital gains and losses on fixed income securities, in conjunction with book value per common 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 common 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 common share is the most directly comparable GAAP measure. Book value per common share, excluding the impact of unrealized net capital gains and losses on fixed income securities, should not be considered a substitute for book value per common 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 June 30, |
| ||
|
|
2013 |
|
2012 |
|
Book value per common share |
|
|
|
|
|
Numerator: |
|
|
|
|
|
Common shareholders equity |
$ |
19,591 |
$ |
19,475 |
|
Denominator: |
|
|
|
|
|
Common shares outstanding and dilutive potential common shares outstanding |
|
470.6 |
|
490.2 |
|
Book value per common share |
$ |
41.63 |
$ |
39.73 |
|
|
|
|
|
|
|
Book value per common share, excluding the impact of unrealized net capital gains and losses on fixed income securities |
|
|
|
|
|
Numerator: |
|
|
|
|
|
Common shareholders equity |
$ |
19,591 |
$ |
19,475 |
|
Unrealized net capital gains and losses on fixed income securities |
|
1,489 |
|
1,919 |
|
Adjusted common shareholders equity |
$ |
18,102 |
$ |
17,556 |
|
Denominator: |
|
|
|
|
|
Common shares outstanding and dilutive potential common shares outstanding |
|
470.6 |
|
490.2 |
|
Book value per common share, excluding the impact of unrealized net capital gains and losses on fixed income securities |
$ |
38.47 |
$ |
35.81 |
|
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, our investment portfolio, the reduction of the cost structure and the closing on the sale of Lincoln Benefit Life by year-end. 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. |
· |
Regulatory reforms and any additional legislative changes or regulatory requirements on the financial services industry may make it more expensive for us to conduct our business, or limit our ability to grow or to achieve profitability. |
· |
Closing on the sale of Lincoln Benefit Life is subject to regulatory approvals which could affect the estimated closing date. |
· |
The actions we have taken to reduce the sensitivity of our investment portfolio to a rise in interest rates may not be effective. |
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
Second Quarter 2013
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 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 - Second Quarter 2013
Table of Contents
|
|
PAGE | |
Consolidated |
| ||
|
Statements of Operations |
1 | |
|
Contribution to Income |
2 | |
|
Revenues |
3 | |
|
Statements of Financial Position |
4 | |
|
Book Value Per Common Share |
5 | |
|
Return on Common Shareholders Equity |
6 | |
|
Debt to Capital |
7 | |
|
Statements of Cash Flows |
8 | |
|
Analysis of Deferred Policy Acquisition Costs |
9-10 | |
|
|
| |
Property-Liability Operations |
| ||
|
Property-Liability Results |
11 | |
|
Underwriting Results by Area of Business |
12 | |
|
Premiums Written by Market Segment |
13 | |
|
Allstate Brand Premiums Written |
14 | |
|
Impact of Net Rate Changes Approved on Premiums Written |
15 | |
|
Allstate Brand Profitability Measures |
16 | |
|
Encompass Brand Profitability Measures |
17 | |
|
Esurance Brand Profitability Measures and Statistics |
18 | |
|
Standard Auto Profitability Measures |
19 | |
|
Allstate Brand Standard Auto Loss Ratio of Top 5 States |
20 | |
|
Non-standard Auto Profitability Measures |
21 | |
|
Auto Profitability Measures |
22 | |
|
Homeowners Profitability Measures |
23 | |
|
Other Personal Lines Profitability Measures |
24 | |
|
Property-Liability Policies in Force and Other Statistics |
25 | |
|
Allstate Brand Domestic Operating Measures and Statistics |
26 | |
|
Homeowners Supplemental Information |
27 | |
|
Allstate Protection Catastrophe Losses by Market Segment |
28 | |
|
Effect of Catastrophe Losses on the Combined Ratio |
29 | |
|
Allstate Protection Catastrophe by Size of Event |
30 | |
|
Prior Year Reserve Reestimates |
31 | |
|
Asbestos and Environmental Reserves |
32 | |
|
|
| |
Allstate Financial Operations |
| ||
|
Allstate Financial Results |
33 | |
|
Return on Attributed Equity |
34 | |
|
Premiums and Contract Charges |
35 | |
|
Change in Contractholder Funds |
36 | |
|
Analysis of Net Income |
37 | |
|
Allstate Financial Weighted Average Investment Spreads |
38 | |
|
Allstate Financial Supplemental Product Information |
39 | |
|
Allstate Financial Insurance Policies and Annuities in Force |
40 | |
|
|
| |
Corporate and Other Results |
41 | ||
|
|
| |
Investments |
| ||
|
Investments |
42 | |
|
Investment Portfolio Details |
43 | |
|
Limited Partnership Investments |
44 | |
|
Unrealized Net Capital Gains and Losses on Security Portfolio by Type |
45 | |
|
Net Investment Income, Yields and Realized Capital Gains and Losses (Pre-tax) |
46 | |
|
Property-Liability Net Investment Income, Yields and Realized Capital Gains and Losses (Pre-tax) |
47 | |
|
Allstate Financial Net Investment Income, Yields and Realized Capital Gains and Losses (Pre-tax) |
48 | |
|
Investment Results |
49 | |
|
|
| |
Definitions of Non-GAAP Measures |
50 | ||
THE ALLSTATE CORPORATION
CONSOLIDATED STATEMENTS OF OPERATIONS
($ in millions, except per share data)
|
|
Three months ended |
|
Six months ended | ||||||||||||||||||||||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
June 30, |
|
|
March 31, |
|
Dec. 31, |
|
Sept. 30, |
|
|
June 30, |
|
|
March 31, |
|
June 30, |
|
June 30, | ||||||||
|
|
|
2013 |
|
|
2013 |
|
2012 |
|
2012 |
|
|
2012 |
|
|
2012 |
|
2013 |
|
2012 | ||||||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Revenues |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Property-liability insurance premiums |
|
$ |
6,862 |
|
|
$ |
6,770 |
|
$ |
6,744 |
|
$ |
6,697 |
|
|
$ |
6,666 |
|
|
$ |
6,630 |
|
$ |
13,632 |
|
$ |
13,296 |
|
Life and annuity premiums and contract charges |
|
|
579 |
|
|
|
579 |
|
|
566 |
|
|
563 |
|
|
|
559 |
|
|
|
553 |
|
|
1,158 |
|
|
1,112 |
|
Net investment income |
|
|
984 |
|
|
|
983 |
|
|
1,033 |
|
|
940 |
|
|
|
1,026 |
|
|
|
1,011 |
|
|
1,967 |
|
|
2,037 |
|
Realized capital gains and losses: |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Total other-than-temporary impairment losses |
|
|
(55 |
) |
|
|
(27 |
) |
|
(44 |
) |
|
(39 |
) |
|
|
(69 |
) |
|
|
(87 |
) |
|
(82 |
) |
|
(156 |
) |
Portion of loss recognized in other comprehensive income |
|
|
(5 |
) |
|
|
(10 |
) |
|
(10 |
) |
|
(7 |
) |
|
|
19 |
|
|
|
4 |
|
|
(15 |
) |
|
23 |
|
Net other-than-temporary impairment losses recognized in earnings |
|
|
(60 |
) |
|
|
(37 |
) |
|
(54 |
) |
|
(46 |
) |
|
|
(50 |
) |
|
|
(83 |
) |
|
(97 |
) |
|
(133 |
) |
Sales and other realized capital gains and losses |
|
|
422 |
|
|
|
168 |
|
|
258 |
|
|
(26 |
) |
|
|
77 |
|
|
|
251 |
|
|
590 |
|
|
328 |
|
Total realized capital gains and losses |
|
|
362 |
|
|
|
131 |
|
|
204 |
|
|
(72 |
) |
|
|
27 |
|
|
|
168 |
|
|
493 |
|
|
195 |
|
Total revenues |
|
|
8,787 |
|
|
|
8,463 |
|
|
8,547 |
|
|
8,128 |
|
|
|
8,278 |
|
|
|
8,362 |
|
|
17,250 |
|
|
16,640 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Costs and expenses |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Property-liability insurance claims and claims expense |
|
|
4,741 |
|
|
|
4,460 |
|
|
5,042 |
|
|
4,293 |
|
|
|
4,810 |
|
|
|
4,339 |
|
|
9,201 |
|
|
9,149 |
|
Life and annuity contract benefits |
|
|
471 |
|
|
|
458 |
|
|
464 |
|
|
453 |
|
|
|
462 |
|
|
|
439 |
|
|
929 |
|
|
901 |
|
Interest credited to contractholder funds |
|
|
311 |
|
|
|
345 |
|
|
357 |
|
|
215 |
|
|
|
366 |
|
|
|
378 |
|
|
656 |
|
|
744 |
|
Amortization of deferred policy acquisition costs |
|
|
961 |
|
|
|
946 |
|
|
947 |
|
|
1,016 |
|
|
|
942 |
|
|
|
979 |
|
|
1,907 |
|
|
1,921 |
|
Operating costs and expenses |
|
|
1,090 |
|
|
|
1,102 |
|
|
1,095 |
|
|
1,010 |
|
|
|
996 |
|
|
|
1,017 |
|
|
2,192 |
|
|
2,013 |
|
Restructuring and related charges |
|
|
20 |
|
|
|
26 |
|
|
9 |
|
|
9 |
|
|
|
10 |
|
|
|
6 |
|
|
46 |
|
|
16 |
|
Loss on extinguishment of debt |
|
|
480 |
|
|
|
- |
|
|
- |
|
|
- |
|
|
|
- |
|
|
|
- |
|
|
480 |
|
|
- |
|
Interest expense |
|
|
99 |
|
|
|
98 |
|
|
92 |
|
|
93 |
|
|
|
93 |
|
|
|
95 |
|
|
197 |
|
|
188 |
|
Total costs and expenses |
|
|
8,173 |
|
|
|
7,435 |
|
|
8,006 |
|
|
7,089 |
|
|
|
7,679 |
|
|
|
7,253 |
|
|
15,608 |
|
|
14,932 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Gain on disposition of operations |
|
|
- |
|
|
|
2 |
|
|
3 |
|
|
9 |
|
|
|
3 |
|
|
|
3 |
|
|
2 |
|
|
6 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Income from operations before income tax expense |
|
|
614 |
|
|
|
1,030 |
|
|
544 |
|
|
1,048 |
|
|
|
602 |
|
|
|
1,112 |
|
|
1,644 |
|
|
1,714 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Income tax expense |
|
|
180 |
|
|
|
321 |
|
|
150 |
|
|
325 |
|
|
|
179 |
|
|
|
346 |
|
|
501 |
|
|
525 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Net income |
|
|
434 |
|
|
|
709 |
|
|
394 |
|
|
723 |
|
|
|
423 |
|
|
|
766 |
|
|
1,143 |
|
|
1,189 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Preferred stock dividends |
|
|
- |
|
|
|
- |
|
|
- |
|
|
- |
|
|
|
- |
|
|
|
- |
|
|
- |
|
|
- |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Net income available to common shareholders |
|
$ |
434 |
|
|
$ |
709 |
|
$ |
394 |
|
$ |
723 |
|
|
$ |
423 |
|
|
$ |
766 |
|
$ |
1,143 |
|
$ |
1,189 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Earnings per common share: (1) |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Net income available to common shareholders per common share - Basic |
|
$ |
0.93 |
|
|
$ |
1.49 |
|
$ |
0.82 |
|
$ |
1.49 |
|
|
$ |
0.86 |
|
|
$ |
1.54 |
|
$ |
2.42 |
|
$ |
2.40 |
|
Weighted average common shares - Basic |
|
|
468.3 |
|
|
|
475.4 |
|
|
482.2 |
|
|
485.9 |
|
|
|
490.6 |
|
|
|
498.7 |
|
|
471.9 |
|
|
494.9 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Net income available to common shareholders per common share - Diluted |
|
$ |
0.92 |
|
|
$ |
1.47 |
|
$ |
0.81 |
|
$ |
1.48 |
|
|
$ |
0.86 |
|
|
$ |
1.53 |
|
$ |
2.39 |
|
$ |
2.39 |
|
Weighted average common shares - Diluted |
|
|
473.8 |
|
|
|
480.8 |
|
|
487.0 |
|
|
489.9 |
|
|
|
493.8 |
|
|
|
501.5 |
|
|
477.3 |
|
|
497.9 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Cash dividends declared per common share |
|
$ |
0.25 |
|
|
$ |
0.25 |
|
$ |
0.22 |
|
$ |
0.22 |
|
|
$ |
0.22 |
|
|
$ |
0.22 |
|
$ |
0.50 |
|
$ |
0.44 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
(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.
THE ALLSTATE CORPORATION
CONTRIBUTION TO INCOME
($ in millions, except per share data)
|
|
Three months ended |
|
Six months ended |
| ||||||||||||||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
June 30, |
|
|
March 31, |
|
Dec. 31, |
|
Sept. 30, |
|
|
June 30, |
|
|
March 31, |
|
June 30, |
|
June 30, |
|
|
|
|
2013 |
|
|
2013 |
|
2012 |
|
2012 |
|
|
2012 |
|
|
2012 |
|
2013 |
|
2012 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Contribution to income |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Operating income before the impact of restructuring and related charges |
|
$ |
542 |
|
$ |
664 |
$ |
295 |
$ |
723 |
|
$ |
438 |
|
$ |
714 |
$ |
1,206 |
$ |
1,152 |
|
Restructuring and related charges, after-tax |
|
|
(13) |
|
|
(17) |
|
(6) |
|
(6) |
|
|
(6) |
|
|
(4) |
|
(30) |
|
(10) |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Operating income * |
|
|
529 |
|
|
647 |
|
289 |
|
717 |
|
|
432 |
|
|
710 |
|
1,176 |
|
1,142 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Realized capital gains and losses, after-tax |
|
|
234 |
|
|
85 |
|
136 |
|
(47) |
|
|
17 |
|
|
110 |
|
319 |
|
127 |
|
Valuation changes on embedded derivatives that are not hedged, after-tax |
|
|
3 |
|
|
(6) |
|
(6) |
|
97 |
|
|
(3) |
|
|
(6) |
|
(3) |
|
(9) |
|
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) |
|
|
1 |
|
(4) |
|
(28) |
|
|
- |
|
|
(10) |
|
(3) |
|
(10) |
|
DAC and DSI unlocking relating to realized capital gains and losses, after-tax |
|
|
- |
|
|
- |
|
- |
|
4 |
|
|
- |
|
|
- |
|
- |
|
- |
|
Reclassification of periodic settlements and accruals on non-hedge derivative instruments, after-tax |
|
|
(3) |
|
|
(5) |
|
(7) |
|
(8) |
|
|
(9) |
|
|
(9) |
|
(8) |
|
(18) |
|
Business combination expenses and the amortization of purchased intangible assets, after-tax |
|
|
(13) |
|
|
(14) |
|
(16) |
|
(18) |
|
|
(16) |
|
|
(31) |
|
(27) |
|
(47) |
|
Gain on disposition of operations, after-tax |
|
|
- |
|
|
1 |
|
2 |
|
6 |
|
|
2 |
|
|
2 |
|
1 |
|
4 |
|
Loss on extinguishment of debt, after-tax |
|
|
(312) |
|
|
- |
|
- |
|
- |
|
|
- |
|
|
- |
|
(312) |
|
- |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Net income available to common shareholders |
|
$ |
434 |
|
$ |
709 |
$ |
394 |
$ |
723 |
|
$ |
423 |
|
$ |
766 |
$ |
1,143 |
$ |
1,189 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Income per common share - Diluted (1) |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Operating income before the impact of restructuring and related charges |
|
$ |
1.14 |
|
$ |
1.38 |
$ |
0.61 |
$ |
1.48 |
|
$ |
0.89 |
|
$ |
1.42 |
$ |
2.53 |
$ |
2.31 |
|
Restructuring and related charges, after-tax |
|
|
(0.02) |
|
|
(0.03) |
|
(0.02) |
|
(0.02) |
|
|
(0.02) |
|
|
- |
|
(0.07) |
|
(0.02) |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Operating income |
|
|
1.12 |
|
|
1.35 |
|
0.59 |
|
1.46 |
|
|
0.87 |
|
|
1.42 |
|
2.46 |
|
2.29 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Realized capital gains and losses, after-tax |
|
|
0.50 |
|
|
0.18 |
|
0.28 |
|
(0.09) |
|
|
0.04 |
|
|
0.22 |
|
0.67 |
|
0.26 |
|
Valuation changes on embedded derivatives that are not hedged, after-tax |
|
|
0.01 |
|
|
(0.02) |
|
(0.01) |
|
0.20 |
|
|
(0.01) |
|
|
(0.01) |
|
(0.01) |
|
(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) |
|
|
- |
|
(0.01) |
|
(0.06) |
|
|
- |
|
|
(0.02) |
|
(0.01) |
|
(0.02) |
|
DAC and DSI unlocking relating to realized capital gains and losses, after-tax |
|
|
- |
|
|
- |
|
- |
|
0.01 |
|
|
- |
|
|
- |
|
- |
|
- |
|
Reclassification of periodic settlements and accruals on non-hedge derivative instruments, after-tax |
|
|
(0.01) |
|
|
(0.01) |
|
(0.01) |
|
(0.01) |
|
|
(0.02) |
|
|
(0.02) |
|
(0.02) |
|
(0.04) |
|
Business combination expenses and the amortization of purchased intangible assets, after-tax |
|
|
(0.03) |
|
|
(0.03) |
|
(0.03) |
|
(0.04) |
|
|
(0.03) |
|
|
(0.06) |
|
(0.05) |
|
(0.09) |
|
Gain on disposition of operations, after-tax |
|
|
- |
|
|
- |
|
- |
|
0.01 |
|
|
0.01 |
|
|
- |
|
- |
|
0.01 |
|
Loss on extinguishment of debt, after-tax |
|
|
(0.66) |
|
|
- |
|
- |
|
- |
|
|
- |
|
|
- |
|
(0.65) |
|
- |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Net income available to common shareholders |
|
$ |
0.92 |
|
$ |
1.47 |
$ |
0.81 |
$ |
1.48 |
|
$ |
0.86 |
|
$ |
1.53 |
$ |
2.39 |
$ |
2.39 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Weighted average common shares - Diluted |
|
|
473.8 |
|
|
480.8 |
|
487.0 |
|
489.9 |
|
|
493.8 |
|
|
501.5 |
|
477.3 |
|
497.9 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
(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.
THE ALLSTATE CORPORATION
REVENUES
($ in millions)
|
|
Three months ended |
|
Six months ended |
| ||||||||||||||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
June 30, |
|
|
March 31, |
|
Dec. 31, |
|
Sept. 30, |
|
|
June 30, |
|
|
March 31, |
|
June 30, |
|
June 30, |
|
|
|
|
2013 |
|
|
2013 |
|
2012 |
|
2012 |
|
|
2012 |
|
|
2012 |
|
2013 |
|
2012 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Property-Liability |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Property-Liability insurance premiums |
|
$ |
6,862 |
|
$ |
6,770 |
$ |
6,744 |
$ |
6,697 |
|
$ |
6,666 |
|
$ |
6,630 |
$ |
13,632 |
$ |
13,296 |
|
Net investment income |
|
|
343 |
|
|
341 |
|
362 |
|
299 |
|
|
352 |
|
|
313 |
|
684 |
|
665 |
|
Realized capital gains and losses |
|
|
305 |
|
|
112 |
|
143 |
|
(16) |
|
|
19 |
|
|
189 |
|
417 |
|
208 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Total Property-Liability revenues |
|
|
7,510 |
|
|
7,223 |
|
7,249 |
|
6,980 |
|
|
7,037 |
|
|
7,132 |
|
14,733 |
|
14,169 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Allstate Financial |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Life and annuity premiums and contract charges |
|
|
579 |
|
|
579 |
|
566 |
|
563 |
|
|
559 |
|
|
553 |
|
1,158 |
|
1,112 |
|
Net investment income |
|
|
633 |
|
|
635 |
|
665 |
|
632 |
|
|
663 |
|
|
687 |
|
1,268 |
|
1,350 |
|
Realized capital gains and losses |
|
|
57 |
|
|
19 |
|
56 |
|
(56) |
|
|
8 |
|
|
(21) |
|
76 |
|
(13) |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Total Allstate Financial revenues |
|
|
1,269 |
|
|
1,233 |
|
1,287 |
|
1,139 |
|
|
1,230 |
|
|
1,219 |
|
2,502 |
|
2,449 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Corporate and Other |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Service fees (1) |
|
|
2 |
|
|
1 |
|
1 |
|
1 |
|
|
1 |
|
|
1 |
|
3 |
|
2 |
|
Net investment income |
|
|
8 |
|
|
7 |
|
6 |
|
9 |
|
|
11 |
|
|
11 |
|
15 |
|
22 |
|
Realized capital gains and losses |
|
|
- |
|
|
- |
|
5 |
|
- |
|
|
- |
|
|
- |
|
- |
|
- |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Total Corporate and Other revenues before reclassification of services fees |
|
|
10 |
|
|
8 |
|
12 |
|
10 |
|
|
12 |
|
|
12 |
|
18 |
|
24 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Reclassification of service fees (1) |
|
|
(2) |
|
|
(1) |
|
(1) |
|
(1) |
|
|
(1) |
|
|
(1) |
|
(3) |
|
(2) |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Total Corporate and Other revenues |
|
|
8 |
|
|
7 |
|
11 |
|
9 |
|
|
11 |
|
|
11 |
|
15 |
|
22 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Consolidated revenues |
|
$ |
8,787 |
|
$ |
8,463 |
$ |
8,547 |
$ |
8,128 |
|
$ |
8,278 |
|
$ |
8,362 |
$ |
17,250 |
$ |
16,640 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
(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)
|
|
June 30, |
|
March 31, |
|
Dec. 31, |
|
Sept. 30, |
|
June 30, |
|
|
|
June 30, |
|
March 31, |
|
Dec. 31, |
|
Sept. 30, |
|
June 30, |
|
|
|
2013 |
|
2013 |
|
2012 |
|
2012 |
|
2012 |
|
|
|
2013 |
|
2013 |
|
2012 |
|
2012 |
|
2012 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Assets |
|
|
|
|
|
|
|
|
|
|
|
Liabilities |
|
|
|
|
|
|
|
|
|
|
|
Investments |
|
|
|
|
|
|
|
|
|
|
|
Reserve for property-liability insurance |
|
|
|
|
|
|
|
|
|
|
|
Fixed income securities, at fair value |
|
|
|
|
|
|
|
|
|
|
|
claims and claims expense |
$ |
20,989 |
$ |
20,920 |
$ |
21,288 |
$ |
20,197 |
$ |
20,395 |
|
(amortized cost $68,475, $70,957, |
|
|
|
|
|
|
|
|
|
|
|
Reserve for life-contingent contract benefits |
|
14,242 |
|
14,767 |
|
14,895 |
|
14,900 |
|
14,640 |
|
$71,915, $72,432 and $73,925) |
$ |
71,039 |
$ |
75,806 |
$ |
77,017 |
$ |
77,729 |
$ |
77,926 |
|
Contractholder funds |
|
36,357 |
|
38,807 |
|
39,319 |
|
40,110 |
|
40,832 |
|
Equity securities, at fair value |
|
|
|
|
|
|
|
|
|
|
|
Unearned premiums |
|
10,510 |
|
10,218 |
|
10,375 |
|
10,494 |
|
10,085 |
|
(cost $4,237, $3,777, $3,577, |
|
|
|
|
|
|
|
|
|
|
|
Claim payments outstanding |
|
745 |
|
757 |
|
797 |
|
763 |
|
813 |
|
$3,429 and $3,430) |
|
4,505 |
|
4,439 |
|
4,037 |
|
3,876 |
|
3,681 |
|
Deferred income taxes |
|
250 |
|
782 |
|
597 |
|
689 |
|
53 |
|
Mortgage loans |
|
6,413 |
|
6,434 |
|
6,570 |
|
6,904 |
|
6,928 |
|
Other liabilities and accrued expenses |
|
6,055 |
|
6,436 |
|
6,429 |
|
6,121 |
|
6,394 |
|
Limited partnership interests |
|
4,941 |
|
4,931 |
|
4,922 |
|
4,974 |
|
4,694 |
|
Short-term debt |
|
500 |
|
- |
|
- |
|
- |
|
- |
|
Short-term, at fair value |
|
|
|
|
|
|
|
|
|
|
|
Long-term debt |
|
5,475 |
|
6,556 |
|
6,057 |
|
6,057 |
|
6,058 |
|
(amortized cost $2,646, $3,169, |
|
|
|
|
|
|
|
|
|
|
|
Separate Accounts |
|
6,488 |
|
6,750 |
|
6,610 |
|
6,820 |
|
6,790 |
|
$2,336, $2,825 and $1,867) |
|
2,646 |
|
3,169 |
|
2,336 |
|
2,825 |
|
1,867 |
|
Total liabilities |
|
101,611 |
|
105,993 |
|
106,367 |
|
106,151 |
|
106,060 |
|
Other |
|
2,771 |
|
2,603 |
|
2,396 |
|
2,208 |
|
2,224 |
|
|
|
|
|
|
|
|
|
|
|
|
|
Total investments |
|
92,315 |
|
97,382 |
|
97,278 |
|
98,516 |
|
97,320 |
|
Equity |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Preferred stock and additional capital paid-in, |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
11,500 shares outstanding as of June 30, 2013 and none outstanding as of all other periods |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
presented |
|
278 |
|
- |
|
- |
|
- |
|
- |
|
|
|
|
|
|
|
|
|
|
|
|
|
Common stock, 465 million,468 million, 479 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
million, 483 million and 486 million shares |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
outstanding |
|
9 |
|
9 |
|
9 |
|
9 |
|
9 |
|
|
|
|
|
|
|
|
|
|
|
|
|
Additional capital paid-in |
|
3,105 |
|
3,028 |
|
3,162 |
|
3,154 |
|
3,154 |
|
|
|
|
|
|
|
|
|
|
|
|
|
Retained income |
|
34,691 |
|
34,375 |
|
33,783 |
|
33,496 |
|
32,880 |
|
|
|
|
|
|
|
|
|
|
|
|
|
Deferred ESOP expense |
|
(39) |
|
(39) |
|
(41) |
|
(41) |
|
(41) |
|
|
|
|
|
|
|
|
|
|
|
|
|
Treasury stock, at cost (435 million, 432 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
million, 421 million, 417 million and 414 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
million shares) |
|
(18,225) |
|
(18,033) |
|
(17,508) |
|
(17,368) |
|
(17,272) |
|
|
|
|
|
|
|
|
|
|
|
|
|
Accumulated other comprehensive income: |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Unrealized net capital gains and losses: |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Unrealized net capital gains and losses on fixed income securities with other-than-temporary impairments |
|
36 |
|
30 |
|
(11) |
|
(42) |
|
(105) |
|
|
|
|
|
|
|
|
|
|
|
|
|
Other unrealized net capital gains and losses |
|
1,794 |
|
3,543 |
|
3,614 |
|
3,765 |
|
2,859 |
|
Cash |
|
634 |
|
820 |
|
806 |
|
642 |
|
571 |
|
Unrealized adjustment to DAC, DSI and |
|
|
|
|
|
|
|
|
|
|
|
Premium installment receivables, net |
|
5,116 |
|
5,066 |
|
5,051 |
|
5,108 |
|
4,929 |
|
insurance reserves |
|
(179) |
|
(668) |
|
(769) |
|
(843) |
|
(684) |
|
Deferred policy acquisition costs |
|
3,914 |
|
3,660 |
|
3,621 |
|
3,578 |
|
3,644 |
|
Total unrealized net capital gains and losses |
1,651 |
|
2,905 |
|
2,834 |
|
2,880 |
|
2,070 |
| |
Reinsurance recoverables, net (1) |
|
8,346 |
|
8,316 |
|
8,767 |
|
7,278 |
|
7,120 |
|
Unrealized foreign currency translation |
|
|
|
|
|
|
|
|
|
|
|
Accrued investment income |
|
773 |
|
792 |
|
781 |
|
835 |
|
846 |
|
adjustments |
|
37 |
|
58 |
|
70 |
|
70 |
|
58 |
|
Property and equipment, net |
|
971 |
|
998 |
|
989 |
|
928 |
|
909 |
|
Unrecognized pension and other |
|
|
|
|
|
|
|
|
|
|
|
Goodwill |
|
1,239 |
|
1,239 |
|
1,240 |
|
1,242 |
|
1,242 |
|
postretirement benefit cost |
|
(1,638) |
|
(1,684) |
|
(1,729) |
|
(1,363) |
|
(1,383) |
|
Other assets |
|
1,684 |
|
1,589 |
|
1,804 |
|
2,041 |
|
2,164 |
|
Total accumulated other |
|
|
|
|
|
|
|
|
|
|
|
Separate Accounts |
|
6,488 |
|
6,750 |
|
6,610 |
|
6,820 |
|
6,790 |
|
comprehensive income |
|
50 |
|
1,279 |
|
1,175 |
|
1,587 |
|
745 |
|
|
|
|
|
|
|
|
|
|
|
|
|
Total shareholders equity |
|
19,869 |
|
20,619 |
|
20,580 |
|
20,837 |
|
19,475 |
|
Total assets |
$ |
121,480 |
$ |
126,612 |
$ |
126,947 |
$ |
126,988 |
$ |
125,535 |
|
Total liabilities and shareholders equity |
$ |
121,480 |
$ |
126,612 |
$ |
126,947 |
$ |
126,988 |
$ |
125,535 |
|
(1) Reinsurance recoverables of unpaid losses related to Property-Liability were $3,613 million, $3,568 million, $4,010 million, $2,651 million and $2,544 million as of June 30, 2013, March 31, 2013, December 31, 2012, September 30, 2012 and June 30, 2012, respectively.
THE ALLSTATE CORPORATION
BOOK VALUE PER COMMON SHARE
($ in millions, except per share data )
|
|
|
June 30, |
|
|
March 31, |
|
Dec. 31, |
|
Sept. 30, |
|
|
June 30, |
|
|
|
|
2013 |
|
|
2013 |
|
2012 |
|
2012 |
|
|
2012 |
|
Book value per common share |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Numerator: |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Common shareholders equity (1) |
|
$ |
19,591 |
|
$ |
20,619 |
$ |
20,580 |
$ |
20,837 |
|
$ |
19,475 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Denominator: |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Common shares outstanding and dilutive potential common shares outstanding |
|
|
470.6 |
|
|
474.4 |
|
485.5 |
|
488.7 |
|
|
490.2 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Book value per common share |
|
$ |
41.63 |
|
$ |
43.46 |
$ |
42.39 |
$ |
42.64 |
|
$ |
39.73 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Book value per common share, excluding the impact of unrealized net capital gains and losses on fixed income securities * |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Numerator: |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Common shareholders equity |
|
$ |
19,591 |
|
$ |
20,619 |
$ |
20,580 |
$ |
20,837 |
|
$ |
19,475 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Unrealized net capital gains and losses on fixed income securities |
|
|
1,489 |
|
|
2,486 |
|
2,549 |
|
2,602 |
|
|
1,919 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Adjusted common shareholders equity |
|
$ |
18,102 |
|
$ |
18,133 |
$ |
18,031 |
$ |
18,235 |
|
$ |
17,556 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Denominator: |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Common shares outstanding and dilutive potential common shares outstanding |
|
|
470.6 |
|
|
474.4 |
|
485.5 |
|
488.7 |
|
|
490.2 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Book value per common share, excluding the impact of unrealized net capital gains and losses on fixed income securities |
|
$ |
38.47 |
|
$ |
38.22 |
$ |
37.14 |
$ |
37.31 |
|
$ |
35.81 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
(1) Excludes $278 million of equity related to preferred stock.
THE ALLSTATE CORPORATION
RETURN ON COMMON SHAREHOLDERS EQUITY
($ in millions)
|
Twelve months ended | |||||||||||||||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
June 30, |
|
|
March 31, |
|
|
Dec. 31, |
|
|
Sept. 30, |
|
|
June 30, |
|
|
March 31, |
|
|
|
2013 |
|
|
2013 |
|
|
2012 |
|
|
2012 |
|
|
2012 |
|
|
2012 |
|
Return on Common Shareholders Equity |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Numerator: |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Net income available to common shareholders (1) |
$ |
2,260 |
|
$ |
2,249 |
|
$ |
2,306 |
|
$ |
2,624 |
|
$ |
2,076 |
|
$ |
1,029 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Denominator: |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Beginning common shareholders equity |
$ |
19,475 |
|
$ |
19,182 |
|
$ |
18,298 |
|
$ |
17,732 |
|
$ |
18,382 |
|
$ |
18,898 |
|
Ending common shareholders equity |
|
19,591 |
|
|
20,619 |
|
|
20,580 |
|
|
20,837 |
|
|
19,475 |
|
|
19,182 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Average common shareholders equity (2) |
$ |
19,533 |
|
$ |
19,901 |
|
$ |
19,439 |
|
$ |
19,285 |
|
$ |
18,929 |
|
$ |
19,040 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Return on common shareholders equity |
|
11.6 |
% |
|
11.3 |
% |
|
11.9 |
% |
|
13.6 |
% |
|
11.0 |
% |
|
5.4 |
% |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Operating Income Return on Common Shareholders Equity * |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Numerator: |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Operating income (1) |
$ |
2,182 |
|
$ |
2,085 |
|
$ |
2,148 |
|
$ |
2,594 |
|
$ |
1,957 |
|
$ |
878 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Denominator: |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Beginning common shareholders equity |
$ |
19,475 |
|
$ |
19,182 |
|
$ |
18,298 |
|
$ |
17,732 |
|
$ |
18,382 |
|
$ |
18,898 |
|
Unrealized net capital gains and losses |
|
2,070 |
|
|
1,874 |
|
|
1,400 |
|
|
1,065 |
|
|
1,475 |
|
|
1,072 |
|
Adjusted beginning common shareholders equity |
|
17,405 |
|
|
17,308 |
|
|
16,898 |
|
|
16,667 |
|
|
16,907 |
|
|
17,826 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Ending common shareholders equity |
|
19,591 |
|
|
20,619 |
|
|
20,580 |
|
|
20,837 |
|
|
19,475 |
|
|
19,182 |
|
Unrealized net capital gains and losses |
|
1,651 |
|
|
2,905 |
|
|
2,834 |
|
|
2,880 |
|
|
2,070 |
|
|
1,874 |
|
Adjusted ending common shareholders equity |
|
17,940 |
|
|
17,714 |
|
|
17,746 |
|
|
17,957 |
|
|
17,405 |
|
|
17,308 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Average adjusted common shareholders equity (2) |
$ |
17,673 |
|
$ |
17,511 |
|
$ |
17,322 |
|
$ |
17,312 |
|
$ |
17,156 |
|
$ |
17,567 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Operating income return on common shareholders equity |
|
12.3 |
% |
|
11.9 |
% |
|
12.4 |
% |
|
15.0 |
% |
|
11.4 |
% |
|
5.0 |
% |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
(1) Net income available to common shareholders and operating income reflect a trailing twelve-month period.
(2) Average common shareholders equity and average adjusted common shareholders equity are determined using a two-point average, with the beginning and ending common shareholders equity and adjusted common shareholders equity, respectively, for the twelve-month period as data points.
THE ALLSTATE CORPORATION
DEBT TO CAPITAL
($ in millions)
|
|
June 30, |
|
|
March 31, |
|
|
Dec. 31, |
|
|
Sept. 30, |
|
|
June 30, |
|
|
March 31, |
|
|
|
2013 |
|
|
2013 |
|
|
2012 |
|
|
2012 |
|
|
2012 |
|
|
2012 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Debt |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Short-term debt |
$ |
500 |
|
$ |
- |
|
$ |
- |
|
$ |
- |
|
$ |
- |
|
$ |
- |
|
Long-term debt |
|
5,475 |
|
|
6,556 |
|
|
6,057 |
|
|
6,057 |
|
|
6,058 |
|
|
6,058 |
|
Total debt |
$ |
5,975 |
|
$ |
6,556 |
|
$ |
6,057 |
|
$ |
6,057 |
|
$ |
6,058 |
|
$ |
6,058 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Capital resources |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Debt |
$ |
5,975 |
|
$ |
6,556 |
|
$ |
6,057 |
|
$ |
6,057 |
|
$ |
6,058 |
|
$ |
6,058 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Shareholders equity |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Preferred stock and additional capital paid-in |
|
278 |
|
|
- |
|
|
- |
|
|
- |
|
|
- |
|
|
- |
|
Common stock |
|
9 |
|
|
9 |
|
|
9 |
|
|
9 |
|
|
9 |
|
|
9 |
|
Additional capital paid-in |
|
3,105 |
|
|
3,028 |
|
|
3,162 |
|
|
3,154 |
|
|
3,154 |
|
|
3,151 |
|
Retained income |
|
34,691 |
|
|
34,375 |
|
|
33,783 |
|
|
33,496 |
|
|
32,880 |
|
|
32,565 |
|
Deferred ESOP expense |
|
(39) |
|
|
(39) |
|
|
(41) |
|
|
(41) |
|
|
(41) |
|
|
(41) |
|
Treasury stock |
|
(18,225) |
|
|
(18,033) |
|
|
(17,508) |
|
|
(17,368) |
|
|
(17,272) |
|
|
(17,034) |
|
Unrealized net capital gains and losses |
|
1,651 |
|
|
2,905 |
|
|
2,834 |
|
|
2,880 |
|
|
2,070 |
|
|
1,874 |
|
Unrealized foreign currency translation adjustments |
|
37 |
|
|
58 |
|
|
70 |
|
|
70 |
|
|
58 |
|
|
65 |
|
Unrecognized pension and other postretirement benefit cost |
|
(1,638) |
|
|
(1,684) |
|
|
(1,729) |
|
|
(1,363) |
|
|
(1,383) |
|
|
(1,407) |
|
Total shareholders equity |
|
19,869 |
|
|
20,619 |
|
|
20,580 |
|
|
20,837 |
|
|
19,475 |
|
|
19,182 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Total capital resources |
$ |
25,844 |
|
$ |
27,175 |
|
$ |
26,637 |
|
$ |
26,894 |
|
$ |
25,533 |
|
$ |
25,240 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Ratio of debt to shareholders equity |
|
30.1 |
% |
|
31.8 |
% |
|
29.4 |
% |
|
29.1 |
% |
|
31.1 |
% |
|
31.6 |
% |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Ratio of debt to capital resources |
|
23.1 |
% |
|
24.1 |
% |
|
22.7 |
% |
|
22.5 |
% |
|
23.7 |
% |
|
24.0 |
% |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
THE ALLSTATE CORPORATION
CONSOLIDATED STATEMENTS OF CASH FLOWS
($ in millions)
|
|
Three months ended |
|
Six months ended |
| ||||||||||||||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
June 30, |
|
|
March 31, |
|
Dec. 31, |
|
Sept. 30, |
|
|
June 30, |
|
|
March 31, |
|
June 30, |
|
June 30, |
|
|
|
|
2013 |
|
|
2013 |
|
2012 |
|
2012 |
|
|
2012 |
|
|
2012 |
|
2013 |
|
2012 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
CASH FLOWS FROM OPERATING ACTIVITIES |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Net income |
|
$ |
434 |
|
$ |
709 |
$ |
394 |
$ |
723 |
|
$ |
423 |
|
$ |
766 |
$ |
1,143 |
$ |
1,189 |
|
Adjustments to reconcile net income to net cash provided by operating activities: |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Depreciation, amortization and other non-cash items |
|
|
93 |
|
|
87 |
|
95 |
|
92 |
|
|
105 |
|
|
96 |
|
180 |
|
201 |
|
Realized capital gains and losses |
|
|
(362) |
|
|
(131) |
|
(204) |
|
72 |
|
|
(27) |
|
|
(168) |
|
(493) |
|
(195) |
|
Loss on extinguishment of debt |
|
|
480 |
|
|
- |
|
- |
|
- |
|
|
- |
|
|
- |
|
480 |
|
- |
|
Gain on disposition of operations |
|
|
- |
|
|
(2) |
|
(3) |
|
(9) |
|
|
(3) |
|
|
(3) |
|
(2) |
|
(6) |
|
Interest credited to contractholder funds |
|
|
311 |
|
|
345 |
|
357 |
|
215 |
|
|
366 |
|
|
378 |
|
656 |
|
744 |
|
Changes in: |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Policy benefits and other insurance reserves |
|
|
(93) |
|
|
(514) |
|
983 |
|
(392) |
|
|
(31) |
|
|
(346) |
|
(607) |
|
(377) |
|
Unearned premiums |
|
|
311 |
|
|
(146) |
|
(115) |
|
394 |
|
|
207 |
|
|
(180) |
|
165 |
|
27 |
|
Deferred policy acquisition costs |
|
|
(77) |
|
|
(30) |
|
(31) |
|
7 |
|
|
(46) |
|
|
52 |
|
(107) |
|
6 |
|
Premium installment receivables, net |
|
|
(59) |
|
|
(22) |
|
53 |
|
(169) |
|
|
(28) |
|
|
19 |
|
(81) |
|
(9) |
|
Reinsurance recoverables, net |
|
|
(79) |
|
|
406 |
|
(1,421) |
|
(166) |
|
|
(30) |
|
|
57 |
|
327 |
|
27 |
|
Income taxes |
|
|
6 |
|
|
277 |
|
29 |
|
328 |
|
|
8 |
|
|
333 |
|
283 |
|
341 |
|
Other operating assets and liabilities |
|
|
(152) |
|
|
(239) |
|
299 |
|
(251) |
|
|
23 |
|
|
(197) |
|
(391) |
|
(174) |
|
Net cash provided by operating activities |
|
|
813 |
|
|
740 |
|
436 |
|
844 |
|
|
967 |
|
|
807 |
|
1,553 |
|
1,774 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
CASH FLOWS FROM INVESTING ACTIVITIES |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Proceeds from sales |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Fixed income securities |
|
|
4,987 |
|
|
5,474 |
|
4,920 |
|
4,034 |
|
|
4,229 |
|
|
5,689 |
|
10,461 |
|
9,918 |
|
Equity securities |
|
|
1,532 |
|
|
210 |
|
150 |
|
70 |
|
|
216 |
|
|
1,059 |
|
1,742 |
|
1,275 |
|
Limited partnership interests |
|
|
278 |
|
|
160 |
|
331 |
|
271 |
|
|
393 |
|
|
403 |
|
438 |
|
796 |
|
Mortgage loans |
|
|
18 |
|
|
2 |
|
3 |
|
- |
|
|
5 |
|
|
6 |
|
20 |
|
11 |
|
Other investments |
|
|
23 |
|
|
15 |
|
44 |
|
16 |
|
|
52 |
|
|
36 |
|
38 |
|
88 |
|
Investment collections |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Fixed income securities |
|
|
1,913 |
|
|
1,745 |
|
1,525 |
|
1,751 |
|
|
1,175 |
|
|
966 |
|
3,658 |
|
2,141 |
|
Mortgage loans |
|
|
238 |
|
|
237 |
|
382 |
|
224 |
|
|
288 |
|
|
170 |
|
475 |
|
458 |
|
Other investments |
|
|
117 |
|
|
54 |
|
58 |
|
31 |
|
|
16 |
|
|
23 |
|
171 |
|
39 |
|
Investment purchases |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Fixed income securities |
|
|
(4,553) |
|
|
(6,084) |
|
(5,849) |
|
(4,464) |
|
|
(5,337) |
|
|
(7,008) |
|
(10,637) |
|
(12,345) |
|
Equity securities |
|
|
(1,693) |
|
|
(317) |
|
(286) |
|
(95) |
|
|
(162) |
|
|
(128) |
|
(2,010) |
|
(290) |
|
Limited partnership interests |
|
|
(222) |
|
|
(255) |
|
(292) |
|
(568) |
|
|
(346) |
|
|
(318) |
|
(477) |
|
(664) |
|
Mortgage loans |
|
|
(239) |
|
|
(75) |
|
(53) |
|
(205) |
|
|
(51) |
|
|
(216) |
|
(314) |
|
(267) |
|
Other investments |
|
|
(342) |
|
|
(196) |
|
(390) |
|
(32) |
|
|
(80) |
|
|
(163) |
|
(538) |
|
(243) |
|
Change in short-term investments, net |
|
|
385 |
|
|
(808) |
|
586 |
|
(892) |
|
|
(13) |
|
|
(379) |
|
(423) |
|
(392) |
|
Change in other investments, net |
|
|
57 |
|
|
34 |
|
64 |
|
51 |
|
|
(48) |
|
|
(9) |
|
91 |
|
(57) |
|
Purchases of property and equipment, net |
|
|
17 |
|
|
(60) |
|
(109) |
|
(60) |
|
|
(65) |
|
|
(51) |
|
(43) |
|
(116) |
|
Disposition of operations |
|
|
- |
|
|
- |
|
- |
|
13 |
|
|
1 |
|
|
(1) |
|
- |
|
- |
|
Net cash provided by investing activities |
|
|
2,516 |
|
|
136 |
|
1,084 |
|
145 |
|
|
273 |
|
|
79 |
|
2,652 |
|
352 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
CASH FLOWS FROM FINANCING ACTIVITIES |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Change in short-term debt |
|
|
500 |
|
|
- |
|
- |
|
- |
|
|
- |
|
|
- |
|
500 |
|
- |
|
Proceeds from issuance of long-term debt |
|
|
989 |
|
|
492 |
|
- |
|
- |
|
|
- |
|
|
493 |
|
1,481 |
|
493 |
|
Repayment of long-term debt |
|
|
(2,540) |
|
|
- |
|
(1) |
|
- |
|
|
(1) |
|
|
(350) |
|
(2,540) |
|
(351) |
|
Proceeds from issuance of preferred stock |
|
|
278 |
|
|
- |
|
- |
|
- |
|
|
- |
|
|
- |
|
278 |
|
- |
|
Contractholder fund deposits |
|
|
528 |
|
|
591 |
|
587 |
|
566 |
|
|
520 |
|
|
485 |
|
1,119 |
|
1,005 |
|
Contractholder fund withdrawals |
|
|
(3,014) |
|
|
(1,259) |
|
(1,581) |
|
(1,273) |
|
|
(1,366) |
|
|
(1,299) |
|
(4,273) |
|
(2,665) |
|
Dividends paid on common stock |
|
|
(119) |
|
|
- |
|
(212) |
|
(107) |
|
|
(109) |
|
|
(106) |
|
(119) |
|
(215) |
|
Treasury stock purchases |
|
|
(158) |
|
|
(739) |
|
(184) |
|
(146) |
|
|
(274) |
|
|
(309) |
|
(897) |
|
(583) |
|
Shares reissued under equity incentive plans, net |
|
|
43 |
|
|
17 |
|
25 |
|
34 |
|
|
11 |
|
|
15 |
|
60 |
|
26 |
|
Excess tax benefits on share-based payment arrangements |
|
|
6 |
|
|
23 |
|
3 |
|
3 |
|
|
5 |
|
|
(1) |
|
29 |
|
4 |
|
Other |
|
|
(28) |
|
|
13 |
|
7 |
|
5 |
|
|
(32) |
|
|
(13) |
|
(15) |
|
(45) |
|
Net cash used in financing activities |
|
|
(3,515) |
|
|
(862) |
|
(1,356) |
|
(918) |
|
|
(1,246) |
|
|
(1,085) |
|
(4,377) |
|
(2,331) |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
NET (DECREASE) INCREASE IN CASH |
|
|
(186) |
|
|
14 |
|
164 |
|
71 |
|
|
(6) |
|
|
(199) |
|
(172) |
|
(205) |
|
CASH AT BEGINNING OF PERIOD |
|
|
820 |
|
|
806 |
|
642 |
|
571 |
|
|
577 |
|
|
776 |
|
806 |
|
776 |
|
CASH AT END OF PERIOD |
|
$ |
634 |
|
$ |
820 |
$ |
806 |
$ |
642 |
|
$ |
571 |
|
$ |
577 |
$ |
634 |
$ |
571 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
THE ALLSTATE CORPORATION
ANALYSIS OF DEFERRED POLICY ACQUISITION COSTS
($ in millions)
|
Change in Deferred Policy Acquisition Costs For the three months ended June 30, 2013 |
| |||||||||||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Amortization |
|
|
|
|
| ||
|
|
|
|
|
|
|
|
relating to realized |
|
|
|
|
| ||
|
|
|
|
|
|
|
|
capital gains and |
|
|
|
|
| ||
|
|
|
|
|
|
|
|
losses and |
|
Effect of |
|
|
| ||
|
|
Beginning |
|
Acquisition |
|
Amortization |
|
valuation changes on |
|
unrealized |
|
Ending |
| ||
|
|
balance |
|
costs |
|
before |
|
embedded derivatives |
|
capital gains |
|
balance |
| ||
|
|
March 31, 2013 |
|
deferred |
|
adjustments (1) (2) |
|
|
that are not hedged (2) |
|
|
and losses |
|
June 30, 2013 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Property-Liability |
$ |
1,398 |
$ |
953 |
$ |
(890) |
$ |
|
- |
|
$ |
- |
$ |
1,461 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Allstate Financial: |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Traditional life and accident and health |
|
681 |
|
39 |
|
(26) |
|
|
- |
|
|
- |
|
694 |
|
Interest-sensitive life |
|
1,549 |
|
37 |
|
(35) |
|
|
(3) |
|
|
159 |
|
1,707 |
|
Fixed annuity |
|
32 |
|
7 |
|
(4) |
|
|
(3) |
|
|
20 |
|
52 |
|
Subtotal |
|
2,262 |
|
83 |
|
(65) |
|
|
(6) |
|
|
179 |
|
2,453 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Consolidated |
$ |
3,660 |
$ |
1,036 |
$ |
(955) |
$ |
|
(6) |
|
$ |
179 |
$ |
3,914 |
|
|
Change in Deferred Policy Acquisition Costs For the three months ended June 30, 2012 |
| |||||||||||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Amortization |
|
|
|
|
| ||
|
|
|
|
|
|
|
|
relating to realized |
|
|
|
|
| ||
|
|
|
|
|
|
|
|
capital gains and |
|
|
|
|
| ||
|
|
|
|
|
|
|
|
losses and |
|
Effect of |
|
|
| ||
|
|
Beginning |
|
Acquisition |
|
Amortization |
|
valuation changes on |
|
unrealized |
|
Ending |
| ||
|
|
balance |
|
costs |
|
before |
|
embedded derivatives |
|
capital gains |
|
balance |
| ||
|
|
March 31, 2012 |
|
deferred |
|
adjustments (1) (2) |
|
|
that are not hedged (2) |
|
|
and losses |
|
June 30, 2012 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Property-Liability |
$ |
1,314 |
$ |
899 |
$ |
(865) |
$ |
|
- |
|
$ |
- |
$ |
1,348 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Allstate Financial: |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Traditional life and accident and health |
|
627 |
|
36 |
|
(23) |
|
|
- |
|
|
- |
|
640 |
|
Interest-sensitive life |
|
1,674 |
|
46 |
|
(46) |
|
|
(2) |
|
|
(74) |
|
1,598 |
|
Fixed annuity |
|
101 |
|
6 |
|
(7) |
|
|
1 |
|
|
(43) |
|
58 |
|
Subtotal |
|
2,402 |
|
88 |
|
(76) |
|
|
(1) |
|
|
(117) |
|
2,296 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Consolidated |
$ |
3,716 |
$ |
987 |
$ |
(941) |
$ |
|
(1) |
|
$ |
(117) |
$ |
3,644 |
|
(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 six months ended June 30, 2013 |
|
Acquisition Costs as of June 30, 2013 |
| |||||||||||||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Amortization |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
relating to realized |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
capital gains and |
|
|
|
|
|
DAC before |
|
|
|
DAC after |
|
|
|
|
|
|
|
|
|
losses and |
|
Effect of |
|
|
|
impact of |
|
Impact of |
|
impact of |
|
|
|
Beginning |
|
Acquisition |
|
Amortization |
|
valuation changes on |
|
unrealized |
|
Ending |
|
unrealized |
|
unrealized |
|
unrealized |
|
|
|
balance |
|
costs |
|
before |
|
embedded derivatives |
|
capital gains |
|
balance |
|
capital gains |
|
capital gains |
|
capital gains |
|
|
|
Dec. 31, 2012 |
|
deferred |
|
adjustments (1) (2) |
|
that are not hedged (2) |
|
and losses |
|
June 30, 2013 |
|
and losses |
|
and losses |
|
and losses |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Property-Liability |
$ |
1,396 |
$ |
1,826 |
$ |
(1,761) |
$ |
- |
$ |
- |
$ |
1,461 |
$ |
1,461 |
$ |
- |
$ |
1,461 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Allstate Financial: |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Traditional life and accident and health |
|
671 |
|
78 |
|
(55) |
|
- |
|
- |
|
694 |
|
694 |
|
- |
|
694 |
|
Interest-sensitive life |
|
1,529 |
|
95 |
|
(79) |
|
(3) |
|
165 |
|
1,707 |
|
1,888 |
|
(181) |
|
1,707 |
|
Fixed annuity |
|
25 |
|
12 |
|
(7) |
|
(2) |
|
24 |
|
52 |
|
62 |
|
(10) |
|
52 |
|
Subtotal |
|
2,225 |
|
185 |
|
(141) |
|
(5) |
|
189 |
|
2,453 |
|
2,644 |
|
(191) |
|
2,453 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Consolidated |
$ |
3,621 |
$ |
2,011 |
$ |
(1,902) |
$ |
(5) |
$ |
189 |
$ |
3,914 |
$ |
4,105 |
$ |
(191) |
$ |
3,914 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Change in Deferred Policy Acquisition Costs |
|
Reconciliation of Deferred Policy |
| |||||||||||||||
|
For the six months ended June 30, 2012 |
|
Acquisition Costs as of June 30, 2012 |
| |||||||||||||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Amortization |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
relating to realized |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
capital gains and |
|
|
|
|
|
DAC before |
|
|
|
DAC after |
|
|
|
|
|
|
|
|
|
losses and |
|
Effect of |
|
|
|
impact of |
|
Impact of |
|
impact of |
|
|
|
Beginning |
|
Acquisition |
|
Amortization |
|
valuation changes on |
|
unrealized |
|
Ending |
|
unrealized |
|
unrealized |
|
unrealized |
|
|
|
balance |
|
costs |
|
before |
|
embedded derivatives |
|
capital gains |
|
balance |
|
capital gains |
|
capital gains |
|
capital gains |
|
|
|
Dec. 31, 2011 |
|
deferred |
|
adjustments (1) (2) |
|
that are not hedged (2) |
|
and losses |
|
June 30, 2012 |
|
and losses |
|
and losses |
|
and losses |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Property-Liability |
$ |
1,348 |
$ |
1,743 |
$ |
(1,743) |
$ |
- |
$ |
- |
$ |
1,348 |
$ |
1,348 |
$ |
- |
$ |
1,348 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Allstate Financial: |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Traditional life and accident and health |
|
616 |
|
74 |
|
(50) |
|
- |
|
- |
|
640 |
|
640 |
|
- |
|
640 |
|
Interest-sensitive life |
|
1,698 |
|
88 |
|
(93) |
|
(4) |
|
(91) |
|
1,598 |
|
1,907 |
|
(309) |
|
1,598 |
|
Fixed annuity |
|
209 |
|
10 |
|
(19) |
|
(12) |
|
(130) |
|
58 |
|
81 |
|
(23) |
|
58 |
|
Subtotal |
|
2,523 |
|
172 |
|
(162) |
|
(16) |
|
(221) |
|
2,296 |
|
2,628 |
|
(332) |
|
2,296 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Consolidated |
$ |
3,871 |
$ |
1,915 |
$ |
(1,905) |
$ |
(16) |
$ |
(221) |
$ |
3,644 |
$ |
3,976 |
$ |
(332) |
$ |
3,644 |
|
(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
PROPERTY-LIABILITY RESULTS
($ in millions, except ratios)
|
|
Three months ended |
|
|
Six months ended |
| |||||||||||||||||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
June 30, |
|
|
March 31, |
|
|
Dec. 31, |
|
|
Sept. 30, |
|
|
June 30, |
|
|
March 31, |
|
|
June 30, |
|
|
June 30, |
|
|
|
|
2013 |
|
|
2013 |
|
|
2012 |
|
|
2012 |
|
|
2012 |
|
|
2012 |
|
|
2013 |
|
|
2012 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Premiums written |
|
$ |
7,151 |
|
$ |
6,625 |
|
$ |
6,637 |
|
$ |
7,063 |
|
$ |
6,864 |
|
$ |
6,463 |
|
$ |
13,776 |
|
$ |
13,327 |
|
Decrease (increase) in unearned premiums |
|
|
(293) |
|
|
155 |
|
|
120 |
|
|
(411) |
|
|
(198) |
|
|
167 |
|
|
(138) |
|
|
(31) |
|
Other |
|
|
4 |
|
|
(10) |
|
|
(13) |
|
|
45 |
|
|
- |
|
|
- |
|
|
(6) |
|
|
- |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Premiums earned |
|
|
6,862 |
|
|
6,770 |
|
|
6,744 |
|
|
6,697 |
|
|
6,666 |
|
|
6,630 |
|
|
13,632 |
|
|
13,296 |
|
Claims and claims expense |
|
|
(4,741) |
|
|
(4,460) |
|
|
(5,042) |
|
|
(4,293) |
|
|
(4,810) |
|
|
(4,339) |
|
|
(9,201) |
|
|
(9,149) |
|
Amortization of deferred policy acquisition costs |
|
|
(890) |
|
|
(871) |
|
|
(870) |
|
|
(870) |
|
|
(865) |
|
|
(878) |
|
|
(1,761) |
|
|
(1,743) |
|
Operating costs and expenses |
|
|
(943) |
|
|
(957) |
|
|
(939) |
|
|
(866) |
|
|
(847) |
|
|
(884) |
|
|
(1,900) |
|
|
(1,731) |
|
Restructuring and related charges |
|
|
(19) |
|
|
(24) |
|
|
(9) |
|
|
(9) |
|
|
(10) |
|
|
(6) |
|
|
(43) |
|
|
(16) |
|
Underwriting income (loss) * |
|
|
269 |
|
|
458 |
|
|
(116) |
|
|
659 |
|
|
134 |
|
|
523 |
|
|
727 |
|
|
657 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Net investment income |
|
|
343 |
|
|
341 |
|
|
362 |
|
|
299 |
|
|
352 |
|
|
313 |
|
|
684 |
|
|
665 |
|
Periodic settlements and accruals on non-hedge derivative instruments |
|
|
(2) |
|
|
(1) |
|
|
(2) |
|
|
(1) |
|
|
(2) |
|
|
(1) |
|
|
(3) |
|
|
(3) |
|
Business combination expenses and the amortization of purchased intangible assets |
|
|
20 |
|
|
21 |
|
|
25 |
|
|
26 |
|
|
26 |
|
|
47 |
|
|
41 |
|
|
73 |
|
Income tax expense on operations |
|
|
(197) |
|
|
(263) |
|
|
(69) |
|
|
(316) |
|
|
(153) |
|
|
(281) |
|
|
(460) |
|
|
(434) |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Operating income |
|
|
433 |
|
|
556 |
|
|
200 |
|
|
667 |
|
|
357 |
|
|
601 |
|
|
989 |
|
|
958 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Realized capital gains and losses, after-tax |
|
|
197 |
|
|
73 |
|
|
96 |
|
|
(11) |
|
|
12 |
|
|
124 |
|
|
270 |
|
|
136 |
|
Loss on disposition of operations, after-tax |
|
|
(1) |
|
|
- |
|
|
- |
|
|
- |
|
|
- |
|
|
- |
|
|
(1) |
|
|
- |
|
Reclassification of periodic settlements and accruals on non-hedge derivative instruments, after-tax |
|
|
1 |
|
|
1 |
|
|
- |
|
|
1 |
|
|
1 |
|
|
1 |
|
|
2 |
|
|
2 |
|
Business combination expenses and the amortization of purchased intangible assets, after-tax |
|
|
(13) |
|
|
(14) |
|
|
(16) |
|
|
(18) |
|
|
(16) |
|
|
(31) |
|
|
(27) |
|
|
(47) |
|
Net income available to common shareholders |
|
$ |
617 |
|
$ |
616 |
|
$ |
280 |
|
$ |
639 |
|
$ |
354 |
|
$ |
695 |
|
$ |
1,233 |
|
$ |
1,049 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Catastrophe losses |
|
$ |
647 |
|
$ |
359 |
|
$ |
1,061 |
|
$ |
206 |
|
$ |
819 |
|
$ |
259 |
|
$ |
1,006 |
|
$ |
1,078 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Operating ratios |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Claims and claims expense (loss) ratio |
|
|
69.1 |
|
|
65.9 |
|
|
74.8 |
|
|
64.1 |
|
|
72.2 |
|
|
65.4 |
|
|
67.5 |
|
|
68.8 |
|
Expense ratio |
|
|
27.0 |
|
|
27.3 |
|
|
26.9 |
|
|
26.1 |
|
|
25.8 |
|
|
26.7 |
|
|
27.2 |
|
|
26.3 |
|
Combined ratio |
|
|
96.1 |
|
|
93.2 |
|
|
101.7 |
|
|
90.2 |
|
|
98.0 |
|
|
92.1 |
|
|
94.7 |
|
|
95.1 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Combined ratio excluding the effect of catastrophes * |
|
|
86.7 |
|
|
87.9 |
|
|
86.0 |
|
|
87.1 |
|
|
85.7 |
|
|
88.2 |
|
|
87.3 |
|
|
87.0 |
|
Effect of catastrophe losses on combined ratio |
|
|
9.4 |
|
|
5.3 |
|
|
15.7 |
|
|
3.1 |
|
|
12.3 |
|
|
3.9 |
|
|
7.4 |
|
|
8.1 |
|
Combined ratio |
|
|
96.1 |
|
|
93.2 |
|
|
101.7 |
|
|
90.2 |
|
|
98.0 |
|
|
92.1 |
|
|
94.7 |
|
|
95.1 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Combined ratio excluding the effect of catastrophes, prior year reserve reestimates, business combination expenses and the amortization of purchased intangible assets (underlying) |
|
|
86.9 |
|
|
87.7 |
|
|
86.7 |
|
|
87.8 |
|
|
86.3 |
|
|
88.1 |
|
|
87.3 |
|
|
87.2 |
|
Effect of catastrophe losses on combined ratio |
|
|
9.4 |
|
|
5.3 |
|
|
15.7 |
|
|
3.1 |
|
|
12.3 |
|
|
3.9 |
|
|
7.4 |
|
|
8.1 |
|
Effect of prior year reserve reestimates on combined ratio |
|
|
(0.8) |
|
|
(0.6) |
|
|
(2.3) |
|
|
(2.2) |
|
|
(2.4) |
|
|
(3.1) |
|
|
(0.7) |
|
|
(2.7) |
|
Effect of catastrophe losses included in prior year reserve reestimates on combined ratio |
|
|
0.3 |
|
|
0.5 |
|
|
1.2 |
|
|
1.1 |
|
|
1.4 |
|
|
2.5 |
|
|
0.4 |
|
|
1.9 |
|
Effect of business combination expenses and the amortization of purchased intangible assets on combined ratio |
|
|
0.3 |
|
|
0.3 |
|
|
0.4 |
|
|
0.4 |
|
|
0.4 |
|
|
0.7 |
|
|
0.3 |
|
|
0.6 |
|
Combined ratio |
|
|
96.1 |
|
|
93.2 |
|
|
101.7 |
|
|
90.2 |
|
|
98.0 |
|
|
92.1 |
|
|
94.7 |
|
|
95.1 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Effect of restructuring and related charges on combined ratio |
|
|
0.3 |
|
|
0.4 |
|
|
0.1 |
|
|
0.1 |
|
|
0.2 |
|
|
0.1 |
|
|
0.3 |
|
|
0.1 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Effect of Discontinued Lines and Coverages on combined ratio |
|
|
0.1 |
|
|
- |
|
|
- |
|
|
0.7 |
|
|
0.1 |
|
|
- |
|
|
0.1 |
|
|
0.1 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
THE ALLSTATE CORPORATION
PROPERTY-LIABILITY UNDERWRITING RESULTS BY AREA OF BUSINESS
($ in millions)
|
|
Three months ended |
|
|
Six months ended |
| |||||||||||||||||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
June 30, |
|
|
March 31, |
|
|
Dec. 31, |
|
|
Sept. 30, |
|
|
June 30, |
|
|
March 31, |
|
|
June 30, |
|
|
June 30, |
|
|
|
|
2013 |
|
|
2013 |
|
|
2012 |
|
|
2012 |
|
|
2012 |
|
|
2012 |
|
|
2013 |
|
|
2012 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Property-Liability Underwriting Summary |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Allstate Protection |
|
$ |
273 |
|
$ |
462 |
|
$ |
(112) |
|
$ |
701 |
|
$ |
138 |
|
$ |
526 |
|
$ |
735 |
|
$ |
664 |
|
Discontinued Lines and Coverages |
|
|
(4) |
|
|
(4) |
|
|
(4) |
|
|
(42) |
|
|
(4) |
|
|
(3) |
|
|
(8) |
|
|
(7) |
|
Underwriting income (loss) |
|
$ |
269 |
|
$ |
458 |
|
$ |
(116) |
|
$ |
659 |
|
$ |
134 |
|
$ |
523 |
|
$ |
727 |
|
$ |
657 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Allstate Protection Underwriting Summary |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Premiums written |
|
$ |
7,151 |
|
$ |
6,625 |
|
$ |
6,636 |
|
$ |
7,064 |
|
$ |
6,864 |
|
$ |
6,462 |
|
$ |
13,776 |
|
$ |
13,326 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Premiums earned |
|
$ |
6,862 |
|
$ |
6,770 |
|
$ |
6,745 |
|
$ |
6,696 |
|
$ |
6,666 |
|
$ |
6,630 |
|
$ |
13,632 |
|
$ |
13,296 |
|
Claims and claims expense |
|
|
(4,738) |
|
|
(4,457) |
|
|
(5,038) |
|
|
(4,251) |
|
|
(4,808) |
|
|
(4,336) |
|
|
(9,195) |
|
|
(9,144) |
|
Amortization of deferred policy acquisition costs |
|
|
(890) |
|
|
(871) |
|
|
(870) |
|
|
(870) |
|
|
(865) |
|
|
(878) |
|
|
(1,761) |
|
|
(1,743) |
|
Operating costs and expenses |
|
|
(942) |
|
|
(956) |
|
|
(940) |
|
|
(865) |
|
|
(845) |
|
|
(884) |
|
|
(1,898) |
|
|
(1,729) |
|
Restructuring and related charges |
|
|
(19) |
|
|
(24) |
|
|
(9) |
|
|
(9) |
|
|
(10) |
|
|
(6) |
|
|
(43) |
|
|
(16) |
|
Underwriting income (loss) |
|
$ |
273 |
|
$ |
462 |
|
$ |
(112) |
|
$ |
701 |
|
$ |
138 |
|
$ |
526 |
|
$ |
735 |
|
$ |
664 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Catastrophe losses |
|
$ |
647 |
|
$ |
359 |
|
$ |
1,061 |
|
$ |
206 |
|
$ |
819 |
|
$ |
259 |
|
$ |
1,006 |
|
$ |
1,078 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Operating ratios |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Loss ratio |
|
|
69.0 |
|
|
65.9 |
|
|
74.7 |
|
|
63.5 |
|
|
72.1 |
|
|
65.4 |
|
|
67.4 |
|
|
68.8 |
|
Expense ratio |
|
|
27.0 |
|
|
27.3 |
|
|
27.0 |
|
|
26.0 |
|
|
25.8 |
|
|
26.7 |
|
|
27.2 |
|
|
26.2 |
|
Combined ratio |
|
|
96.0 |
|
|
93.2 |
|
|
101.7 |
|
|
89.5 |
|
|
97.9 |
|
|
92.1 |
|
|
94.6 |
|
|
95.0 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Effect of catastrophe losses on combined ratio |
|
|
9.4 |
|
|
5.3 |
|
|
15.7 |
|
|
3.1 |
|
|
12.3 |
|
|
3.9 |
|
|
7.4 |
|
|
8.1 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Effect of restructuring and related charges on combined ratio |
|
|
0.3 |
|
|
0.4 |
|
|
0.1 |
|
|
0.1 |
|
|
0.2 |
|
|
0.1 |
|
|
0.3 |
|
|
0.1 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Effect of business combination expenses and the amortization of purchased intangible assets on combined ratio |
|
|
0.3 |
|
|
0.3 |
|
|
0.4 |
|
|
0.4 |
|
|
0.4 |
|
|
0.7 |
|
|
0.3 |
|
|
0.6 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Discontinued Lines and Coverages |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Underwriting Summary |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Premiums written |
|
$ |
- |
|
$ |
- |
|
$ |
1 |
|
$ |
(1) |
|
$ |
- |
|
$ |
1 |
|
$ |
- |
|
$ |
1 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Premiums earned |
|
$ |
- |
|
$ |
- |
|
$ |
(1) |
|
$ |
1 |
|
$ |
- |
|
$ |
- |
|
$ |
- |
|
$ |
- |
|
Claims and claims expense |
|
|
(3) |
|
|
(3) |
|
|
(4) |
|
|
(42) |
|
|
(2) |
|
|
(3) |
|
|
(6) |
|
|
(5) |
|
Operating costs and expenses |
|
|
(1) |
|
|
(1) |
|
|
1 |
|
|
(1) |
|
|
(2) |
|
|
- |
|
|
(2) |
|
|
(2) |
|
Underwriting loss |
|
$ |
(4) |
|
$ |
(4) |
|
$ |
(4) |
|
$ |
(42) |
|
$ |
(4) |
|
$ |
(3) |
|
$ |
(8) |
|
$ |
(7) |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Effect of Discontinued Lines and Coverages on the Property-Liability combined ratio |
|
|
0.1 |
|
|
- |
|
|
- |
|
|
0.7 |
|
|
0.1 |
|
|
- |
|
|
0.1 |
|
|
0.1 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
THE ALLSTATE CORPORATION
PROPERTY-LIABILITY PREMIUMS WRITTEN BY MARKET SEGMENT
($ in millions)
|
|
Three months ended |
|
|
Six months ended |
| |||||||||||||||||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
June 30, |
|
|
March 31, |
|
|
Dec. 31, |
|
|
Sept. 30, |
|
|
June 30, |
|
|
March 31, |
|
|
June 30, |
|
|
June 30, |
|
|
|
|
2013 |
|
|
2013 |
|
|
2012 |
|
|
2012 |
|
|
2012 |
|
|
2012 |
|
|
2013 |
|
|
2012 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Allstate brand (1) |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Standard auto |
|
$ |
4,012 |
|
$ |
3,983 |
|
$ |
3,872 |
|
$ |
3,988 |
|
$ |
3,903 |
|
$ |
3,937 |
|
$ |
7,995 |
|
$ |
7,840 |
|
Non-standard auto |
|
|
158 |
|
|
172 |
|
|
159 |
|
|
176 |
|
|
174 |
|
|
189 |
|
|
330 |
|
|
363 |
|
Auto |
|
|
4,170 |
|
|
4,155 |
|
|
4,031 |
|
|
4,164 |
|
|
4,077 |
|
|
4,126 |
|
|
8,325 |
|
|
8,203 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Involuntary auto |
|
|
13 |
|
|
17 |
|
|
15 |
|
|
17 |
|
|
21 |
|
|
20 |
|
|
30 |
|
|
41 |
|
Commercial lines |
|
|
121 |
|
|
112 |
|
|
112 |
|
|
110 |
|
|
120 |
|
|
112 |
|
|
233 |
|
|
232 |
|
Homeowners |
|
|
1,693 |
|
|
1,268 |
|
|
1,477 |
|
|
1,686 |
|
|
1,639 |
|
|
1,258 |
|
|
2,961 |
|
|
2,897 |
|
Other personal lines |
|
|
544 |
|
|
464 |
|
|
467 |
|
|
508 |
|
|
494 |
|
|
435 |
|
|
1,008 |
|
|
929 |
|
|
|
|
6,541 |
|
|
6,016 |
|
|
6,102 |
|
|
6,485 |
|
|
6,351 |
|
|
5,951 |
|
|
12,557 |
|
|
12,302 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Encompass brand |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Standard auto |
|
|
167 |
|
|
147 |
|
|
153 |
|
|
163 |
|
|
160 |
|
|
142 |
|
|
314 |
|
|
302 |
|
Involuntary auto |
|
|
2 |
|
|
2 |
|
|
1 |
|
|
2 |
|
|
3 |
|
|
2 |
|
|
4 |
|
|
5 |
|
Homeowners |
|
|
120 |
|
|
97 |
|
|
101 |
|
|
108 |
|
|
104 |
|
|
85 |
|
|
217 |
|
|
189 |
|
Other personal lines |
|
|
26 |
|
|
21 |
|
|
23 |
|
|
24 |
|
|
22 |
|
|
20 |
|
|
47 |
|
|
42 |
|
|
|
|
315 |
|
|
267 |
|
|
278 |
|
|
297 |
|
|
289 |
|
|
249 |
|
|
582 |
|
|
538 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Esurance brand |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Standard auto |
|
|
294 |
|
|
342 |
|
|
256 |
|
|
282 |
|
|
224 |
|
|
262 |
|
|
636 |
|
|
486 |
|
Other personal lines |
|
|
1 |
|
|
- |
|
|
- |
|
|
- |
|
|
- |
|
|
- |
|
|
1 |
|
|
- |
|
|
|
|
295 |
|
|
342 |
|
|
256 |
|
|
282 |
|
|
224 |
|
|
262 |
|
|
637 |
|
|
486 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Allstate Protection |
|
|
7,151 |
|
|
6,625 |
|
|
6,636 |
|
|
7,064 |
|
|
6,864 |
|
|
6,462 |
|
|
13,776 |
|
|
13,326 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Discontinued Lines and Coverages |
|
|
- |
|
|
- |
|
|
1 |
|
|
(1) |
|
|
- |
|
|
1 |
|
|
- |
|
|
1 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Property-Liability |
|
$ |
7,151 |
|
$ |
6,625 |
|
$ |
6,637 |
|
$ |
7,063 |
|
$ |
6,864 |
|
$ |
6,463 |
|
$ |
13,776 |
|
$ |
13,327 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Allstate Protection |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Standard auto |
|
$ |
4,473 |
|
$ |
4,472 |
|
$ |
4,281 |
|
$ |
4,433 |
|
$ |
4,287 |
|
$ |
4,341 |
|
$ |
8,945 |
|
$ |
8,628 |
|
Non-standard auto |
|
|
158 |
|
|
172 |
|
|
159 |
|
|
176 |
|
|
174 |
|
|
189 |
|
|
330 |
|
|
363 |
|
Auto |
|
|
4,631 |
|
|
4,644 |
|
|
4,440 |
|
|
4,609 |
|
|
4,461 |
|
|
4,530 |
|
|
9,275 |
|
|
8,991 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Involuntary auto |
|
|
15 |
|
|
19 |
|
|
16 |
|
|
19 |
|
|
24 |
|
|
22 |
|
|
34 |
|
|
46 |
|
Commercial lines |
|
|
121 |
|
|
112 |
|
|
112 |
|
|
110 |
|
|
120 |
|
|
112 |
|
|
233 |
|
|
232 |
|
Homeowners |
|
|
1,813 |
|
|
1,365 |
|
|
1,578 |
|
|
1,794 |
|
|
1,743 |
|
|
1,343 |
|
|
3,178 |
|
|
3,086 |
|
Other personal lines |
|
|
571 |
|
|
485 |
|
|
490 |
|
|
532 |
|
|
516 |
|
|
455 |
|
|
1,056 |
|
|
971 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
$ |
7,151 |
|
$ |
6,625 |
|
$ |
6,636 |
|
$ |
7,064 |
|
$ |
6,864 |
|
$ |
6,462 |
|
$ |
13,776 |
|
$ |
13,326 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
(1) Canada premiums included in Allstate brand |
|
$ |
319 |
|
$ |
235 |
|
$ |
253 |
|
$ |
279 |
|
$ |
291 |
|
$ |
218 |
|
$ |
554 |
|
$ |
509 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
THE ALLSTATE CORPORATION
ALLSTATE BRAND PREMIUMS WRITTEN (1)
($ in millions)
|
|
Three months ended |
|
Six months ended |
| ||||||||||||||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| |||
|
|
|
June 30, |
|
|
March 31, |
|
Dec. 31, |
|
Sept. 30, |
|
|
June 30, |
|
|
March 31, |
|
June 30, |
|
June 30, |
|
|
|
|
2013 |
|
|
2013 |
|
2012 |
|
2012 |
|
|
2012 |
|
|
2012 |
|
2013 |
|
2012 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Allstate Auto Home and Agencies |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Standard auto |
|
$ |
3,930 |
|
$ |
3,931 |
$ |
3,833 |
$ |
3,932 |
|
$ |
3,828 |
|
$ |
3,887 |
$ |
7,861 |
$ |
7,715 |
|
Non-standard auto |
|
|
151 |
|
|
168 |
|
155 |
|
170 |
|
|
167 |
|
|
185 |
|
319 |
|
352 |
|
Auto |
|
|
4,081 |
|
|
4,099 |
|
3,988 |
|
4,102 |
|
|
3,995 |
|
|
4,072 |
|
8,180 |
|
8,067 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Involuntary auto |
|
|
13 |
|
|
17 |
|
15 |
|
17 |
|
|
21 |
|
|
20 |
|
30 |
|
41 |
|
Homeowners |
|
|
1,693 |
|
|
1,268 |
|
1,477 |
|
1,686 |
|
|
1,639 |
|
|
1,258 |
|
2,961 |
|
2,897 |
|
Other personal lines |
|
|
13 |
|
|
9 |
|
9 |
|
12 |
|
|
12 |
|
|
8 |
|
22 |
|
20 |
|
|
|
|
5,800 |
|
|
5,393 |
|
5,489 |
|
5,817 |
|
|
5,667 |
|
|
5,358 |
|
11,193 |
|
11,025 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Emerging Businesses (2) |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Specialty auto (3) |
|
$ |
89 |
|
$ |
56 |
$ |
43 |
$ |
62 |
|
$ |
82 |
|
$ |
54 |
$ |
145 |
$ |
136 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Landlord |
|
|
135 |
|
|
124 |
|
137 |
|
140 |
|
|
132 |
|
|
123 |
|
259 |
|
255 |
|
Renters |
|
|
59 |
|
|
53 |
|
52 |
|
62 |
|
|
54 |
|
|
50 |
|
112 |
|
104 |
|
Condominium |
|
|
55 |
|
|
45 |
|
47 |
|
50 |
|
|
49 |
|
|
41 |
|
100 |
|
90 |
|
Other property |
|
|
131 |
|
|
100 |
|
102 |
|
126 |
|
|
136 |
|
|
100 |
|
231 |
|
236 |
|
Specialty property |
|
|
380 |
|
|
322 |
|
338 |
|
378 |
|
|
371 |
|
|
314 |
|
702 |
|
685 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Consumer household (4) |
|
|
469 |
|
|
378 |
|
381 |
|
440 |
|
|
453 |
|
|
368 |
|
847 |
|
821 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Allstate Roadside Services |
|
|
88 |
|
|
82 |
|
75 |
|
74 |
|
|
71 |
|
|
76 |
|
170 |
|
147 |
|
Allstate Dealer Services |
|
|
63 |
|
|
51 |
|
45 |
|
44 |
|
|
40 |
|
|
37 |
|
114 |
|
77 |
|
Other personal lines (5) |
|
|
531 |
|
|
455 |
|
458 |
|
496 |
|
|
482 |
|
|
427 |
|
986 |
|
909 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Commercial lines |
|
|
121 |
|
|
112 |
|
112 |
|
110 |
|
|
120 |
|
|
112 |
|
233 |
|
232 |
|
|
|
|
741 |
|
|
623 |
|
613 |
|
668 |
|
|
684 |
|
|
593 |
|
1,364 |
|
1,277 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Allstate brand (1) |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Standard auto |
|
$ |
4,012 |
|
$ |
3,983 |
$ |
3,872 |
$ |
3,988 |
|
$ |
3,903 |
|
$ |
3,937 |
$ |
7,995 |
$ |
7,840 |
|
Non-standard auto |
|
|
158 |
|
|
172 |
|
159 |
|
176 |
|
|
174 |
|
|
189 |
|
330 |
|
363 |
|
Auto |
|
|
4,170 |
|
|
4,155 |
|
4,031 |
|
4,164 |
|
|
4,077 |
|
|
4,126 |
|
8,325 |
|
8,203 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Involuntary auto |
|
|
13 |
|
|
17 |
|
15 |
|
17 |
|
|
21 |
|
|
20 |
|
30 |
|
41 |
|
Commercial lines |
|
|
121 |
|
|
112 |
|
112 |
|
110 |
|
|
120 |
|
|
112 |
|
233 |
|
232 |
|
Homeowners |
|
|
1,693 |
|
|
1,268 |
|
1,477 |
|
1,686 |
|
|
1,639 |
|
|
1,258 |
|
2,961 |
|
2,897 |
|
Other personal lines |
|
|
544 |
|
|
464 |
|
467 |
|
508 |
|
|
494 |
|
|
435 |
|
1,008 |
|
929 |
|
|
|
$ |
6,541 |
|
$ |
6,016 |
$ |
6,102 |
$ |
6,485 |
|
$ |
6,351 |
|
$ |
5,951 |
$ |
12,557 |
$ |
12,302 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
(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, 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 |
| ||||||||||||
|
|
June 30, 2013 (1) |
|
March 31, 2013 |
|
December 31, 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) |
|
14 |
|
0.1 |
|
0.5 |
|
12 |
|
0.3 |
|
1.8 |
|
15 |
|
0.8 |
|
2.9 |
|
Non-standard auto |
|
1 |
|
- |
|
6.0 |
|
3 |
|
0.1 |
|
3.2 |
|
4 |
|
0.4 |
|
5.9 |
|
Auto |
|
15 |
|
0.1 |
|
0.5 |
|
15 |
|
0.3 |
|
1.8 |
|
17 |
|
0.8 |
|
3.0 |
|
Homeowners (3) |
|
8 |
|
0.5 |
|
6.2 |
|
16 |
|
1.3 |
|
4.8 |
|
20 |
|
2.3 |
|
6.2 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Encompass brand |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Standard auto |
|
14 |
|
1.6 |
|
4.8 |
|
5 |
|
0.8 |
|
5.6 |
|
21 |
|
1.7 |
|
4.3 |
|
Homeowners |
|
15 |
|
1.9 |
|
4.8 |
|
3 |
|
1.4 |
|
7.0 |
|
20 |
|
3.0 |
|
5.8 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Esurance brand |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Standard auto |
|
15 |
|
1.7 |
|
4.7 |
|
11 |
|
0.9 |
|
4.2 |
|
21 |
|
2.0 |
|
4.4 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Three months ended |
|
Three months ended |
|
Three months ended |
| ||||||||||||
|
|
September 30, 2012 |
|
June 30, 2012 |
|
March 31, 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) |
|
13 |
|
0.3 |
|
1.8 |
|
19 |
|
1.5 |
|
4.4 |
|
10 |
|
0.5 |
|
5.4 |
|
Non-standard auto |
|
4 |
|
0.2 |
|
5.8 |
|
1 |
|
0.3 |
|
7.5 |
|
4 |
|
0.2 |
|
1.4 |
|
Auto |
|
15 |
|
0.3 |
|
1.8 |
|
19 |
|
1.4 |
|
4.4 |
|
13 |
|
0.5 |
|
5.1 |
|
Homeowners (3) |
|
10 |
|
0.8 |
|
7.3 |
|
7 |
|
1.2 |
|
10.2 |
|
13 |
|
2.0 |
|
7.9 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Encompass brand |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Standard auto |
|
3 |
|
0.7 |
|
4.5 |
|
14 |
|
1.6 |
|
4.2 |
|
2 |
|
0.1 |
|
3.2 |
|
Homeowners |
|
5 |
(6) |
0.3 |
|
2.5 |
|
14 |
|
1.8 |
|
5.4 |
|
5 |
|
0.9 |
|
5.3 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Esurance brand |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Standard auto |
|
7 |
|
1.2 |
|
4.2 |
|
23 |
|
(0.1) |
|
(0.1) |
|
6 |
|
1.3 |
|
8.6 |
|
(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 period ending June 30, 2013 are estimated to total $82 million. Rate changes do not include rating plan enhancements, including the introduction of discounts and surcharges, that result in no change in the overall rate level in the state. Rate changes also exclude Canadian operations, specialty auto, and excess and surplus homeowners lines. |
(2) |
Impacts of Allstate brand standard auto effective rate changes as a percentage of total countrywide prior year-end premiums written were 0.2%, 0.5%, 0.6%, 1.1%, 0.9% and 0.4% for the three months ended June 30, 2013, March 31, 2013, December 31, 2012, September 30, 2012, June 30, 2012 and March 31, 2012, respectively. |
(3) |
Impacts of Allstate brand homeowners effective rate changes as a percentage of total countrywide prior year-end premiums written were 1.2%, 1.7%, 1.0%, 0.7%, 2.0% and 3.6% for the three months ended June 30, 2013, March 31, 2013, December 31, 2012, September 30, 2012, June 30, 2012 and March 31, 2012, respectively. |
(4) |
Represents the impact in the states where rate changes were approved during the period as a percentage of total countrywide prior year-end premiums written. |
(5) |
Represents the impact in the states where rate changes were approved during the period as a percentage of its respective total prior year-end premiums written in those states. |
(6) |
Includes Washington, D.C. |
THE ALLSTATE CORPORATION
ALLSTATE BRAND PROFITABILITY MEASURES
($ in millions, except ratios)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| |
|
Three months ended |
|
|
Six months ended |
| |||||||||||||||||||||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| |||
|
|
|
June 30, |
|
|
March 31, |
|
|
Dec. 31, |
|
|
Sept. 30, |
|
|
|
June 30, |
|
|
|
March 31, |
|
|
June 30, |
|
|
June 30, |
| |
|
|
|
2013 |
|
|
2013 |
|
|
2012 |
|
|
2012 |
|
|
|
2012 |
|
|
|
2012 |
|
|
2013 |
|
|
2012 |
| |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| |
Net premiums written |
|
$ |
6,541 |
|
$ |
6,016 |
|
$ |
6,102 |
|
$ |
6,485 |
|
|
$ |
6,351 |
|
|
$ |
5,951 |
|
$ |
12,557 |
|
$ |
12,302 |
| |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| |
Net premiums earned |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| |
Standard auto |
|
$ |
3,965 |
|
$ |
3,927 |
|
$ |
3,921 |
|
$ |
3,910 |
|
|
$ |
3,909 |
|
|
$ |
3,897 |
|
$ |
7,892 |
|
$ |
7,806 |
| |
Non-standard auto |
|
|
168 |
|
|
167 |
|
|
171 |
|
|
177 |
|
|
|
184 |
|
|
|
183 |
|
|
335 |
|
|
367 |
| |
Auto |
|
|
4,133 |
|
|
4,094 |
|
|
4,092 |
|
|
4,087 |
|
|
|
4,093 |
|
|
|
4,080 |
|
|
8,227 |
|
|
8,173 |
| |
Homeowners |
|
|
1,525 |
|
|
1,516 |
|
|
1,514 |
|
|
1,499 |
|
|
|
1,487 |
|
|
|
1,480 |
|
|
3,041 |
|
|
2,967 |
| |
Other personal lines |
|
|
608 |
|
|
599 |
|
|
600 |
|
|
591 |
|
|
|
583 |
|
|
|
583 |
|
|
1,207 |
|
|
1,166 |
| |
Total |
|
|
6,266 |
|
|
6,209 |
|
|
6,206 |
|
|
6,177 |
|
|
|
6,163 |
|
|
|
6,143 |
|
|
12,475 |
|
|
12,306 |
| |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| |
Incurred losses |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| |
Standard auto |
|
$ |
2,736 |
|
$ |
2,670 |
|
$ |
2,988 |
|
$ |
2,617 |
|
|
$ |
2,734 |
|
|
$ |
2,713 |
|
$ |
5,406 |
|
$ |
5,447 |
| |
Non-standard auto |
|
|
107 |
|
|
104 |
|
|
104 |
|
|
103 |
|
|
|
112 |
|
|
|
123 |
|
|
211 |
|
|
235 |
| |
Auto |
|
|
2,843 |
|
|
2,774 |
|
|
3,092 |
|
|
2,720 |
|
|
|
2,846 |
|
|
|
2,836 |
|
|
5,617 |
|
|
5,682 |
| |
Homeowners |
|
|
1,084 |
|
|
914 |
|
|
1,045 |
|
|
735 |
|
|
|
1,218 |
|
|
|
836 |
|
|
1,998 |
|
|
2,054 |
| |
Other personal lines |
|
|
357 |
|
|
355 |
|
|
429 |
|
|
416 |
|
|
|
369 |
|
|
|
314 |
|
|
712 |
|
|
683 |
| |
Total |
|
|
4,284 |
|
|
4,043 |
|
|
4,566 |
|
|
3,871 |
|
|
|
4,433 |
|
|
|
3,986 |
|
|
8,327 |
|
|
8,419 |
| |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| |
Expenses |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| |
Standard auto |
|
$ |
1,028 |
|
$ |
1,029 |
|
$ |
1,001 |
|
$ |
977 |
|
|
$ |
1,000 |
|
|
$ |
998 |
|
$ |
2,057 |
|
$ |
1,998 |
| |
Non-standard auto |
|
|
41 |
|
|
39 |
|
|
45 |
|
|
43 |
|
|
|
42 |
|
|
|
44 |
|
|
80 |
|
|
86 |
| |
Auto |
|
|
1,069 |
|
|
1,068 |
|
|
1,046 |
|
|
1,020 |
|
|
|
1,042 |
|
|
|
1,042 |
|
|
2,137 |
|
|
2,084 |
| |
Homeowners |
|
|
368 |
|
|
376 |
|
|
377 |
|
|
358 |
|
|
|
342 |
|
|
|
351 |
|
|
744 |
|
|
693 |
| |
Other personal lines |
|
|
204 |
|
|
207 |
|
|
216 |
|
|
182 |
|
|
|
164 |
|
|
|
178 |
|
|
411 |
|
|
342 |
| |
Total |
|
|
1,641 |
|
|
1,651 |
|
|
1,639 |
|
|
1,560 |
|
|
|
1,548 |
|
|
|
1,571 |
|
|
3,292 |
|
|
3,119 |
| |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| |
Underwriting income (loss) |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| |
Standard auto |
|
$ |
201 |
|
$ |
228 |
|
$ |
(68) |
|
$ |
316 |
|
|
$ |
175 |
|
|
$ |
186 |
|
$ |
429 |
|
$ |
361 |
| |
Non-standard auto |
|
|
20 |
|
|
24 |
|
|
22 |
|
|
31 |
|
|
|
30 |
|
|
|
16 |
|
|
44 |
|
|
46 |
| |
Auto |
|
|
221 |
|
|
252 |
|
|
(46) |
|
|
347 |
|
|
|
205 |
|
|
|
202 |
|
|
473 |
|
|
407 |
| |
Homeowners |
|
|
73 |
|
|
226 |
|
|
92 |
|
|
406 |
|
|
|
(73) |
|
|
|
293 |
|
|
299 |
|
|
220 |
| |
Other personal lines |
|
|
47 |
|
|
37 |
|
|
(45) |
|
|
(7) |
|
|
|
50 |
|
|
|
91 |
|
|
84 |
|
|
141 |
| |
Total |
|
|
341 |
|
|
515 |
|
|
1 |
|
|
746 |
|
|
|
182 |
|
|
|
586 |
|
|
856 |
|
|
768 |
| |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| |
Loss ratio |
|
|
68.4 |
|
|
65.1 |
|
|
73.6 |
|
|
62.7 |
|
|
|
71.9 |
|
|
|
64.9 |
|
|
66.7 |
|
|
68.4 |
| |
Expense ratio |
|
|
26.2 |
|
|
26.6 |
|
|
26.4 |
|
|
25.2 |
|
|
|
25.1 |
|
|
|
25.6 |
|
|
26.4 |
|
|
25.4 |
| |
Combined ratio |
|
|
94.6 |
|
|
91.7 |
|
|
100.0 |
|
|
87.9 |
|
|
|
97.0 |
|
|
|
90.5 |
|
|
93.1 |
|
|
93.8 |
| |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| |
Effect of catastrophe losses on combined ratio |
|
|
9.8 |
|
|
5.5 |
|
|
15.5 |
|
|
3.1 |
|
|
|
12.9 |
|
|
|
4.1 |
|
|
7.7 |
|
|
8.5 |
| |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| |
Effect of prior year reserve reestimates on combined ratio |
|
|
(0.9) |
|
|
(0.6) |
|
|
(2.2) |
|
|
(2.9) |
|
|
|
(2.5) |
|
|
|
(3.3) |
|
|
(0.7) |
|
|
(2.9) |
| |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| |
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 |
|
|
0.1 |
|
|
0.1 |
| |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| |
Effect of advertising expenses on combined ratio |
|
|
3.2 |
|
|
2.7 |
|
|
2.5 |
|
|
2.4 |
|
|
|
2.9 |
|
|
|
3.1 |
|
|
3.0 |
|
|
3.0 |
| |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| |
Combined ratio excluding the effect of catastrophes, prior year reserve reestimates, business combination expenses, and the amortization of purchased intangible assets (underlying) |
|
|
85.4 |
|
|
86.2 |
|
|
85.3 |
|
|
86.7 |
|
|
|
85.1 |
|
|
|
87.0 |
|
|
85.8 |
|
|
86.0 |
| |
Effect of catastrophe losses |
|
|
9.8 |
|
|
5.5 |
|
|
15.5 |
|
|
3.1 |
|
|
|
12.9 |
|
|
|
4.1 |
|
|
7.7 |
|
|
8.5 |
| |
Effect of prior year non-catastrophe reserve reestimates |
|
|
(0.7) |
|
|
(0.1) |
|
|
(0.9) |
|
|
(2.0) |
|
|
|
(1.1) |
|
|
|
(0.7) |
|
|
(0.5) |
|
|
(0.8) |
| |
Effect of business combination expenses and the amortization of purchased intangible assets |
|
|
0.1 |
|
|
0.1 |
|
|
0.1 |
|
|
0.1 |
|
|
|
0.1 |
|
|
|
0.1 |
|
|
0.1 |
|
|
0.1 |
| |
Combined ratio |
|
|
94.6 |
|
|
91.7 |
|
|
100.0 |
|
|
87.9 |
|
|
|
97.0 |
|
|
|
90.5 |
|
|
93.1 |
|
|
93.8 |
| |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| |
THE ALLSTATE CORPORATION
ENCOMPASS BRAND PROFITABILITY MEASURES
($ in millions, except ratios)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Three months ended |
|
Six months ended |
| ||||||||||||||||||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
June 30, |
|
|
March 31, |
|
|
Dec. 31, |
|
|
Sept. 30, |
|
|
June 30, |
|
|
March 31, |
|
|
June 30, |
|
|
June 30, |
|
|
|
2013 |
|
|
2013 |
|
|
2012 |
|
|
2012 |
|
|
2012 |
|
|
2012 |
|
|
2013 |
|
|
2012 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Net premiums written |
$ |
315 |
|
$ |
267 |
|
$ |
278 |
|
$ |
297 |
|
$ |
289 |
|
$ |
249 |
|
$ |
582 |
|
$ |
538 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Net premiums earned |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Standard auto |
$ |
158 |
|
$ |
155 |
|
$ |
153 |
|
$ |
152 |
|
$ |
153 |
|
$ |
151 |
|
$ |
313 |
|
$ |
304 |
|
Non-standard auto |
|
- |
|
|
- |
|
|
- |
|
|
- |
|
|
- |
|
|
- |
|
|
- |
|
|
- |
|
Auto |
|
158 |
|
|
155 |
|
|
153 |
|
|
152 |
|
|
153 |
|
|
151 |
|
|
313 |
|
|
304 |
|
Homeowners |
|
105 |
|
|
100 |
|
|
98 |
|
|
96 |
|
|
93 |
|
|
92 |
|
|
205 |
|
|
185 |
|
Other personal lines |
|
24 |
|
|
25 |
|
|
24 |
|
|
23 |
|
|
23 |
|
|
23 |
|
|
49 |
|
|
46 |
|
Total |
|
287 |
|
|
280 |
|
|
275 |
|
|
271 |
|
|
269 |
|
|
266 |
|
|
567 |
|
|
535 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Incurred losses |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Standard auto |
$ |
117 |
|
$ |
117 |
|
$ |
118 |
|
$ |
121 |
|
$ |
125 |
|
$ |
118 |
|
$ |
234 |
|
$ |
243 |
|
Non-standard auto |
|
- |
|
|
- |
|
|
(2) |
|
|
(2) |
|
|
- |
|
|
- |
|
|
- |
|
|
- |
|
Auto |
|
117 |
|
|
117 |
|
|
116 |
|
|
119 |
|
|
125 |
|
|
118 |
|
|
234 |
|
|
243 |
|
Homeowners |
|
69 |
|
|
62 |
|
|
121 |
|
|
56 |
|
|
62 |
|
|
51 |
|
|
131 |
|
|
113 |
|
Other personal lines |
|
21 |
|
|
20 |
|
|
20 |
|
|
13 |
|
|
10 |
|
|
20 |
|
|
41 |
|
|
30 |
|
Total |
|
207 |
|
|
199 |
|
|
257 |
|
|
188 |
|
|
197 |
|
|
189 |
|
|
406 |
|
|
386 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Expenses |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Standard auto |
$ |
48 |
|
$ |
47 |
|
$ |
47 |
|
$ |
45 |
|
$ |
42 |
|
$ |
43 |
|
$ |
95 |
|
$ |
85 |
|
Non-standard auto |
|
- |
|
|
- |
|
|
1 |
|
|
- |
|
|
- |
|
|
- |
|
|
- |
|
|
- |
|
Auto |
|
48 |
|
|
47 |
|
|
48 |
|
|
45 |
|
|
42 |
|
|
43 |
|
|
95 |
|
|
85 |
|
Homeowners |
|
33 |
|
|
32 |
|
|
31 |
|
|
30 |
|
|
28 |
|
|
28 |
|
|
65 |
|
|
56 |
|
Other personal lines |
|
6 |
|
|
8 |
|
|
6 |
|
|
7 |
|
|
7 |
|
|
5 |
|
|
14 |
|
|
12 |
|
Total |
|
87 |
|
|
87 |
|
|
85 |
|
|
82 |
|
|
77 |
|
|
76 |
|
|
174 |
|
|
153 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Underwriting income (loss) |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Standard auto |
$ |
(7) |
|
$ |
(9) |
|
$ |
(12) |
|
$ |
(14) |
|
$ |
(14) |
|
$ |
(10) |
|
$ |
(16) |
|
$ |
(24) |
|
Non-standard auto |
|
- |
|
|
- |
|
|
1 |
|
|
2 |
|
|
- |
|
|
- |
|
|
- |
|
|
- |
|
Auto |
|
(7) |
|
|
(9) |
|
|
(11) |
|
|
(12) |
|
|
(14) |
|
|
(10) |
|
|
(16) |
|
|
(24) |
|
Homeowners |
|
3 |
|
|
6 |
|
|
(54) |
|
|
10 |
|
|
3 |
|
|
13 |
|
|
9 |
|
|
16 |
|
Other personal lines |
|
(3) |
|
|
(3) |
|
|
(2) |
|
|
3 |
|
|
6 |
|
|
(2) |
|
|
(6) |
|
|
4 |
|
Total |
|
(7) |
|
|
(6) |
|
|
(67) |
|
|
1 |
|
|
(5) |
|
|
1 |
|
|
(13) |
|
|
(4) |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Loss ratio |
|
72.1 |
|
|
71.1 |
|
|
93.5 |
|
|
69.4 |
|
|
73.3 |
|
|
71.0 |
|
|
71.6 |
|
|
72.1 |
|
Expense ratio |
|
30.3 |
|
|
31.0 |
|
|
30.9 |
|
|
30.2 |
|
|
28.6 |
|
|
28.6 |
|
|
30.7 |
|
|
28.6 |
|
Combined ratio |
|
102.4 |
|
|
102.1 |
|
|
124.4 |
|
|
99.6 |
|
|
101.9 |
|
|
99.6 |
|
|
102.3 |
|
|
100.7 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Effect of catastrophe losses on combined ratio |
|
10.1 |
|
|
4.6 |
|
|
34.9 |
|
|
5.5 |
|
|
6.7 |
|
|
2.6 |
|
|
7.4 |
|
|
4.7 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Effect of prior year reserve reestimates on combined ratio |
|
(1.4) |
|
|
(0.7) |
|
|
(8.4) |
|
|
(3.7) |
|
|
(3.7) |
|
|
(0.8) |
|
|
(1.1) |
|
|
(2.2) |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Effect of advertising expenses on combined ratio |
|
0.7 |
|
|
0.7 |
|
|
0.7 |
|
|
- |
|
|
0.4 |
|
|
0.8 |
|
|
0.7 |
|
|
0.6 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Combined ratio excluding the effect of catastrophes and prior year reserve reestimates (underlying) |
|
92.7 |
|
|
97.9 |
|
|
97.1 |
|
|
93.4 |
|
|
97.0 |
|
|
96.6 |
|
|
95.2 |
|
|
96.8 |
|
Effect of catastrophe losses |
|
10.1 |
|
|
4.6 |
|
|
34.9 |
|
|
5.5 |
|
|
6.7 |
|
|
2.6 |
|
|
7.4 |
|
|
4.7 |
|
Effect of prior year non-catastrophe reserve reestimates |
|
(0.4) |
|
|
(0.4) |
|
|
(7.6) |
|
|
0.7 |
|
|
(1.8) |
|
|
0.4 |
|
|
(0.3) |
|
|
(0.8) |
|
Combined ratio |
|
102.4 |
|
|
102.1 |
|
|
124.4 |
|
|
99.6 |
|
|
101.9 |
|
|
99.6 |
|
|
102.3 |
|
|
100.7 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
THE ALLSTATE CORPORATION
ESURANCE BRAND PROFITABILITY MEASURES AND STATISTICS
|
|
Three months ended |
|
Six months ended |
| ||||||||||||||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
June 30, |
|
|
March 31, |
|
Dec. 31, |
|
Sept. 30, |
|
|
June 30, |
|
|
March 31, |
|
June 30, |
|
June 30, |
|
($ in millions) |
|
|
2013 |
|
|
2013 |
|
2012 |
|
2012 |
|
|
2012 |
|
|
2012 |
|
2013 |
|
2012 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Net premiums written |
|
$ |
295 |
|
$ |
342 |
$ |
256 |
$ |
282 |
|
$ |
224 |
|
$ |
262 |
$ |
637 |
$ |
486 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Net premiums earned |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Standard auto |
|
$ |
308 |
|
$ |
281 |
$ |
264 |
$ |
248 |
|
$ |
234 |
|
$ |
221 |
$ |
589 |
$ |
455 |
|
Other personal lines |
|
|
1 |
|
|
- |
|
- |
|
- |
|
|
- |
|
|
- |
|
1 |
|
- |
|
|
|
|
309 |
|
|
281 |
|
264 |
|
248 |
|
|
234 |
|
|
221 |
|
590 |
|
455 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Incurred losses |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Standard auto |
|
$ |
246 |
|
$ |
215 |
$ |
215 |
$ |
192 |
|
$ |
178 |
|
$ |
161 |
$ |
461 |
$ |
339 |
|
Other personal lines |
|
|
1 |
|
|
- |
|
- |
|
- |
|
|
- |
|
|
- |
|
1 |
|
- |
|
|
|
|
247 |
|
|
215 |
|
215 |
|
192 |
|
|
178 |
|
|
161 |
|
462 |
|
339 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Expenses |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Standard auto |
|
$ |
122 |
|
$ |
113 |
$ |
95 |
$ |
102 |
|
$ |
95 |
|
$ |
121 |
$ |
235 |
$ |
216 |
|
Other personal lines |
|
|
1 |
|
|
- |
|
- |
|
- |
|
|
- |
|
|
- |
|
1 |
|
- |
|
|
|
|
123 |
|
|
113 |
|
95 |
|
102 |
|
|
95 |
|
|
121 |
|
236 |
|
216 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Underwriting loss |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Standard auto |
|
$ |
(60) |
|
$ |
(47) |
$ |
(46) |
$ |
(46) |
|
$ |
(39) |
|
$ |
(61) |
$ |
(107) |
$ |
(100) |
|
Other personal lines |
|
|
(1) |
|
|
- |
|
- |
|
- |
|
|
- |
|
|
- |
|
(1) |
|
- |
|
|
|
|
(61) |
|
|
(47) |
|
(46) |
|
(46) |
|
|
(39) |
|
|
(61) |
|
(108) |
|
(100) |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Loss ratio |
|
|
79.9 |
|
|
76.5 |
|
81.4 |
|
77.4 |
|
|
76.1 |
|
|
72.8 |
|
78.3 |
|
74.5 |
|
Expense ratio |
|
|
39.8 |
|
|
40.2 |
|
36.0 |
|
41.1 |
|
|
40.6 |
|
|
54.8 |
|
40.0 |
|
47.5 |
|
Combined ratio |
|
|
119.7 |
|
|
116.7 |
|
117.4 |
|
118.5 |
|
|
116.7 |
|
|
127.6 |
|
118.3 |
|
122.0 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Effect of catastrophe losses on combined ratio |
|
|
1.6 |
|
|
1.1 |
|
2.3 |
|
0.8 |
|
|
2.6 |
|
|
0.4 |
|
1.4 |
|
1.5 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Effect of prior year reserve reestimates on combined ratio |
|
|
- |
|
|
- |
|
- |
|
- |
|
|
- |
|
|
- |
|
- |
|
- |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Effect of business combination expenses and the amortization of purchased intangible assets on combined ratio |
|
|
5.2 |
|
|
5.3 |
|
7.2 |
|
8.1 |
|
|
8.1 |
|
|
18.1 |
|
5.3 |
|
13.0 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Effect of advertising expenses on combined ratio |
|
|
16.2 |
|
|
16.0 |
|
9.5 |
|
16.5 |
|
|
16.2 |
|
|
20.4 |
|
16.1 |
|
18.2 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Combined ratio excluding the effect of catastrophes, prior year reserve reestimates, business combination expenses, and the amortization of purchased intangible assets (underlying) |
|
|
112.9 |
|
|
110.3 |
|
107.9 |
|
109.6 |
|
|
106.0 |
|
|
109.1 |
|
111.6 |
|
107.5 |
|
Effect of catastrophe losses |
|
|
1.6 |
|
|
1.1 |
|
2.3 |
|
0.8 |
|
|
2.6 |
|
|
0.4 |
|
1.4 |
|
1.5 |
|
Effect of prior year non-catastrophe reserve reestimates |
|
|
- |
|
|
- |
|
- |
|
- |
|
|
- |
|
|
- |
|
- |
|
- |
|
Effect of business combination expenses and the amortization of purchased intangible assets |
|
|
5.2 |
|
|
5.3 |
|
7.2 |
|
8.1 |
|
|
8.1 |
|
|
18.1 |
|
5.3 |
|
13.0 |
|
Combined ratio |
|
|
119.7 |
|
|
116.7 |
|
117.4 |
|
118.5 |
|
|
116.7 |
|
|
127.6 |
|
118.3 |
|
122.0 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Policies in Force (in thousands) |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Standard auto |
|
|
1,207 |
|
|
1,151 |
|
1,029 |
|
962 |
|
|
892 |
|
|
849 |
|
1,207 |
|
892 |
|
Other personal lines |
|
|
11 |
|
|
7 |
|
2 |
|
- |
|
|
- |
|
|
- |
|
11 |
|
- |
|
|
|
|
1,218 |
|
|
1,158 |
|
1,031 |
|
962 |
|
|
892 |
|
|
849 |
|
1,218 |
|
892 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
New Issued Applications (in thousands) |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Standard auto |
|
|
175 |
|
|
222 |
|
164 |
|
172 |
|
|
130 |
|
|
139 |
|
397 |
|
269 |
|
Other personal lines |
|
|
6 |
|
|
5 |
|
2 |
|
- |
|
|
- |
|
|
- |
|
11 |
|
- |
|
|
|
|
181 |
|
|
227 |
|
166 |
|
172 |
|
|
130 |
|
|
139 |
|
408 |
|
269 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Average Premium - Gross Written ($) |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Standard auto |
|
|
481 |
|
|
494 |
|
484 |
|
485 |
|
|
490 |
|
|
508 |
|
487 |
|
499 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Renewal Ratio (%) |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Standard auto |
|
|
81.7 |
|
|
81.2 |
|
80.1 |
|
79.7 |
|
|
81.9 |
|
|
80.5 |
|
81.5 |
|
81.1 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Impact of Esurance brand on Allstate Protection combined ratio |
|
|
0.9 |
|
|
0.7 |
|
0.7 |
|
0.7 |
|
|
0.6 |
|
|
0.9 |
|
0.8 |
|
0.8 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Impact of Esurance brand on Allstate Protection expense ratio |
|
|
1.8 |
|
|
1.7 |
|
1.4 |
|
1.5 |
|
|
1.4 |
|
|
1.8 |
|
1.7 |
|
1.6 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
THE ALLSTATE CORPORATION
STANDARD AUTO PROFITABILITY MEASURES
|
|
Three months ended |
|
Six months ended |
| ||||||||||||||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
June 30, |
|
|
March 31, |
|
Dec. 31, |
|
Sept. 30, |
|
|
June 30, |
|
|
March 31, |
|
June 30, |
|
June 30, |
|
($ in millions) |
|
|
2013 |
|
|
2013 |
|
2012 |
|
2012 |
|
|
2012 |
|
|
2012 |
|
2013 |
|
2012 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Net premiums written |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Allstate brand |
|
$ |
4,012 |
|
$ |
3,983 |
$ |
3,872 |
$ |
3,988 |
|
$ |
3,903 |
|
$ |
3,937 |
$ |
7,995 |
$ |
7,840 |
|
Encompass brand |
|
|
167 |
|
|
147 |
|
153 |
|
163 |
|
|
160 |
|
|
142 |
|
314 |
|
302 |
|
Esurance brand |
|
|
294 |
|
|
342 |
|
256 |
|
282 |
|
|
224 |
|
|
262 |
|
636 |
|
486 |
|
|
|
|
4,473 |
|
|
4,472 |
|
4,281 |
|
4,433 |
|
|
4,287 |
|
|
4,341 |
|
8,945 |
|
8,628 |
|
Net premiums earned |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Allstate brand |
|
$ |
3,965 |
|
$ |
3,927 |
$ |
3,921 |
$ |
3,910 |
|
$ |
3,909 |
|
$ |
3,897 |
$ |
7,892 |
$ |
7,806 |
|
Encompass brand |
|
|
158 |
|
|
155 |
|
153 |
|
152 |
|
|
153 |
|
|
151 |
|
313 |
|
304 |
|
Esurance brand |
|
|
308 |
|
|
281 |
|
264 |
|
248 |
|
|
234 |
|
|
221 |
|
589 |
|
455 |
|
|
|
|
4,431 |
|
|
4,363 |
|
4,338 |
|
4,310 |
|
|
4,296 |
|
|
4,269 |
|
8,794 |
|
8,565 |
|
Incurred losses |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Allstate brand |
|
$ |
2,736 |
|
$ |
2,670 |
$ |
2,988 |
$ |
2,617 |
|
$ |
2,734 |
|
$ |
2,713 |
$ |
5,406 |
$ |
5,447 |
|
Encompass brand |
|
|
117 |
|
|
117 |
|
118 |
|
121 |
|
|
125 |
|
|
118 |
|
234 |
|
243 |
|
Esurance brand |
|
|
246 |
|
|
215 |
|
215 |
|
192 |
|
|
178 |
|
|
161 |
|
461 |
|
339 |
|
|
|
|
3,099 |
|
|
3,002 |
|
3,321 |
|
2,930 |
|
|
3,037 |
|
|
2,992 |
|
6,101 |
|
6,029 |
|
Expenses |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Allstate brand |
|
$ |
1,028 |
|
$ |
1,029 |
$ |
1,001 |
$ |
977 |
|
$ |
1,000 |
|
$ |
998 |
$ |
2,057 |
$ |
1,998 |
|
Encompass brand |
|
|
48 |
|
|
47 |
|
47 |
|
45 |
|
|
42 |
|
|
43 |
|
95 |
|
85 |
|
Esurance brand |
|
|
122 |
|
|
113 |
|
95 |
|
102 |
|
|
95 |
|
|
121 |
|
235 |
|
216 |
|
|
|
|
1,198 |
|
|
1,189 |
|
1,143 |
|
1,124 |
|
|
1,137 |
|
|
1,162 |
|
2,387 |
|
2,299 |
|
Underwriting income |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Allstate brand |
|
$ |
201 |
|
$ |
228 |
$ |
(68) |
$ |
316 |
|
$ |
175 |
|
$ |
186 |
$ |
429 |
$ |
361 |
|
Encompass brand |
|
|
(7) |
|
|
(9) |
|
(12) |
|
(14) |
|
|
(14) |
|
|
(10) |
|
(16) |
|
(24) |
|
Esurance brand |
|
|
(60) |
|
|
(47) |
|
(46) |
|
(46) |
|
|
(39) |
|
|
(61) |
|
(107) |
|
(100) |
|
|
|
|
134 |
|
|
172 |
|
(126) |
|
256 |
|
|
122 |
|
|
115 |
|
306 |
|
237 |
|
Loss ratio |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Allstate brand |
|
|
69.0 |
|
|
68.0 |
|
76.2 |
|
66.9 |
|
|
69.9 |
|
|
69.6 |
|
68.5 |
|
69.8 |
|
Encompass brand |
|
|
74.0 |
|
|
75.5 |
|
77.1 |
|
79.6 |
|
|
81.7 |
|
|
78.1 |
|
74.8 |
|
79.9 |
|
Esurance brand |
|
|
79.9 |
|
|
76.5 |
|
81.4 |
|
77.4 |
|
|
76.1 |
|
|
72.8 |
|
78.3 |
|
74.5 |
|
Allstate Protection |
|
|
69.9 |
|
|
68.8 |
|
76.6 |
|
68.0 |
|
|
70.7 |
|
|
70.1 |
|
69.4 |
|
70.4 |
|
Expense ratio |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Allstate brand |
|
|
25.9 |
|
|
26.2 |
|
25.5 |
|
25.0 |
|
|
25.6 |
|
|
25.6 |
|
26.1 |
|
25.6 |
|
Encompass brand |
|
|
30.4 |
|
|
30.3 |
|
30.7 |
|
29.6 |
|
|
27.5 |
|
|
28.5 |
|
30.3 |
|
28.0 |
|
Esurance brand |
|
|
39.6 |
|
|
40.2 |
|
36.0 |
|
41.1 |
|
|
40.6 |
|
|
54.8 |
|
39.9 |
|
47.5 |
|
Allstate Protection |
|
|
27.1 |
|
|
27.3 |
|
26.3 |
|
26.1 |
|
|
26.5 |
|
|
27.2 |
|
27.1 |
|
26.8 |
|
Combined ratio |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Allstate brand |
|
|
94.9 |
|
|
94.2 |
|
101.7 |
|
91.9 |
|
|
95.5 |
|
|
95.2 |
|
94.6 |
|
95.4 |
|
Encompass brand |
|
|
104.4 |
|
|
105.8 |
|
107.8 |
|
109.2 |
|
|
109.2 |
|
|
106.6 |
|
105.1 |
|
107.9 |
|
Esurance brand |
|
|
119.5 |
|
|
116.7 |
|
117.4 |
|
118.5 |
|
|
116.7 |
|
|
127.6 |
|
118.2 |
|
122.0 |
|
Allstate Protection |
|
|
97.0 |
|
|
96.1 |
|
102.9 |
|
94.1 |
|
|
97.2 |
|
|
97.3 |
|
96.5 |
|
97.2 |
|
Effect of catastrophe losses on combined ratio |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Allstate brand |
|
|
1.9 |
|
|
1.1 |
|
9.3 |
|
1.3 |
|
|
3.9 |
|
|
1.2 |
|
1.5 |
|
2.6 |
|
Encompass brand |
|
|
0.6 |
|
|
(0.6) |
|
9.8 |
|
1.3 |
|
|
2.6 |
|
|
0.7 |
|
- |
|
1.6 |
|
Esurance brand |
|
|
1.6 |
|
|
1.1 |
|
2.3 |
|
0.8 |
|
|
2.6 |
|
|
0.4 |
|
1.4 |
|
1.5 |
|
Effect of prior year reserve reestimates on combined ratio |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Allstate brand |
|
|
(1.7) |
|
|
(1.6) |
|
(1.7) |
|
(3.2) |
|
|
(2.0) |
|
|
(1.2) |
|
(1.6) |
|
(1.6) |
|
Encompass brand |
|
|
(3.2) |
|
|
(3.9) |
|
(14.4) |
|
0.7 |
|
|
- |
|
|
0.7 |
|
(3.5) |
|
0.3 |
|
Esurance brand |
|
|
- |
|
|
- |
|
- |
|
- |
|
|
- |
|
|
- |
|
- |
|
- |
|
Effect of business combination expenses and the amortization of purchased intangible assets on combined ratio |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Esurance brand |
|
|
5.2 |
|
|
5.3 |
|
7.2 |
|
8.1 |
|
|
8.1 |
|
|
18.1 |
|
5.3 |
|
13.0 |
|
Allstate brand combined ratio excluding the effect of catastrophes and prior year reserve reestimates (underlying) |
|
|
94.2 |
|
|
93.5 |
|
94.0 |
|
93.7 |
|
|
93.4 |
|
|
94.9 |
|
93.9 |
|
94.2 |
|
Effect of catastrophe losses on combined ratio |
|
|
1.9 |
|
|
1.1 |
|
9.3 |
|
1.3 |
|
|
3.9 |
|
|
1.2 |
|
1.5 |
|
2.6 |
|
Effect of prior year non-catastrophe reserve reestimates on combined ratio |
|
|
(1.2) |
|
|
(0.4) |
|
(1.6) |
|
(3.1) |
|
|
(1.8) |
|
|
(0.9) |
|
(0.8) |
|
(1.4) |
|
Allstate brand combined ratio |
|
|
94.9 |
|
|
94.2 |
|
101.7 |
|
91.9 |
|
|
95.5 |
|
|
95.2 |
|
94.6 |
|
95.4 |
|
Effect of catastrophe losses included in prior year reserve reestimates on combined ratio |
|
|
(0.5) |
|
|
(1.2) |
|
(0.1) |
|
(0.1) |
|
|
(0.2) |
|
|
(0.3) |
|
(0.8) |
|
(0.2) |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
THE ALLSTATE CORPORATION
ALLSTATE BRAND STANDARD AUTO LOSS RATIO OF TOP 5 STATES
|
|
Three months ended |
|
|
Six months ended |
| |||||||||||||||||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
June 30, |
|
|
March 31, |
|
|
Dec. 31, |
|
|
Sept. 30, |
|
|
June 30, |
|
|
March 31, |
|
|
June 30, |
|
|
June 30, |
|
|
|
|
2013 |
|
|
2013 |
|
|
2012 |
|
|
2012 |
|
|
2012 |
|
|
2012 |
|
|
2013 |
|
|
2012 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Allstate brand standard auto loss ratio (1) |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
California |
|
|
76.1 |
|
|
72.1 |
|
|
71.2 |
|
|
68.8 |
|
|
71.6 |
|
|
78.4 |
|
|
74.1 |
|
|
75.0 |
|
Florida |
|
|
69.7 |
|
|
69.7 |
|
|
72.5 |
|
|
65.6 |
|
|
66.6 |
|
|
71.3 |
|
|
69.7 |
|
|
69.0 |
|
New York (2) |
|
|
64.7 |
|
|
70.6 |
|
|
135.2 |
|
|
67.8 |
|
|
67.7 |
|
|
65.2 |
|
|
67.7 |
|
|
66.4 |
|
Pennsylvania |
|
|
70.7 |
|
|
70.1 |
|
|
71.0 |
|
|
71.9 |
|
|
70.3 |
|
|
72.7 |
|
|
70.4 |
|
|
71.5 |
|
Texas |
|
|
77.4 |
|
|
65.8 |
|
|
66.8 |
|
|
62.5 |
|
|
81.5 |
|
|
74.5 |
|
|
71.7 |
|
|
78.0 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
All other states & Canada |
|
|
67.2 |
|
|
67.9 |
|
|
68.8 |
|
|
67.0 |
|
|
68.7 |
|
|
67.6 |
|
|
66.8 |
|
|
68.1 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Total Allstate brand standard auto |
|
|
69.0 |
|
|
68.0 |
|
|
76.2 |
|
|
66.9 |
|
|
69.9 |
|
|
69.6 |
|
|
68.5 |
|
|
69.8 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
(1) Loss ratios include prior year reserve reestimates.
(2) Excluding the impact of Sandy, loss ratio in New York for the three months ended December 31, 2012 was 71.0.
THE ALLSTATE CORPORATION
NON-STANDARD AUTO PROFITABILITY MEASURES
|
|
Three months ended |
|
|
Six months ended |
| |||||||||||||||||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
June 30, |
|
|
March 31, |
|
|
Dec. 31, |
|
|
Sept. 30, |
|
|
June 30, |
|
|
March 31, |
|
|
June 30, |
|
|
June 30, |
|
($ in millions) |
|
|
2013 |
|
|
2013 |
|
|
2012 |
|
|
2012 |
|
|
2012 |
|
|
2012 |
|
|
2013 |
|
|
2012 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Net premiums written |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Allstate brand |
|
$ |
158 |
|
$ |
172 |
|
$ |
159 |
|
$ |
176 |
|
$ |
174 |
|
$ |
189 |
|
$ |
330 |
|
$ |
363 |
|
Encompass brand |
|
|
- |
|
|
- |
|
|
- |
|
|
- |
|
|
- |
|
|
- |
|
|
- |
|
|
- |
|
|
|
|
158 |
|
|
172 |
|
|
159 |
|
|
176 |
|
|
174 |
|
|
189 |
|
|
330 |
|
|
363 |
|
Net premiums earned |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Allstate brand |
|
$ |
168 |
|
$ |
167 |
|
$ |
171 |
|
$ |
177 |
|
$ |
184 |
|
$ |
183 |
|
$ |
335 |
|
$ |
367 |
|
Encompass brand |
|
|
- |
|
|
- |
|
|
- |
|
|
- |
|
|
- |
|
|
- |
|
|
- |
|
|
- |
|
|
|
|
168 |
|
|
167 |
|
|
171 |
|
|
177 |
|
|
184 |
|
|
183 |
|
|
335 |
|
|
367 |
|
Incurred losses |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Allstate brand |
|
$ |
107 |
|
$ |
104 |
|
$ |
104 |
|
$ |
103 |
|
$ |
112 |
|
$ |
123 |
|
$ |
211 |
|
$ |
235 |
|
Encompass brand |
|
|
- |
|
|
- |
|
|
(2) |
|
|
(2) |
|
|
- |
|
|
- |
|
|
- |
|
|
- |
|
|
|
|
107 |
|
|
104 |
|
|
102 |
|
|
101 |
|
|
112 |
|
|
123 |
|
|
211 |
|
|
235 |
|
Expenses |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Allstate brand |
|
$ |
41 |
|
$ |
39 |
|
$ |
45 |
|
$ |
43 |
|
$ |
42 |
|
$ |
44 |
|
$ |
80 |
|
$ |
86 |
|
Encompass brand |
|
|
- |
|
|
- |
|
|
1 |
|
|
- |
|
|
- |
|
|
- |
|
|
- |
|
|
- |
|
|
|
|
41 |
|
|
39 |
|
|
46 |
|
|
43 |
|
|
42 |
|
|
44 |
|
|
80 |
|
|
86 |
|
Underwriting income |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Allstate brand |
|
$ |
20 |
|
$ |
24 |
|
$ |
22 |
|
$ |
31 |
|
$ |
30 |
|
$ |
16 |
|
$ |
44 |
|
$ |
46 |
|
Encompass brand |
|
|
- |
|
|
- |
|
|
1 |
|
|
2 |
|
|
- |
|
|
- |
|
|
- |
|
|
- |
|
|
|
|
20 |
|
|
24 |
|
|
23 |
|
|
33 |
|
|
30 |
|
|
16 |
|
|
44 |
|
|
46 |
|
Loss ratio |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Allstate brand |
|
|
63.7 |
|
|
62.3 |
|
|
60.8 |
|
|
58.2 |
|
|
60.9 |
|
|
67.2 |
|
|
63.0 |
|
|
64.0 |
|
Encompass brand |
|
|
- |
|
|
- |
|
|
- |
|
|
- |
|
|
- |
|
|
- |
|
|
- |
|
|
- |
|
Allstate Protection |
|
|
63.7 |
|
|
62.3 |
|
|
59.6 |
|
|
57.1 |
|
|
60.9 |
|
|
67.2 |
|
|
63.0 |
|
|
64.0 |
|
Expense ratio |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Allstate brand |
|
|
24.4 |
|
|
23.3 |
|
|
26.3 |
|
|
24.3 |
|
|
22.8 |
|
|
24.1 |
|
|
23.9 |
|
|
23.5 |
|
Encompass brand |
|
|
- |
|
|
- |
|
|
- |
|
|
- |
|
|
- |
|
|
- |
|
|
- |
|
|
- |
|
Allstate Protection |
|
|
24.4 |
|
|
23.3 |
|
|
26.9 |
|
|
24.3 |
|
|
22.8 |
|
|
24.1 |
|
|
23.9 |
|
|
23.5 |
|
Combined ratio |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Allstate brand |
|
|
88.1 |
|
|
85.6 |
|
|
87.1 |
|
|
82.5 |
|
|
83.7 |
|
|
91.3 |
|
|
86.9 |
|
|
87.5 |
|
Encompass brand |
|
|
- |
|
|
- |
|
|
- |
|
|
- |
|
|
- |
|
|
- |
|
|
- |
|
|
- |
|
Allstate Protection |
|
|
88.1 |
|
|
85.6 |
|
|
86.5 |
|
|
81.4 |
|
|
83.7 |
|
|
91.3 |
|
|
86.9 |
|
|
87.5 |
|
Effect of catastrophe losses on combined ratio |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Allstate brand |
|
|
1.8 |
|
|
0.6 |
|
|
0.6 |
|
|
1.1 |
|
|
1.6 |
|
|
- |
|
|
1.2 |
|
|
0.8 |
|
Encompass brand |
|
|
- |
|
|
- |
|
|
- |
|
|
- |
|
|
- |
|
|
- |
|
|
- |
|
|
- |
|
Effect of prior year reserve reestimates on combined ratio |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Allstate brand |
|
|
(4.2) |
|
|
(0.6) |
|
|
(7.0) |
|
|
(4.5) |
|
|
(1.6) |
|
|
- |
|
|
(2.4) |
|
|
(0.8) |
|
Encompass brand |
|
|
- |
|
|
- |
|
|
- |
|
|
- |
|
|
- |
|
|
- |
|
|
- |
|
|
- |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
THE ALLSTATE CORPORATION
AUTO PROFITABILITY MEASURES
|
|
Three months ended |
|
|
Six months ended |
| |||||||||||||||||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
June 30, |
|
|
March 31, |
|
|
Dec. 31, |
|
|
Sept. 30, |
|
|
June 30, |
|
|
March 31, |
|
|
June 30, |
|
|
June 30, |
|
($ in millions) |
|
|
2013 |
|
|
2013 |
|
|
2012 |
|
|
2012 |
|
|
2012 |
|
|
2012 |
|
|
2013 |
|
|
2012 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Net premiums written |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Allstate brand |
|
$ |
4,170 |
|
$ |
4,155 |
|
$ |
4,031 |
|
$ |
4,164 |
|
$ |
4,077 |
|
$ |
4,126 |
|
$ |
8,325 |
|
$ |
8,203 |
|
Encompass brand |
|
|
167 |
|
|
147 |
|
|
153 |
|
|
163 |
|
|
160 |
|
|
142 |
|
|
314 |
|
|
302 |
|
Esurance brand |
|
|
294 |
|
|
342 |
|
|
256 |
|
|
282 |
|
|
224 |
|
|
262 |
|
|
636 |
|
|
486 |
|
|
|
|
4,631 |
|
|
4,644 |
|
|
4,440 |
|
|
4,609 |
|
|
4,461 |
|
|
4,530 |
|
|
9,275 |
|
|
8,991 |
|
Net premiums earned |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Allstate brand |
|
$ |
4,133 |
|
$ |
4,094 |
|
$ |
4,092 |
|
$ |
4,087 |
|
$ |
4,093 |
|
$ |
4,080 |
|
$ |
8,227 |
|
$ |
8,173 |
|
Encompass brand |
|
|
158 |
|
|
155 |
|
|
153 |
|
|
152 |
|
|
153 |
|
|
151 |
|
|
313 |
|
|
304 |
|
Esurance brand |
|
|
308 |
|
|
281 |
|
|
264 |
|
|
248 |
|
|
234 |
|
|
221 |
|
|
589 |
|
|
455 |
|
|
|
|
4,599 |
|
|
4,530 |
|
|
4,509 |
|
|
4,487 |
|
|
4,480 |
|
|
4,452 |
|
|
9,129 |
|
|
8,932 |
|
Incurred losses |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Allstate brand |
|
$ |
2,843 |
|
$ |
2,774 |
|
$ |
3,092 |
|
$ |
2,720 |
|
$ |
2,846 |
|
$ |
2,836 |
|
$ |
5,617 |
|
$ |
5,682 |
|
Encompass brand |
|
|
117 |
|
|
117 |
|
|
116 |
|
|
119 |
|
|
125 |
|
|
118 |
|
|
234 |
|
|
243 |
|
Esurance brand |
|
|
246 |
|
|
215 |
|
|
215 |
|
|
192 |
|
|
178 |
|
|
161 |
|
|
461 |
|
|
339 |
|
|
|
|
3,206 |
|
|
3,106 |
|
|
3,423 |
|
|
3,031 |
|
|
3,149 |
|
|
3,115 |
|
|
6,312 |
|
|
6,264 |
|
Expenses |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Allstate brand |
|
$ |
1,069 |
|
$ |
1,068 |
|
$ |
1,046 |
|
$ |
1,020 |
|
$ |
1,042 |
|
$ |
1,042 |
|
$ |
2,137 |
|
$ |
2,084 |
|
Encompass brand |
|
|
48 |
|
|
47 |
|
|
48 |
|
|
45 |
|
|
42 |
|
|
43 |
|
|
95 |
|
|
85 |
|
Esurance brand |
|
|
122 |
|
|
113 |
|
|
95 |
|
|
102 |
|
|
95 |
|
|
121 |
|
|
235 |
|
|
216 |
|
|
|
|
1,239 |
|
|
1,228 |
|
|
1,189 |
|
|
1,167 |
|
|
1,179 |
|
|
1,206 |
|
|
2,467 |
|
|
2,385 |
|
Underwriting income |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Allstate brand |
|
$ |
221 |
|
$ |
252 |
|
$ |
(46) |
|
$ |
347 |
|
$ |
205 |
|
$ |
202 |
|
$ |
473 |
|
$ |
407 |
|
Encompass brand |
|
|
(7) |
|
|
(9) |
|
|
(11) |
|
|
(12) |
|
|
(14) |
|
|
(10) |
|
|
(16) |
|
|
(24) |
|
Esurance brand |
|
|
(60) |
|
|
(47) |
|
|
(46) |
|
|
(46) |
|
|
(39) |
|
|
(61) |
|
|
(107) |
|
|
(100) |
|
|
|
|
154 |
|
|
196 |
|
|
(103) |
|
|
289 |
|
|
152 |
|
|
131 |
|
|
350 |
|
|
283 |
|
Loss ratio |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Allstate brand |
|
|
68.8 |
|
|
67.7 |
|
|
75.6 |
|
|
66.5 |
|
|
69.5 |
|
|
69.5 |
|
|
68.3 |
|
|
69.5 |
|
Encompass brand |
|
|
74.0 |
|
|
75.5 |
|
|
75.8 |
|
|
78.3 |
|
|
81.7 |
|
|
78.1 |
|
|
74.8 |
|
|
79.9 |
|
Esurance brand |
|
|
79.9 |
|
|
76.5 |
|
|
81.4 |
|
|
77.4 |
|
|
76.1 |
|
|
72.8 |
|
|
78.3 |
|
|
74.5 |
|
Allstate Protection |
|
|
69.7 |
|
|
68.6 |
|
|
75.9 |
|
|
67.6 |
|
|
70.3 |
|
|
70.0 |
|
|
69.2 |
|
|
70.1 |
|
Expense ratio |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Allstate brand |
|
|
25.9 |
|
|
26.1 |
|
|
25.5 |
|
|
25.0 |
|
|
25.5 |
|
|
25.5 |
|
|
26.0 |
|
|
25.5 |
|
Encompass brand |
|
|
30.4 |
|
|
30.3 |
|
|
31.4 |
|
|
29.6 |
|
|
27.5 |
|
|
28.5 |
|
|
30.3 |
|
|
28.0 |
|
Esurance brand |
|
|
39.6 |
|
|
40.2 |
|
|
36.0 |
|
|
41.1 |
|
|
40.6 |
|
|
54.8 |
|
|
39.9 |
|
|
47.5 |
|
Allstate Protection |
|
|
27.0 |
|
|
27.1 |
|
|
26.4 |
|
|
26.0 |
|
|
26.3 |
|
|
27.1 |
|
|
27.0 |
|
|
26.7 |
|
Combined ratio |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Allstate brand |
|
|
94.7 |
|
|
93.8 |
|
|
101.1 |
|
|
91.5 |
|
|
95.0 |
|
|
95.0 |
|
|
94.3 |
|
|
95.0 |
|
Encompass brand |
|
|
104.4 |
|
|
105.8 |
|
|
107.2 |
|
|
107.9 |
|
|
109.2 |
|
|
106.6 |
|
|
105.1 |
|
|
107.9 |
|
Esurance brand |
|
|
119.5 |
|
|
116.7 |
|
|
117.4 |
|
|
118.5 |
|
|
116.7 |
|
|
127.6 |
|
|
118.2 |
|
|
122.0 |
|
Allstate Protection |
|
|
96.7 |
|
|
95.7 |
|
|
102.3 |
|
|
93.6 |
|
|
96.6 |
|
|
97.1 |
|
|
96.2 |
|
|
96.8 |
|
Effect of catastrophe losses on combined ratio |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Allstate brand |
|
|
1.9 |
|
|
1.1 |
|
|
8.9 |
|
|
1.2 |
|
|
3.8 |
|
|
1.2 |
|
|
1.5 |
|
|
2.5 |
|
Encompass brand |
|
|
0.6 |
|
|
(0.6) |
|
|
9.8 |
|
|
1.3 |
|
|
2.6 |
|
|
0.7 |
|
|
- |
|
|
1.6 |
|
Esurance brand |
|
|
1.6 |
|
|
1.1 |
|
|
2.3 |
|
|
0.8 |
|
|
2.6 |
|
|
0.4 |
|
|
1.4 |
|
|
1.5 |
|
Effect of prior year reserve reestimates on combined ratio |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Allstate brand |
|
|
(1.8) |
|
|
(1.6) |
|
|
(1.9) |
|
|
(3.3) |
|
|
(2.0) |
|
|
(1.2) |
|
|
(1.7) |
|
|
(1.6) |
|
Encompass brand |
|
|
(3.2) |
|
|
(3.9) |
|
|
(15.0) |
|
|
(0.7) |
|
|
(0.7) |
|
|
0.7 |
|
|
(3.5) |
|
|
- |
|
Esurance brand |
|
|
- |
|
|
- |
|
|
- |
|
|
- |
|
|
- |
|
|
- |
|
|
- |
|
|
- |
|
Effect of business combination expenses and the amortization of purchased intangible assets on combined ratio |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Esurance brand |
|
|
5.2 |
|
|
5.3 |
|
|
7.2 |
|
|
8.1 |
|
|
8.1 |
|
|
18.1 |
|
|
5.3 |
|
|
13.0 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
THE ALLSTATE CORPORATION
HOMEOWNERS PROFITABILITY MEASURES
|
|
Three months ended |
|
Six months ended |
| ||||||||||||||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
June 30, |
|
|
March 31, |
|
Dec. 31, |
|
Sept. 30, |
|
|
June 30, |
|
|
March 31, |
|
June 30, |
|
June 30, |
|
($ in millions) |
|
|
2013 |
|
|
2013 |
|
2012 |
|
2012 |
|
|
2012 |
|
|
2012 |
|
2013 |
|
2012 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Net premiums written |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Allstate brand |
|
$ |
1,693 |
|
$ |
1,268 |
$ |
1,477 |
$ |
1,686 |
|
$ |
1,639 |
|
$ |
1,258 |
$ |
2,961 |
$ |
2,897 |
|
Encompass brand |
|
|
120 |
|
|
97 |
|
101 |
|
108 |
|
|
104 |
|
|
85 |
|
217 |
|
189 |
|
|
|
|
1,813 |
|
|
1,365 |
|
1,578 |
|
1,794 |
|
|
1,743 |
|
|
1,343 |
|
3,178 |
|
3,086 |
|
Net premiums earned |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Allstate brand |
|
$ |
1,525 |
|
$ |
1,516 |
$ |
1,514 |
$ |
1,499 |
|
$ |
1,487 |
|
$ |
1,480 |
$ |
3,041 |
$ |
2,967 |
|
Encompass brand |
|
|
105 |
|
|
100 |
|
98 |
|
96 |
|
|
93 |
|
|
92 |
|
205 |
|
185 |
|
|
|
|
1,630 |
|
|
1,616 |
|
1,612 |
|
1,595 |
|
|
1,580 |
|
|
1,572 |
|
3,246 |
|
3,152 |
|
Incurred losses |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Allstate brand |
|
$ |
1,084 |
|
$ |
914 |
$ |
1,045 |
$ |
735 |
|
$ |
1,218 |
|
$ |
836 |
$ |
1,998 |
$ |
2,054 |
|
Encompass brand |
|
|
69 |
|
|
62 |
|
121 |
|
56 |
|
|
62 |
|
|
51 |
|
131 |
|
113 |
|
|
|
|
1,153 |
|
|
976 |
|
1,166 |
|
791 |
|
|
1,280 |
|
|
887 |
|
2,129 |
|
2,167 |
|
Expenses |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Allstate brand |
|
$ |
368 |
|
$ |
376 |
$ |
377 |
$ |
358 |
|
$ |
342 |
|
$ |
351 |
$ |
744 |
$ |
693 |
|
Encompass brand |
|
|
33 |
|
|
32 |
|
31 |
|
30 |
|
|
28 |
|
|
28 |
|
65 |
|
56 |
|
|
|
|
401 |
|
|
408 |
|
408 |
|
388 |
|
|
370 |
|
|
379 |
|
809 |
|
749 |
|
Underwriting income |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Allstate brand |
|
$ |
73 |
|
$ |
226 |
$ |
92 |
$ |
406 |
|
$ |
(73) |
|
$ |
293 |
$ |
299 |
$ |
220 |
|
Encompass brand |
|
|
3 |
|
|
6 |
|
(54) |
|
10 |
|
|
3 |
|
|
13 |
|
9 |
|
16 |
|
|
|
|
76 |
|
|
232 |
|
38 |
|
416 |
|
|
(70) |
|
|
306 |
|
308 |
|
236 |
|
Loss ratio |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Allstate brand |
|
|
71.1 |
|
|
60.3 |
|
69.0 |
|
49.0 |
|
|
81.9 |
|
|
56.5 |
|
65.7 |
|
69.2 |
|
Encompass brand |
|
|
65.7 |
|
|
62.0 |
|
123.5 |
|
58.3 |
|
|
66.7 |
|
|
55.4 |
|
63.9 |
|
61.1 |
|
Allstate Protection |
|
|
70.7 |
|
|
60.4 |
|
72.3 |
|
49.6 |
|
|
81.0 |
|
|
56.4 |
|
65.6 |
|
68.7 |
|
Expense ratio |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Allstate brand |
|
|
24.1 |
|
|
24.8 |
|
24.9 |
|
23.9 |
|
|
23.0 |
|
|
23.7 |
|
24.5 |
|
23.4 |
|
Encompass brand |
|
|
31.4 |
|
|
32.0 |
|
31.6 |
|
31.3 |
|
|
30.1 |
|
|
30.5 |
|
31.7 |
|
30.3 |
|
Allstate Protection |
|
|
24.6 |
|
|
25.2 |
|
25.3 |
|
24.3 |
|
|
23.4 |
|
|
24.1 |
|
24.9 |
|
23.8 |
|
Combined ratio |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Allstate brand |
|
|
95.2 |
|
|
85.1 |
|
93.9 |
|
72.9 |
|
|
104.9 |
|
|
80.2 |
|
90.2 |
|
92.6 |
|
Encompass brand |
|
|
97.1 |
|
|
94.0 |
|
155.1 |
|
89.6 |
|
|
96.8 |
|
|
85.9 |
|
95.6 |
|
91.4 |
|
Allstate Protection |
|
|
95.3 |
|
|
85.6 |
|
97.6 |
|
73.9 |
|
|
104.4 |
|
|
80.5 |
|
90.5 |
|
92.5 |
|
Effect of catastrophe losses on combined ratio |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Allstate brand |
|
|
32.5 |
|
|
18.7 |
|
32.0 |
|
7.8 |
|
|
40.2 |
|
|
12.6 |
|
25.6 |
|
26.4 |
|
Encompass brand |
|
|
23.8 |
|
|
12.0 |
|
77.6 |
|
13.5 |
|
|
15.1 |
|
|
6.5 |
|
18.0 |
|
10.8 |
|
Effect of prior year reserve reestimates on combined ratio |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Allstate brand |
|
|
1.0 |
|
|
2.6 |
|
(5.0) |
|
(4.3) |
|
|
(3.5) |
|
|
(7.9) |
|
1.8 |
|
(5.7) |
|
Encompass brand |
|
|
(1.0) |
|
|
1.0 |
|
2.0 |
|
(8.3) |
|
|
(4.3) |
|
|
(2.2) |
|
- |
|
(3.2) |
|
Allstate brand combined ratio excluding the effect of catastrophes |
|
|
62.7 |
|
|
65.8 |
|
62.4 |
|
66.2 |
|
|
64.6 |
|
|
67.0 |
|
64.2 |
|
65.8 |
|
Effect of catastrophe losses on combined ratio |
|
|
32.5 |
|
|
18.7 |
|
32.0 |
|
7.8 |
|
|
40.2 |
|
|
12.6 |
|
25.6 |
|
26.4 |
|
Effect of prior year non-catastrophe reserve reestimates on combined ratio |
|
|
- |
|
|
0.6 |
|
(0.5) |
|
(1.1) |
|
|
0.1 |
|
|
0.6 |
|
0.4 |
|
0.4 |
|
Allstate brand combined ratio |
|
|
95.2 |
|
|
85.1 |
|
93.9 |
|
72.9 |
|
|
104.9 |
|
|
80.2 |
|
90.2 |
|
92.6 |
|
Effect of catastrophe losses included in prior year reserve reestimates on combined ratio |
|
|
1.0 |
|
|
2.0 |
|
(4.5) |
|
(3.2) |
|
|
(3.6) |
|
|
(8.5) |
|
1.4 |
|
(6.1) |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
THE ALLSTATE CORPORATION
OTHER PERSONAL LINES PROFITABILITY MEASURES (1)
|
|
Three months ended |
|
Six months ended |
| ||||||||||||||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
June 30, |
|
|
March 31, |
|
Dec. 31, |
|
Sept. 30, |
|
|
June 30, |
|
|
March 31, |
|
June 30, |
|
June 30, |
|
($ in millions) |
|
|
2013 |
|
|
2013 |
|
2012 |
|
2012 |
|
|
2012 |
|
|
2012 |
|
2013 |
|
2012 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Net premiums written |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Allstate brand |
|
$ |
678 |
|
$ |
593 |
$ |
594 |
$ |
635 |
|
$ |
635 |
|
$ |
567 |
$ |
1,271 |
$ |
1,202 |
|
Encompass brand |
|
|
28 |
|
|
23 |
|
24 |
|
26 |
|
|
25 |
|
|
22 |
|
51 |
|
47 |
|
Esurance brand |
|
|
1 |
|
|
- |
|
- |
|
- |
|
|
- |
|
|
- |
|
1 |
|
- |
|
|
|
|
707 |
|
|
616 |
|
618 |
|
661 |
|
|
660 |
|
|
589 |
|
1,323 |
|
1,249 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Net premiums earned |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Allstate brand |
|
$ |
608 |
|
$ |
599 |
$ |
600 |
$ |
591 |
|
$ |
583 |
|
$ |
583 |
$ |
1,207 |
$ |
1,166 |
|
Encompass brand |
|
|
24 |
|
|
25 |
|
24 |
|
23 |
|
|
23 |
|
|
23 |
|
49 |
|
46 |
|
Esurance brand |
|
|
1 |
|
|
- |
|
- |
|
- |
|
|
- |
|
|
- |
|
1 |
|
- |
|
|
|
|
633 |
|
|
624 |
|
624 |
|
614 |
|
|
606 |
|
|
606 |
|
1,257 |
|
1,212 |
|
Incurred losses |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Allstate brand |
|
$ |
357 |
|
$ |
355 |
$ |
429 |
$ |
416 |
|
$ |
369 |
|
$ |
314 |
$ |
712 |
$ |
683 |
|
Encompass brand |
|
|
21 |
|
|
20 |
|
20 |
|
13 |
|
|
10 |
|
|
20 |
|
41 |
|
30 |
|
Esurance brand |
|
|
1 |
|
|
- |
|
- |
|
- |
|
|
- |
|
|
- |
|
1 |
|
- |
|
|
|
|
379 |
|
|
375 |
|
449 |
|
429 |
|
|
379 |
|
|
334 |
|
754 |
|
713 |
|
Expenses |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Allstate brand |
|
$ |
204 |
|
$ |
207 |
$ |
216 |
$ |
182 |
|
$ |
164 |
|
$ |
178 |
$ |
411 |
$ |
342 |
|
Encompass brand |
|
|
6 |
|
|
8 |
|
6 |
|
7 |
|
|
7 |
|
|
5 |
|
14 |
|
12 |
|
Esurance brand |
|
|
1 |
|
|
- |
|
- |
|
- |
|
|
- |
|
|
- |
|
1 |
|
- |
|
|
|
|
211 |
|
|
215 |
|
222 |
|
189 |
|
|
171 |
|
|
183 |
|
426 |
|
354 |
|
Underwriting income |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Allstate brand |
|
$ |
47 |
|
$ |
37 |
$ |
(45) |
$ |
(7) |
|
$ |
50 |
|
$ |
91 |
$ |
84 |
$ |
141 |
|
Encompass brand |
|
|
(3) |
|
|
(3) |
|
(2) |
|
3 |
|
|
6 |
|
|
(2) |
|
(6) |
|
4 |
|
Esurance brand |
|
|
(1) |
|
|
- |
|
- |
|
- |
|
|
- |
|
|
- |
|
(1) |
|
- |
|
|
|
|
43 |
|
|
34 |
|
(47) |
|
(4) |
|
|
56 |
|
|
89 |
|
77 |
|
145 |
|
Loss ratio |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Allstate brand |
|
|
58.7 |
|
|
59.3 |
|
71.5 |
|
70.4 |
|
|
63.3 |
|
|
53.9 |
|
59.0 |
|
58.6 |
|
Encompass brand |
|
|
87.5 |
|
|
80.0 |
|
83.3 |
|
56.5 |
|
|
43.5 |
|
|
87.0 |
|
83.7 |
|
65.2 |
|
Esurance brand |
|
|
100.0 |
|
|
- |
|
- |
|
- |
|
|
- |
|
|
- |
|
100.0 |
|
- |
|
Allstate Protection |
|
|
59.9 |
|
|
60.1 |
|
71.9 |
|
69.9 |
|
|
62.6 |
|
|
55.1 |
|
60.0 |
|
58.8 |
|
Expense ratio |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Allstate brand |
|
|
33.6 |
|
|
34.5 |
|
36.0 |
|
30.8 |
|
|
28.1 |
|
|
30.5 |
|
34.0 |
|
29.3 |
|
Encompass brand |
|
|
25.0 |
|
|
32.0 |
|
25.0 |
|
30.5 |
|
|
30.4 |
|
|
21.7 |
|
28.5 |
|
26.1 |
|
Esurance brand |
|
|
100.0 |
|
|
- |
|
- |
|
- |
|
|
- |
|
|
- |
|
100.0 |
|
- |
|
Allstate Protection |
|
|
33.3 |
|
|
34.5 |
|
35.6 |
|
30.8 |
|
|
28.2 |
|
|
30.2 |
|
33.9 |
|
29.2 |
|
Combined ratio |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Allstate brand |
|
|
92.3 |
|
|
93.8 |
|
107.5 |
|
101.2 |
|
|
91.4 |
|
|
84.4 |
|
93.0 |
|
87.9 |
|
Encompass brand |
|
|
112.5 |
|
|
112.0 |
|
108.3 |
|
87.0 |
|
|
73.9 |
|
|
108.7 |
|
112.2 |
|
91.3 |
|
Esurance brand |
|
|
200.0 |
|
|
- |
|
- |
|
- |
|
|
- |
|
|
- |
|
200.0 |
|
- |
|
Allstate Protection |
|
|
93.2 |
|
|
94.6 |
|
107.5 |
|
100.7 |
|
|
90.8 |
|
|
85.3 |
|
93.9 |
|
88.0 |
|
Effect of catastrophe losses on combined ratio |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Allstate brand |
|
|
6.3 |
|
|
2.7 |
|
18.0 |
|
3.6 |
|
|
7.2 |
|
|
2.9 |
|
4.5 |
|
5.1 |
|
Encompass brand |
|
|
12.5 |
|
|
8.0 |
|
20.8 |
|
- |
|
|
- |
|
|
- |
|
10.2 |
|
- |
|
Esurance brand |
|
|
- |
|
|
- |
|
- |
|
- |
|
|
- |
|
|
- |
|
- |
|
- |
|
Effect of prior year reserve reestimates on combined ratio |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Allstate brand |
|
|
0.2 |
|
|
(2.0) |
|
3.2 |
|
2.7 |
|
|
(2.9) |
|
|
(6.7) |
|
(0.9) |
|
(4.8) |
|
Encompass brand |
|
|
8.3 |
|
|
12.0 |
|
(8.3) |
|
(4.3) |
|
|
(21.7) |
|
|
(4.3) |
|
10.2 |
|
(13.0) |
|
Esurance brand |
|
|
- |
|
|
- |
|
- |
|
- |
|
|
- |
|
|
- |
|
- |
|
- |
|
Effect of business combination expenses and the amortization of purchased intangible assets on combined ratio |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Allstate brand |
|
|
0.7 |
|
|
1.0 |
|
1.0 |
|
1.0 |
|
|
1.2 |
|
|
1.2 |
|
0.8 |
|
1.2 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
(1) Other personal lines include commercial, renters, condominium, involuntary auto and other personal lines.
THE ALLSTATE CORPORATION
PROPERTY-LIABILITY POLICIES IN FORCE AND OTHER STATISTICS
|
|
|
June 30, |
|
|
March 31, |
|
Dec. 31, |
|
Sept. 30, |
|
|
June 30, |
|
|
March 31, |
|
|
|
|
2013 |
|
|
2013 |
|
2012 |
|
2012 |
|
|
2012 |
|
|
2012 |
|
Policies in Force (in thousands) (1) |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Allstate brand |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Allstate Auto Home and Agencies |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Standard auto |
|
|
16,938 |
|
|
16,850 |
|
16,929 |
|
16,941 |
|
|
17,046 |
|
|
17,080 |
|
Non-standard auto |
|
|
498 |
|
|
509 |
|
508 |
|
528 |
|
|
551 |
|
|
570 |
|
Auto |
|
|
17,436 |
|
|
17,359 |
|
17,437 |
|
17,469 |
|
|
17,597 |
|
|
17,650 |
|
Homeowners |
|
|
5,852 |
|
|
5,895 |
|
5,974 |
|
6,042 |
|
|
6,147 |
|
|
6,259 |
|
Canada |
|
|
1,031 |
|
|
1,005 |
|
991 |
|
975 |
|
|
956 |
|
|
938 |
|
Involuntary auto |
|
|
24 |
|
|
25 |
|
27 |
|
28 |
|
|
29 |
|
|
28 |
|
Excess and surplus |
|
|
18 |
|
|
15 |
|
13 |
|
12 |
|
|
10 |
|
|
9 |
|
|
|
|
24,361 |
|
|
24,299 |
|
24,442 |
|
24,526 |
|
|
24,739 |
|
|
24,884 |
|
Emerging Businesses (2) |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Renters |
|
|
1,304 |
|
|
1,304 |
|
1,303 |
|
1,300 |
|
|
1,283 |
|
|
1,275 |
|
Condominium |
|
|
614 |
|
|
614 |
|
616 |
|
615 |
|
|
616 |
|
|
615 |
|
Landlord |
|
|
744 |
|
|
748 |
|
752 |
|
754 |
|
|
758 |
|
|
764 |
|
Other property |
|
|
1,204 |
|
|
1,209 |
|
1,223 |
|
1,230 |
|
|
1,238 |
|
|
1,245 |
|
Specialty property |
|
|
3,866 |
|
|
3,875 |
|
3,894 |
|
3,899 |
|
|
3,895 |
|
|
3,899 |
|
Specialty auto |
|
|
1,058 |
|
|
1,021 |
|
1,018 |
|
1,023 |
|
|
1,010 |
|
|
976 |
|
Consumer household |
|
|
4,924 |
|
|
4,896 |
|
4,912 |
|
4,922 |
|
|
4,905 |
|
|
4,875 |
|
Commercial lines |
|
|
291 |
|
|
286 |
|
283 |
|
290 |
|
|
283 |
|
|
281 |
|
Allstate Roadside Services |
|
|
997 |
|
|
1,001 |
|
1,009 |
|
1,025 |
|
|
1,035 |
|
|
1,045 |
|
|
|
|
6,212 |
|
|
6,183 |
|
6,204 |
|
6,237 |
|
|
6,223 |
|
|
6,201 |
|
Total Allstate brand |
|
|
30,573 |
|
|
30,482 |
|
30,646 |
|
30,763 |
|
|
30,962 |
|
|
31,085 |
|
Encompass brand |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Standard auto |
|
|
728 |
|
|
714 |
|
708 |
|
697 |
|
|
687 |
|
|
676 |
|
Homeowners |
|
|
341 |
|
|
333 |
|
327 |
|
320 |
|
|
314 |
|
|
309 |
|
Specialty auto |
|
|
24 |
|
|
23 |
|
23 |
|
22 |
|
|
22 |
|
|
21 |
|
Specialty property |
|
|
120 |
|
|
117 |
|
116 |
|
114 |
|
|
112 |
|
|
111 |
|
Involuntary auto |
|
|
4 |
|
|
4 |
|
4 |
|
5 |
|
|
5 |
|
|
5 |
|
Total Encompass brand |
|
|
1,217 |
|
|
1,191 |
|
1,178 |
|
1,158 |
|
|
1,140 |
|
|
1,122 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Esurance brand |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Standard auto |
|
|
1,207 |
|
|
1,151 |
|
1,029 |
|
962 |
|
|
892 |
|
|
849 |
|
Specialty property (3) |
|
|
11 |
|
|
7 |
|
2 |
|
- |
|
|
- |
|
|
- |
|
Total Esurance brand |
|
|
1,218 |
|
|
1,158 |
|
1,031 |
|
962 |
|
|
892 |
|
|
849 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Total Policies in Force |
|
|
33,008 |
|
|
32,831 |
|
32,855 |
|
32,883 |
|
|
32,994 |
|
|
33,056 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Other Customer Relationships |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Good Hands Roadside Members (in thousands) (4) |
|
|
1,272 |
|
|
1,099 |
|
870 |
|
758 |
|
|
656 |
|
|
569 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Non-Proprietary Premiums ($ in millions) |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Ivantage (5) |
|
$ |
1,363 |
|
$ |
1,310 |
$ |
1,300 |
$ |
1,278 |
|
$ |
1,243 |
|
$ |
1,203 |
|
Answer Financial (6) |
|
|
111 |
|
|
126 |
|
114 |
|
109 |
|
|
104 |
|
|
115 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
(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) |
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). |
(3) |
Specialty property includes renter insurance policies for Esurance. |
(4) |
Membership provides pay on demand access to roadside services. Fees for three months ended June 30, 2013 were $174 thousand. |
(5) |
Represents non-proprietary premiums under management as of the end of the period related to personal and commercial line products offered by Ivantage when an Allstate product is not available. Premiums under management are recognized on a one month delay. Premiums are estimates and are reported by entities which have brokering arrangements with Allstate. Fees for the three months ended June 30, 2013 were $15.8 million. |
(6) |
Represents non-proprietary premiums written for the period. Fees for the three months ended June 30, 2013 were $16.1 million. |
THE ALLSTATE CORPORATION
ALLSTATE BRAND DOMESTIC OPERATING MEASURES AND STATISTICS (1)
|
|
Three months ended |
|
Six months ended |
| ||||||||||||||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
June 30, |
|
|
March 31, |
|
Dec. 31, |
|
Sept. 30, |
|
|
June 30, |
|
|
March 31, |
|
June 30, |
|
June 30, |
|
|
|
|
2013 |
|
|
2013 |
|
2012 |
|
2012 |
|
|
2012 |
|
|
2012 |
|
2013 |
|
2012 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
New Issued Applications (in thousands) (2) |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Standard auto |
|
|
529 |
|
|
497 |
|
445 |
|
460 |
|
|
458 |
|
|
463 |
|
1,026 |
|
921 |
|
Non-standard auto |
|
|
58 |
|
|
73 |
|
53 |
|
56 |
|
|
58 |
|
|
79 |
|
131 |
|
137 |
|
Auto |
|
|
587 |
|
|
570 |
|
498 |
|
516 |
|
|
516 |
|
|
542 |
|
1,157 |
|
1,058 |
|
Homeowners |
|
|
157 |
|
|
113 |
|
109 |
|
116 |
|
|
116 |
|
|
101 |
|
270 |
|
217 |
|
Average Premium - Gross Written ($) (3) |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Standard auto |
|
|
458 |
|
|
457 |
|
455 |
|
450 |
|
|
447 |
|
|
447 |
|
457 |
|
447 |
|
Non-standard auto |
|
|
606 |
|
|
601 |
|
605 |
|
596 |
|
|
601 |
|
|
598 |
|
603 |
|
599 |
|
Auto |
|
|
462 |
|
|
462 |
|
460 |
|
455 |
|
|
452 |
|
|
452 |
|
462 |
|
452 |
|
Homeowners |
|
|
1,123 |
|
|
1,115 |
|
1,104 |
|
1,096 |
|
|
1,080 |
|
|
1,065 |
|
1,119 |
|
1,073 |
|
Average Premium - Net Earned ($) (4) |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Standard auto |
|
|
442 |
|
|
439 |
|
437 |
|
433 |
|
|
433 |
|
|
431 |
|
441 |
|
432 |
|
Non-standard auto |
|
|
549 |
|
|
550 |
|
544 |
|
538 |
|
|
545 |
|
|
542 |
|
549 |
|
543 |
|
Auto |
|
|
445 |
|
|
442 |
|
440 |
|
436 |
|
|
437 |
|
|
434 |
|
444 |
|
436 |
|
Homeowners |
|
|
999 |
|
|
983 |
|
973 |
|
949 |
|
|
925 |
|
|
904 |
|
991 |
|
914 |
|
Renewal Ratio (%) (5) |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Standard auto |
|
|
89.7 |
|
|
89.3 |
|
89.0 |
|
89.0 |
|
|
89.0 |
|
|
88.7 |
|
89.5 |
|
88.8 |
|
Non-standard auto |
|
|
71.0 |
|
|
70.7 |
|
70.6 |
|
70.1 |
|
|
71.2 |
|
|
69.1 |
|
70.8 |
|
70.1 |
|
Auto |
|
|
89.1 |
|
|
88.7 |
|
88.4 |
|
88.3 |
|
|
88.3 |
|
|
88.0 |
|
88.9 |
|
88.1 |
|
Homeowners |
|
|
87.3 |
|
|
87.0 |
|
87.5 |
|
87.2 |
|
|
87.0 |
|
|
87.4 |
|
87.2 |
|
87.2 |
|
Bodily Injury Claim Frequency |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
(% change year-over-year) |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Standard auto |
|
|
(0.5) |
|
|
(1.5) |
|
(2.1) |
|
(1.2) |
|
|
1.9 |
|
|
(2.1) |
|
(1.0) |
|
(0.1) |
|
Non-standard auto |
|
|
1.4 |
|
|
(2.7) |
|
(4.0) |
|
1.3 |
|
|
3.2 |
|
|
(1.0) |
|
(0.6) |
|
1.0 |
|
Auto |
|
|
(0.7) |
|
|
(1.9) |
|
(2.4) |
|
(1.4) |
|
|
1.6 |
|
|
(2.5) |
|
(1.3) |
|
(0.5) |
|
Property Damage Claim Frequency |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
(% change year-over-year) |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Standard auto |
|
|
0.1 |
|
|
(0.2) |
|
(3.7) |
|
(1.2) |
|
|
1.4 |
|
|
(4.1) |
|
- |
|
(1.4) |
|
Non-standard auto |
|
|
2.6 |
|
|
(0.7) |
|
(3.7) |
|
(1.9) |
|
|
0.9 |
|
|
(1.2) |
|
0.9 |
|
(0.2) |
|
Auto |
|
|
0.1 |
|
|
(0.4) |
|
(3.9) |
|
(1.4) |
|
|
1.1 |
|
|
(4.3) |
|
(0.1) |
|
(1.6) |
|
Auto Paid Severity |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
(% change year-over-year) |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Bodily injury |
|
|
4.3 |
|
|
7.4 |
|
5.2 |
|
6.8 |
|
|
3.4 |
|
|
1.2 |
|
5.8 |
|
2.3 |
|
Property damage |
|
|
3.7 |
|
|
(1.0) |
|
0.4 |
|
3.9 |
|
|
3.0 |
|
|
4.6 |
|
1.3 |
|
3.8 |
|
Homeowners Excluding Catastrophe Losses |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
(% change year-over-year) |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Claim frequency |
|
|
0.2 |
|
|
1.1 |
|
(10.0) |
|
(11.4) |
|
|
(6.7) |
|
|
(4.8) |
|
0.7 |
|
(5.8) |
|
Claim severity |
|
|
0.5 |
|
|
(0.5) |
|
6.0 |
|
5.8 |
|
|
2.0 |
|
|
(0.4) |
|
- |
|
0.8 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
(1) |
Measures and statistics presented for Allstate brand exclude the Companys Canadian operations, specialty auto and excess and surplus lines. |
(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) |
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. |
(4) |
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. |
(5) |
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)
|
|
Six months ended June 30, 2013 |
| ||||||||||||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
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 |
$ |
60 |
$ |
35 |
|
58.3% |
$ |
(2) |
|
-3.3% |
|
|
|
|
|
|
|
Other hurricane exposure states |
|
1,675 |
|
1,103 |
|
65.9% |
|
459 |
|
27.4% |
|
|
|
|
|
|
|
Total hurricane exposure states (2) |
|
1,735 |
|
1,138 |
|
65.6% |
|
457 |
|
26.3% |
|
|
|
13 |
|
5.1% |
|
Other catastrophe exposure states |
|
1,511 |
|
991 |
|
65.6% |
|
360 |
|
23.8% |
|
|
|
16 |
|
5.6% |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Total |
$ |
3,246 |
$ |
2,129 |
|
65.6% |
$ |
817 |
|
25.2% |
|
35 |
|
29 |
|
5.3% |
|
(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 $1 million, and involves multiple first party policyholders, or an event that produces a number of claims in excess of a preset per-event threshold of average claims in a specific area, occurring within a certain amount of time following the event.
(2) Hurricane Exposure States
Hurricane exposure states include the following coastal locations: Alabama, Connecticut, Delaware, Florida, Georgia, Louisiana, Maine, Maryland, Massachusetts, Mississippi, New Hampshire, New Jersey, New York, North Carolina, Pennsylvania, Rhode Island, South Carolina, Texas, Virginia and Washington, D.C.
(3) Premium Rate Changes
Represents the impact in the states where rate changes were approved during the year as a percentage of total prior year-end premiums written in those states.
THE ALLSTATE CORPORATION
ALLSTATE PROTECTION CATASTROPHE LOSSES BY MARKET SEGMENT
($ in millions)
|
Three months ended |
|
Six months ended |
| ||||||||||||||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
June 30, |
|
|
March 31, |
|
Dec. 31, |
|
Sept. 30, |
|
|
June 30, |
|
|
March 31, |
|
June 30, |
|
June 30, |
|
|
|
2013 |
|
|
2013 |
|
2012 |
|
2012 |
|
|
2012 |
|
|
2012 |
|
2013 |
|
2012 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Allstate brand |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Standard auto |
$ |
76 |
|
$ |
42 |
$ |
365 |
$ |
49 |
|
$ |
153 |
|
$ |
48 |
$ |
118 |
$ |
201 |
|
Non-standard auto |
|
3 |
|
|
1 |
|
1 |
|
2 |
|
|
3 |
|
|
- |
|
4 |
|
3 |
|
Auto |
|
79 |
|
|
43 |
|
366 |
|
51 |
|
|
156 |
|
|
48 |
|
122 |
|
204 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Homeowners |
|
496 |
|
|
284 |
|
485 |
|
117 |
|
|
597 |
|
|
186 |
|
780 |
|
783 |
|
Other personal lines |
|
38 |
|
|
16 |
|
108 |
|
21 |
|
|
42 |
|
|
17 |
|
54 |
|
59 |
|
Total Allstate Brand |
|
613 |
|
|
343 |
|
959 |
|
189 |
|
|
795 |
|
|
251 |
|
956 |
|
1,046 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Encompass brand |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Standard auto |
|
1 |
|
|
(1) |
|
15 |
|
2 |
|
|
4 |
|
|
1 |
|
- |
|
5 |
|
Non-standard auto |
|
- |
|
|
- |
|
- |
|
- |
|
|
- |
|
|
- |
|
- |
|
- |
|
Auto |
|
1 |
|
|
(1) |
|
15 |
|
2 |
|
|
4 |
|
|
1 |
|
- |
|
5 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Homeowners |
|
25 |
|
|
12 |
|
76 |
|
13 |
|
|
14 |
|
|
6 |
|
37 |
|
20 |
|
Other personal lines |
|
3 |
|
|
2 |
|
5 |
|
- |
|
|
- |
|
|
- |
|
5 |
|
- |
|
Total Encompass Brand |
|
29 |
|
|
13 |
|
96 |
|
15 |
|
|
18 |
|
|
7 |
|
42 |
|
25 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Esurance brand |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Standard auto |
|
5 |
|
|
3 |
|
6 |
|
2 |
|
|
6 |
|
|
1 |
|
8 |
|
7 |
|
Other personal lines |
|
- |
|
|
- |
|
- |
|
- |
|
|
- |
|
|
- |
|
- |
|
- |
|
Total Esurance Brand |
|
5 |
|
|
3 |
|
6 |
|
2 |
|
|
6 |
|
|
1 |
|
8 |
|
7 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Allstate Protection |
$ |
647 |
|
$ |
359 |
$ |
1,061 |
$ |
206 |
|
$ |
819 |
|
$ |
259 |
$ |
1,006 |
$ |
1,078 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Allstate Protection |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Standard auto |
$ |
82 |
|
$ |
44 |
$ |
386 |
$ |
53 |
|
$ |
163 |
|
$ |
50 |
$ |
126 |
$ |
213 |
|
Non-standard auto |
|
3 |
|
|
1 |
|
1 |
|
2 |
|
|
3 |
|
|
- |
|
4 |
|
3 |
|
Auto |
|
85 |
|
|
45 |
|
387 |
|
55 |
|
|
166 |
|
|
50 |
|
130 |
|
216 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Homeowners |
|
521 |
|
|
296 |
|
561 |
|
130 |
|
|
611 |
|
|
192 |
|
817 |
|
803 |
|
Other personal lines |
|
41 |
|
|
18 |
|
113 |
|
21 |
|
|
42 |
|
|
17 |
|
59 |
|
59 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
$ |
647 |
|
$ |
359 |
$ |
1,061 |
$ |
206 |
|
$ |
819 |
|
$ |
259 |
$ |
1,006 |
$ |
1,078 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
THE ALLSTATE CORPORATION
PROPERTY-LIABILITY
EFFECT OF CATASTROPHE LOSSES ON THE COMBINED RATIO
($ in millions, except ratios)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Excludes the effect of |
| |||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
catastrophe losses relating to |
| |||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
earthquakes and hurricanes |
| |||||
|
|
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 |
| |||
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 |
| |||
2013 |
|
5.3 |
|
9.4 |
|
- |
|
- |
|
7.4 |
|
13,632 |
|
1,006 |
|
1,071 |
|
7.9 |
| |||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| |||
Average |
|
4.8 |
|
10.6 |
|
18.1 |
|
6.8 |
|
9.9 |
|
|
|
|
|
|
|
6.0 |
| |||
THE ALLSTATE CORPORATION
ALLSTATE PROTECTION CATASTROPHE BY SIZE OF EVENT
($ in millions, except ratios)
Three months ended June 30, 2013 |
| ||||||||||||||
|
|
|
|
|
|
|
|
|
|
|
|
|
Average |
| |
|
|
Number |
|
|
|
|
Claim and |
|
|
|
Combined |
|
catastrophe |
| |
Size of catastrophe |
|
|
of events |
|
|
|
|
claim expense |
|
|
|
ratio impact |
|
loss per event |
|
Greater than $250 million |
|
- |
|
- |
% |
$ |
- |
|
- |
% |
- |
$ |
- |
| |
$101 million to $250 million |
|
2 |
|
7.7 |
|
|
246 |
|
38.1 |
|
3.6 |
|
123 |
| |
$50 million to $100 million |
|
2 |
|
7.7 |
|
|
178 |
|
27.5 |
|
2.6 |
|
89 |
| |
Less than $50 million |
|
22 |
|
84.6 |
|
|
281 |
|
43.4 |
|
4.1 |
|
13 |
| |
Total |
|
26 |
|
100.0 |
% |
|
705 |
|
109.0 |
|
10.3 |
|
27 |
| |
Prior year reserve reestimates |
|
|
|
|
|
|
(18) |
|
(2.8) |
|
(0.3) |
|
|
| |
Prior quarter reserve reestimates |
|
|
|
|
|
|
(40) |
|
(6.2) |
|
(0.6) |
|
|
| |
Total catastrophe losses |
|
|
|
|
|
$ |
647 |
|
100.0 |
% |
9.4 |
|
|
| |
Six months ended June 30, 2013 |
| ||||||||||||||
|
|
|
|
|
|
|
|
|
|
|
|
|
Average |
| |
|
|
Number |
|
|
|
|
Claim and |
|
|
|
Combined |
|
catastrophe |
| |
Size of catastrophe |
|
|
of events |
|
|
|
|
claim expense |
|
|
|
ratio impact |
|
loss per event |
|
Greater than $250 million |
|
- |
|
- |
% |
$ |
- |
|
- |
% |
- |
$ |
- |
| |
$101 million to $250 million |
|
3 |
|
8.6 |
|
|
436 |
|
43.3 |
|
3.2 |
|
145 |
| |
$50 million to $100 million |
|
3 |
|
8.6 |
|
|
236 |
|
23.5 |
|
1.8 |
|
79 |
| |
Less than $50 million |
|
29 |
|
82.8 |
|
|
384 |
|
38.2 |
|
2.8 |
|
13 |
| |
Total |
|
35 |
|
100.0 |
% |
|
1,056 |
|
105.0 |
|
7.8 |
|
30 |
| |
Prior year reserve reestimates |
|
|
|
|
|
|
(50) |
|
(5.0) |
|
(0.4) |
|
|
| |
Total catastrophe losses |
|
|
|
|
|
$ |
1,006 |
|
100.0 |
% |
7.4 |
|
|
| |
THE ALLSTATE CORPORATION
PROPERTY-LIABILITY
EFFECT OF PRIOR YEAR RESERVE REESTIMATES ON THE COMBINED RATIO
($ in millions, except ratios)
|
|
Three months ended |
|
Six months ended |
| ||||||||||||||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
June 30, |
|
|
March 31, |
|
Dec. 31, |
|
Sept. 30, |
|
|
June 30, |
|
|
March 31, |
|
June 30, |
|
June 30, |
|
|
|
|
2013 |
|
|
2013 |
|
2012 |
|
2012 |
|
|
2012 |
|
|
2012 |
|
2013 |
|
2012 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Prior Year Reserve Reestimates (1) |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Auto |
|
$ |
(79) |
|
$ |
(70) |
$ |
(100) |
$ |
(134) |
|
$ |
(83) |
|
$ |
(48) |
$ |
(149) |
$ |
(131) |
|
Homeowners |
|
|
15 |
|
|
41 |
|
(74) |
|
(72) |
|
|
(56) |
|
|
(119) |
|
56 |
|
(175) |
|
Other personal lines |
|
|
3 |
|
|
(9) |
|
17 |
|
15 |
|
|
(22) |
|
|
(40) |
|
(6) |
|
(62) |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Allstate Protection |
|
|
(61) |
|
|
(38) |
|
(157) |
|
(191) |
|
|
(161) |
|
|
(207) |
|
(99) |
|
(368) |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Discontinued Lines and Coverages |
|
|
3 |
|
|
3 |
|
3 |
|
42 |
|
|
3 |
|
|
3 |
|
6 |
|
6 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Property-Liability |
|
$ |
(58) |
|
$ |
(35) |
$ |
(154) |
$ |
(149) |
|
$ |
(158) |
|
$ |
(204) |
$ |
(93) |
$ |
(362) |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Allstate brand (2) |
|
$ |
(57) |
|
$ |
(36) |
$ |
(134) |
$ |
(181) |
|
$ |
(151) |
|
$ |
(205) |
$ |
(93) |
$ |
(356) |
|
Encompass brand (2) |
|
|
(4) |
|
|
(2) |
|
(23) |
|
(10) |
|
|
(10) |
|
|
(2) |
|
(6) |
|
(12) |
|
Esurance brand |
|
|
- |
|
|
- |
|
- |
|
- |
|
|
- |
|
|
- |
|
- |
|
- |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Allstate Protection (2) |
|
$ |
(61) |
|
$ |
(38) |
$ |
(157) |
$ |
(191) |
|
$ |
(161) |
|
$ |
(207) |
$ |
(99) |
$ |
(368) |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Effect of Prior Year Reserve |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Reestimates on Combined Ratio (1)(3) |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Auto |
|
|
(1.2) |
|
|
(1.0) |
|
(1.5) |
|
(2.0) |
|
|
(1.3) |
|
|
(0.7) |
|
(1.1) |
|
(1.0) |
|
Homeowners |
|
|
0.2 |
|
|
0.6 |
|
(1.1) |
|
(1.1) |
|
|
(0.8) |
|
|
(1.8) |
|
0.4 |
|
(1.3) |
|
Other personal lines |
|
|
0.1 |
|
|
(0.2) |
|
0.3 |
|
0.2 |
|
|
(0.3) |
|
|
(0.6) |
|
- |
|
(0.5) |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Allstate Protection |
|
|
(0.9) |
|
|
(0.6) |
|
(2.3) |
|
(2.9) |
|
|
(2.4) |
|
|
(3.1) |
|
(0.7) |
|
(2.8) |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Discontinued Lines and Coverages |
|
|
0.1 |
|
|
- |
|
- |
|
0.7 |
|
|
- |
|
|
- |
|
- |
|
0.1 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Property-Liability |
|
|
(0.8) |
|
|
(0.6) |
|
(2.3) |
|
(2.2) |
|
|
(2.4) |
|
|
(3.1) |
|
(0.7) |
|
(2.7) |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Allstate brand |
|
|
(0.8) |
|
|
(0.5) |
|
(2.0) |
|
(2.7) |
|
|
(2.3) |
|
|
(3.1) |
|
(0.7) |
|
(2.7) |
|
Encompass brand |
|
|
(0.1) |
|
|
(0.1) |
|
(0.3) |
|
(0.2) |
|
|
(0.1) |
|
|
- |
|
- |
|
(0.1) |
|
Esurance brand |
|
|
- |
|
|
- |
|
- |
|
- |
|
|
- |
|
|
- |
|
- |
|
- |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Allstate Protection |
|
|
(0.9) |
|
|
(0.6) |
|
(2.3) |
|
(2.9) |
|
|
(2.4) |
|
|
(3.1) |
|
(0.7) |
|
(2.8) |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
(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 $15 million, $3 million and $18 million and $88 million, $5 million and $93 million, respectively, in the three months ended June 30, 2013 and 2012, respectively. Favorable reserve reestimates included in catastrophe losses for Allstate Brand, Encompass Brand and Allstate Protection totaled $46 million, $4 million and $50 million and $246 million, $8 million and $254 million, respectively, in the six months ended June 30, 2013 and 2012, respectively. |
(3) |
Calculated using Property-Liability premiums earned for the respective period. |
THE ALLSTATE CORPORATION
ASBESTOS AND ENVIRONMENTAL RESERVES
($ in millions)
|
|
Three months ended |
|
Twelve months ended December 31, |
| ||||||||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
June 30, |
|
March 31, |
|
|
|
|
|
|
|
|
|
|
|
|
|
2013 |
|
2013 |
|
2012 |
|
2011 |
|
2010 |
|
2009 |
|
2008 |
|
(net of reinsurance) |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Asbestos claims |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Beginning reserves |
$ |
1,004 |
$ |
1,026 |
$ |
1,078 |
$ |
1,100 |
$ |
1,180 |
$ |
1,228 |
$ |
1,302 |
|
Incurred claims and claims expense |
|
- |
|
- |
|
26 |
|
26 |
|
5 |
|
(8) |
|
8 |
|
Claims and claims expense paid |
|
(31) |
|
(22) |
|
(78) |
|
(48) |
|
(85) |
|
(40) |
|
(82) |
|
Ending reserves |
$ |
973 |
$ |
1,004 |
$ |
1,026 |
$ |
1,078 |
$ |
1,100 |
$ |
1,180 |
$ |
1,228 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Claims and claims expense paid as a percent of ending reserves |
|
3.2% |
|
2.2% |
|
7.6% |
|
4.5% |
|
7.7% |
|
3.4% |
|
6.7% |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Environmental claims |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Beginning reserves |
$ |
192 |
$ |
193 |
$ |
185 |
$ |
201 |
$ |
198 |
$ |
195 |
$ |
232 |
|
Incurred claims and claims expense |
|
- |
|
- |
|
22 |
|
- |
|
18 |
|
13 |
|
- |
|
Claims and claims expense paid |
|
(3) |
|
(1) |
|
(14) |
|
(16) |
|
(15) |
|
(10) |
|
(37) |
|
Ending reserves |
$ |
189 |
$ |
192 |
$ |
193 |
$ |
185 |
$ |
201 |
$ |
198 |
$ |
195 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Claims and claims expense paid as a percent of ending reserves |
|
1.6% |
|
0.5% |
|
7.3% |
|
8.6% |
|
7.5% |
|
5.1% |
|
19.0% |
|
THE ALLSTATE CORPORATION
ALLSTATE FINANCIAL RESULTS
($ in millions)
|
|
Three months ended |
|
Six months ended |
| ||||||||||||||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
June 30, |
|
|
March 31, |
|
Dec. 31, |
|
Sept. 30, |
|
|
June 30, |
|
|
March 31, |
|
June 30, |
|
June 30, |
|
|
|
|
2013 |
|
|
2013 |
|
2012 |
|
2012 |
|
|
2012 |
|
|
2012 |
|
2013 |
|
2012 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Premiums |
|
$ |
307 |
|
$ |
303 |
$ |
299 |
$ |
291 |
|
$ |
291 |
|
$ |
287 |
$ |
610 |
$ |
578 |
|
Contract charges |
|
|
272 |
|
|
276 |
|
267 |
|
272 |
|
|
268 |
|
|
266 |
|
548 |
|
534 |
|
Net investment income |
|
|
633 |
|
|
635 |
|
665 |
|
632 |
|
|
663 |
|
|
687 |
|
1,268 |
|
1,350 |
|
Periodic settlements and accruals on non-hedge derivative instruments |
|
|
5 |
|
|
10 |
|
10 |
|
15 |
|
|
15 |
|
|
15 |
|
15 |
|
30 |
|
Contract benefits |
|
|
(471) |
|
|
(458) |
|
(464) |
|
(453) |
|
|
(462) |
|
|
(439) |
|
(929) |
|
(901) |
|
Interest credited to contractholder funds |
|
|
(315) |
|
|
(336) |
|
(347) |
|
(357) |
|
|
(362) |
|
|
(368) |
|
(651) |
|
(730) |
|
Amortization of deferred policy acquisition costs |
|
|
(65) |
|
|
(76) |
|
(71) |
|
(117) |
|
|
(76) |
|
|
(86) |
|
(141) |
|
(162) |
|
Operating costs and expenses |
|
|
(140) |
|
|
(148) |
|
(152) |
|
(147) |
|
|
(135) |
|
|
(142) |
|
(288) |
|
(277) |
|
Restructuring and related charges |
|
|
(1) |
|
|
(2) |
|
- |
|
- |
|
|
- |
|
|
- |
|
(3) |
|
- |
|
Income tax expense on operations |
|
|
(68) |
|
|
(60) |
|
(63) |
|
(39) |
|
|
(64) |
|
|
(70) |
|
(128) |
|
(134) |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Operating income |
|
|
157 |
|
|
144 |
|
144 |
|
97 |
|
|
138 |
|
|
150 |
|
301 |
|
288 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Realized capital gains and losses, after-tax |
|
|
37 |
|
|
12 |
|
37 |
|
(36) |
|
|
5 |
|
|
(14) |
|
49 |
|
(9) |
|
Valuation changes on embedded derivatives that are not hedged, after-tax |
|
|
3 |
|
|
(6) |
|
(6) |
|
97 |
|
|
(3) |
|
|
(6) |
|
(3) |
|
(9) |
|
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) |
|
|
1 |
|
(4) |
|
(28) |
|
|
- |
|
|
(10) |
|
(3) |
|
(10) |
|
DAC and DSI unlocking relating to realized capital gains and losses, after-tax |
|
|
- |
|
|
- |
|
- |
|
4 |
|
|
- |
|
|
- |
|
- |
|
- |
|
Reclassification of periodic settlements and accruals on non-hedge derivative instruments, after-tax |
|
|
(4) |
|
|
(6) |
|
(7) |
|
(9) |
|
|
(10) |
|
|
(10) |
|
(10) |
|
(20) |
|
Gain on disposition of operations, after-tax |
|
|
1 |
|
|
1 |
|
2 |
|
6 |
|
|
2 |
|
|
2 |
|
2 |
|
4 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Net income available to common shareholders |
|
$ |
190 |
|
$ |
146 |
$ |
166 |
$ |
131 |
|
$ |
132 |
|
$ |
112 |
$ |
336 |
$ |
244 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
ALLSTATE FINANCIAL
RETURN ON ATTRIBUTED EQUITY
($ in millions)
|
|
Twelve months ended | |||||||||||||||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
June 30, |
|
|
March 31, |
|
|
Dec. 31, |
|
|
Sept. 30, |
|
|
June 30, |
|
|
March 31, |
|
|
|
|
2013 |
|
|
2013 |
|
|
2012 |
|
|
2012 |
|
|
2012 |
|
|
2012 |
|
Return on Attributed Equity |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Numerator: |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Net income available to common shareholders(1) |
|
$ |
633 |
|
$ |
575 |
|
$ |
541 |
|
$ |
510 |
|
$ |
571 |
|
$ |
600 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Denominator: |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Beginning attributed equity (2) |
|
$ |
7,737 |
|
$ |
7,475 |
|
$ |
7,230 |
|
$ |
7,044 |
|
$ |
6,868 |
|
$ |
6,568 |
|
Ending attributed equity |
|
|
8,224 |
|
|
8,617 |
|
|
8,446 |
|
|
8,291 |
|
|
7,737 |
|
|
7,475 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Average attributed equity (3) |
|
$ |
7,981 |
|
$ |
8,046 |
|
$ |
7,838 |
|
$ |
7,668 |
|
$ |
7,303 |
|
$ |
7,022 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Return on attributed equity |
|
|
7.9 |
% |
|
7.1 |
% |
|
6.9 |
% |
|
6.7 |
% |
|
7.8 |
% |
|
8.5 |
% |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Operating Income Return on Attributed Equity |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Numerator: |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Operating income (1) |
|
$ |
542 |
|
$ |
523 |
|
$ |
529 |
|
$ |
515 |
|
$ |
547 |
|
$ |
544 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Denominator: |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Beginning attributed equity (2) |
|
$ |
7,737 |
|
$ |
7,475 |
|
$ |
7,230 |
|
$ |
7,044 |
|
$ |
6,868 |
|
$ |
6,568 |
|
Unrealized net capital gains and losses |
|
|
1,240 |
|
|
1,073 |
|
|
842 |
|
|
776 |
|
|
792 |
|
|
656 |
|
Adjusted ending attributed equity |
|
|
6,497 |
|
|
6,402 |
|
|
6,388 |
|
|
6,268 |
|
|
6,076 |
|
|
5,912 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Ending attributed equity |
|
|
8,224 |
|
|
8,617 |
|
|
8,446 |
|
|
8,291 |
|
|
7,737 |
|
|
7,475 |
|
Unrealized net capital gains and losses |
|
|
1,120 |
|
|
1,702 |
|
|
1,678 |
|
|
1,666 |
|
|
1,240 |
|
|
1,073 |
|
Adjusted ending attributed equity |
|
|
7,104 |
|
|
6,915 |
|
|
6,768 |
|
|
6,625 |
|
|
6,497 |
|
|
6,402 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Average adjusted attributed equity (3) |
|
$ |
6,801 |
|
$ |
6,659 |
|
$ |
6,578 |
|
$ |
6,447 |
|
$ |
6,287 |
|
$ |
6,157 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Operating income return on attributed equity |
|
|
8.0 |
% |
|
7.9 |
% |
|
8.0 |
% |
|
8.0 |
% |
|
8.7 |
% |
|
8.8 |
% |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
(1) |
Net income available to common shareholders and operating income reflect a trailing twelve-month period. |
(2) |
Allstate Financial attributed equity is the sum of equity for Allstate Life Insurance Company and the applicable equity for American Heritage Life Investment Corporation. |
(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 |
|
Six months ended |
| ||||||||||||||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
June 30, |
|
|
March 31, |
|
Dec. 31, |
|
Sept. 30, |
|
|
June 30, |
|
|
March 31, |
|
June 30, |
|
June 30, |
|
|
|
|
2013 |
|
|
2013 |
|
2012 |
|
2012 |
|
|
2012 |
|
|
2012 |
|
2013 |
|
2012 |
|
PREMIUMS AND CONTRACT CHARGES - BY PRODUCT |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Underwritten Products |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Traditional life insurance premiums |
|
$ |
119 |
|
$ |
116 |
$ |
123 |
$ |
117 |
|
$ |
117 |
|
$ |
113 |
$ |
235 |
$ |
230 |
|
Accident and health insurance premiums |
|
|
179 |
|
|
180 |
|
167 |
|
164 |
|
|
160 |
|
|
162 |
|
359 |
|
322 |
|
Interest-sensitive life insurance contract charges |
|
|
268 |
|
|
273 |
|
265 |
|
267 |
|
|
263 |
|
|
260 |
|
541 |
|
523 |
|
|
|
|
566 |
|
|
569 |
|
555 |
|
548 |
|
|
540 |
|
|
535 |
|
1,135 |
|
1,075 |
|
Annuities |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Immediate annuities with life contingencies premiums |
|
|
9 |
|
|
7 |
|
9 |
|
10 |
|
|
14 |
|
|
12 |
|
16 |
|
26 |
|
Other fixed annuity contract charges |
|
|
4 |
|
|
3 |
|
2 |
|
5 |
|
|
5 |
|
|
6 |
|
7 |
|
11 |
|
|
|
|
13 |
|
|
10 |
|
11 |
|
15 |
|
|
19 |
|
|
18 |
|
23 |
|
37 |
|
Total |
|
$ |
579 |
|
$ |
579 |
$ |
566 |
$ |
563 |
|
$ |
559 |
|
$ |
553 |
$ |
1,158 |
$ |
1,112 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
PREMIUMS AND CONTRACT CHARGES - BY DISTRIBUTION CHANNEL |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Allstate agencies (1) |
|
$ |
281 |
|
$ |
276 |
$ |
278 |
$ |
261 |
|
$ |
272 |
|
$ |
266 |
$ |
557 |
$ |
538 |
|
Workplace enrolling agents |
|
|
189 |
|
|
188 |
|
180 |
|
174 |
|
|
170 |
|
|
170 |
|
377 |
|
340 |
|
Other (2) |
|
|
109 |
|
|
115 |
|
108 |
|
128 |
|
|
117 |
|
|
117 |
|
224 |
|
234 |
|
Total |
|
$ |
579 |
|
$ |
579 |
$ |
566 |
$ |
563 |
|
$ |
559 |
|
$ |
553 |
$ |
1,158 |
$ |
1,112 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
ISSUED LIFE INSURANCE POLICIES BY DISTRIBUTION CHANNEL(3) |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Allstate agencies (1) |
|
|
34,074 |
|
|
36,421 |
|
50,428 |
|
32,076 |
|
|
30,544 |
|
|
29,714 |
|
70,495 |
|
60,258 |
|
Other |
|
|
618 |
|
|
879 |
|
1,006 |
|
766 |
|
|
780 |
|
|
876 |
|
1,497 |
|
1,656 |
|
Total |
|
|
34,692 |
|
|
37,300 |
|
51,434 |
|
32,842 |
|
|
31,324 |
|
|
30,590 |
|
71,992 |
|
61,914 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
ALLSTATE BENEFITS NEW BUSINESS WRITTEN PREMIUMS (4) |
|
$ |
64 |
|
$ |
52 |
$ |
136 |
$ |
62 |
|
$ |
59 |
|
$ |
53 |
$ |
116 |
$ |
112 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
(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 Benefits 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 |
|
Six months ended |
| ||||||||||||||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
June 30, |
|
|
March 31, |
|
Dec. 31, |
|
Sept. 30, |
|
|
June 30, |
|
|
March 31, |
|
June 30, |
|
June 30, |
|
|
|
|
2013 |
|
|
2013 |
|
2012 |
|
2012 |
|
|
2012 |
|
|
2012 |
|
2013 |
|
2012 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Beginning balance |
|
$ |
38,807 |
|
$ |
39,319 |
$ |
40,110 |
$ |
40,832 |
|
$ |
41,603 |
|
$ |
42,332 |
$ |
39,319 |
$ |
42,332 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Deposits |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Fixed annuities |
|
|
281 |
|
|
287 |
|
318 |
|
272 |
|
|
185 |
|
|
153 |
|
568 |
|
338 |
|
Interest-sensitive life insurance |
|
|
328 |
|
|
386 |
|
357 |
|
323 |
|
|
335 |
|
|
332 |
|
714 |
|
667 |
|
Total deposits |
|
|
609 |
|
|
673 |
|
675 |
|
595 |
|
|
520 |
|
|
485 |
|
1,282 |
|
1,005 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Interest credited |
|
|
314 |
|
|
350 |
|
362 |
|
213 |
|
|
369 |
|
|
379 |
|
664 |
|
748 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Benefits, withdrawals, maturities and other adjustments |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Benefits |
|
|
(399) |
|
|
(395) |
|
(434) |
|
(341) |
|
|
(331) |
|
|
(357) |
|
(794) |
|
(688) |
|
Surrenders and partial withdrawals |
|
|
(845) |
|
|
(891) |
|
(1,157) |
|
(941) |
|
|
(949) |
|
|
(943) |
|
(1,736) |
|
(1,892) |
|
Maturities of and interest payments on institutional products |
|
|
(1,797) |
|
|
(1) |
|
(48) |
|
(1) |
|
|
(88) |
|
|
(1) |
|
(1,798) |
|
(89) |
|
Contract charges |
|
|
(274) |
|
|
(277) |
|
(272) |
|
(264) |
|
|
(266) |
|
|
(264) |
|
(551) |
|
(530) |
|
Net transfers from separate accounts |
|
|
5 |
|
|
1 |
|
4 |
|
3 |
|
|
2 |
|
|
2 |
|
6 |
|
4 |
|
Other adjustments |
|
|
(63) |
|
|
28 |
|
79 |
|
14 |
|
|
(28) |
|
|
(30) |
|
(35) |
|
(58) |
|
Total benefits, withdrawals, maturities and other adjustments |
|
|
(3,373) |
|
|
(1,535) |
|
(1,828) |
|
(1,530) |
|
|
(1,660) |
|
|
(1,593) |
|
(4,908) |
|
(3,253) |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Ending balance |
|
$ |
36,357 |
|
$ |
38,807 |
$ |
39,319 |
$ |
40,110 |
|
$ |
40,832 |
|
$ |
41,603 |
$ |
36,357 |
$ |
40,832 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
THE ALLSTATE CORPORATION
ALLSTATE FINANCIAL ANALYSIS OF NET INCOME
($ in millions)
|
|
Three months ended |
|
Six months ended |
| ||||||||||||||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
June 30, |
|
|
March 31, |
|
Dec. 31, |
|
Sept. 30, |
|
|
June 30, |
|
|
March 31, |
|
June 30, |
|
June 30, |
|
|
|
|
2013 |
|
|
2013 |
|
2012 |
|
2012 |
|
|
2012 |
|
|
2012 |
|
2013 |
|
2012 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Benefit spread |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Premiums |
|
$ |
307 |
|
$ |
303 |
$ |
299 |
$ |
291 |
|
$ |
291 |
|
$ |
287 |
$ |
610 |
$ |
578 |
|
Cost of insurance contract charges (1) |
|
|
179 |
|
|
180 |
|
173 |
|
180 |
|
|
173 |
|
|
170 |
|
359 |
|
343 |
|
Contract benefits excluding the implied interest on immediate annuities with life contingencies (2) |
|
|
(341) |
|
|
(325) |
|
(331) |
|
(318) |
|
|
(326) |
|
|
(305) |
|
(666) |
|
(631) |
|
Total benefit spread |
|
|
145 |
|
|
158 |
|
141 |
|
153 |
|
|
138 |
|
|
152 |
|
303 |
|
290 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Investment spread |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Net investment income |
|
|
633 |
|
|
635 |
|
665 |
|
632 |
|
|
663 |
|
|
687 |
|
1,268 |
|
1,350 |
|
Implied interest on immediate annuities with life contingencies (2) |
|
|
(130) |
|
|
(133) |
|
(133) |
|
(135) |
|
|
(136) |
|
|
(134) |
|
(263) |
|
(270) |
|
Interest credited to contractholder funds |
|
|
(311) |
|
|
(345) |
|
(357) |
|
(215) |
|
|
(366) |
|
|
(378) |
|
(656) |
|
(744) |
|
Total investment spread |
|
|
192 |
|
|
157 |
|
175 |
|
282 |
|
|
161 |
|
|
175 |
|
349 |
|
336 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Surrender charges and contract maintenance expense fees (1) |
|
|
93 |
|
|
96 |
|
94 |
|
92 |
|
|
95 |
|
|
96 |
|
189 |
|
191 |
|
Realized capital gains and losses |
|
|
57 |
|
|
19 |
|
56 |
|
(56) |
|
|
8 |
|
|
(21) |
|
76 |
|
(13) |
|
Amortization of deferred policy acquisition costs |
|
|
(71) |
|
|
(75) |
|
(77) |
|
(146) |
|
|
(77) |
|
|
(101) |
|
(146) |
|
(178) |
|
Operating costs and expenses |
|
|
(140) |
|
|
(148) |
|
(152) |
|
(147) |
|
|
(135) |
|
|
(142) |
|
(288) |
|
(277) |
|
Restructuring and related charges |
|
|
(1) |
|
|
(2) |
|
- |
|
- |
|
|
- |
|
|
- |
|
(3) |
|
- |
|
Gain on disposition of operations |
|
|
1 |
|
|
2 |
|
3 |
|
9 |
|
|
3 |
|
|
3 |
|
3 |
|
6 |
|
Income tax expense |
|
|
(86) |
|
|
(61) |
|
(74) |
|
(56) |
|
|
(61) |
|
|
(50) |
|
(147) |
|
(111) |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Net income available to common shareholders |
|
$ |
190 |
|
$ |
146 |
$ |
166 |
$ |
131 |
|
$ |
132 |
|
$ |
112 |
$ |
336 |
$ |
244 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Benefit spread by product group |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Life insurance |
|
$ |
75 |
|
$ |
86 |
$ |
79 |
$ |
90 |
|
$ |
87 |
|
$ |
91 |
$ |
161 |
$ |
178 |
|
Accident and health insurance |
|
|
86 |
|
|
89 |
|
82 |
|
76 |
|
|
72 |
|
|
73 |
|
175 |
|
145 |
|
Annuities |
|
|
(16) |
|
|
(17) |
|
(20) |
|
(13) |
|
|
(21) |
|
|
(12) |
|
(33) |
|
(33) |
|
Total benefit spread |
|
$ |
145 |
|
$ |
158 |
$ |
141 |
$ |
153 |
|
$ |
138 |
|
$ |
152 |
$ |
303 |
$ |
290 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Investment spread by product group |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Annuities and institutional products |
|
$ |
88 |
|
$ |
59 |
$ |
85 |
$ |
39 |
|
$ |
71 |
|
$ |
97 |
$ |
147 |
$ |
168 |
|
Life insurance |
|
|
25 |
|
|
27 |
|
21 |
|
23 |
|
|
20 |
|
|
18 |
|
52 |
|
38 |
|
Accident and health insurance |
|
|
7 |
|
|
6 |
|
6 |
|
7 |
|
|
6 |
|
|
6 |
|
13 |
|
12 |
|
Net investment income on investments supporting capital |
|
|
67 |
|
|
74 |
|
72 |
|
64 |
|
|
68 |
|
|
64 |
|
141 |
|
132 |
|
Investment spread before valuation changes on embedded derivatives that are not hedged |
|
|
187 |
|
|
166 |
|
184 |
|
133 |
|
|
165 |
|
|
185 |
|
353 |
|
350 |
|
Valuation changes on derivatives embedded in equity- indexed annuity contracts that are not hedged |
|
|
5 |
|
|
(9) |
|
(9) |
|
149 |
|
|
(4) |
|
|
(10) |
|
(4) |
|
(14) |
|
Total investment spread |
|
$ |
192 |
|
$ |
157 |
$ |
175 |
$ |
282 |
|
$ |
161 |
|
$ |
175 |
$ |
349 |
$ |
336 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
(1) Reconciliation of contract charges |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Cost of insurance contract charges |
|
$ |
179 |
|
$ |
180 |
$ |
173 |
$ |
180 |
|
$ |
173 |
|
$ |
170 |
$ |
359 |
$ |
343 |
|
Surrender charges and contract maintenance expense fees |
|
|
93 |
|
|
96 |
|
94 |
|
92 |
|
|
95 |
|
|
96 |
|
189 |
|
191 |
|
Total contract charges |
|
$ |
272 |
|
$ |
276 |
$ |
267 |
$ |
272 |
|
$ |
268 |
|
$ |
266 |
$ |
548 |
$ |
534 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
(2) Reconciliation of contract benefits |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Contract benefits excluding the implied interest on immediate annuities with life contingencies |
|
$ |
(341) |
|
$ |
(325) |
$ |
(331) |
$ |
(318) |
|
$ |
(326) |
|
$ |
(305) |
$ |
(666) |
$ |
(631) |
|
Implied interest on immediate annuities with life contingencies |
|
|
(130) |
|
|
(133) |
|
(133) |
|
(135) |
|
|
(136) |
|
|
(134) |
|
(263) |
|
(270) |
|
Total contract benefits |
|
$ |
(471) |
|
$ |
(458) |
$ |
(464) |
$ |
(453) |
|
$ |
(462) |
|
$ |
(439) |
$ |
(929) |
$ |
(901) |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
THE ALLSTATE CORPORATION
ALLSTATE FINANCIAL WEIGHTED AVERAGE INVESTMENT SPREADS
|
|
Three months ended June 30, 2013 |
|
Three months ended June 30, 2012 |
| ||||||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
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 |
% |
3.8 |
% |
1.3 |
% |
5.3 |
% |
4.0 |
% |
1.3 |
% |
Deferred fixed annuities and institutional products |
|
4.7 |
|
2.9 |
|
1.8 |
|
4.6 |
|
3.2 |
|
1.4 |
|
Immediate fixed annuities with and without life contingencies |
|
6.8 |
|
6.0 |
|
0.8 |
|
6.9 |
|
6.2 |
|
0.7 |
|
Investments supporting capital, traditional life and other products |
|
3.8 |
|
n/a |
|
n/a |
|
3.9 |
|
n/a |
|
n/a |
|
|
|
Six months ended June 30, 2013 |
|
Six months ended June 30, 2012 |
| ||||||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
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 |
% |
3.9 |
% |
1.3 |
% |
5.4 |
% |
4.1 |
% |
1.3 |
% |
Deferred fixed annuities and institutional products |
|
4.6 |
|
3.0 |
|
1.6 |
|
4.6 |
|
3.2 |
|
1.4 |
|
Immediate fixed annuities with and without life contingencies |
|
6.5 |
|
6.0 |
|
0.5 |
|
7.3 |
|
6.1 |
|
1.2 |
|
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 June 30, 2013 |
|
Twelve months ended |
|
Twelve months ended |
| ||||||||||||
|
|
|
|
|
|
|
|
June |
|
March |
|
Dec. |
|
Sept. |
|
June |
|
March |
|
|
|
|
|
Attributed equity |
|
|
|
2013 |
|
2013 |
|
2012 |
|
2012 |
|
2012 |
|
2012 |
|
|
|
Reserves and |
|
excluding unrealized |
|
|
|
Operating income return |
| ||||||||||
|
|
Contractholder funds |
|
capital gains/losses (3)(4) |
|
Operating income (5) |
|
on attributed equity (%) |
| ||||||||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Underwritten products |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Life insurance |
$ |
14,422 |
$ |
2,922 |
$ |
234 |
|
8.6 |
% |
8.9 |
% |
9.0 |
% |
9.0 |
% |
10.8 |
% |
11.3 |
% |
Accident and health insurance |
|
2,081 |
|
615 |
|
92 |
|
15.5 |
|
13.5 |
|
12.7 |
|
16.6 |
|
16.3 |
|
15.9 |
|
Subtotal |
|
16,503 |
|
3,537 |
|
326 |
|
9.8 |
|
9.8 |
|
9.7 |
|
10.6 |
|
11.9 |
|
12.2 |
|
Annuities and institutional products: |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Deferred Annuities |
|
21,261 |
|
1,933 |
|
214 |
|
11.3 |
|
10.9 |
|
9.8 |
|
9.1 |
|
9.2 |
|
9.2 |
|
Immediate Annuities: |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Sub-standard structured settlements and group pension terminations (1) |
|
5,090 |
|
1,047 |
|
(18) |
|
(1.8) |
|
(1.9) |
|
(0.7) |
|
(0.7) |
|
(0.7) |
|
(1.0) |
|
Standard structured settlements and SPIA (2) |
|
7,655 |
|
541 |
|
28 |
|
5.5 |
|
5.1 |
|
9.0 |
|
5.3 |
|
5.3 |
|
5.7 |
|
Subtotal |
|
12,745 |
|
1,588 |
|
10 |
|
0.7 |
|
0.4 |
|
2.4 |
|
1.1 |
|
1.1 |
|
0.9 |
|
Institutional products |
|
90 |
|
46 |
|
(8) |
|
|
|
|
|
|
|
|
|
|
|
|
|
Subtotal |
|
34,096 |
|
3,567 |
|
216 |
|
6.2 |
|
6.0 |
|
6.5 |
|
5.7 |
|
5.9 |
|
5.9 |
|
Total Allstate Financial (6) |
$ |
50,599 |
$ |
7,104 |
$ |
542 |
|
8.0 |
|
7.9 |
|
8.0 |
|
8.0 |
|
8.7 |
|
8.8 |
|
|
|
Six months ended June 30, 2013 |
|
|
|
|
|
|
| ||||||
|
|
Life |
|
Accident and |
|
Annuities and |
|
Allstate |
|
|
|
|
|
|
|
|
|
insurance |
|
health insurance |
|
institutional products |
|
Financial |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Operating income |
$ |
139 |
$ |
50 |
$ |
112 |
$ |
301 |
|
|
|
|
|
|
|
Realized capital gains and losses, after-tax |
|
(4) |
|
(1) |
|
54 |
|
49 |
|
|
|
|
|
|
|
Valuation changes on embedded derivatives that are not hedged, after-tax |
|
- |
|
- |
|
(3) |
|
(3) |
|
|
|
|
|
|
|
DAC and DSI amortization relating to realized capital gains and losses and valuation changes on embedded derivatives that are not hedged, after-tax |
|
(1) |
|
- |
|
(2) |
|
(3) |
|
|
|
|
|
|
|
Reclassification of periodic settlements and accruals on non-hedge derivative instruments, after-tax |
|
- |
|
- |
|
(10) |
|
(10) |
|
|
|
|
|
|
|
(Loss) gain on disposition of operations, after-tax |
|
(1) |
|
- |
|
3 |
|
2 |
|
|
|
|
|
|
|
Net income available to common shareholders |
$ |
133 |
$ |
49 |
$ |
154 |
$ |
336 |
|
|
|
|
|
|
|
(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 and the applicable equity for American Heritage Life Investment Corporation. |
(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 prior quarter statutory capital. 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. |
(6) |
Reserves and contractholder funds included with the sale of Lincoln Benefit Life Company transaction and the attributed equity comprise 27% of life insurance and 38% of deferred annuity. Accident and health insurance reserves included with the sale have attributed equity of approximately $26 million and are mostly reinsured with a third party. |
THE ALLSTATE CORPORATION
ALLSTATE FINANCIAL INSURANCE POLICIES AND ANNUITIES IN FORCE (1)
(in thousands)
|
|
June 30, |
|
|
March 31, |
|
Dec. 31, |
|
Sept. 30, |
|
|
June 30, |
|
|
March 31, |
|
|
|
2013 |
|
|
2013 |
|
2012 |
|
2012 |
|
|
2012 |
|
|
2012 |
|
ALLSTATE FINANCIAL INSURANCE POLICIES AND ANNUITIES IN FORCE BY PRODUCT |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Underwritten products |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Life insurance |
|
2,574 |
|
|
2,572 |
|
2,566 |
|
2,564 |
|
|
2,573 |
|
|
2,577 |
|
Accident and health insurance |
|
2,322 |
|
|
2,338 |
|
2,117 |
|
2,114 |
|
|
2,094 |
|
|
2,077 |
|
|
|
4,896 |
|
|
4,910 |
|
4,683 |
|
4,678 |
|
|
4,667 |
|
|
4,654 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Annuities |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Deferred annuities |
|
362 |
|
|
373 |
|
385 |
|
398 |
|
|
408 |
|
|
421 |
|
Immediate annuities |
|
113 |
|
|
114 |
|
114 |
|
115 |
|
|
115 |
|
|
115 |
|
|
|
475 |
|
|
487 |
|
499 |
|
513 |
|
|
523 |
|
|
536 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Total |
|
5,371 |
|
|
5,397 |
|
5,182 |
|
5,191 |
|
|
5,190 |
|
|
5,190 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
ALLSTATE FINANCIAL INSURANCE POLICIES AND ANNUITIES IN FORCE BY SOURCE OF BUSINESS |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Allstate Agencies (2) |
|
1,936 |
|
|
1,930 |
|
1,929 |
|
1,924 |
|
|
1,925 |
|
|
1,925 |
|
Allstate Benefits |
|
2,741 |
|
|
2,757 |
|
2,528 |
|
2,524 |
|
|
2,506 |
|
|
2,490 |
|
Other (3) |
|
694 |
|
|
710 |
|
725 |
|
743 |
|
|
759 |
|
|
775 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Total |
|
5,371 |
|
|
5,397 |
|
5,182 |
|
5,191 |
|
|
5,190 |
|
|
5,190 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
INSURANCE POLICIES AND ANNUITIES IN FORCE INCLUDED IN LINCOLN BENEFIT LIFE SALE (4) |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Life insurance |
|
150 |
|
|
152 |
|
155 |
|
156 |
|
|
158 |
|
|
160 |
|
Deferred annuities |
|
138 |
|
|
144 |
|
151 |
|
156 |
|
|
161 |
|
|
168 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Total |
|
288 |
|
|
296 |
|
306 |
|
312 |
|
|
319 |
|
|
328 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
(1) |
Allstate Financial insurance policies and annuities in force reflect the number of contracts in force excluding sold blocks of business that remain on the balance sheet due to the dispositions of the business being effected through reinsurance arrangements. Also excluded are long-term care contracts for which the morbidity risk is 100% reinsured. Policy counts associated with our voluntary employee benefits group business reflect certificate counts as opposed to group counts. |
(2) |
Excludes Allstate Benefits products sold through Allstate Agencies, which are included in the Allstate Benefits line. |
(3) |
Primarily business sold by independent master brokerage agencies, banks/broker-dealers and specialized structured settlement brokers. |
(4) |
Amounts are included in counts above. |
THE ALLSTATE CORPORATION
CORPORATE AND OTHER RESULTS
($ in millions)
|
Three months ended |
|
Six months ended |
| ||||||||||||||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
June 30, |
|
|
March 31, |
|
Dec. 31, |
|
Sept. 30, |
|
|
June 30, |
|
|
March 31, |
|
June 30, |
|
June 30, |
|
|
|
2013 |
|
|
2013 |
|
2012 |
|
2012 |
|
|
2012 |
|
|
2012 |
|
2013 |
|
2012 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Net investment income |
$ |
8 |
|
$ |
7 |
$ |
6 |
$ |
9 |
|
$ |
11 |
|
$ |
11 |
$ |
15 |
$ |
22 |
|
Operating costs and expenses |
|
(106) |
|
|
(95) |
|
(96) |
|
(90) |
|
|
(107) |
|
|
(86) |
|
(201) |
|
(193) |
|
Income tax benefit on operations |
|
37 |
|
|
35 |
|
35 |
|
34 |
|
|
33 |
|
|
34 |
|
72 |
|
67 |
|
Preferred stock dividends |
|
- |
|
|
- |
|
- |
|
- |
|
|
- |
|
|
- |
|
- |
|
- |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Operating loss |
|
(61) |
|
|
(53) |
|
(55) |
|
(47) |
|
|
(63) |
|
|
(41) |
|
(114) |
|
(104) |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Realized capital gains and losses, after-tax |
|
- |
|
|
- |
|
3 |
|
- |
|
|
- |
|
|
- |
|
- |
|
- |
|
Loss on extinguishment of debt, after-tax |
|
(312) |
|
|
- |
|
- |
|
- |
|
|
- |
|
|
- |
|
(312) |
|
- |
|
Net loss available to common shareholders |
$ |
(373) |
|
$ |
(53) |
$ |
(52) |
$ |
(47) |
|
$ |
(63) |
|
$ |
(41) |
$ |
(426) |
$ |
(104) |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
THE ALLSTATE CORPORATION
INVESTMENTS
($ in millions)
|
|
PROPERTY-LIABILITY |
|
ALLSTATE FINANCIAL |
| ||||||||||||||||||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
June 30, |
|
|
March 31, |
|
Dec. 31, |
|
Sept. 30, |
|
June 30, |
|
|
June 30, |
|
|
March 31, |
|
Dec. 31, |
|
Sept. 30, |
|
June 30, |
|
|
|
|
2013 |
|
|
2013 |
|
2012 |
|
2012 |
|
2012 |
|
|
2013 |
|
|
2013 |
|
2012 |
|
2012 |
|
2012 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Fixed income securities, at fair value: |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Tax-exempt |
|
$ |
5,754 |
|
$ |
6,470 |
$ |
7,419 |
$ |
8,002 |
$ |
7,915 |
|
$ |
2 |
|
$ |
2 |
$ |
3 |
$ |
28 |
$ |
29 |
|
Taxable |
|
|
22,359 |
|
|
22,635 |
|
22,262 |
|
21,787 |
|
21,578 |
|
|
41,347 |
|
|
45,176 |
|
45,793 |
|
46,317 |
|
46,390 |
|
Equity securities, at fair value |
|
|
3,932 |
|
|
4,037 |
|
3,671 |
|
3,660 |
|
3,470 |
|
|
573 |
|
|
402 |
|
366 |
|
216 |
|
211 |
|
Mortgage loans |
|
|
479 |
|
|
488 |
|
493 |
|
498 |
|
494 |
|
|
5,934 |
|
|
5,946 |
|
6,077 |
|
6,406 |
|
6,434 |
|
Limited partnership interests |
|
|
2,991 |
|
|
2,994 |
|
2,991 |
|
3,106 |
|
2,877 |
|
|
1,946 |
|
|
1,933 |
|
1,924 |
|
1,860 |
|
1,806 |
|
Short-term, at fair value |
|
|
1,182 |
|
|
1,171 |
|
912 |
|
756 |
|
699 |
|
|
821 |
|
|
1,391 |
|
907 |
|
1,320 |
|
893 |
|
Other |
|
|
813 |
|
|
600 |
|
467 |
|
200 |
|
253 |
|
|
1,958 |
|
|
2,003 |
|
1,929 |
|
2,008 |
|
1,971 |
|
Total |
|
$ |
37,510 |
|
$ |
38,395 |
$ |
38,215 |
$ |
38,009 |
$ |
37,286 |
|
$ |
52,581 |
|
$ |
56,853 |
$ |
56,999 |
$ |
58,155 |
$ |
57,734 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Fixed income securities, at amortized cost: |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Tax-exempt |
|
$ |
5,617 |
|
$ |
6,168 |
$ |
7,061 |
$ |
7,616 |
$ |
7,592 |
|
$ |
2 |
|
$ |
2 |
$ |
3 |
$ |
28 |
$ |
29 |
|
Taxable |
|
|
21,930 |
|
|
21,721 |
|
21,311 |
|
20,752 |
|
20,878 |
|
|
39,371 |
|
|
41,582 |
|
42,043 |
|
42,495 |
|
43,464 |
|
Ratio of fair value to amortized cost |
|
|
102.1% |
|
|
104.4% |
|
104.6% |
|
105.0% |
|
103.6% |
|
|
105.0% |
|
|
108.6% |
|
108.9% |
|
109.0% |
|
106.7% |
|
Equity securities, at cost |
|
$ |
3,702 |
|
$ |
3,449 |
$ |
3,250 |
$ |
3,271 |
$ |
2,370 |
|
$ |
535 |
|
$ |
328 |
$ |
327 |
$ |
158 |
$ |
160 |
|
Short-term, at amortized cost |
|
|
1,182 |
|
|
1,171 |
|
912 |
|
756 |
|
699 |
|
|
821 |
|
|
1,391 |
|
907 |
|
1,320 |
|
893 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
CORPORATE AND OTHER |
|
CONSOLIDATED |
| ||||||||||||||||||||
|
|
|
|
|
| ||||||||||||||||||||
|
|
|
June 30, |
|
|
March 31, |
|
Dec. 31, |
|
Sept. 30, |
|
June 30, |
|
|
June 30, |
|
|
March 31, |
|
Dec. 31, |
|
Sept 30, |
|
June 30, |
|
|
|
|
2013 |
|
|
2013 |
|
2012 |
|
2012 |
|
2012 |
|
|
2013 |
|
|
2013 |
|
2012 |
|
2012 |
|
2012 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Fixed income securities, at fair value: |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Tax-exempt |
|
$ |
578 |
|
$ |
604 |
$ |
616 |
$ |
724 |
$ |
775 |
|
$ |
6,334 |
|
$ |
7,076 |
$ |
8,038 |
$ |
8,754 |
$ |
8,719 |
|
Taxable |
|
|
999 |
|
|
919 |
|
924 |
|
871 |
|
1,239 |
|
|
64,705 |
|
|
68,730 |
|
68,979 |
|
68,975 |
|
69,207 |
|
Equity securities, at fair value |
|
|
- |
|
|
- |
|
- |
|
- |
|
- |
|
|
4,505 |
|
|
4,439 |
|
4,037 |
|
3,876 |
|
3,681 |
|
Mortgage loans |
|
|
- |
|
|
- |
|
- |
|
- |
|
- |
|
|
6,413 |
|
|
6,434 |
|
6,570 |
|
6,904 |
|
6,928 |
|
Limited partnership interests |
|
|
4 |
|
|
4 |
|
7 |
|
8 |
|
11 |
|
|
4,941 |
|
|
4,931 |
|
4,922 |
|
4,974 |
|
4,694 |
|
Short-term, at fair value |
|
|
643 |
|
|
607 |
|
517 |
|
749 |
|
275 |
|
|
2,646 |
|
|
3,169 |
|
2,336 |
|
2,825 |
|
1,867 |
|
Other |
|
|
- |
|
|
- |
|
- |
|
- |
|
- |
|
|
2,771 |
|
|
2,603 |
|
2,396 |
|
2,208 |
|
2,224 |
|
Total |
|
$ |
2,224 |
|
$ |
2,134 |
$ |
2,064 |
$ |
2,352 |
$ |
2,300 |
|
$ |
92,315 |
|
$ |
97,382 |
$ |
97,278 |
$ |
98,516 |
$ |
97,320 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Fixed income securities, at amortized cost: |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Tax-exempt |
|
$ |
558 |
|
$ |
572 |
$ |
580 |
$ |
684 |
$ |
739 |
|
$ |
6,177 |
|
$ |
6,742 |
$ |
7,644 |
$ |
8,328 |
$ |
8,360 |
|
Taxable |
|
|
997 |
|
|
912 |
|
917 |
|
857 |
|
1,223 |
|
|
62,298 |
|
|
64,215 |
|
64,271 |
|
64,104 |
|
65,565 |
|
Ratio of fair value to amortized cost |
|
|
101.4% |
|
|
102.6% |
|
102.9% |
|
103.5% |
|
102.7% |
|
|
103.7% |
|
|
106.8% |
|
107.1% |
|
107.3% |
|
105.4% |
|
Equity securities, at cost |
|
$ |
- |
|
$ |
- |
$ |
- |
$ |
- |
$ |
- |
|
$ |
4,237 |
|
$ |
3,777 |
$ |
3,577 |
$ |
3,429 |
$ |
2,530 |
|
Short-term, at amortized cost |
|
|
643 |
|
|
607 |
|
517 |
|
749 |
|
275 |
|
|
2,646 |
|
|
3,169 |
|
2,336 |
|
2,825 |
|
1,867 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
THE ALLSTATE CORPORATION
INVESTMENT PORTFOLIO DETAILS
($ in millions)
|
|
Financial statement classification as of June 30, 2013 | ||||||||||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Limited |
|
|
|
|
|
|
|
|
Fixed income |
|
Equity |
|
Mortgage |
|
partnership |
|
Short- |
|
|
|
|
|
|
securities |
|
securities |
|
loans |
|
interests |
|
term |
|
Other |
|
Total |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Infrastructure and real assets |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Infrastructure and real assets - debt (1) |
$ |
14,288 |
$ |
- |
$ |
- |
$ |
- |
$ |
- |
$ |
- |
$ |
14,288 |
Infrastructure and real assets - equity |
|
- |
|
587 |
|
- |
|
522 |
|
- |
|
- |
|
1,109 |
|
|
14,288 |
|
587 |
|
- |
|
522 |
|
- |
|
- |
|
15,397 |
Real estate |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Real estate - debt |
|
3,776 |
|
- |
|
6,413 |
|
- |
|
- |
|
- |
|
10,189 |
Real estate - equity |
|
- |
|
244 |
|
- |
|
1,658 |
|
- |
|
140 |
|
2,042 |
Tax credit funds |
|
- |
|
- |
|
- |
|
647 |
|
- |
|
- |
|
647 |
|
|
3,776 |
|
244 |
|
6,413 |
|
2,305 |
|
- |
|
140 |
|
12,878 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Consumer goods (cyclical and non-cyclical) (1) |
|
10,701 |
|
617 |
|
- |
|
- |
|
- |
|
- |
|
11,318 |
Banking & financial services |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Banking |
|
3,609 |
|
63 |
|
- |
|
- |
|
- |
|
- |
|
3,672 |
Financial services (1) |
|
3,985 |
|
160 |
|
- |
|
- |
|
- |
|
- |
|
4,145 |
Credit card and student loan ABS |
|
551 |
|
- |
|
- |
|
- |
|
- |
|
- |
|
551 |
Consumer auto ABS |
|
696 |
|
- |
|
- |
|
- |
|
- |
|
- |
|
696 |
|
|
8,841 |
|
223 |
|
- |
|
- |
|
- |
|
- |
|
9,064 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Municipal - General obligation, revenue and taxable |
|
7,948 |
|
- |
|
- |
|
- |
|
- |
|
- |
|
7,948 |
Government & agencies |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
U.S. government and agencies |
|
3,204 |
|
- |
|
- |
|
- |
|
599 |
|
- |
|
3,803 |
Foreign government |
|
1,795 |
|
- |
|
- |
|
- |
|
- |
|
- |
|
1,795 |
|
|
4,999 |
|
- |
|
- |
|
- |
|
599 |
|
- |
|
5,598 |
Technology and communications |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Communications |
|
3,313 |
|
124 |
|
- |
|
- |
|
- |
|
- |
|
3,437 |
Technology |
|
2,626 |
|
333 |
|
- |
|
- |
|
- |
|
- |
|
2,959 |
|
|
5,939 |
|
457 |
|
- |
|
- |
|
- |
|
- |
|
6,396 |
Capital goods |
|
5,324 |
|
208 |
|
- |
|
- |
|
- |
|
- |
|
5,532 |
Basic & other industries |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Basic industry |
|
2,930 |
|
108 |
|
- |
|
- |
|
- |
|
- |
|
3,038 |
Other industries (1) |
|
1,017 |
|
- |
|
- |
|
- |
|
- |
|
- |
|
1,017 |
|
|
3,947 |
|
108 |
|
- |
|
- |
|
- |
|
- |
|
4,055 |
Transportation (1) |
|
2,618 |
|
58 |
|
- |
|
- |
|
- |
|
- |
|
2,676 |
ABS other |
|
2,229 |
|
- |
|
- |
|
- |
|
- |
|
- |
|
2,229 |
Private equity |
|
- |
|
- |
|
- |
|
1,935 |
|
- |
|
- |
|
1,935 |
Emerging markets |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Fixed income funds |
|
- |
|
769 |
|
- |
|
- |
|
- |
|
- |
|
769 |
Foreign government (2) |
|
429 |
|
- |
|
- |
|
- |
|
- |
|
- |
|
429 |
Equity index based funds |
|
- |
|
642 |
|
- |
|
- |
|
- |
|
- |
|
642 |
|
|
429 |
|
1,411 |
|
- |
|
- |
|
- |
|
- |
|
1,840 |
Other equity market index based funds |
|
- |
|
592 |
|
- |
|
- |
|
- |
|
- |
|
592 |
Hedge funds |
|
- |
|
- |
|
- |
|
179 |
|
- |
|
- |
|
179 |
Other (3) |
|
- |
|
- |
|
- |
|
- |
|
2,047 |
|
2,631 |
|
4,678 |
Total investments |
$ |
71,039 |
$ |
4,505 |
$ |
6,413 |
$ |
4,941 |
$ |
2,646 |
$ |
2,771 |
$ |
92,315 |
(1) Includes municipal bonds
(2) Includes emerging market sovereign debt of $395 million.
(3) Other includes derivatives, policy loans, agent loans, bank loans and short-term investments.
THE ALLSTATE CORPORATION
LIMITED PARTNERSHIP INVESTMENTS
($ in millions)
|
|
As of or three months ended | ||||||||||||||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
June 30, |
|
|
March 31, |
|
|
Dec. 31, |
|
|
Sept. 30, |
|
|
June 30, |
|
|
March 31, |
|
|
|
2013 |
|
|
2013 |
|
|
2012 |
|
|
2012 |
|
|
2012 |
|
|
2012 |
Investment position |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Accounting basis |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Cost method |
|
$ |
1,441 |
|
$ |
1,425 |
|
$ |
1,406 |
|
$ |
1,456 |
|
$ |
1,363 |
|
$ |
1,278 |
Equity method |
|
|
3,500 |
|
|
3,506 |
|
|
3,516 |
|
|
3,518 |
|
|
3,331 |
|
|
3,359 |
Total |
|
$ |
4,941 |
|
$ |
4,931 |
|
$ |
4,922 |
|
$ |
4,974 |
|
$ |
4,694 |
|
$ |
4,637 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Cost method-fair value (1) |
|
$ |
1,795 |
|
$ |
1,748 |
|
$ |
1,714 |
|
$ |
1,756 |
|
$ |
1,656 |
|
$ |
1,534 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Underlying investment |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Private equity / debt funds |
|
$ |
2,457 |
|
$ |
2,423 |
|
$ |
2,351 |
|
$ |
2,300 |
|
$ |
2,072 |
|
$ |
1,995 |
Real estate funds |
|
|
1,658 |
|
|
1,635 |
|
|
1,563 |
|
|
1,524 |
|
|
1,358 |
|
|
1,230 |
Other (2) |
|
|
826 |
|
|
873 |
|
|
1,008 |
|
|
1,150 |
|
|
1,264 |
|
|
1,412 |
Total |
|
$ |
4,941 |
|
$ |
4,931 |
|
$ |
4,922 |
|
$ |
4,974 |
|
$ |
4,694 |
|
$ |
4,637 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Segment |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Property-Liability |
|
$ |
2,991 |
|
$ |
2,994 |
|
$ |
2,991 |
|
$ |
3,106 |
|
$ |
2,877 |
|
$ |
2,889 |
Allstate Financial |
|
|
1,946 |
|
|
1,933 |
|
|
1,924 |
|
|
1,860 |
|
|
1,806 |
|
|
1,729 |
Corporate and Other |
|
|
4 |
|
|
4 |
|
|
7 |
|
|
8 |
|
|
11 |
|
|
19 |
Total |
|
$ |
4,941 |
|
$ |
4,931 |
|
$ |
4,922 |
|
$ |
4,974 |
|
$ |
4,694 |
|
$ |
4,637 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Total Income |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Accounting basis |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Cost method |
|
$ |
45 |
|
$ |
26 |
|
$ |
58 |
|
$ |
17 |
|
$ |
23 |
|
$ |
13 |
Equity method |
|
|
81 |
|
|
81 |
|
|
52 |
|
|
5 |
|
|
84 |
|
|
96 |
Total |
|
$ |
126 |
|
$ |
107 |
|
$ |
110 |
|
$ |
22 |
|
$ |
107 |
|
$ |
109 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Underlying investment |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Private equity / debt funds |
|
$ |
58 |
|
$ |
68 |
|
$ |
83 |
|
$ |
18 |
|
$ |
73 |
|
$ |
72 |
Real estate funds |
|
|
77 |
|
|
34 |
|
|
36 |
|
|
17 |
|
|
39 |
|
|
31 |
Other (2) |
|
|
(9) |
|
|
5 |
|
|
(9) |
|
|
(13) |
|
|
(5) |
|
|
6 |
Total |
|
$ |
126 |
|
$ |
107 |
|
$ |
110 |
|
$ |
22 |
|
$ |
107 |
|
$ |
109 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Segment |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Property-Liability |
|
$ |
89 |
|
$ |
77 |
|
$ |
68 |
|
$ |
11 |
|
$ |
68 |
|
$ |
41 |
Allstate Financial |
|
|
37 |
|
|
30 |
|
|
42 |
|
|
11 |
|
|
39 |
|
|
67 |
Corporate and Other |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
1 |
Total |
|
$ |
126 |
|
$ |
107 |
|
$ |
110 |
|
$ |
22 |
|
$ |
107 |
|
$ |
109 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
(1) The fair value of cost method limited partnerships is determined using reported net asset values of the underlying funds.
(2) Includes hedge funds and tax credit funds.
THE ALLSTATE CORPORATION
UNREALIZED NET CAPITAL GAINS AND LOSSES ON SECURITY PORTFOLIO BY TYPE
($ in millions)
|
|
June 30, 2013 |
|
March 31, 2013 |
|
December 31, 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 |
$ |
203 |
$ |
3,204 |
|
106.8 |
$ |
297 |
$ |
4,257 |
|
107.5 |
$ |
326 |
$ |
4,713 |
|
107.4 |
Municipal |
|
496 |
|
10,716 |
|
104.9 |
|
929 |
|
11,862 |
|
108.5 |
|
930 |
|
13,069 |
|
107.7 |
Corporate |
|
1,647 |
|
47,616 |
|
103.6 |
|
3,300 |
|
49,567 |
|
107.1 |
|
3,594 |
|
48,537 |
|
108.0 |
Foreign government |
|
125 |
|
2,224 |
|
106.0 |
|
200 |
|
2,365 |
|
109.2 |
|
227 |
|
2,517 |
|
109.9 |
Asset-backed securities (ABS) |
|
9 |
|
3,476 |
|
100.3 |
|
18 |
|
3,597 |
|
100.5 |
|
1 |
|
3,624 |
|
100.0 |
Residential mortgage-backed securities (RMBS) |
|
62 |
|
2,485 |
|
102.6 |
|
65 |
|
2,750 |
|
102.4 |
|
32 |
|
3,032 |
|
101.1 |
Commercial mortgage-backed securities (CMBS) |
|
18 |
|
1,291 |
|
101.4 |
|
36 |
|
1,381 |
|
102.7 |
|
(12) |
|
1,498 |
|
99.2 |
Redeemable preferred stock |
|
4 |
|
27 |
|
117.4 |
|
4 |
|
27 |
|
117.4 |
|
4 |
|
27 |
|
117.4 |
Total fixed income securities |
|
2,564 |
|
71,039 |
|
103.7 |
|
4,849 |
|
75,806 |
|
106.8 |
|
5,102 |
|
77,017 |
|
107.1 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Equity securities |
|
268 |
|
4,505 |
|
106.3 |
|
662 |
|
4,439 |
|
117.5 |
|
460 |
|
4,037 |
|
112.9 |
Short-term investments |
|
- |
|
2,646 |
|
100.0 |
|
- |
|
3,169 |
|
100.0 |
|
- |
|
2,336 |
|
100.0 |
Derivatives |
|
(12) |
|
200 |
|
n/a |
|
(19) |
|
223 |
|
n/a |
|
(22) |
|
133 |
|
n/a |
EMA limited partnership interests (2) |
|
- |
|
n/a |
|
n/a |
|
8 |
|
n/a |
|
n/a |
|
7 |
|
n/a |
|
n/a |
Unrealized net capital gains and losses, pre-tax |
$ |
2,820 |
$ |
78,390 |
|
103.7 |
$ |
5,500 |
$ |
83,637 |
|
107.0 |
$ |
5,547 |
$ |
83,523 |
|
107.1 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Amounts recognized for: |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Insurance reserves (3) |
|
(76) |
|
|
|
|
|
(623) |
|
|
|
|
|
(771) |
|
|
|
|
DAC and DSI (4) |
|
(199) |
|
|
|
|
|
(404) |
|
|
|
|
|
(412) |
|
|
|
|
Amounts recognized |
|
(275) |
|
|
|
|
|
(1,027) |
|
|
|
|
|
(1,183) |
|
|
|
|
Deferred income taxes |
|
(894) |
|
|
|
|
|
(1,568) |
|
|
|
|
|
(1,530) |
|
|
|
|
Unrealized net capital gains and losses, after-tax |
$ |
1,651 |
|
|
|
|
$ |
2,905 |
|
|
|
|
$ |
2,834 |
|
|
|
|
|
|
September 30, 2012 |
|
June 30, 2012 |
|
March 31, 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 |
$ |
371 |
$ |
4,772 |
|
108.4 |
$ |
374 |
$ |
5,246 |
|
107.7 |
$ |
282 |
$ |
5,541 |
|
105.4 |
Municipal |
|
922 |
|
13,970 |
|
107.1 |
|
805 |
|
13,892 |
|
106.2 |
|
644 |
|
13,614 |
|
105.0 |
Corporate |
|
3,810 |
|
48,154 |
|
108.6 |
|
3,025 |
|
47,254 |
|
106.8 |
|
2,512 |
|
46,331 |
|
105.7 |
Foreign government |
|
240 |
|
2,255 |
|
111.9 |
|
227 |
|
2,169 |
|
111.7 |
|
195 |
|
1,989 |
|
110.9 |
ABS |
|
(30) |
|
3,673 |
|
99.2 |
|
(105) |
|
3,949 |
|
97.4 |
|
(130) |
|
4,242 |
|
97.0 |
RMBS |
|
4 |
|
3,348 |
|
100.1 |
|
(212) |
|
3,675 |
|
94.5 |
|
(231) |
|
3,728 |
|
94.2 |
CMBS |
|
(25) |
|
1,530 |
|
98.4 |
|
(115) |
|
1,716 |
|
93.7 |
|
(111) |
|
1,753 |
|
94.0 |
Redeemable preferred stock |
|
5 |
|
27 |
|
122.7 |
|
2 |
|
25 |
|
108.7 |
|
2 |
|
25 |
|
108.7 |
Total fixed income securities |
|
5,297 |
|
77,729 |
|
107.3 |
|
4,001 |
|
77,926 |
|
105.4 |
|
3,163 |
|
77,223 |
|
104.3 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Equity securities |
|
447 |
|
3,876 |
|
113.0 |
|
251 |
|
3,681 |
|
107.3 |
|
417 |
|
3,847 |
|
112.2 |
Short-term investments |
|
- |
|
2,825 |
|
100.0 |
|
- |
|
1,867 |
|
100.0 |
|
- |
|
1,886 |
|
100.0 |
Derivatives |
|
(19) |
|
251 |
|
n/a |
|
(16) |
|
187 |
|
n/a |
|
(21) |
|
273 |
|
n/a |
EMA limited partnership interests (2) |
|
6 |
|
n/a |
|
n/a |
|
4 |
|
n/a |
|
n/a |
|
1 |
|
n/a |
|
n/a |
Unrealized net capital gains and losses, pre-tax |
$ |
5,731 |
$ |
84,681 |
|
107.3 |
$ |
4,240 |
$ |
83,661 |
|
105.3 |
$ |
3,560 |
$ |
83,229 |
|
104.5 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Amounts recognized for: |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Insurance reserves (3) |
|
(876) |
|
|
|
|
|
(700) |
|
|
|
|
|
(443) |
|
|
|
|
DAC and DSI (4) |
|
(420) |
|
|
|
|
|
(352) |
|
|
|
|
|
(230) |
|
|
|
|
Amounts recognized |
|
(1,296) |
|
|
|
|
|
(1,052) |
|
|
|
|
|
(673) |
|
|
|
|
Deferred income taxes |
|
(1,555) |
|
|
|
|
|
(1,118) |
|
|
|
|
|
(1,013) |
|
|
|
|
Unrealized net capital gains and losses, after-tax |
$ |
2,880 |
|
|
|
|
$ |
2,070 |
|
|
|
|
$ |
1,874 |
|
|
|
|
(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 |
|
Six months ended |
| ||||||||||||||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
June 30, |
|
|
March 31, |
|
Dec. 31, |
|
Sept. 30, |
|
|
June 30, |
|
|
March 31, |
|
June 30, |
|
June 30, |
|
|
|
|
2013 |
|
|
2013 |
|
2012 |
|
2012 |
|
|
2012 |
|
|
2012 |
|
2013 |
|
2012 |
|
NET INVESTMENT INCOME |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Fixed income securities |
|
$ |
740 |
|
$ |
762 |
$ |
793 |
$ |
817 |
|
$ |
818 |
|
$ |
806 |
$ |
1,502 |
$ |
1,624 |
|
Equity securities |
|
|
39 |
|
|
25 |
|
53 |
|
29 |
|
|
24 |
|
|
21 |
|
64 |
|
45 |
|
Mortgage loans |
|
|
93 |
|
|
98 |
|
97 |
|
92 |
|
|
92 |
|
|
93 |
|
191 |
|
185 |
|
Limited partnership interests |
|
|
126 |
|
|
107 |
|
110 |
|
22 |
|
|
107 |
|
|
109 |
|
233 |
|
216 |
|
Short-term |
|
|
1 |
|
|
2 |
|
2 |
|
2 |
|
|
1 |
|
|
1 |
|
3 |
|
2 |
|
Other |
|
|
39 |
|
|
37 |
|
35 |
|
33 |
|
|
34 |
|
|
30 |
|
76 |
|
64 |
|
Sub-total |
|
|
1,038 |
|
|
1,031 |
|
1,090 |
|
995 |
|
|
1,076 |
|
|
1,060 |
|
2,069 |
|
2,136 |
|
Less: Investment expense |
|
|
(54) |
|
|
(48) |
|
(57) |
|
(55) |
|
|
(50) |
|
|
(49) |
|
(102) |
|
(99) |
|
Net investment income |
|
$ |
984 |
|
$ |
983 |
$ |
1,033 |
$ |
940 |
|
$ |
1,026 |
|
$ |
1,011 |
$ |
1,967 |
$ |
2,037 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
PRE-TAX YIELDS (1) |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Fixed income securities |
|
|
4.2 |
% |
|
4.3 |
% |
4.4 |
% |
4.5 |
% |
|
4.4 |
% |
|
4.4 |
% |
4.3 |
% |
4.4 |
% |
Equity securities |
|
|
3.9 |
|
|
2.8 |
|
6.1 |
|
3.4 |
|
|
2.8 |
|
|
2.2 |
|
3.3 |
|
2.4 |
|
Mortgage loans |
|
|
5.8 |
|
|
6.0 |
|
5.7 |
|
5.4 |
|
|
5.2 |
|
|
5.2 |
|
5.9 |
|
5.2 |
|
Limited partnership interests |
|
|
10.2 |
|
|
8.7 |
|
8.9 |
|
1.8 |
|
|
9.2 |
|
|
9.3 |
|
9.4 |
|
9.2 |
|
Total portfolio |
|
|
4.6 |
|
|
4.5 |
|
4.7 |
|
4.3 |
|
|
4.6 |
|
|
4.6 |
|
4.5 |
|
4.6 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
REALIZED CAPITAL GAINS AND LOSSES |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
(PRE-TAX) BY TRANSACTION TYPE |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Impairment write-downs |
|
$ |
(33) |
|
$ |
(10) |
$ |
(54) |
$ |
(43) |
|
$ |
(49) |
|
$ |
(39) |
$ |
(43) |
$ |
(88) |
|
Change in intent write-downs |
|
|
(27) |
|
|
(27) |
|
- |
|
(3) |
|
|
(1) |
|
|
(44) |
|
(54) |
|
(45) |
|
Net other-than-temporary impairment losses recognized in earnings |
|
|
(60) |
|
|
(37) |
|
(54) |
|
(46) |
|
|
(50) |
|
|
(83) |
|
(97) |
|
(133) |
|
Sales |
|
|
408 |
|
|
172 |
|
261 |
|
(24) |
|
|
70 |
|
|
229 |
|
580 |
|
299 |
|
Valuation of derivative instruments |
|
|
3 |
|
|
(4) |
|
(12) |
|
- |
|
|
(10) |
|
|
11 |
|
(1) |
|
1 |
|
Settlements of derivative instruments |
|
|
11 |
|
|
- |
|
9 |
|
(2) |
|
|
17 |
|
|
11 |
|
11 |
|
28 |
|
Total |
|
$ |
362 |
|
$ |
131 |
$ |
204 |
$ |
(72) |
|
$ |
27 |
|
$ |
168 |
$ |
493 |
$ |
195 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
TOTAL RETURN ON INVESTMENT PORTFOLIO (2) |
|
|
(1.5) |
% |
|
1.2 |
% |
1.1 |
% |
2.4 |
% |
|
1.8 |
% |
|
2.0 |
% |
(0.3) |
% |
3.8 |
% |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
AVERAGE INVESTMENT BALANCES (in billions) (3) |
|
$ |
90.7 |
|
$ |
91.8 |
$ |
92.2 |
$ |
92.9 |
|
$ |
93.2 |
|
$ |
93.1 |
$ |
91.0 |
$ |
93.1 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
(1) Pre-tax yields are calculated as annualized investment income before investment expense (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.
(2) 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 fair value balances.
(3) 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 |
|
Six months ended |
| ||||||||||||||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
June 30, |
|
|
March 31, |
|
Dec. 31, |
|
Sept. 30, |
|
|
June 30, |
|
|
March 31, |
|
June 30, |
|
June 30, |
|
|
|
|
2013 |
|
|
2013 |
|
2012 |
|
2012 |
|
|
2012 |
|
|
2012 |
|
2013 |
|
2012 |
|
NET INVESTMENT INCOME |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Fixed income securities: |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Tax-exempt |
|
$ |
53 |
|
$ |
61 |
$ |
71 |
$ |
81 |
|
$ |
82 |
|
$ |
87 |
$ |
114 |
$ |
169 |
|
Taxable |
|
|
178 |
|
|
188 |
|
188 |
|
194 |
|
|
192 |
|
|
178 |
|
366 |
|
370 |
|
Equity securities |
|
|
36 |
|
|
23 |
|
49 |
|
28 |
|
|
22 |
|
|
19 |
|
59 |
|
41 |
|
Mortgage loans |
|
|
5 |
|
|
5 |
|
5 |
|
5 |
|
|
5 |
|
|
6 |
|
10 |
|
11 |
|
Limited partnership interests (1) |
|
|
89 |
|
|
77 |
|
68 |
|
11 |
|
|
68 |
|
|
41 |
|
166 |
|
109 |
|
Short-term |
|
|
- |
|
|
1 |
|
2 |
|
- |
|
|
1 |
|
|
1 |
|
1 |
|
2 |
|
Other |
|
|
8 |
|
|
8 |
|
5 |
|
4 |
|
|
3 |
|
|
2 |
|
16 |
|
5 |
|
Subtotal |
|
|
369 |
|
|
363 |
|
388 |
|
323 |
|
|
373 |
|
|
334 |
|
732 |
|
707 |
|
Less: Investment expense |
|
|
(26) |
|
|
(22) |
|
(26) |
|
(24) |
|
|
(21) |
|
|
(21) |
|
(48) |
|
(42) |
|
Net investment income |
|
$ |
343 |
|
$ |
341 |
$ |
362 |
$ |
299 |
|
$ |
352 |
|
$ |
313 |
$ |
684 |
$ |
665 |
|
Net investment income, after-tax |
|
$ |
259 |
|
$ |
241 |
$ |
258 |
$ |
220 |
|
$ |
254 |
|
$ |
232 |
$ |
500 |
$ |
486 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
PRE-TAX YIELDS (2) |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Fixed income securities: |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Tax-exempt |
|
|
3.6 |
% |
|
3.7 |
% |
3.9 |
% |
4.2 |
% |
|
4.4 |
% |
|
4.6 |
% |
3.6 |
% |
4.4 |
% |
Equivalent yield for tax-exempt |
|
|
5.2 |
|
|
5.4 |
|
5.7 |
|
6.1 |
|
|
6.4 |
|
|
6.7 |
|
5.2 |
|
6.4 |
|
Taxable |
|
|
3.3 |
|
|
3.5 |
|
3.6 |
|
3.7 |
|
|
3.7 |
|
|
3.6 |
|
3.4 |
|
3.7 |
|
Equity securities |
|
|
4.0 |
|
|
2.8 |
|
6.1 |
|
3.3 |
|
|
2.7 |
|
|
2.1 |
|
3.4 |
|
2.4 |
|
Mortgage loans |
|
|
4.2 |
|
|
4.3 |
|
4.1 |
|
4.3 |
|
|
4.2 |
|
|
4.5 |
|
4.2 |
|
4.4 |
|
Limited partnership interests |
|
|
11.8 |
|
|
10.4 |
|
8.9 |
|
1.5 |
|
|
9.5 |
|
|
5.5 |
|
11.1 |
|
7.4 |
|
Total portfolio |
|
|
4.0 |
|
|
4.0 |
|
4.3 |
|
3.6 |
|
|
4.2 |
|
|
3.8 |
|
4.0 |
|
4.0 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
REALIZED CAPITAL GAINS AND LOSSES |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
(PRE-TAX) BY ASSET TYPE |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Fixed income securities: |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Tax-exempt |
|
$ |
39 |
|
$ |
47 |
$ |
23 |
$ |
8 |
|
$ |
(4) |
|
$ |
25 |
$ |
86 |
$ |
21 |
|
Taxable |
|
|
17 |
|
|
43 |
|
98 |
|
1 |
|
|
15 |
|
|
(5) |
|
60 |
|
10 |
|
Equity securities |
|
|
252 |
|
|
28 |
|
25 |
|
(14) |
|
|
13 |
|
|
159 |
|
280 |
|
172 |
|
Limited partnership interests |
|
|
(5) |
|
|
5 |
|
1 |
|
- |
|
|
1 |
|
|
11 |
|
- |
|
12 |
|
Derivatives and other |
|
|
2 |
|
|
(11) |
|
(4) |
|
(11) |
|
|
(6) |
|
|
(1) |
|
(9) |
|
(7) |
|
Total |
|
$ |
305 |
|
$ |
112 |
$ |
143 |
$ |
(16) |
|
$ |
19 |
|
$ |
189 |
$ |
417 |
$ |
208 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
REALIZED CAPITAL GAINS AND LOSSES |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
(PRE-TAX) BY TRANSACTION TYPE |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Impairment write-downs |
|
$ |
(17) |
|
$ |
(8) |
$ |
(41) |
$ |
(31) |
|
$ |
(43) |
|
$ |
(19) |
$ |
(25) |
$ |
(62) |
|
Change in intent write-downs |
|
|
(26) |
|
|
(20) |
|
- |
|
(2) |
|
|
(1) |
|
|
(28) |
|
(46) |
|
(29) |
|
Net other-than-temporary impairment |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
losses recognized in earnings |
|
|
(43) |
|
|
(28) |
|
(41) |
|
(33) |
|
|
(44) |
|
|
(47) |
|
(71) |
|
(91) |
|
Sales |
|
|
346 |
|
|
151 |
|
187 |
|
27 |
|
|
60 |
|
|
237 |
|
497 |
|
297 |
|
Valuation of derivative instruments |
|
|
(3) |
|
|
- |
|
(2) |
|
3 |
|
|
1 |
|
|
3 |
|
(3) |
|
4 |
|
Settlements of derivative instruments |
|
|
5 |
|
|
(11) |
|
(1) |
|
(13) |
|
|
2 |
|
|
(4) |
|
(6) |
|
(2) |
|
Total |
|
$ |
305 |
|
$ |
112 |
$ |
143 |
$ |
(16) |
|
$ |
19 |
|
$ |
189 |
$ |
417 |
$ |
208 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
AVERAGE INVESTMENT BALANCES (in billions) (3) |
|
$ |
36.7 |
|
$ |
36.5 |
$ |
36.3 |
$ |
36.1 |
|
$ |
35.8 |
|
$ |
35.4 |
$ |
36.6 |
$ |
35.6 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
(1) As of June 30, 2013, Property-Liability has commitments to invest in additional limited partnership interests totaling $1.17 billion.
(2) Pre-tax yields are calculated as annualized investment income before investment expense (including dividend income in the case of equity securities) divided by the average of investment balances at the end of each quarter during the year. Investment balances, for purposes of the pre-tax yield calculation, exclude unrealized capital gains and losses.
(3) Average investment balances for the quarter are calculated as the average of the current and prior quarter investment balances. Year-to-date average investment balances are calculated as the average of investment balances at the end of each quarter during the year. For purposes of the average investment balances calculation, unrealized capital gains and losses are excluded.
THE ALLSTATE CORPORATION
ALLSTATE FINANCIAL
NET INVESTMENT INCOME, YIELDS AND REALIZED CAPITAL GAINS AND LOSSES (PRE-TAX)
($ in millions)
|
|
Three months ended |
|
Six months ended |
| ||||||||||||||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
June 30, |
|
|
March 31, |
|
Dec. 31, |
|
Sept. 30, |
|
|
June 30, |
|
|
March 31, |
|
June 30, |
|
June 30, |
|
|
|
|
2013 |
|
|
2013 |
|
2012 |
|
2012 |
|
|
2012 |
|
|
2012 |
|
2013 |
|
2012 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
NET INVESTMENT INCOME |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Fixed income securities |
|
$ |
503 |
|
$ |
506 |
$ |
527 |
$ |
532 |
|
$ |
534 |
|
$ |
531 |
$ |
1,009 |
$ |
1,065 |
|
Equity securities |
|
|
3 |
|
|
2 |
|
4 |
|
1 |
|
|
2 |
|
|
2 |
|
5 |
|
4 |
|
Mortgage loans |
|
|
88 |
|
|
93 |
|
92 |
|
87 |
|
|
87 |
|
|
87 |
|
181 |
|
174 |
|
Limited partnership interests (1) |
|
|
37 |
|
|
30 |
|
42 |
|
11 |
|
|
39 |
|
|
67 |
|
67 |
|
106 |
|
Short-term |
|
|
- |
|
|
1 |
|
- |
|
1 |
|
|
- |
|
|
- |
|
1 |
|
- |
|
Other |
|
|
30 |
|
|
28 |
|
29 |
|
29 |
|
|
29 |
|
|
27 |
|
58 |
|
56 |
|
Subtotal |
|
|
661 |
|
|
660 |
|
694 |
|
661 |
|
|
691 |
|
|
714 |
|
1,321 |
|
1,405 |
|
Less: Investment expense |
|
|
(28) |
|
|
(25) |
|
(29) |
|
(29) |
|
|
(28) |
|
|
(27) |
|
(53) |
|
(55) |
|
Net investment income |
|
$ |
633 |
|
$ |
635 |
$ |
665 |
$ |
632 |
|
$ |
663 |
|
$ |
687 |
$ |
1,268 |
$ |
1,350 |
|
Net investment income, after-tax |
|
$ |
422 |
|
$ |
424 |
$ |
440 |
$ |
420 |
|
$ |
437 |
|
$ |
455 |
$ |
846 |
$ |
892 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
PRE-TAX YIELDS (2) |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Fixed income securities |
|
|
5.0 |
% |
|
4.8 |
% |
5.0 |
% |
4.9 |
% |
|
4.9 |
% |
|
4.8 |
% |
4.9 |
% |
4.9 |
% |
Equity securities |
|
|
3.0 |
|
|
2.6 |
|
6.2 |
|
4.5 |
|
|
5.2 |
|
|
3.9 |
|
2.7 |
|
4.6 |
|
Mortgage loans |
|
|
5.9 |
|
|
6.2 |
|
5.9 |
|
5.5 |
|
|
5.3 |
|
|
5.2 |
|
6.0 |
|
5.3 |
|
Limited partnership interests |
|
|
7.8 |
|
|
6.1 |
|
8.9 |
|
2.4 |
|
|
8.8 |
|
|
16.0 |
|
6.9 |
|
12.3 |
|
Total portfolio |
|
|
5.1 |
|
|
5.0 |
|
5.2 |
|
4.9 |
|
|
5.0 |
|
|
5.2 |
|
5.1 |
|
5.1 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
REALIZED CAPITAL GAINS AND LOSSES |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
(PRE-TAX) BY ASSET TYPE |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Fixed income securities |
|
$ |
23 |
|
$ |
(18) |
$ |
54 |
$ |
(59) |
|
$ |
(5) |
|
$ |
(49) |
$ |
5 |
$ |
(54) |
|
Equity securities |
|
|
31 |
|
|
1 |
|
1 |
|
(1) |
|
|
- |
|
|
- |
|
32 |
|
- |
|
Mortgage loans |
|
|
(6) |
|
|
31 |
|
3 |
|
(3) |
|
|
9 |
|
|
(1) |
|
25 |
|
8 |
|
Limited partnership interests |
|
|
(3) |
|
|
- |
|
(1) |
|
- |
|
|
2 |
|
|
(1) |
|
(3) |
|
1 |
|
Derivatives and other |
|
|
12 |
|
|
5 |
|
(1) |
|
7 |
|
|
2 |
|
|
30 |
|
17 |
|
32 |
|
Total |
|
$ |
57 |
|
$ |
19 |
$ |
56 |
$ |
(56) |
|
$ |
8 |
|
$ |
(21) |
$ |
76 |
$ |
(13) |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
REALIZED CAPITAL GAINS AND LOSSES |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
(PRE-TAX) BY TRANSACTION TYPE |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Impairment write-downs |
|
$ |
(16) |
|
$ |
(2) |
$ |
(13) |
$ |
(12) |
|
$ |
(6) |
|
$ |
(20) |
$ |
(18) |
$ |
(26) |
|
Change in intent write-downs |
|
|
(1) |
|
|
(7) |
|
- |
|
(1) |
|
|
- |
|
|
(16) |
|
(8) |
|
(16) |
|
Net other-than-temporary impairment losses recognized in earnings |
|
|
(17) |
|
|
(9) |
|
(13) |
|
(13) |
|
|
(6) |
|
|
(36) |
|
(26) |
|
(42) |
|
Sales |
|
|
62 |
|
|
21 |
|
69 |
|
(51) |
|
|
10 |
|
|
(8) |
|
83 |
|
2 |
|
Valuation of derivative instruments |
|
|
6 |
|
|
(4) |
|
(10) |
|
(3) |
|
|
(11) |
|
|
8 |
|
2 |
|
(3) |
|
Settlements of derivative instruments |
|
|
6 |
|
|
11 |
|
10 |
|
11 |
|
|
15 |
|
|
15 |
|
17 |
|
30 |
|
Total |
|
$ |
57 |
|
$ |
19 |
$ |
56 |
$ |
(56) |
|
$ |
8 |
|
$ |
(21) |
$ |
76 |
$ |
(13) |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
AVERAGE INVESTMENT BALANCES (in billions) (3) |
|
$ |
51.9 |
|
$ |
53.2 |
$ |
53.7 |
$ |
54.5 |
|
$ |
55.0 |
|
$ |
55.3 |
$ |
52.3 |
$ |
55.1 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
(1) As of June 30, 2013, Allstate Financial has commitments to invest in additional limited partnership interests totaling $1.09 billion.
(2) Pre-tax yields are calculated as annualized investment income before investment expense (including dividend income in the case of equity securities) divided by the average of investment balances at the end of each quarter during the year. Investment balances, for purposes of the pre-tax yield calculation, exclude unrealized capital gains and losses.
(3) Average investment balances for the quarter are calculated as the average of the current and prior quarter investment balances. Year-to-date average investment balances are calculated as the average of investment balances at the end of each quarter during the year. For purposes of the average investment balances calculation, unrealized capital gains and losses are excluded.
THE ALLSTATE CORPORATION
INVESTMENT RESULTS
($ in millions)
|
Three months ended |
|
|
Six months ended |
| |||||||||||||||||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
June 30, |
|
|
March 31, |
|
|
Dec. 31, |
|
|
Sept. 30, |
|
|
June 30, |
|
|
March 31, |
|
|
June 30, |
|
|
June 30, |
|
|
|
2013 |
|
|
2013 |
|
|
2012 |
|
|
2012 |
|
|
2012 |
|
|
2012 |
|
|
2013 |
|
|
2012 |
|
Consolidated investment portfolio |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Core debt (1) |
$ |
82,729 |
|
$ |
87,890 |
|
$ |
88,194 |
|
$ |
89,558 |
|
$ |
88,836 |
|
$ |
88,390 |
|
$ |
82,729 |
|
$ |
88,836 |
|
Equity/owned (2) |
|
9,586 |
|
|
9,492 |
|
|
9,084 |
|
|
8,958 |
|
|
8,484 |
|
|
8,619 |
|
|
9,586 |
|
|
8,484 |
|
Total |
$ |
92,315 |
|
$ |
97,382 |
|
$ |
97,278 |
|
$ |
98,516 |
|
$ |
97,320 |
|
$ |
97,009 |
|
$ |
92,315 |
|
$ |
97,320 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Consolidated portfolio total return (3) |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Core debt |
|
(1.5) |
% |
|
0.8 |
% |
|
0.8 |
% |
|
2.2 |
% |
|
1.8 |
% |
|
1.4 |
% |
|
(0.8) |
% |
|
3.3 |
% |
Equity/owned |
|
- |
|
|
0.4 |
|
|
0.3 |
|
|
0.2 |
|
|
- |
|
|
0.6 |
|
|
0.5 |
|
|
0.5 |
|
Total |
|
(1.5) |
|
|
1.2 |
|
|
1.1 |
|
|
2.4 |
|
|
1.8 |
|
|
2.0 |
|
|
(0.3) |
|
|
3.8 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Consolidated portfolio total return (3) |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Income |
|
1.0 |
% |
|
1.0 |
% |
|
1.1 |
% |
|
1.0 |
% |
|
1.0 |
% |
|
1.0 |
% |
|
2.0 |
% |
|
2.1 |
% |
Valuation |
|
(2.5) |
|
|
0.2 |
|
|
- |
|
|
1.4 |
|
|
0.8 |
|
|
1.0 |
|
|
(2.3) |
|
|
1.7 |
|
Total |
|
(1.5) |
|
|
1.2 |
|
|
1.1 |
|
|
2.4 |
|
|
1.8 |
|
|
2.0 |
|
|
(0.3) |
|
|
3.8 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Consolidated net investment income |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Core debt |
$ |
814 |
|
$ |
847 |
|
$ |
867 |
|
$ |
885 |
|
$ |
891 |
|
$ |
878 |
|
$ |
1,661 |
|
$ |
1,769 |
|
Equity/owned |
|
170 |
|
|
136 |
|
|
166 |
|
|
55 |
|
|
135 |
|
|
133 |
|
|
306 |
|
|
268 |
|
Total |
$ |
984 |
|
$ |
983 |
|
$ |
1,033 |
|
$ |
940 |
|
$ |
1,026 |
|
$ |
1,011 |
|
$ |
1,967 |
|
$ |
2,037 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Consolidated core debt pre-tax yield (4) |
|
4.3 |
% |
|
4.3 |
% |
|
4.4 |
% |
|
4.4 |
% |
|
4.4 |
% |
|
4.4 |
% |
|
4.3 |
% |
|
4.4 |
% |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Property-Liability net investment income |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Core debt excluding prepayment premiums and litigation proceeds |
$ |
208 |
|
$ |
224 |
|
$ |
234 |
|
$ |
251 |
|
$ |
258 |
|
$ |
252 |
|
$ |
432 |
|
$ |
510 |
|
Prepayment premiums and litigation proceeds |
|
10 |
|
|
15 |
|
|
10 |
|
|
7 |
|
|
3 |
|
|
- |
|
|
25 |
|
|
3 |
|
|
|
218 |
|
|
239 |
|
|
244 |
|
|
258 |
|
|
261 |
|
|
252 |
|
|
457 |
|
|
513 |
|
Equity/owned |
|
125 |
|
|
102 |
|
|
118 |
|
|
41 |
|
|
91 |
|
|
61 |
|
|
227 |
|
|
152 |
|
Total |
|
343 |
|
|
341 |
|
|
362 |
|
|
299 |
|
|
352 |
|
|
313 |
|
|
684 |
|
|
665 |
|
Less: prepayment premiums and litigation proceeds |
|
10 |
|
|
15 |
|
|
10 |
|
|
7 |
|
|
3 |
|
|
- |
|
|
25 |
|
|
3 |
|
Total excluding prepayment premiums and litigation proceeds |
$ |
333 |
|
$ |
326 |
|
$ |
352 |
|
$ |
292 |
|
$ |
349 |
|
$ |
313 |
|
$ |
659 |
|
$ |
662 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Property-Liability core debt pre-tax yield |
|
3.2 |
% |
|
3.5 |
% |
|
3.6 |
% |
|
3.8 |
% |
|
3.8 |
% |
|
3.8 |
% |
|
3.4 |
% |
|
3.8 |
% |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Property-Liability core debt pre-tax yield excluding prepayment premiums and litigation proceeds |
|
3.1 |
% |
|
3.3 |
% |
|
3.5 |
% |
|
3.7 |
% |
|
3.8 |
% |
|
3.8 |
% |
|
3.2 |
% |
|
3.8 |
% |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Allstate Financial net investment income |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Core debt excluding prepayment premiums and litigation proceeds |
$ |
563 |
|
$ |
574 |
|
$ |
590 |
|
$ |
601 |
|
$ |
612 |
|
$ |
616 |
|
$ |
1,137 |
|
$ |
1,228 |
|
Prepayment premiums and litigation proceeds |
|
27 |
|
|
27 |
|
|
27 |
|
|
17 |
|
|
7 |
|
|
- |
|
|
54 |
|
|
7 |
|
Total core debt |
|
590 |
|
|
601 |
|
|
617 |
|
|
618 |
|
|
619 |
|
|
616 |
|
|
1,191 |
|
|
1,235 |
|
Equity/owned |
|
43 |
|
|
34 |
|
|
48 |
|
|
14 |
|
|
44 |
|
|
71 |
|
|
77 |
|
|
115 |
|
Total |
|
633 |
|
|
635 |
|
|
665 |
|
|
632 |
|
|
663 |
|
|
687 |
|
|
1,268 |
|
|
1,350 |
|
Less: prepayment premiums and litigation proceeds |
|
27 |
|
|
27 |
|
|
27 |
|
|
17 |
|
|
7 |
|
|
- |
|
|
54 |
|
|
7 |
|
Total excluding prepayment premiums and litigation proceeds |
$ |
606 |
|
$ |
608 |
|
$ |
638 |
|
$ |
615 |
|
$ |
656 |
|
$ |
687 |
|
$ |
1,214 |
|
$ |
1,343 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Allstate Financial core debt pre-tax yield |
|
5.0 |
% |
|
4.9 |
% |
|
5.0 |
% |
|
4.9 |
% |
|
4.9 |
% |
|
4.8 |
% |
|
5.0 |
% |
|
4.9 |
% |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Allstate Financial core debt pre-tax yield excluding prepayment premiums and litigation proceeds |
|
4.8 |
% |
|
4.7 |
% |
|
4.8 |
% |
|
4.8 |
% |
|
4.8 |
% |
|
4.8 |
% |
|
4.8 |
% |
|
4.8 |
% |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
(1) Includes fixed income securities, mortgage loans, short-term and other investments.
(2) Includes limited partnership interests, equity securities and real estate.
(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 fair value balances.
(4) Pre-tax core debt yield is calculated as annualized core debt investment income before investment expense divided by the average of core debt investment balances at the end of each quarter during the year. Core debt investment balances, for purposes of the pre-tax yield calculation, exclude unrealized capital gains and losses.
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 is net income available to common shareholders, 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,
- 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 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 available to common shareholders is the GAAP measure that is most directly comparable to operating income. We use operating income 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 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 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 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, 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 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 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 is used by management along with the other components of net income available to common shareholders to assess our performance. We use adjusted measures of operating income and operating income per diluted common share in incentive compensation. Therefore, we believe it is useful for investors to evaluate net income available to common shareholders, operating income 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 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 as the denominator. Operating income should not be considered as a substitute for net income available to common shareholders and does not reflect the overall profitability of our business. A reconciliation of operating income to net income available to common shareholders is provided in the schedule, Contribution to Income.
Underwriting income 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 available to common shareholders is the most directly comparable GAAP measure. Underwriting income should not be considered as a substitute for net income available to common shareholders and does not reflect the overall profitability of our business. A reconciliation of Property-Liability underwriting income to net income available to common shareholders 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 common 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 common 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 common 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 common shareholders equity excluding the effect of unrealized net capital gains and losses for the denominator as a representation of common 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 available to common shareholders and return on common 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 common 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 common shareholders equity from return on common shareholders equity is the transparency and understanding of their significance to return on common 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 common shareholders equity and return on common 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 common 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 common shareholders equity should not be considered as a substitute for return on common shareholders equity and does not reflect the overall profitability of our business. A reconciliation of return on common shareholders equity and operating income return on common shareholders equity can be found in the schedule, Return on Common Shareholders Equity.
Book value per common 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 common 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 common shares outstanding plus dilutive potential common shares outstanding. We use the trend in book value per common share, excluding the impact of unrealized net capital gains and losses on fixed income securities, in conjunction with book value per common 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 common 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 common share is the most directly comparable GAAP measure. Book value per common 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 common share, and does not reflect the recorded net worth of our business. A reconciliation of book value per common share, excluding the impact of unrealized net capital gains on fixed income securities, and book value per common share can be found in the schedule, Book Value per Common Share.