0001193125-17-329177.txt : 20171101 0001193125-17-329177.hdr.sgml : 20171101 20171101144204 ACCESSION NUMBER: 0001193125-17-329177 CONFORMED SUBMISSION TYPE: 8-K PUBLIC DOCUMENT COUNT: 6 CONFORMED PERIOD OF REPORT: 20171031 ITEM INFORMATION: Results of Operations and Financial Condition ITEM INFORMATION: Financial Statements and Exhibits FILED AS OF DATE: 20171101 DATE AS OF CHANGE: 20171101 FILER: COMPANY DATA: COMPANY CONFORMED NAME: AMERICAN FINANCIAL GROUP INC CENTRAL INDEX KEY: 0001042046 STANDARD INDUSTRIAL CLASSIFICATION: FIRE, MARINE & CASUALTY INSURANCE [6331] IRS NUMBER: 311544320 STATE OF INCORPORATION: OH FISCAL YEAR END: 1231 FILING VALUES: FORM TYPE: 8-K SEC ACT: 1934 Act SEC FILE NUMBER: 001-13653 FILM NUMBER: 171168536 BUSINESS ADDRESS: STREET 1: GREAT AMERICAN INSURANCE GROUP TOWER STREET 2: 301 E. 4TH STREET CITY: CINCINNATI STATE: OH ZIP: 45202 BUSINESS PHONE: 5135792121 MAIL ADDRESS: STREET 1: GREAT AMERICAN INSURANCE GROUP TOWER STREET 2: 301 E. 4TH STREET CITY: CINCINNATI STATE: OH ZIP: 45202 FORMER COMPANY: FORMER CONFORMED NAME: AMERICAN FINANCIAL GROUP HOLDINGS INC DATE OF NAME CHANGE: 19970709 8-K 1 d486839d8k.htm 8-K 8-K

 

 

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): October 31, 2017

 

 

AMERICAN FINANCIAL GROUP, INC.

(Exact name of registrant as specified in its charter)

 

 

 

Ohio   1-13653   31-1544320

(State or other jurisdiction

of incorporation)

 

(Commission

File Number)

 

(IRS Employer

Identification No.)

 

301 East Fourth Street, Cincinnati, OH   45202
(Address of principal executive offices)   (Zip Code)

Registrant’s telephone number, including area code 513-579-2121

 

 

Check the appropriate box below if the Form 8-K filing is intended to simultaneously satisfy the filing obligation of the registrant under any of the following provisions (see General Instruction A.2. below):

 

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))

Indicate by check mark whether the registrant is an emerging growth company as defined in Rule 405 of the Securities Act of 1933 (17 CFR §230.405) or Rule 12b-2 of the Securities Exchange Act of 1934 (17 CFR §240.12b-2).

Emerging growth company  ☐

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

 

 

 


Section 2 – Financial Information

Item 2.02 Results Of Operations And Financial Condition.

Reference is made to the press release of American Financial Group, Inc. (the “Company”) relating to the announcement of the Company’s results of operations for the third quarter of 2017 and the availability of the Investor Supplement on the Company’s website. The press release was issued on October 31, 2017. A copy of the press release is attached to this Form 8-K as Exhibit 99.1 and a copy of the Investor Supplement is attached as Exhibit 99.2 and are incorporated herein by reference.

The information contained herein shall not be deemed “filed” for purposes of Section 18 of the Securities Exchange Act of 1934 as amended (the “Exchange Act), or otherwise subject to the liabilities of that section, nor shall it be deemed incorporated by reference in any filing under the Securities Act of 1933, as amended, or the Exchange Act.

Section 9 – Financial Statements and Exhibits

Item 9.01 Financial Statements and Exhibits.

 

  (a) Financial statements of business acquired. Not applicable.

 

  (b) Pro forma financial information. Not applicable.

 

  (c) Shell company transactions. Not applicable

 

  (d) Exhibits

 

Exhibit No.

  

Description

99.1    Earnings Release dated October 31, 2017, reporting American Financial Group Inc. results for the quarter ended September 30, 2017.
99.2    Investor Supplement – Third Quarter 2017

 

2


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.

 

  AMERICAN FINANCIAL GROUP, INC.
Date: November 1, 2017    
  By:  

/s/ Karl J. Grafe

        Karl J. Grafe
        Vice President

 

3

EX-99.1 2 d486839dex991.htm EX-99.1 EX-99.1

Exhibit 99.1

 

LOGO

American Financial Group, Inc. Announces Third Quarter Results

 

  Net earnings $0.13 per share; includes $0.82 per share of after-tax A&E reserve strengthening

 

  Core net operating earnings $1.06 per share, includes $0.95 per share of after-tax catastrophe losses

 

  Specialty P&C combined ratio of 99.3% includes 8.4 points of catastrophe losses

 

  Full year 2017 core net operating earnings guidance revised to $5.90 – $6.20 per share

CINCINNATI – October 31, 2017 – American Financial Group, Inc. (NYSE: AFG) today reported 2017 third quarter net earnings attributable to shareholders of $11 million ($0.13 per share) compared to $109 million ($1.23 per share) for the 2016 third quarter. Net earnings for the quarter include after-tax charges of $74 million ($0.82 per share) to strengthen the Company’s asbestos and environmental (“A&E”) reserves, expenses of $2 million ($0.03 per share) related to the redemption of AFG’s 5.75% Senior Notes and $8 million ($0.08 per share) in after-tax realized losses on securities. Comparatively, net earnings in the 2016 third quarter included net after-tax charges of $25 million ($0.28 per share). Details may be found in the table below. Book value per share was $61.06 per share at September 30, 2017. Annualized return on equity was 1.0% and 9.9% for the third quarters of 2017 and 2016, respectively.

Core net operating earnings were $95 million ($1.06 per share) for the 2017 third quarter, compared to $134 million ($1.51 per share) in the 2016 third quarter. The decrease was primarily the result of lower operating earnings in our Specialty Property and Casualty (“P&C”) insurance operations, principally from previously announced catastrophe losses in the quarter. Book value per share, excluding unrealized gains related to fixed maturities, was $55.08 at September 30, 2017. Core net operating earnings for the third quarters of 2017 and 2016 generated annualized core returns on equity of 8.1% and 12.2%, respectively.

AFG’s net earnings attributable to shareholders, determined in accordance with U.S. generally accepted accounting principles (“GAAP”), include certain items that may not be indicative of its ongoing core operations. The table below identifies such items and reconciles net earnings attributable to shareholders to core net operating earnings, a non-GAAP financial measure. AFG believes that its core net operating earnings provides management, financial analysts, rating agencies and investors with an understanding of the results from the ongoing operations of the Company by excluding the impact of net realized gains and losses and other special items that are not necessarily indicative of operating trends. AFG’s management uses core net operating earnings to evaluate financial performance against historical results because it believes this provides a more comparable measure of its continuing business. Core net operating earnings is also used by AFG’s management as a basis for strategic planning and forecasting.

 

Page 1


In millions, except per share amounts    Three months ended
September 30,
    Nine months ended
September 30,
 
     2017     2016     2017     2016  

Components of net earnings attributable to shareholders:

        

Core operating earnings before income taxes(a)

   $ 158     $ 217     $ 582     $ 574  

Pretax non-core items:

        

Realized gains (losses) on securities

     (12     2       (1     (32

Gain on sale of subsidiaries

     —         —         —         2  

Gain on sale of apartment property

     —         —         —         32  

Special A&E charges(b)

     (113     (41     (113     (41

Neon exited lines charge

     —         —         —         (65

Loss on retirement of debt

     (4     —         (11     —    
  

 

 

   

 

 

   

 

 

   

 

 

 

Earnings before income taxes

     29       178       457       470  

Provision (credit) for income taxes:

        

Core operating earnings

     63       79       189       202  

Non-core items

     (45     (14     (43     (12
  

 

 

   

 

 

   

 

 

   

 

 

 

Total provision (credit) for income taxes

     18       65       146       190  
  

 

 

   

 

 

   

 

 

   

 

 

 

Net earnings, including noncontrolling interests

     11       113       311       280  

Less net earnings attributable to noncontrolling interests:

        

Core operating earnings

     —         4       2       14  

Non-core items

     —         —         —         2  
  

 

 

   

 

 

   

 

 

   

 

 

 

Total net earnings attributable to noncontrolling interests

     —         4       2       16  
  

 

 

   

 

 

   

 

 

   

 

 

 

Net earnings attributable to shareholders

   $ 11     $ 109     $ 309     $ 264  
  

 

 

   

 

 

   

 

 

   

 

 

 

Net earnings:

        

Core net operating earnings(a)

   $ 95     $ 134     $ 391     $ 358  

Non-core items

     (84     (25     (82     (94
  

 

 

   

 

 

   

 

 

   

 

 

 

Net earnings attributable to shareholders

   $ 11     $ 109     $ 309     $ 264  
  

 

 

   

 

 

   

 

 

   

 

 

 

Components of Earnings Per Share:

        

Core net operating earnings

   $ 1.06     $ 1.51     $ 4.35     $ 4.04  

Non-core Items:

        

Realized gains (losses) on securities

     (0.08     0.02       (0.01     (0.21

Gain on sale of subsidiaries

     —         —         —         0.01  

Gain on sale of apartment property

     —         —         —         0.17  

Special A&E charges(b)

     (0.82     (0.30     (0.82     (0.30

Neon exited lines charge

     —         —         —         (0.73

Loss on retirement of debt

     (0.03     —         (0.08     —    
  

 

 

   

 

 

   

 

 

   

 

 

 

Diluted Earnings Per Share

   $ 0.13     $ 1.23     $ 3.44     $ 2.98  
  

 

 

   

 

 

   

 

 

   

 

 

 

Footnotes (a) and (b) are contained in the accompanying Notes to Financial Schedules at the end of this release.

S. Craig Lindner and Carl H. Lindner III, AFG’s Co-Chief Executive Officers, issued this statement: “We are pleased to report substantial core net operating earnings during the quarter, notwithstanding challenges faced by the industry as a whole, including an unprecedented level of natural disasters and a continued low interest rate environment. Our thoughts and prayers remain with those who have been impacted by the catastrophic events these past few months. We are grateful to our claims professionals and insurance specialists who are helping our policyholders recover, restore their businesses and rebuild their communities.

“It is times like these that demonstrate the solid fundamentals underlying our business and the value within our diversified specialty insurance franchise. For the nine months ended September 30, 2017, AFG’s growth in adjusted book value per share plus dividends was 8.3%. Additionally, excess capital was approximately $1.1 billion (including parent company cash of approximately $435 million) at September 30, 2017. Our excess capital will be deployed into AFG’s core businesses as we identify potential for healthy, profitable organic growth, and opportunities to expand our specialty niche businesses through acquisitions and start-ups that meet our target return thresholds. In addition, share repurchases, particularly when executed at attractive valuations, and returning capital to shareholders through dividends are an important and effective component of our capital management strategy. We will evaluate our excess capital position again in the fourth quarter of 2017. The special cash dividend paid in May 2017 does not preclude our consideration of additional special dividends and opportunistic share repurchases.

 

Page 2


“Based on results for the first nine months of 2017, we now expect AFG’s core net operating earnings in 2017 to be in the range of $5.90 to $6.20 per share, revised downward from the range of $6.40 to $6.90 announced previously. This revised range gives effect to our results of operations through the first nine months of 2017, as well as our expectations for fourth quarter catastrophe losses, including the California wildfires. Our core earnings per share guidance assumes no change in the corporate tax rate of 35%, and excludes non-core items such as realized gains and losses, as well as other significant items that are not able to be estimated with reasonable precision, or that may not be indicative of ongoing operations.”

Specialty Property and Casualty Insurance Operations

Operating earnings in AFG’s P&C insurance operations were $95 million in the third quarter of 2017, compared to $153 million in the prior year period, a decrease of $58 million, or 38%. Lower P&C underwriting profit was partially offset by lower other expenses (primarily due to the impact of the noncontrolling interest in National Interstate in the third quarter of 2016).

The Specialty P&C insurance operations generated an underwriting profit of $9 million in the 2017 third quarter, compared to $78 million in the third quarter of 2016, with each of our Specialty P&C Groups reporting lower year-over-year underwriting profit, due primarily to significantly higher catastrophe losses. The third quarter 2017 combined ratio of 99.3% was 6.1 points higher than the 93.2% reported in the comparable prior year period. Results in the third quarter of 2017 include 8.4 points in catastrophe losses, compared to 1.2 points in the 2016 third quarter. Third quarter 2017 results include 2.9 points of favorable prior year reserve development, compared to 1.1 points in the comparable prior year period.

Gross and net written premiums were up 11% and 13%, respectively, for the third quarter of 2017, when compared to the same period in 2016. Pricing across our entire P&C Group was up 1% for the quarter.

The Property and Transportation Group reported an underwriting profit of $6 million in the third quarter of 2017, compared to $44 million in the third quarter of 2016. Lower underwriting profits in our crop, property & inland marine and ocean marine businesses were the primary drivers of these lower results. The comparable 2016 quarter included very strong profitability in our crop business. Catastrophe losses for this group were $25 million in the third quarter of 2017, compared to $7 million in the comparable prior year period.

Gross and net written premiums for the third quarter of 2017 were 8% and 7% higher, respectively, than the comparable 2016 period. The increase was largely the result of higher year-over-year premiums in our agricultural and transportation businesses. This growth was partially offset by lower premiums resulting from an exit from the customs bond business, which was part of our ocean marine operations. Overall renewal rates in this group increased 2% on average for the third quarter of 2017.

The Specialty Casualty Group reported a 2017 third quarter underwriting profit of $2 million, compared to $13 million in the third quarter of 2016. Higher underwriting profitability in our excess and surplus lines, targeted markets, workers’ compensation and professional liability businesses was more than offset by lower underwriting profitability within Neon, primarily the result of third quarter catastrophe losses. Catastrophe losses for this group were $56 million and $2 million, respectively, in the third quarters of 2017 and 2016, respectively.

Gross and net written premiums increased 18% and 24%, respectively, for the third quarter of 2017 when compared to the same prior year period. New accounts written in our targeted markets businesses were the primary driver of the increase. Additionally, higher premiums in our workers’ compensation businesses, primarily the result of rate increases in Florida, coupled with growth in our executive liability, excess and surplus businesses and Neon, contributed to the year-over-year growth. In addition, net written premiums were higher as the result of timing of reinsurance placements within Neon. Renewal pricing for this group increased by 1% in the third quarter.

 

Page 3


The Specialty Financial Group reported an underwriting loss of $3 million in the third quarter of 2017, compared to an underwriting profit of $19 million in the third quarter of 2016. The decrease was due primarily to catastrophe losses in the lender-placed mortgage property book. Most of the other businesses in this group continued to achieve strong underwriting margins. Catastrophe losses for this group were $31 million and $5 million in the third quarters of 2017 and 2016, respectively.

Gross written premiums decreased by 3% and net written premiums increased 1% in the 2017 third quarter when compared to the same 2016 period. Lower premiums in our financial institution business, which were largely ceded, were partially offset by higher premiums in our surety business. Renewal pricing in this group decreased by 1% for the quarter.

Carl Lindner III stated, “Catastrophe losses played a large role in reducing underwriting profits across each of our Specialty P&C groups in the third quarter. I’m very pleased, however, with the strong growth across our portfolio of businesses and otherwise strong underwriting profitability reported during the quarter. We have updated our 2017 P&C net written premium and combined ratio guidance based on results through the first nine months of the year, and with consideration to fourth quarter catastrophe estimates related to the California wildfires. We now estimate growth in net written premium to be between 6% and 9% and expect an overall 2017 calendar year combined ratio in the range of 94% to 95%.”

Further details about AFG’s Specialty P&C operations may be found in the accompanying schedules and in our Quarterly Investor Supplement, which is posted on our website.

Third Quarter Catastrophe Losses

AFG announced an initial $105 million pretax loss estimate for third quarter 2017 catastrophe events on October 3, 2017. The impact of these catastrophe events on AFG’s third quarter 2017 results of operations by sub-segment of the Specialty Property and Casualty Insurance Group, which has not changed since the preannounced information, is as follows:

 

Dollars in millions    Property &
Transportation
     Specialty
Casualty
     Specialty
Financial
     Specialty
Other
     Specialty P&C
Insurance
Group
 

Catastrophe reinstatement premium

   $ 2      $ 2      $ 2      $ —        $ 6  

Catastrophe loss

     23        54        29        1        107  
  

 

 

    

 

 

    

 

 

    

 

 

    

 

 

 

Total current accident year catastrophe loss

   $ 25      $ 56      $ 31      $ 1      $ 113  
  

 

 

    

 

 

    

 

 

    

 

 

    

 

 

 

Underwriting expense (commission expense reduction)

                 (8
              

 

 

 

Pretax loss

               $ 105  
              

 

 

 

After-tax loss

               $ 87  
              

 

 

 

Loss per AFG share

               $ 0.95  
              

 

 

 

Annuity Segment

As shown in the following table, AFG’s Annuity Segment contributed $102 million in pretax operating earnings in the third quarter of 2017 compared to $107 million in the third quarter of 2016. Earnings before the impact of fair value accounting on fixed-indexed annuities (FIAs) were $106 million in both the third quarters of 2017 and 2016, as shown in the table that follows:

 

Page 4


Components of Annuity Operating Earnings Before Income Taxes

 

     Three months ended
September 30,
     Pct.
Change
    Nine months ended
September 30,
    Pct.
Change
 
Dollars in millions        2017             2016                2017             2016        

Annuity earnings before fair value accounting for FIAs

   $ 106     $ 106        —       $ 305     $ 292       4

Impact of fair value accounting for FIAs

     (4     1        nm       (22     (56     nm  
  

 

 

   

 

 

      

 

 

   

 

 

   

Pretax annuity operating earnings

   $ 102     $ 107        (5 %)    $ 283     $ 236       20
  

 

 

   

 

 

      

 

 

   

 

 

   

Annuity Earnings Before Fair Value Accounting for FIAs – AFG’s quarterly average annuity investments and reserves grew approximately 11% and 12%, respectively, year-over-year; however, the benefit of this growth was offset by the runoff of higher yielding investments. Both quarterly periods included the positive impact from a strong stock market and the higher than expected income from certain investments required to be marked to market though earnings.

Impact of Fair Value Accounting for FIAs – Under Generally Accepted Accounting Principles (GAAP), a portion ($2.3 billion at September 30, 2017) of the reserves for FIAs is considered an embedded derivative and is recorded at fair value using assumptions for items such as projected interest rates, option costs and surrenders. In addition to the interest expense related to the embedded derivative reserve, the amounts shown in the table above under “Impact of fair value accounting for FIAs” include the impact of variances from those assumptions, as well as changes in the stock market. Many of these adjustments are not economic in nature, but rather impact the timing of reported results.

In the third quarter of 2017, the benefit of a higher stock market was more than offset by lower interest rates, resulting in a $4 million unfavorable impact to annuity operating earnings. In the third quarter of 2016, the impact from changes in the stock market and interest rates was a positive $1 million.

Annuity Premiums – AFG’s Annuity Segment reported statutory premiums of $876 million in the third quarter of 2017, compared to $941 million in the third quarter of 2016. This decrease resulted from AFG’s adherence to pricing discipline in a relatively low and decreasing interest rate environment during the year, as well as from aggressive pricing by certain of its competitors.

Craig Lindner stated, “I am pleased with our annuity operating earnings in the quarter. We continue to focus on achieving appropriate returns on new business, effectively managing the interest spread on our inforce business and prudently managing our expenses. Disciplined product pricing and development of products that are consumer-friendly are important to our strategy, which includes growing our business only when we can achieve desired long-term returns. We believe we continue to be well-positioned in a changing regulatory environment.

“For earnings before the impact of fair value accounting for FIAs, AFG is increasing its 2017 full year expectations to a range of $395 to $410 million, up from our previous guidance of $385 to $405 million. This guidance assumes modest increases in the stock market and interest rates in the fourth quarter, as well as a more normalized expectation of earnings from certain investments required to be marked to market through earnings.

“Including the impact of fair value accounting for FIAs, we continue to believe that full year 2017 pretax annuity operating earnings will be in the range of $370 to $390 million.

“Finally, based on premiums through the first nine months of the year and our recent levels of sales, we expect that premiums for the full year of 2017 will be slightly lower than the $4.4 billion reported in 2016.”

 

Page 5


Fluctuations in the returns on investments that are required to be marked to market through earnings, or large changes in interest rates and/or the stock market, as compared to the Company’s expectations, could lead to significant positive or negative impacts on the Annuity Segment’s results. These earnings expectations do not reflect any potential earnings impact from our annual fourth quarter review (“unlocking”) of the major actuarial assumptions in our fixed annuity business.

More information about premiums and the results of operations for our Annuity Segment may be found in AFG’s Quarterly Investor Supplement, which is posted on our website.

Department of Labor (DOL) Rule – The DOL Fiduciary Rule became effective on June 9, 2017, although the DOL delayed certain requirements until January 1, 2018. As a result, insurance-only agents are able to continue selling fixed-indexed annuities through the end of 2017, provided the agent acts in the customer’s best interest, makes no misleading statements and receives only reasonable compensation. The DOL recently released a proposal to delay full implementation of the rule until July 1, 2019. There is uncertainty as to whether the rule will take effect in its current form at that date. AFG’s management continues to believe that full implementation is likely to cause some short-term disruption in annuity premiums. Nonetheless, management does not believe the new rule will have a material impact on AFG’s results of operations.

A&E Reserves

During the third quarter of 2017, AFG completed a comprehensive external study of its asbestos and environmental exposures relating to the run-off operations of its P&C Group and its exposures related to former railroad and manufacturing operations and sites. The comprehensive external study resulted in non-core after-tax special charges of $74 million ($113 million pretax) to increase AFG’s A&E reserves.

The P&C Group’s asbestos reserves were increased by $53 million (net of reinsurance) and its environmental reserves were increased by $36 million (net of reinsurance). At September 30, 2017, the P&C Group’s insurance reserves include A&E reserves of $408 million, net of reinsurance recoverables. At September 30, 2017, the property and casualty insurance segment’s three-year survival ratios were 17.5 times paid losses for asbestos reserves, 11.8 times paid losses for environmental reserves and 14.6 times paid losses for total A&E reserves. These ratios compare favorably with industry data compiled by S&P Global Market Intelligence as of December 31, 2016, which indicate that industry survival ratios were 6.2 for asbestos, 7.1 for environmental, and 6.4 for total A&E reserves.

Over the past few years, the focus of AFG’s asbestos claims litigation has shifted to smaller companies and companies with ancillary exposures. AFG’s insureds with these exposures have been the driver of our P&C asbestos reserve increases in recent years. AFG is seeing modestly increasing estimates for indemnity and defense compared to prior studies. Overall, the rate of new asbestos cases received is down modestly. AFG’s comprehensive external study incorporates, among other factors, the increase in projected industry ultimate losses attributable to asbestos exposures, as well as revised estimates for future claims emergence, which has resulted in an increase in our provision for future asbestos claims.

The increase in P&C environmental reserves was primarily associated with updated estimates of site investigation costs with respect to existing sites and newly identified sites. AFG is seeing increased legal defense costs in environmental claims generally, as well as a number of claims and sites where the estimated investigation and remediation costs have increased. Certain individual claims are taking a longer time to settle than originally estimated, causing us to increase our reserves to reflect related increased costs. As in past years, there were no new or emerging broad industry trends that were identified in this study.

In addition, the study encompassed reserves for asbestos and environmental exposures of our former railroad and manufacturing operations. As a result of the study, AFG increased its reserve for these asbestos and

 

Page 6


environmental exposures by $24 million, due primarily to relatively small movements across several sites that primarily reflect changes in the scope and costs of investigation. In addition, we have seen a small increase in claims arising from exposure to deleterious substances other than asbestos, which has caused us to increase our estimated future liability.

Investments

AFG recorded third quarter 2017 net realized losses on securities of $8 million after tax and after deferred acquisition costs (DAC), compared to net realized gains on securities of $1 million in the comparable prior year period. Unrealized gains on fixed maturities were $533 million, after tax, after DAC at September 30, 2017, an increase of $227 million since year-end. Our portfolio continues to be high quality, with 90% of our fixed maturity portfolio rated investment grade and 98% with a National Association of Insurance Commissioners’ designation of NAIC 1 or 2, its highest two categories.

For the nine months ended September 30, 2017, P&C net investment income was approximately 4% higher than the comparable 2016 period.

More information about the components of our investment portfolio may be found in our Quarterly Investor Supplement, which is posted on our website.

Loss on Retirement of Debt

On August 25, 2017, AFG redeemed all $125 million principal amount of its outstanding 5.75% Senior Notes due August 2042, at 100% of principal plus accrued and unpaid interest. The redemption resulted in after-tax expenses of $2 million ($0.03 per share) related to unamortized debt issue costs.

The redemption of 5.75% Senior Notes was financed, in part, by the $345 million of net proceeds from the June 2017 offering of $350 million of 4.50% Senior Notes due June 15, 2047. It is expected that the redemption of the 5.75% Senior Notes (along with the redemption of AFG’s $230 million of 6.375% Senior Notes in June) and the issuance of the 4.50% Senior Notes in June 2017 will result in annual pretax interest savings to AFG of $6 million ($0.04 per share after-tax), beginning in 2018.

About American Financial Group, Inc.

American Financial Group is an insurance holding company, based in Cincinnati, Ohio with assets of approximately $60 billion. Through the operations of Great American Insurance Group, AFG is engaged primarily in property and casualty insurance, focusing on specialized commercial products for businesses, and in the sale of fixed and fixed-indexed annuities in the retail, financial institutions and education markets. Great American Insurance Group’s roots go back to 1872 with the founding of its flagship company, Great American Insurance Company.

Forward Looking Statements

This press release contains certain statements that may be deemed to be “forward-looking statements” within the meaning of Section 27A of the Securities Act of 1933 and Section 21E of the Securities Exchange Act of 1934. All statements in this press release not dealing with historical results are forward-looking and are based on estimates, assumptions and projections. Examples of such forward-looking statements include statements relating to: the Company’s expectations concerning market and other conditions and their effect on future

 

Page 7


premiums, revenues, earnings, investment activities and the amount and timing of share repurchases; recoverability of asset values; expected losses and the adequacy of reserves for asbestos, environmental pollution and mass tort claims; rate changes; and improved loss experience.

Actual results and/or financial condition could differ materially from those contained in or implied by such forward-looking statements for a variety of reasons including, but not limited to: changes in financial, political and economic conditions, including changes in interest and inflation rates, currency fluctuations and extended economic recessions or expansions in the U.S. and/or abroad; performance of securities markets; new legislation or declines in credit quality or credit ratings that could have a material impact on the valuation of securities in AFG’s investment portfolio; the availability of capital; regulatory actions (including changes in statutory accounting rules); changes in the legal environment affecting AFG or its customers; tax law and accounting changes; levels of natural catastrophes and severe weather, terrorist activities (including any nuclear, biological, chemical or radiological events), incidents of war or losses resulting from civil unrest and other major losses; development of insurance loss reserves and establishment of other reserves, particularly with respect to amounts associated with asbestos and environmental claims; availability of reinsurance and ability of reinsurers to pay their obligations; trends in persistency and mortality; competitive pressures, including as a result of the outcome of U.S. business tax reform efforts; the ability to obtain adequate rates and policy terms; changes in AFG’s credit ratings or the financial strength ratings assigned by major ratings agencies to AFG’s operating subsidiaries; the impact of the conditions in the international financial markets and the global economy (including those associated with the United Kingdom’s expected withdrawal from the European Union, or “Brexit”) relating to AFG’s international operations; and other factors identified in AFG’s filings with the Securities and Exchange Commission.

The forward-looking statements herein are made only as of the date of this press release. The Company assumes no obligation to publicly update any forward-looking statements.

Conference Call

The Company will hold a conference call to discuss 2017 third quarter results at 11:30 a.m. (ET) tomorrow, Wednesday, November 1, 2017. Toll-free telephone access will be available by dialing 1-877-459-8719 (international dial-in 424-276-6843). The conference ID for the live call is 95945506. Please dial in five to ten minutes prior to the scheduled start time of the call.

A replay will be available two hours following the completion of the call and will remain available until 11:59 p.m. (ET) on November 8, 2017. To listen to the replay, dial 1-855-859-2056 (international dial-in 404-537-3406) and provide the conference ID 95945506.

The conference call and accompanying webcast slides will also be broadcast live over the Internet. To listen to the call via the Internet, go to the Investor Relations page on AFG’s website, www.AFGinc.com, and follow the instructions at the Webcasts and Presentations link.

The archived webcast will be available immediately after the call via the same link on the Investor Relations page until November 8, 2017 at 11:59 p.m. (ET). An archived audio MP3 file will be available within 24 hours of the call.

Contact:

Diane P. Weidner, IRC

Asst. Vice President – Investor Relations

(513) 369-5713

 

Page 8


Websites:

www.AFGinc.com

www.GreatAmericanInsuranceGroup.com

# # #

(Financial summaries follow)

This earnings release and AFG’s Quarterly Investor Supplement are available in the Investor Relations section of AFG’s website: www.AFGinc.com.

AFG17-20

 

Page 9


AMERICAN FINANCIAL GROUP, INC. AND SUBSIDIARIES

SUMMARY OF EARNINGS AND SELECTED BALANCE SHEET DATA

(In Millions, Except Per Share Data)

 

     Three months
ended
September 30,
     Nine months
ended
September 30,
 
     2017     2016      2017     2016  

Revenues

         

P&C insurance net earned premiums

   $ 1,267     $ 1,159      $ 3,354     $ 3,184  

Life, accident & health net earned premiums

     6       6        17       18  

Net investment income

     471       433        1,366       1,267  

Realized gains (losses) on:

         

Securities

     (12     2        (1     (32

Subsidiaries

     —         —          —         2  

Income of managed investment entities:

         

Investment income

     54       48        155       141  

Gain on change in fair value of assets/liabilities

     1       11        12       9  

Other income

     48       46        154       172  
  

 

 

   

 

 

    

 

 

   

 

 

 

Total revenues

     1,835       1,705        5,057       4,761  

Costs and expenses

         

P&C insurance losses & expenses

     1,352       1,121        3,301       3,071  

Annuity, life, accident & health benefits & expenses

     276       251        812       797  

Interest charges on borrowed money

     21       19        65       56  

Expenses of managed investment entities

     45       38        137       109  

Other expenses

     112       98        285       258  
  

 

 

   

 

 

    

 

 

   

 

 

 

Total costs and expenses

     1,806       1,527        4,600       4,291  
  

 

 

   

 

 

    

 

 

   

 

 

 

Earnings before income taxes

     29       178        457       470  

Provision for income taxes(c)

     18       65        146       190  
  

 

 

   

 

 

    

 

 

   

 

 

 

Net earnings including noncontrolling interests

     11       113        311       280  

Less: Net earnings attributable to noncontrolling interests

     —         4        2       16  
  

 

 

   

 

 

    

 

 

   

 

 

 

Net earnings attributable to shareholders

   $ 11     $ 109      $ 309     $ 264  
  

 

 

   

 

 

    

 

 

   

 

 

 

Diluted Earnings per Common Share

   $ 0.13     $ 1.23      $ 3.44     $ 2.98  
  

 

 

   

 

 

    

 

 

   

 

 

 

Average number of diluted shares

     90.0       88.5        89.7       88.4  

 

     September 30,
2017
     December 31,
2016
 

Selected Balance Sheet Data:

     

Total cash and investments

   $ 45,253      $ 41,433  

Long-term debt

   $ 1,284      $ 1,283  

Shareholders’ equity(d)

   $ 5,379      $ 4,916  

Shareholders’ equity (excluding unrealized gains/losses related to fixed maturities)(d)

   $ 4,852      $ 4,617  

Book value per share

   $ 61.06      $ 56.55  

Book value per share (excluding unrealized gains/losses related to fixed maturities)

   $ 55.08      $ 53.11  

Common Shares Outstanding

     88.1        86.9  

Footnotes (c) and (d) are contained in the accompanying Notes to Financial Schedules at the end of this release.

 

Page 10


AMERICAN FINANCIAL GROUP, INC.

SPECIALTY P&C OPERATIONS

(Dollars in Millions)

 

     Three months
ended
September 30,
    Pct.
Change
    Nine months ended
September 30,
    Pct.
Change
 
     2017     2016       2017     2016    

Gross written premiums

   $ 2,104     $ 1,899       11   $ 4,931     $ 4,540       9
  

 

 

   

 

 

     

 

 

   

 

 

   

Net written premiums

   $ 1,433     $ 1,268       13   $ 3,590     $ 3,303       9
  

 

 

   

 

 

     

 

 

   

 

 

   

Ratios (GAAP):

            

Loss & LAE ratio

     71.4     62.9       64.0     61.0  

Underwriting expense ratio

     27.9     30.3       31.2     31.9  
  

 

 

   

 

 

     

 

 

   

 

 

   

Specialty Combined Ratio

     99.3     93.2       95.2     92.9  
  

 

 

   

 

 

     

 

 

   

 

 

   

Combined Ratio – P&C Segment

     106.4     96.3       97.9     96.0  
  

 

 

   

 

 

     

 

 

   

 

 

   

Supplemental Information:(e)

            

Gross Written Premiums:

            

Property & Transportation

   $ 1,073     $ 991       8   $ 2,062     $ 1,927       7

Specialty Casualty

     850       722       18     2,350       2,108       11

Specialty Financial

     181       186       (3 %)      519       505       3
  

 

 

   

 

 

     

 

 

   

 

 

   
   $ 2,104     $ 1,899       11   $ 4,931     $ 4,540       9
  

 

 

   

 

 

     

 

 

   

 

 

   

Net Written Premiums:

            

Property & Transportation

   $ 624     $ 585       7   $ 1,341     $ 1,278       5

Specialty Casualty

     624       504       24     1,725       1,526       13

Specialty Financial

     150       149       1     440       418       5

Other

     35       30       17     84       81       4
  

 

 

   

 

 

     

 

 

   

 

 

   
   $ 1,433     $ 1,268       13   $ 3,590     $ 3,303       9
  

 

 

   

 

 

     

 

 

   

 

 

   

Combined Ratio (GAAP):

            

Property & Transportation

     98.9     91.1       94.3     92.4  

Specialty Casualty

     99.5     97.4       97.1     95.7  

Specialty Financial

     102.2     86.4       90.4     84.5  

Aggregate Specialty Group

     99.3     93.2       95.2     92.9  

 

     Three months
ended
September 30,
    Nine months
ended
September 30,
 
     2017     2016     2017     2016  

Reserve Development (Favorable)/Adverse:

        

Property & Transportation

   $ (8   $ (5   $ (36   $ (34

Specialty Casualty

     (23     (2     (34     (16

Specialty Financial

     (5     (6     (22     (17

Other Specialty

     (2     (1     2       (4
  

 

 

   

 

 

   

 

 

   

 

 

 

Specialty Group Excluding A&E and Neon Charge

     (38     (14     (90     (71

Special A&E Reserve Charge – P&C Run-off

     89       36       89       36  

Neon Exited Lines Charge and Other

     1       —         3       57  
  

 

 

   

 

 

   

 

 

   

 

 

 

Total Reserve Development

   $ 52     $ 22     $ 2     $ 22  
  

 

 

   

 

 

   

 

 

   

 

 

 

Points on Combined Ratio:

        

Property & Transportation

     (1.5     (1.2     (3.0     (2.8

Specialty Casualty

     (4.0     (0.3     (2.1     (1.1

Specialty Financial

     (3.1     (3.9     (5.0     (4.0

Aggregate Specialty Group

     (2.9     (1.1     (2.6     (2.1

Total P&C Segment

     4.2       2.0       0.1       0.7  

Footnote (e) is contained in the accompanying Notes to Financial Schedules at the end of this release.

 

Page 11


AMERICAN FINANCIAL GROUP, INC.

ANNUITY SEGMENT

(Dollars in Millions)

Components of Statutory Premiums

 

     Three months ended
September 30,
     Pct.
Change
    Nine months ended
September 30,
     Pct.
Change
 
     2017      2016        2017      2016     

Annuity Premiums:

                

Financial Institutions

   $ 442      $ 532        (17 %)    $ 1,906      $ 1,792        6

Retail

     386        358        8     1,371        1,359        1

Education Market

     41        42        (2 %)      133        144        (8 %) 

Variable Annuities

     7        9        (22 %)      22        29        (24 %) 
  

 

 

    

 

 

      

 

 

    

 

 

    

Total Annuity Premiums

   $ 876      $ 941        (7 %)    $ 3,432      $ 3,324        3
  

 

 

    

 

 

      

 

 

    

 

 

    

Components of Operating Earnings Before Income Taxes

 

     Three months ended
September 30,
     Pct.
Change
    Nine months ended
September 30,
     Pct.
Change
 
     2017      2016        2017      2016     

Revenues:

                

Net investment income

   $ 375      $ 351        7   $ 1,082      $ 1,010        7

Other income

     26        26        —         79        76        4
  

 

 

    

 

 

      

 

 

    

 

 

    

Total revenues

     401        377        6     1,161        1,086        7

Costs and Expenses:

                

Annuity benefits

     215        189        14     635        640        (1 %) 

Acquisition expenses

     54        53        2     153        127        20

Other expenses

     30        28        7     90        83        8
  

 

 

    

 

 

      

 

 

    

 

 

    

Total costs and expenses

     299        270        11     878        850        3
  

 

 

    

 

 

      

 

 

    

 

 

    

Operating earnings before income taxes

   $ 102      $ 107        (5 %)    $ 283      $ 236        20
  

 

 

    

 

 

      

 

 

    

 

 

    

Supplemental Fixed Annuity Information

 

     Three months ended
September 30,
    Pct.
Change
    Nine months ended
September 30,
    Pct.
Change
 
     2017     2016       2017     2016    

Operating earnings before impact of fair value accounting on FIAs

   $ 106     $ 106       —       $ 305     $ 292       4

Impact of fair value accounting

     (4     1       nm       (22     (56     nm  
  

 

 

   

 

 

     

 

 

   

 

 

   

Operating earnings before income taxes

   $ 102     $ 107       (5 %)    $ 283     $ 236       20
  

 

 

   

 

 

     

 

 

   

 

 

   

Average fixed annuity reserves*

   $ 32,029     $ 28,538       12   $ 31,141     $ 27,778       12

Net interest spread*

     2.69     2.85       2.63     2.75  

Net spread earned before impact of fair value accounting*

     1.36     1.46       1.32     1.37  

Net spread earned after impact of fair value accounting*

     1.31     1.47       1.23     1.10  

 

* Excludes fixed annuity portion of variable annuity business.

 

Page 12


AMERICAN FINANCIAL GROUP, INC.

Notes to Financial Schedules

 

a) Components of core net operating earnings (in millions):

 

     Three months ended
September 30,
     Nine months ended
September 30,
 
     2017      2016      2017      2016  

Core Operating Earnings before Income Taxes:

           

P&C insurance segment

   $ 95      $ 153      $ 427      $ 450  

Annuity segment, before impact of fair value accounting

     106        106        305        292  

Impact of fair value accounting

     (4      1        (22      (56

Run-off long-term care and life segment

     2        1        4        —    

Interest & other corporate expenses

     (41      (48      (134      (126
  

 

 

    

 

 

    

 

 

    

 

 

 

Core operating earnings before income taxes

     158        213        580        560  

Related income taxes*

     63        79        189        202  
  

 

 

    

 

 

    

 

 

    

 

 

 

Core net operating earnings

   $ 95      $ 134      $ 391      $ 358  
  

 

 

    

 

 

    

 

 

    

 

 

 

 

  * The following table details the drivers of AFG’s effective tax rate on core operating earnings as compared to the statutory tax rate of 35%:

 

     Three months ended
September 30,
    Nine months ended
September 30,
 
     2017     2016     2017     2016  

Statutory tax rate

     35     35     35     35

Tax exempt interest

     (4 %)      (3 %)      (3 %)      (3 %) 

Dividends received deduction

     (1 %)      (1 %)      (1 %)      (1 %) 

Stock-based compensation

     —       —       (2 %)      —  

Change in valuation allowance

     10     3     3     3

Other

     —       3     1     2
  

 

 

   

 

 

   

 

 

   

 

 

 

Effective tax rate on core operating earnings

     40     37     33     36
  

 

 

   

 

 

   

 

 

   

 

 

 

 

b) Reflects the following effects of special A&E charges during the third quarter and first nine months of 2017 and 2016 (dollars in millions, except per share amounts):

 

     Pretax      After-tax      EPS  
     2017      2016      2017      2016      2017      2016  

A&E Charges:

                 

P&C insurance run-off operations

                 

Asbestos

   $ 53      $ 5      $ 34      $ 3        

Environmental

     36        31        24        20        
  

 

 

    

 

 

    

 

 

    

 

 

       
   $ 89      $ 36      $ 58      $ 23      $ 0.64      $ 0.26  
  

 

 

    

 

 

    

 

 

    

 

 

    

 

 

    

 

 

 

Former railroad & manufacturing operations

                 

Asbestos

   $ 4      $ —        $ 3      $ —          

Environmental

     20        5        13        3        
  

 

 

    

 

 

    

 

 

    

 

 

       
   $ 24      $ 5      $ 16      $ 3      $ 0.18      $ 0.04  
  

 

 

    

 

 

    

 

 

    

 

 

    

 

 

    

 

 

 

Total A&E

   $ 113      $ 41      $ 74      $ 26      $ 0.82      $ 0.30  
  

 

 

    

 

 

    

 

 

    

 

 

    

 

 

    

 

 

 

 

Page 13


c) The following table details the drivers of AFG’s effective tax rate on GAAP earnings before income taxes as compared to the statutory tax rate of 35%:

 

     Three months ended
September 30,
    Nine months ended
September 30,
 
     2017     2016     2017     2016  

Statutory tax rate

     35     35     35     35

Tax exempt interest

     (17 %)      (3 %)      (4 %)      (4 %) 

Dividends received deduction

     (7 %)      (1 %)      (1 %)      (1 %) 

Stock-based compensation

     (3 %)      —       (3 %)      —  

Change in valuation allowance

     55     4     4     9

Other

     (1 %)      2     1     1
  

 

 

   

 

 

   

 

 

   

 

 

 

Effective tax rate

     62     37     32     40
  

 

 

   

 

 

   

 

 

   

 

 

 

 

d) Shareholders’ Equity at September 30, 2017 includes $533 million ($6.05 per share) in unrealized after-tax gains on fixed maturities and $6 million ($0.07 per share) in unrealized after-tax losses on fixed maturity-related cash flow hedges. Shareholders’ Equity at December 31, 2016 includes $306 million ($3.52 per share) in unrealized after-tax gains on fixed maturities and $7 million ($0.08 per share) in unrealized after-tax losses on fixed maturity-related cash flow hedges.

 

e) Supplemental Notes:

 

    Property & Transportation includes primarily physical damage and liability coverage for buses, trucks and recreational vehicles, inland and ocean marine, agricultural-related products and other property coverages.

 

    Specialty Casualty includes primarily excess and surplus, general liability, executive liability, professional liability, umbrella and excess liability, specialty coverages in targeted markets, customized programs for small to mid-sized businesses and workers’ compensation insurance.

 

    Specialty Financial includes risk management insurance programs for lending and leasing institutions (including equipment leasing and collateral and lender-placed mortgage property insurance), surety and fidelity products and trade credit insurance.

 

    Other includes an internal reinsurance facility.

 

Page 14

EX-99.2 3 d486839dex992.htm EX-99.2 EX-99.2

Exhibit 99.2

 

LOGO    American Financial Group, Inc.
   Investor Supplement - Third Quarter 2017
  
  
   October 31, 2017
  

American Financial Group, Inc.

Corporate Headquarters

Great American Insurance Group Tower

301 E Fourth Street

Cincinnati, OH 45202

513 579 6739


 

American Financial Group, Inc.

Table of Contents - Investor Supplement - Third Quarter 2017

   LOGO

 

Section

   Page  

Table of Contents - Investor Supplement - Third Quarter 2017

     2  

Financial Highlights

     3  

Summary of Earnings

     4  

Earnings Per Share Summary

     5  

Property and Casualty Insurance Segment

  

Property and Casualty Insurance - Summary Underwriting Results (GAAP)

     6  

Specialty - Underwriting Results (GAAP)

     7  

Property and Transportation - Underwriting Results (GAAP)

     8  

Specialty Casualty - Underwriting Results (GAAP)

     9  

Specialty Financial - Underwriting Results (GAAP)

     10  

Other Specialty - Underwriting Results (GAAP)

     11  

Annuity Segment

  

Annuity Earnings (GAAP)

     12  

Detail of Annuity Benefits Expense (GAAP)

     13  

Net Spread on Fixed Annuities (GAAP)

     14  

Annuity Premiums (Statutory)

     15  

Fixed Annuity Benefits Accumulated (GAAP)

     16  

Consolidated Balance Sheet / Book Value / Debt

  

Consolidated Balance Sheet

     17  

Book Value Per Share and Price / Book Summary

     18  

Capitalization

     19  

Additional Supplemental Information

     20  

Consolidated Investment Supplement

  

Total Cash and Investments

     21  

Net Investment Income

     22  

Fixed Maturities - By Security Type - AFG Consolidated

     23  

Fixed Maturities - By Security Type Portfolio

     24  

Fixed Maturities - Credit Rating

     25  

Mortgage-Backed Securities - AFG Consolidated

     26  

Mortgage-Backed Securities Portfolio

     27  

Mortgage-Backed Securities - Credit Rating

     28  

Appendix

  

A. Fixed Maturities - Credit Rating by Type

     29  

 

Page 2


 

American Financial Group, Inc.

Financial Highlights

(in millions, except per share information)

   LOGO

 

     Three Months Ended     Nine Months Ended  
     09/30/17     06/30/17     03/31/17     12/31/16     09/30/16     09/30/17     09/30/16  

Highlights

              

Net earnings

   $ 11     $ 145     $ 153     $ 385     $ 109     $ 309     $ 264  

Core net operating earnings

     95       145       151       176       134       391       358  

Total assets

     60,163       58,618       57,464       55,072       54,845       60,163       54,845  

Adjusted shareholders’ equity (a)

     4,852       4,837       4,815       4,617       4,487       4,852       4,487  

Property and Casualty net written premiums

     1,433       1,130       1,027       1,083       1,268       3,590       3,303  

Annuity statutory premiums

     876       1,266       1,290       1,111       941       3,432       3,324  

Per share data

              

Diluted earnings per share

   $ 0.13     $ 1.61     $ 1.72     $ 4.33     $ 1.23     $ 3.44     $ 2.98  

Core net operating earnings per share

     1.06       1.61       1.69       1.98       1.51       4.35       4.04  

Adjusted book value per share (a)

     55.08       54.97       54.98       53.11       51.68       55.08       51.68  

Cash dividends per common share

     0.3125       1.8125       0.3125       1.3125       0.2800       2.4375       0.8400  

Financial ratios

              

Annualized return on equity (b)

     1.0     12.3     13.3     34.4     9.9     8.9     8.1

Annualized core operating return on equity (b)

     8.1     12.3     13.1     15.7     12.2     11.2     11.0

Property and Casualty combined ratio - Specialty:

              

Loss & LAE ratio

     71.4     59.5     59.5     63.7     62.9     64.0     61.0

Underwriting expense ratio

     27.9     33.7     32.7     26.7     30.3     31.2     31.9
  

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

Combined ratio - Specialty

     99.3     93.2     92.2     90.4     93.2     95.2     92.9
  

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

Net spread on fixed annuities:

              

Net interest spread

     2.69     2.61     2.58     2.70     2.85     2.63     2.75

Net spread earned:

              

Before impact of fair value accounting

     1.36     1.32     1.31     1.42     1.46     1.32     1.37

Impact of fair value accounting (c)

     (0.05 %)      (0.21 %)      (0.03 %)      0.40     0.01     (0.09 %)      (0.27 %) 
  

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

After impact of fair value accounting

     1.31     1.11     1.28     1.82     1.47     1.23     1.10
  

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

 

(a) Excludes unrealized gains related to fixed maturity investments, a reconciliation to the GAAP measure is on page 18.
(b) Excludes accumulated other comprehensive income.
(c) Change in fair value of derivatives offset by the estimated related adjustments to amortization of deferred sales inducements and deferred policy acquisition costs.

 

Page 3


 

American Financial Group, Inc.     

Summary of Earnings     

($ in millions)     

   LOGO

 

     Three Months Ended     Nine Months Ended  
     09/30/17     06/30/17     03/31/17     12/31/16     09/30/16     09/30/17     09/30/16  

Property and Casualty Insurance

              

Underwriting profit

   $ 8     $ 72     $ 78     $ 110     $ 78     $ 158     $ 227  

Net investment income

     94       96       86       85       93       276       265  

Other income (expense)

     (7     (5     5       (15     (18     (7     (42
  

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

Property and Casualty Insurance operating earnings

     95       163       169       180       153       427       450  

Annuity earnings

     102       85       96       132       107       283       236  

Run-off Long-Term Care and Life earnings

     2       2       —         2       1       4       —    

Interest expense of parent holding companies

     (21     (23     (21     (21     (19     (65     (56

Other expense

     (20     (23     (26     (29     (29     (69     (70
  

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

Pre-tax core operating earnings

     158       204       218       264       213       580       560  

Income tax expense

     63       59       67       88       79       189       202  
  

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

Core net operating earnings

     95       145       151       176       134       391       358  

Non-core items, net of tax:

              

Realized gains (losses) on securities

     (8     5       2       32       1       (1     (19

Gain on sale of subsidiaries

     —         —         —         —         —         —         1  

Gain on sale of apartment property

     —         —         —         —         —         —         15  

Special A&E charges:

              

Property and Casualty Insurance run-off operations

     (58     —         —         —         (23     (58     (23

Former Railroad and Manufacturing operations

     (16     —         —         —         (3     (16     (3

Neon exited lines charge

     —         —         —         —         —         —         (65

Tax benefit related to National Interstate merger

     —         —         —         66       —         —         —    

Tax benefit related to Neon restructuring

     —         —         —         111       —         —         —    

Loss on retirement of debt

     (2     (5     —         —         —         (7     —    
  

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

Net earnings

   $ 11     $ 145     $ 153     $ 385     $ 109     $ 309     $ 264  
  

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

 

Page 4


 

American Financial Group, Inc.

Earnings Per Share Summary

(in millions, except per share information)

   LOGO

 

     Three Months Ended     Nine Months Ended  
     09/30/17     06/30/17     03/31/17      12/31/16      09/30/16     09/30/17     09/30/16  

Core net operating earnings

   $ 95     $ 145     $ 151      $ 176      $ 134     $ 391     $ 358  
  

 

 

   

 

 

   

 

 

    

 

 

    

 

 

   

 

 

   

 

 

 

Net earnings

   $ 11     $ 145     $ 153      $ 385      $ 109     $ 309     $ 264  
  

 

 

   

 

 

   

 

 

    

 

 

    

 

 

   

 

 

   

 

 

 

Average number of diluted shares

     89.984       89.799       89.342        88.774        88.461       89.712       88.447  

Diluted earnings per share:

                

Core net operating earnings per share

   $ 1.06     $ 1.61     $ 1.69      $ 1.98      $ 1.51     $ 4.35     $ 4.04  

Realized gains (losses) on securities

     (0.08     0.05       0.03        0.36        0.02       (0.01     (0.21

Gain on sale of subsidiaries

     —         —         —          —          —         —         0.01  

Gain on sale of apartment property

     —         —         —          —          —         —         0.17  

Special A&E charges:

                

Property and Casualty Insurance run-off operations

     (0.64     —         —          —          (0.26     (0.64     (0.26

Former Railroad and Manufacturing operations

     (0.18     —         —          —          (0.04     (0.18     (0.04

Neon exited lines charge

     —         —         —          —          —         —         (0.73

Tax benefit related to National Interstate merger

     —         —         —          0.74        —         —         —    

Tax benefit related to Neon restructuring

     —         —         —          1.25        —         —         —    

Loss on retirement of debt

     (0.03     (0.05     —          —          —         (0.08     —    
  

 

 

   

 

 

   

 

 

    

 

 

    

 

 

   

 

 

   

 

 

 

Diluted earnings per share

   $ 0.13     $ 1.61     $ 1.72      $ 4.33      $ 1.23     $ 3.44     $ 2.98  
  

 

 

   

 

 

   

 

 

    

 

 

    

 

 

   

 

 

   

 

 

 

 

Page 5


 

American Financial Group, Inc.

Property and Casualty Insurance - Summary Underwriting Results (GAAP)

($ in millions)

   LOGO

 

 

     Three Months Ended     Nine Months Ended  
     09/30/17     06/30/17     03/31/17     12/31/16     09/30/16     09/30/17     09/30/16  

Property and Transportation

   $ 6     $ 21     $ 43     $ 75     $ 44     $ 70     $ 91  

Specialty Casualty

     2       29       15       13       13       46       65  

Specialty Financial

     (3     23       22       20       19       42       64  

Other Specialty

     4       —         (1     2       2       3       7  
  

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

Underwriting profit -Specialty

     9       73       79       110       78       161       227  

Other core charges, included in loss and LAE

     1       1       1       —         —         3       —    

Underwriting profit - Core

     8       72       78       110       78       158       227  

Special A&E charges, included in loss and LAE

     (89     —         —         —         (36     (89     (36

Neon exited lines charge, included in loss and LAE

     —         —         —         —         —         —         (57

Neon exited lines charge, included in underwriting expenses

     —         —         —         —         —         —         (8
  

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

Underwriting profit (loss) - Property and Casualty Insurance

   $ (81   $ 72     $ 78     $ 110     $ 42     $ 69     $ 126  
  

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

Included in results above:

              

Current accident year catastrophe losses:

              

Catastrophe reinstatement premium

   $ 6     $ —       $ —       $ —       $ —       $ 6     $ —    

Catastrophe loss

     107       18       7       12       14       132       43  
  

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

Total current accident year catastrophe losses

   $ 113     $ 18     $ 7     $ 12     $ 14     $ 138     $ 43  
  

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

Prior year loss reserve development (favorable) / adverse

   $ 52     $ (22   $ (28   $ 10     $ 22     $ 2     $ 22  
  

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

Combined ratio:

              

Property and Transportation

     98.9     94.2     87.3     83.9     91.1     94.3     92.4

Specialty Casualty

     99.5     94.7     97.0     97.4     97.4     97.1     95.7

Specialty Financial

     102.2     84.4     85.0     86.0     86.4     90.4     84.5

Other Specialty

     85.1     98.3     105.8     94.9     91.5     95.8     90.1

Combined ratio - Specialty

     99.3     93.2     92.2     90.4     93.2     95.2     92.9

Other core charges

     0.1     0.2     0.1     0.0     0.1     0.1     0.0

Neon exited lines charge, loss and LAE

     0.0     0.0     0.0     0.0     0.0     0.0     1.8

Neon exited lines charge, underwriting expenses

     0.0     0.0     0.0     0.0     0.0     0.0     0.2

Special A&E charges

     7.0     0.0     0.0     0.0     3.0     2.6     1.1
  

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

Combined ratio

     106.4     93.4     92.3     90.4     96.3     97.9     96.0
  

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

Combined ratio excl. catastrophe and prior year development

     93.8     93.7     94.3     88.4     93.1     93.9     93.7
  

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

Loss and LAE components - property and casualty insurance

              

Current accident year, excluding catastrophe loss

     65.9     60.0     61.6     61.7     62.8     62.7     61.8

Prior accident year loss reserve development

     4.2     (2.0 %)      (2.7 %)      0.9     2.0     0.1     0.7

Current accident year catastrophe loss

     8.4     1.7     0.7     1.1     1.2     3.9     1.3
  

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

Loss and LAE ratio

     78.5     59.7     59.6     63.7     66.0     66.7     63.8
  

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

 

Page 6


 

American Financial Group, Inc.

Specialty - Underwriting Results (GAAP)

($ in millions)

   LOGO

 

 

     Three Months Ended     Nine Months Ended  
     09/30/17     06/30/17     03/31/17     12/31/16     09/30/16     09/30/17     09/30/16  

Gross written premiums

   $ 2,104     $ 1,503     $ 1,324     $ 1,441     $ 1,899     $ 4,931     $ 4,540  

Ceded reinsurance premiums

     (671     (373     (297     (358     (631     (1,341     (1,237
  

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

Net written premiums

     1,433       1,130       1,027       1,083       1,268       3,590       3,303  

Change in unearned premiums

     (166     (65     (5     61       (109     (236     (119
  

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

Net earned premiums

     1,267       1,065       1,022       1,144       1,159       3,354       3,184  

Loss and LAE

     905       634       608       729       729       2,147       1,940  

Underwriting expense

     353       358       335       305       352       1,046       1,017  
  

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

Underwriting profit

   $ 9     $ 73     $ 79     $ 110     $ 78     $ 161     $ 227  
  

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

Included in results above:

              

Current accident year catastrophe losses:

              

Catastrophe reinstatement premium

   $ 6     $ —       $ —       $ —       $ —       $ 6     $ —    

Catastrophe loss

     107       18       7       12       14       132       43  
  

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

Total current accident year catastrophe losses

   $ 113     $ 18     $ 7     $ 12     $ 14     $ 138     $ 43  
  

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

Prior year loss reserve development (favorable) / adverse

   $ (38   $ (23   $ (29   $ 10     $ (14   $ (90   $ (71
  

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

Combined ratio:

              

Loss and LAE ratio

     71.4     59.5     59.5     63.7     62.9     64.0     61.0

Underwriting expense ratio

     27.9     33.7     32.7     26.7     30.3     31.2     31.9
  

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

Combined ratio

     99.3     93.2     92.2     90.4     93.2     95.2     92.9
  

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

Combined ratio excl. catastrophe and prior year development

     93.8     93.7     94.3     88.4     93.1     93.9     93.7
  

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

Loss and LAE components:

              

Current accident year, excluding catastrophe loss

     65.9     60.0     61.6     61.7     62.8     62.7     61.8

Prior accident year loss reserve development

     (2.9 %)      (2.2 %)      (2.8 %)      0.9     (1.1 %)      (2.6 %)      (2.1 %) 

Current accident year catastrophe loss

     8.4     1.7     0.7     1.1     1.2     3.9     1.3
  

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

Loss and LAE ratio

     71.4     59.5     59.5     63.7     62.9     64.0     61.0
  

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

 

Page 7


 

American Financial Group, Inc.     

Property and Transportation - Underwriting Results (GAAP)

($ in millions)     

   LOGO

 

 

     Three Months Ended     Nine Months Ended  
     09/30/17     06/30/17     03/31/17     12/31/16     09/30/16     09/30/17     09/30/16  

Gross written premiums

   $ 1,073     $ 573     $ 416     $ 577     $ 991     $ 2,062     $ 1,927  

Ceded reinsurance premiums

     (449     (180     (92     (183     (406     (721     (649
  

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

Net written premiums

     624       393       324       394       585       1,341       1,278  

Change in unearned premiums

     (97     (36     18       71       (92     (115     (81
  

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

Net earned premiums

     527       357       342       465       493       1,226       1,197  

Loss and LAE

     407       232       208       319       339       847       795  

Underwriting expense

     114       104       91       71       110       309       311  
  

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

Underwriting profit

   $ 6     $ 21     $ 43     $ 75     $ 44     $ 70     $ 91  
  

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

Included in results above:

              

Current accident year catastrophe losses:

              

Catastrophe reinstatement premium

   $ 2     $ —       $ —       $ —       $ —       $ 2     $ —    

Catastrophe loss

     23       11       5       6       7       39       25  
  

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

Total current accident year catastrophe losses

   $ 25     $ 11     $ 5     $ 6     $ 7     $ 41     $ 25  
  

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

Prior year loss reserve development (favorable) / adverse

   $ (8   $ (11   $ (17   $ 13     $ (5   $ (36   $ (34
  

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

Combined ratio:

              

Loss and LAE ratio

     77.3     64.9     60.8     68.6     68.8     69.1     66.4

Underwriting expense ratio

     21.6     29.3     26.5     15.3     22.3     25.2     26.0
  

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

Combined ratio

     98.9     94.2     87.3     83.9     91.1     94.3     92.4
  

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

Combined ratio excl. catastrophe and prior year development

     96.0     94.3     90.7     79.7     90.7     94.1     93.1
  

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

Loss and LAE components:

              

Current accident year, excluding catastrophe loss

     74.4     65.0     64.2     64.4     68.4     68.9     67.1

Prior accident year loss reserve development

     (1.5 %)      (3.1 %)      (4.8 %)      3.0     (1.2 %)      (3.0 %)      (2.8 %) 

Current accident year catastrophe loss

     4.4     3.0     1.4     1.2     1.6     3.2     2.1
  

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

Loss and LAE ratio

     77.3     64.9     60.8     68.6     68.8     69.1     66.4
  

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

 

Page 8


 

American Financial Group, Inc.

Specialty Casualty - Underwriting Results (GAAP)

($ in millions)

   LOGO

 

     Three Months Ended     Nine Months Ended  
     09/30/17     06/30/17     03/31/17     12/31/16     09/30/16     09/30/17     09/30/16  

Gross written premiums

   $ 850     $ 756     $ 744     $ 684     $ 722     $ 2,350     $ 2,108  

Ceded reinsurance premiums

     (226     (195     (204     (174     (218     (625     (582
  

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

Net written premiums

     624       561       540       510       504       1,725       1,526  

Change in unearned premiums

     (56     (24     (32     —         (7     (112     (30
  

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

Net earned premiums

     568       537       508       510       497       1,613       1,496  

Loss and LAE

     402       339       331       348       330       1,072       972  

Underwriting expense

     164       169       162       149       154       495       459  
  

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

Underwriting profit

   $ 2     $ 29     $ 15     $ 13     $ 13     $ 46     $ 65  
  

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

Included in results above:

              

Current accident year catastrophe losses:

              

Catastrophe reinstatement premium

   $ 2     $ —       $ —       $ —       $ —       $ 2     $ —    

Catastrophe loss

     54       2       1       4       2       57       6  
  

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

Total current accident year catastrophe losses

   $ 56     $ 2     $ 1     $ 4     $ 2     $ 59     $ 6  
  

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

Prior year loss reserve development (favorable) / adverse

   $ (23   $ (5   $ (6   $ 3     $ (2   $ (34   $ (16
  

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

Combined ratio:

              

Loss and LAE ratio

     70.7     63.1     65.2     68.2     66.5     66.4     65.0

Underwriting expense ratio

     28.8     31.6     31.8     29.2     30.9     30.7     30.7
  

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

Combined ratio

     99.5     94.7     97.0     97.4     97.4     97.1     95.7
  

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

Combined ratio excl. catastrophe and prior year development

     94.0     95.2     97.9     96.1     97.4     95.7     96.4
  

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

Loss and LAE components:

              

Current accident year, excluding catastrophe loss

     65.2     63.6     66.1     66.9     66.5     65.0     65.7

Prior accident year loss reserve development

     (4.0 %)      (0.9 %)      (1.1 %)      0.5     (0.3 %)      (2.1 %)      (1.1 %) 

Current accident year catastrophe loss

     9.5     0.4     0.2     0.8     0.3     3.5     0.4
  

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

Loss and LAE ratio

     70.7     63.1     65.2     68.2     66.5     66.4     65.0
  

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

 

Page 9


 

American Financial Group, Inc.

Specialty Financial - Underwriting Results (GAAP)

($ in millions)

   LOGO

 

     Three Months Ended     Nine Months Ended  
     09/30/17     06/30/17     03/31/17     12/31/16     09/30/16     09/30/17     09/30/16  

Gross written premiums

   $ 181     $ 174     $ 164     $ 180     $ 186     $ 519     $ 505  

Ceded reinsurance premiums

     (31     (25     (23     (26     (37     (79     (87
  

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

Net written premiums

     150       149       141       154       149       440       418  

Change in unearned premiums

     (8     (3     6       (13     (4     (5     (2
  

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

Net earned premiums

     142       146       147       141       145       435       416  

Loss and LAE

     79       49       52       46       45       180       132  

Underwriting expense

     66       74       73       75       81       213       220  
  

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

Underwriting profit (loss)

   $ (3   $ 23     $ 22     $ 20     $ 19     $ 42     $ 64  
  

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

Included in results above:

              

Current accident year catastrophe losses:

              

Catastrophe reinstatement premium

   $ 2     $ —       $ —       $ —       $ —       $ 2     $ —    

Catastrophe loss

     29       5       1       2       5       35       9  
  

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

Total current accident year catastrophe losses

   $ 31     $ 5     $ 1     $ 2     $ 5     $ 37     $ 9  
  

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

Prior year loss reserve development (favorable) / adverse

   $ (5   $ (8   $ (9   $ (6   $ (6   $ (22   $ (17
  

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

Combined ratio:

              

Loss and LAE ratio

     56.0     33.1     35.6     32.4     31.6     41.4     31.8

Underwriting expense ratio

     46.2     51.3     49.4     53.6     54.8     49.0     52.7
  

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

Combined ratio

     102.2     84.4     85.0     86.0     86.4     90.4     84.5
  

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

Combined ratio excl. catastrophe and prior year development

     84.9     86.5     90.6     88.8     87.0     87.4     86.3
  

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

Loss and LAE components:

              

Current accident year, excluding catastrophe loss

     38.7     35.2     41.2     35.2     32.2     38.4     33.6

Prior accident year loss reserve development

     (3.1 %)      (5.4 %)      (6.4 %)      (4.5 %)      (3.9 %)      (5.0 %)      (4.0 %) 

Current accident year catastrophe loss

     20.4     3.3     0.8     1.7     3.3     8.0     2.2
  

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

Loss and LAE ratio

     56.0     33.1     35.6     32.4     31.6     41.4     31.8
  

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

 

Page 10


 

American Financial Group, Inc.

Other Specialty - Underwriting Results (GAAP)

($ in millions)

   LOGO

 

     Three Months Ended     Nine Months Ended  
     09/30/17     06/30/17     03/31/17     12/31/16     09/30/16     09/30/17     09/30/16  

Gross written premiums

   $ —       $ —       $ —       $ —       $ —       $ —       $ —    

Ceded reinsurance premiums

     35       27       22       25       30       84       81  
  

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

Net written premiums

     35       27       22       25       30       84       81  

Change in unearned premiums

     (5     (2     3       3       (6     (4     (6
  

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

Net earned premiums

     30       25       25       28       24       80       75  

Loss and LAE

     17       14       17       16       15       48       41  

Underwriting expense

     9       11       9       10       7       29       27  
  

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

Underwriting profit (loss)

   $ 4     $ —       $ (1   $ 2     $ 2     $ 3     $ 7  
  

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

Included in results above:

              

Current accident year catastrophe losses:

              

Catastrophe reinstatement premium

   $ —       $ —       $ —       $ —       $ —       $ —       $ —    

Catastrophe loss

     1       —         —         —         —         1       3  
  

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

Total current accident year catastrophe losses

   $ 1     $ —       $ —       $ —       $ —       $ 1     $ 3  
  

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

Prior year loss reserve development (favorable) / adverse

   $ (2   $ 1     $ 3     $ —       $ (1   $ 2     $ (4
  

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

Combined ratio:

              

Loss and LAE ratio

     52.6     62.0     68.0     59.5     55.2     60.4     53.2

Underwriting expense ratio

     32.5     36.3     37.8     35.4     36.3     35.4     36.9
  

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

Combined ratio

     85.1     98.3     105.8     94.9     91.5     95.8     90.1
  

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

Combined ratio excl. catastrophe and prior year development

     90.4     93.5     93.4     93.7     95.1     92.3     92.5
  

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

 

Page 11


 

American Financial Group, Inc.

Annuity Earnings (GAAP)

($ in millions)

   LOGO

 

     Three Months Ended      Nine Months Ended  
     09/30/17     06/30/17     03/31/17     12/31/16      09/30/16      09/30/17     09/30/16  

Net investment income

   $ 375     $ 360     $ 347     $ 346      $ 351      $ 1,082     $ 1,010  

Guaranteed withdrawal benefit fees

     15       14       14       14        14        43       39  

Policy charges and other miscellaneous income

     11       12       13       13        12        36       37  
  

 

 

   

 

 

   

 

 

   

 

 

    

 

 

    

 

 

   

 

 

 

Total revenues

     401       386       374       373        377        1,161       1,086  

Annuity benefits expense

     215       224       196       160        189        635       640  

Acquisition expenses

     54       47       52       54        53        153       127  

Other expenses

     30       30       30       27        28        90       83  
  

 

 

   

 

 

   

 

 

   

 

 

    

 

 

    

 

 

   

 

 

 

Total costs and expenses

     299       301       278       241        270        878       850  
  

 

 

   

 

 

   

 

 

   

 

 

    

 

 

    

 

 

   

 

 

 

Annuity earnings before income taxes

   $ 102     $ 85     $ 96     $ 132      $ 107      $ 283     $ 236  
  

 

 

   

 

 

   

 

 

   

 

 

    

 

 

    

 

 

   

 

 

 

Detail of Annuity earnings before income taxes

                

Earnings before income taxes and impact of fair value accounting

   $ 106     $ 101     $ 98     $ 103      $ 106      $ 305     $ 292  

Impact of fair value accounting (a)

     (4     (16     (2     29        1        (22     (56
  

 

 

   

 

 

   

 

 

   

 

 

    

 

 

    

 

 

   

 

 

 

Annuity earnings before income taxes

   $ 102     $ 85     $ 96     $ 132      $ 107      $ 283     $ 236  
  

 

 

   

 

 

   

 

 

   

 

 

    

 

 

    

 

 

   

 

 

 

 

(a) Change in fair value of derivatives offset by the estimated related adjustments to amortization of deferred sales inducements and deferred policy acquisition costs.

 

Page 12


 

American Financial Group, Inc.     

Detail of Annuity Benefits Expense (GAAP)     

($ in millions)     

   LOGO

 

     Three Months Ended     Nine Months Ended  
     09/30/17     06/30/17     03/31/17     12/31/16     09/30/16     09/30/17     09/30/16  

Detail of annuity benefits expense:

              

Interest credited - fixed

   $ 160     $ 157     $ 152     $ 148     $ 145     $ 469     $ 426  

Interest credited - fixed component of variable annuities

     1       2       1       1       1       4       4  

Change in expected death and annuitization reserve

     5       4       4       4       5       13       14  

Amortization of sales inducements

     4       4       6       7       6       14       17  

Guaranteed withdrawal benefit reserve

     18       17       16       20       18       51       49  

Change in other benefit reserves

     16       9       11       11       10       36       23  

Unlockings (a)

     —         —         —         23       —         —         —    
  

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

Subtotal before impact of fair value accounting

     204       193       190       214       185       587       533  

Embedded derivative mark-to-market (b)

     127       112       147       6       109       386       188  

Equity option mark-to-market

     (116     (81     (141     (60     (105     (338     (81
  

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

Subtotal impact of fair value accounting

     11       31       6       (54     4       48       107  
  

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

Total annuity benefits expense

   $ 215     $ 224     $ 196     $ 160     $ 189     $ 635     $ 640  
  

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

 

(a) Includes unlockings for fixed indexed annuity embedded derivative reserves, sales inducement asset and other reserves. Does not include unlocking income of $24 million in 2016 for deferred policy acquisition costs and unearned revenue reserves. These unlockings are included in acquisition expenses and other income. In total, AFG recorded an unlocking expense reduction of $1 million in 2016.    
(b) Excludes unlocking impact of $17 million in 2016.    

 

Page 13


 

American Financial Group, Inc.     

Net Spread on Fixed Annuities (GAAP)     

($ in millions)     

   LOGO

 

     Three Months Ended     Nine Months Ended  
     09/30/17     06/30/17     03/31/17     12/31/16     09/30/16     09/30/17     09/30/16  

Average fixed annuity investments (at amortized cost) (a)

   $ 31,713     $ 30,988     $ 30,055     $ 29,192     $ 28,548     $ 30,919     $ 27,899  

Average annuity benefits accumulated

     32,029       31,212       30,183       29,250       28,538       31,141       27,778  
  

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

Annuity benefits accumulated in excess of investments (a)

   $ (316   $ (224   $ (128   $ (58   $ 10     $ (222   $ 121  
  

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

As % of average annuity benefits accumulated (except as noted)

              

Net investment income (as % of investments)

     4.70     4.62     4.59     4.72     4.88     4.64     4.79

Interest credited

     (2.01 %)      (2.01 %)      (2.01 %)      (2.02 %)      (2.03 %)      (2.01 %)      (2.04 %) 
  

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

Net interest spread on fixed annuities

     2.69     2.61     2.58     2.70     2.85     2.63     2.75

Policy charges and other miscellaneous income

     0.10     0.12     0.14     0.15     0.14     0.12     0.14

Other annuity benefit expenses, net

     (0.33 %)      (0.27 %)      (0.31 %)      (0.38 %)      (0.36 %)      (0.31 %)      (0.31 %) 

Acquisition expenses

     (0.65 %)      (0.58 %)      (0.67 %)      (1.06 %)      (0.72 %)      (0.63 %)      (0.58 %) 

Other expenses

     (0.36 %)      (0.38 %)      (0.38 %)      (0.35 %)      (0.39 %)      (0.38 %)      (0.39 %) 

Change in fair value of derivatives

     (0.14 %)      (0.39 %)      (0.08 %)      0.73     (0.05 %)      (0.20 %)      (0.51 %) 

Unlockings

     0.00     0.00     0.00     0.03     0.00     0.00     0.00
  

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

Net spread earned on fixed annuities

     1.31     1.11     1.28     1.82     1.47     1.23     1.10
  

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

Average annuity benefits accumulated

   $ 32,029     $ 31,212     $ 30,183     $ 29,250     $ 28,538     $ 31,141     $ 27,778  

Net spread earned on fixed annuities

     1.31     1.11     1.28     1.82     1.47     1.23     1.10
  

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

Earnings on fixed annuity benefits accumulated

   $ 105     $ 87     $ 96     $ 133     $ 105     $ 288     $ 230  

Annuity benefits accumulated in excess of investments

   $ (316   $ (224   $ (128   $ (58   $ 10     $ (222   $ 121  
  

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

Net investment income (as % of investments)

     4.70     4.62     4.59     4.72     4.88     4.64     4.79
  

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

Earnings on annuity benefits accumulated in excess of investments

   $ (4   $ (3   $ (1   $ —       $ —       $ (8   $ 4  

Variable annuity earnings (loss)

     1       1       1       (1     2       3       2  
  

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

Earnings before income taxes - core

   $ 102     $ 85     $ 96     $ 132     $ 107     $ 283     $ 236  
  

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

Detail of net spread earned on fixed annuities - core

              

Net spread earned core - before impact of fair value accounting

     1.36     1.32     1.31     1.42     1.46     1.32     1.37

Change in fair value of derivatives

     (0.14 %)      (0.39 %)      (0.08 %)      0.73     (0.05 %)      (0.20 %)      (0.51 %) 

Estimated net offsets to deferred sales inducements and deferred policy acquisition costs

     0.09     0.18     0.05     (0.33 %)      0.06     0.11     0.24
  

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

Net spread earned core - after impact of fair value accounting

     1.31     1.11     1.28     1.82     1.47     1.23     1.10
  

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

 

(a) Excludes non-investment assets such as deferred acquisition costs, FIA options, accrued investment income and company owned life insurance.    

 

Page 14


 

American Financial Group, Inc.     

Annuity Premiums (Statutory)     

($ in millions)     

   LOGO

 

     Three Months Ended      Nine Months Ended  
     09/30/17      06/30/17      03/31/17      12/31/16      09/30/16      09/30/17      09/30/16  

Retail single premium annuities - indexed

   $ 367      $ 474      $ 469      $ 415      $ 340      $ 1,310      $ 1,299  

Retail single premium annuities - fixed

     19        22        20        22        18        61        60  

Financial institutions single premium annuities - indexed

     360        500        487        474        435        1,347        1,476  

Financial institutions single premium annuities - fixed

     82        215        262        152        97        559        316  

Education market - fixed and indexed annuities

     41        47        45        40        42        133        144  
  

 

 

    

 

 

    

 

 

    

 

 

    

 

 

    

 

 

    

 

 

 

Subtotal fixed annuity premiums

     869        1,258        1,283        1,103        932        3,410        3,295  

Variable annuities

     7        8        7        8        9        22        29  
  

 

 

    

 

 

    

 

 

    

 

 

    

 

 

    

 

 

    

 

 

 

Total annuity premiums

   $ 876      $ 1,266      $ 1,290      $ 1,111      $ 941      $ 3,432      $ 3,324  
  

 

 

    

 

 

    

 

 

    

 

 

    

 

 

    

 

 

    

 

 

 

 

Page 15


 

American Financial Group, Inc.

Fixed Annuity Benefits Accumulated (GAAP)

($ in millions)

   LOGO

 

     Three Months Ended     Nine Months Ended  
     09/30/17     06/30/17     03/31/17     12/31/16     09/30/16     09/30/17     09/30/16  

Beginning fixed annuity reserves

   $ 31,704     $ 30,719     $ 29,647     $ 28,853     $ 28,222     $ 29,647     $ 26,371  

Premiums

     869       1,258       1,283       1,103       932       3,410       3,295  

Federal Home Loan Bank advances

     —         —         —         —         —         —         150  

Surrenders, benefits and other withdrawals

     (540     (571     (539     (524     (586     (1,650     (1,665

Interest and other annuity benefit expenses:

              

Interest credited

     160       157       152       148       145       469       426  

Embedded derivative mark-to-market

     127       112       147       6       109       386       188  

Change in other benefit reserves

     34       29       29       34       31       92       88  

Unlockings

     —         —         —         27       —         —         —    
  

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

Ending fixed annuity reserves

   $ 32,354     $ 31,704     $ 30,719     $ 29,647     $ 28,853     $ 32,354     $ 28,853  
  

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

Reconciliation to annuity benefits accumulated:

              

Ending fixed annuity reserves

   $ 32,354     $ 31,704     $ 30,719     $ 29,647     $ 28,853     $ 32,354     $ 28,853  

Impact of unrealized investment gains on reserves

     138       128       100       76       180       138       180  

Fixed component of variable annuities

     179       182       183       184       189       179       189  
  

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

Annuity benefits accumulated per balance sheet

   $ 32,671     $ 32,014     $ 31,002     $ 29,907     $ 29,222     $ 32,671     $ 29,222  
  

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

Annualized surrenders and other withdrawals as a     % of beginning reserves

     6.8     7.4     7.3     7.3     8.3     7.4     8.4

 

Page 16


 

American Financial Group, Inc.

Consolidated Balance Sheet

($ in millions)

   LOGO

 

     09/30/17     06/30/17     03/31/17     12/31/16     09/30/16     06/30/16  

Assets:

            

Total cash and investments

   $ 45,253     $ 44,779     $ 43,350     $ 41,433     $ 41,805     $ 40,639  

Recoverables from reinsurers

     3,262       2,839       2,735       2,737       2,814       2,576  

Prepaid reinsurance premiums

     691       587       533       539       634       521  

Agents’ balances and premiums receivable

     1,173       1,124       989       997       1,029       992  

Deferred policy acquisition costs

     1,119       1,156       1,205       1,239       867       881  

Assets of managed investment entities

     4,767       4,873       5,331       4,765       4,312       4,410  

Other receivables

     1,545       923       875       908       1,391       788  

Variable annuity assets (separate accounts)

     628       620       614       600       606       595  

Other assets

     1,526       1,518       1,633       1,655       1,188       1,132  

Goodwill

     199       199       199       199       199       199  
  

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

Total assets

   $ 60,163     $ 58,618     $ 57,464     $ 55,072     $ 54,845     $ 52,733  
  

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

Liabilities and Equity:

            

Unpaid losses and loss adjustment expenses

   $ 9,563     $ 8,730     $ 8,621     $ 8,563     $ 8,661     $ 8,203  

Unearned premiums

     2,567       2,294       2,174       2,171       2,328       2,109  

Annuity benefits accumulated

     32,671       32,014       31,002       29,907       29,222       28,596  

Life, accident and health reserves

     667       676       687       691       700       702  

Payable to reinsurers

     906       681       621       634       835       588  

Liabilities of managed investment entities

     4,506       4,685       5,101       4,549       4,067       4,192  

Long-term debt

     1,284       1,405       1,283       1,283       1,300       998  

Variable annuity liabilities (separate accounts)

     628       620       614       600       606       595  

Other liabilities

     1,992       2,201       2,166       1,755       1,768       1,557  
  

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

Total liabilities

   $ 54,784     $ 53,306     $ 52,269     $ 50,153     $ 49,487     $ 47,540  

Shareholders’ equity:

            

Common stock

   $ 88     $ 88     $ 88     $ 87     $ 87     $ 87  

Capital surplus

     1,167       1,158       1,138       1,111       1,242       1,228  

Unappropriated retained earnings

     3,435       3,451       3,466       3,343       3,079       3,016  

Unrealized gains - equities

     173       158       145       98       103       46  

Unrealized gains - fixed maturities

     533       481       384       306       669       639  

Unrealized gains (losses) - fixed maturity-related cash flow hedges

     (6     (6     (8     (7     5       5  

Other comprehensive income, net of tax

     (11     (18     (22     (22     (24     (21
  

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

Total shareholders’ equity

     5,379       5,312       5,191       4,916       5,161       5,000  

Noncontrolling interests

     —         —         4       3       197       193  
  

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

Total liabilities and equity

   $ 60,163     $ 58,618     $ 57,464     $ 55,072     $ 54,845     $ 52,733  
  

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

 

Page 17


 

American Financial Group, Inc.

Book Value Per Share and Price / Book Summary

(in millions, except per share information)

   LOGO

 

     09/30/17     06/30/17     03/31/17     12/31/16     09/30/16     06/30/16  

Shareholders’ equity

   $ 5,379     $ 5,312     $ 5,191     $ 4,916     $ 5,161     $ 5,000  

Unrealized (gains) related to fixed maturities

     (527     (475     (376     (299     (674     (644
  

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

Adjusted shareholders’ equity

     4,852       4,837       4,815       4,617       4,487       4,356  

Goodwill

     (199     (199     (199     (199     (199     (199

Intangibles

     (29     (30     (32     (34     (44     (46
  

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

Tangible adjusted shareholders’ equity

   $ 4,624     $ 4,608     $ 4,584     $ 4,384     $ 4,244     $ 4,111  
  

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

Common shares outstanding

     88.093       88.007       87.592       86.924       86.813       86.850  

Book value per share:

            

Book value per share

   $ 61.06     $ 60.36     $ 59.26     $ 56.55     $ 59.45     $ 57.57  

Adjusted (a)

     55.08       54.97       54.98       53.11       51.68       50.16  

Tangible, adjusted (b)

     52.50       52.36       52.34       50.43       48.89       47.34  

Market capitalization

            

AFG’s closing common share price

   $ 103.45     $ 99.37     $ 95.42     $ 88.12     $ 75.00     $ 73.93  

Market capitalization

   $ 9,113     $ 8,745     $ 8,358     $ 7,660     $ 6,511     $ 6,421  

Price / Adjusted book value ratio

     1.88       1.81       1.74       1.66       1.45       1.47  

 

(a) Excludes unrealized gains related to fixed maturity investments.
(b) Excludes unrealized gains related to fixed maturity investments, goodwill and intangibles.

 

Page 18


 

American Financial Group, Inc.

Capitalization

($ in millions)

   LOGO

 

     09/30/17     06/30/17     03/31/17     12/31/16     09/30/16     06/30/16  

AFG senior obligations

   $ 1,003     $ 1,128     $ 1,008     $ 1,008     $ 1,008     $ 708  

Borrowings drawn under credit facility

     —         —         —         —         —         —    

Obligations of subsidiaries - other

     —         —         —         —         18       12  
  

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

Debt excluding subordinated debt

   $ 1,003     $ 1,128     $ 1,008     $ 1,008     $ 1,026     $ 720  

AFG subordinated debentures

     300       300       300       300       300       300  
  

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

Total principal amount of long-term debt

   $ 1,303     $ 1,428     $ 1,308     $ 1,308     $ 1,326     $ 1,020  

Shareholders’ equity

     5,379       5,312       5,191       4,916       5,161       5,000  

Noncontrolling interests

     —         —         4       3       197       193  

Less:

            

Unrealized (gains) - fixed maturity investments

     (533     (481     (384     (306     (669     (639
  

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

Total adjusted capital

   $ 6,149     $ 6,259     $ 6,119     $ 5,921     $ 6,015     $ 5,574  
  

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

Ratio of debt to total adjusted capital:

            

Including subordinated debt

     21.2     22.8     21.4     22.1     22.0     18.3

Excluding subordinated debt

     16.3     18.0     16.5     17.0     17.1     12.9

 

Page 19


 

American Financial Group, Inc.

Additional Supplemental Information

($ in millions)

   LOGO

 

     Three Months Ended      Nine Months Ended  
     09/30/17      06/30/17      03/31/17      12/31/16      09/30/16      09/30/17      09/30/16  

Property and Casualty Insurance

                    

Paid Losses (GAAP)

   $ 596      $ 652      $ 554      $ 683      $ 537      $ 1,802      $ 1,670  
     09/30/17      06/30/17      03/31/17      12/31/16      09/30/16      06/30/16         

Statutory Surplus

                    

Property and Casualty Insurance

   $ 2,817      $ 2,882      $ 3,013      $ 2,939      $ 3,038      $ 2,601     

AFG’s principal annuity subsidiaries (total adjusted capital)

   $ 2,433      $ 2,389      $ 2,341      $ 2,234      $ 2,216      $ 2,089     

Allowable dividends without regulatory approval

                    

Property and Casualty Insurance

   $ 496      $ 496      $ 496      $ 496      $ 434      $ 434     

Annuity and Run-off

     197        197        197        197        375        375     
  

 

 

    

 

 

    

 

 

    

 

 

    

 

 

    

 

 

    

Total

   $ 693      $ 693      $ 693      $ 693      $ 809      $ 809     
  

 

 

    

 

 

    

 

 

    

 

 

    

 

 

    

 

 

    

 

Page 20


 

American Financial Group, Inc.     

Total Cash and Investments     

($ in millions)     

   LOGO

 

     Carrying Value - September 30, 2017  
     Property and             Parent and                   % of  
     Casualty      Annuity and      Other Non-      Consolidate     Total AFG      Investment  
     Insurance      Run-off      Insurance      CLOs     Consolidated      Portfolio  

Total cash and investments:

                

Cash and cash equivalents

   $ 1,074      $ 825      $ 450      $ —       $ 2,349        5

Fixed maturities - Available for sale

     6,969        30,836        13        —         37,818        84

Fixed maturities - Trading

     233        117        —          —         350        1

Equity securities

     1,046        539        54        —         1,639        4

Policy loans

     —          186        —          —         186        0

Mortgage loans

     255        788        —          —         1,043        2

Equity index call options

     —          629        —          —         629        1

Real estate and other investments

     552        895        53        (261     1,239        3
  

 

 

    

 

 

    

 

 

    

 

 

   

 

 

    

 

 

 

Total cash and investments

   $ 10,129      $ 34,815      $ 570      $ (261   $ 45,253        100
  

 

 

    

 

 

    

 

 

    

 

 

   

 

 

    

 

 

 

Unrealized gain/(loss) on equity securities

   $ 167      $ 100      $ —        $ —       $ 267     
  

 

 

    

 

 

    

 

 

    

 

 

   

 

 

    
     Carrying Value - December 31, 2016  
     Property and             Parent and                   % of  
     Casualty      Annuity and      Other Non-      Consolidate     Total AFG      Investment  
     Insurance      Run-off      Insurance      CLOs     Consolidated      Portfolio  

Total cash and investments:

                

Cash and cash equivalents

   $ 1,383      $ 511      $ 213      $ —       $ 2,107        5

Fixed maturities - Available for sale

     6,510        28,021        13        —         34,544        83

Fixed maturities - Trading

     242        117        —          —         359        1

Equity securities

     1,013        496        49        —         1,558        4

Policy loans

     —          192        —          —         192        0

Mortgage loans

     261        886        —          —         1,147        3

Equity index call options

     —          492        —          —         492        1

Real estate and other investments

     497        705        48        (216     1,034        3
  

 

 

    

 

 

    

 

 

    

 

 

   

 

 

    

 

 

 

Total cash and investments

   $ 9,906      $ 31,420      $ 323      $ (216   $ 41,433        100
  

 

 

    

 

 

    

 

 

    

 

 

   

 

 

    

 

 

 

Unrealized gain/(loss) on equity securities

   $ 102      $ 49      $ —        $ —       $ 151     
  

 

 

    

 

 

    

 

 

    

 

 

   

 

 

    

 

Page 21


 

American Financial Group, Inc.

Net Investment Income

($ in millions)

   LOGO

 

     Three Months Ended     Nine Months Ended  
     09/30/17     06/30/17     03/31/17     12/31/16     09/30/16     09/30/17     09/30/16  

Property and Casualty Insurance:

              

Gross Investment Income

              

Fixed maturities - Available for sale

   $ 65     $ 65     $ 63     $ 64     $ 63     $ 193     $ 193  

Fixed maturities - Trading

     —         2       1       (1     2       3       4  

Equity securities

     12       12       14       13       13       38       38  

Equity in investees

     8       11       4       7       7       23       15  

Other investments

     11       8       6       6       10       25       21  
  

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

Gross investment income

     96       98       88       89       95       282       271  

Investment expenses

     (2     (2     (2     (4     (2     (6     (6
  

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

Total net investment income

   $ 94     $ 96     $ 86     $ 85     $ 93     $ 276     $ 265  
  

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

Average cash and investments (a)

   $ 9,851     $ 9,947     $ 9,855     $ 9,779     $ 9,647     $ 9,853     $ 9,507  
  

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

Average yield (b)

     3.82     3.86     3.49     3.48     3.86     3.73     3.72
  

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

Fixed Annuity:

              

Gross Investment Income

              

Fixed maturities - Available for sale

   $ 332     $ 322     $ 318     $ 315     $ 307     $ 972     $ 908  

Fixed maturities - Trading

     —         —         —         —         —         —         —    

Equity securities

     5       5       5       7       6       15       17  

Equity in investees

     12       10       6       6       9       28       16  

Other investments

     26       22       19       20       27       67       67  
  

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

Gross investment income

     375       359       348       348       349       1,082       1,008  

Investment expenses

     (2     (2     (3     (4     (1     (7     (6
  

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

Total net investment income

   $ 373     $ 357     $ 345     $ 344     $ 348     $ 1,075     $ 1,002  
  

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

Average cash and investments (a)

   $ 31,713     $ 30,988     $ 30,055     $ 29,192     $ 28,548     $ 30,919     $ 27,899  
  

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

Average yield (b)

     4.70     4.62     4.59     4.72     4.88     4.64     4.79
  

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

AFG consolidated net investment income:

              

Property & Casualty

   $ 94     $ 96     $ 86     $ 85     $ 93     $ 276     $ 265  

Annuity and Run-off:

              

Fixed Annuity

     373       357       345       344       348       1,075       1,002  

Variable Annuity

     2       3       2       2       3       7       8  

Run-off

     6       5       5       6       5       16       15  

Other

     1       4       3       —         1       8       6  

Consolidate CLOs

     (5     (5     (6     (8     (17     (16     (29
  

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

Total net investment income

   $ 471     $ 460     $ 435     $ 429     $ 433     $ 1,366     $ 1,267  
  

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

 

(a) Average cash and investments is the average of the beginning and ending quarter balances, or the average of the five quarters balances.     
(b) Average yield is calculated by dividing investment income for the quarter by the average cash and investment balance over the quarter.        

 

Page 22


 

American Financial Group, Inc.

Fixed Maturities - By Security Type - AFG Consolidated

($ in millions )

   LOGO

 

                              % of  
     Amortized            Unrealized     % of     Investment  

September 30, 2017

   Cost     Fair Value      Gain (Loss)     Fair Value     Portfolio  

US Government and government agencies

   $ 309     $ 309      $ —         1     1

States, municipalities and political subdivisions

     6,788       7,024        236       18     15

Foreign government

     251       254        3       1     1

Residential mortgage-backed securities

     3,065       3,399        334       9     8

Commercial mortgage-backed securities

     967       1,010        43       3     2

Asset-backed securities

     7,362       7,490        128       19     17

Corporate and other bonds

     18,020       18,682        662       49     41
  

 

 

   

 

 

    

 

 

   

 

 

   

 

 

 

Total AFG consolidated

   $ 36,762     $ 38,168      $ 1,406       100     85
  

 

 

   

 

 

    

 

 

   

 

 

   

 

 

 

Annualized yield on available for sale fixed maturities:

           

Excluding investment expense (a)

     4.45         

Net of investment expense (a)

     4.41         

Approximate average life and duration:

           

Approximate average life

     6.5 years           

Approximate duration

     5 years           
                              % of  
     Amortized            Unrealized     % of     Investment  

December 31, 2016

   Cost     Fair Value      Gain (Loss)     Fair Value     Portfolio  

US Government and government agencies

   $ 348     $ 348      $ —         1     1

States, municipalities and political subdivisions

     6,677       6,808        131       19     16

Foreign government

     256       261        5       1     1

Residential mortgage-backed securities

     3,371       3,639        268       11     9

Commercial mortgage-backed securities

     1,446       1,493        47       4     3

Asset-backed securities

     5,962       5,959        (3     17     14

Corporate and other bonds

     16,034       16,395        361       47     40
  

 

 

   

 

 

    

 

 

   

 

 

   

 

 

 

Total AFG consolidated

   $ 34,094     $ 34,903      $ 809       100     84
  

 

 

   

 

 

    

 

 

   

 

 

   

 

 

 

Annualized yield on available for sale fixed maturities:

           

Excluding investment expense (a)

     4.56         

Net of investment expense (a)

     4.48         

Approximate average life and duration:

           

Approximate average life

     6.5 years           

Approximate duration

     5 years           

 

(a) Annualized yield is calculated by dividing investment income for the quarter by the average cost over the quarter. Average cost is the average of the beginning and ending quarter asset balances.     

 

Page 23


 

American Financial Group, Inc.     

Fixed Maturities - By Security Type Portfolio     

($ in millions )     

   LOGO

 

    September 30, 2017     December 31, 2016  
    Amortized           Unrealized     % of     Amortized           Unrealized     % of  
    Cost     Fair Value     Gain (Loss)     Fair Value     Cost     Fair Value     Gain (Loss)     Fair Value  

Property and Casualty Insurance:

               

US Government and government agencies

  $ 260     $ 260     $ —         4   $ 295     $ 295     $ —         4

States, municipalities and political subdivisions

    2,607       2,661       54       37     2,588       2,605       17       39

Foreign government

    240       241       1       3     245       249       4       4

Residential mortgage-backed securities

    894       964       70       13     980       1,026       46       15

Commercial mortgage-backed securities

    97       100       3       1     142       144       2       2

Asset-backed securities

    1,630       1,641       11       23     1,445       1,440       (5     21

Corporate and other bonds

    1,308       1,335       27       19     976       993       17       15
 

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

Property and Casualty Insurance

  $ 7,036     $ 7,202     $ 166       100   $ 6,671     $ 6,752     $ 81       100
 

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

Annualized yield on available for sale fixed maturities:

               

Excluding investment expense (a)

    3.77           3.88      

Net of investment expense (a)

    3.67           3.67      

Tax equivalent, net of investment expense (b)

    4.15           4.20      

Approximate average life and duration:

               

Approximate average life

    5 years             4.5 years        

Approximate duration

    4 years             3.5 years        
    September 30, 2017     December 31, 2016  
    Amortized           Unrealized     % of     Amortized           Unrealized     % of  
    Cost     Fair Value     Gain (Loss)     Fair Value     Cost     Fair Value     Gain (Loss)     Fair Value  

Annuity and Run-off:

               

US Government and government agencies

  $ 48     $ 48     $ —         0   $ 52     $ 52     $ —         0

States, municipalities and political subdivisions

    4,181       4,363       182       14     4,089       4,203       114       15

Foreign government

    11       13       2       0     11       12       1       0

Residential mortgage-backed securities

    2,170       2,423       253       8     2,390       2,601       211       9

Commercial mortgage-backed securities

    870       910       40       3     1,304       1,349       45       5

Asset-backed securities

    5,732       5,849       117       19     4,517       4,519       2       16

Corporate and other bonds

    16,712       17,347       635       56     15,058       15,402       344       55
 

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

Total Annuity and Run-off

  $ 29,724     $ 30,953     $ 1,229       100   $ 27,421     $ 28,138     $ 717       100
 

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

Annualized yield on available for sale fixed maturities:

               

Excluding investment expense (a)

    4.60           4.72      

Net of investment expense (a)

    4.57           4.67      

Approximate average life and duration:

               

Approximate average life

    7 years             6.5 years        

Approximate duration

    5 years             5 years        

 

(a) Annualized yield is calculated by dividing investment income for the quarter by the average cost over the quarter. Average cost is the average of the beginning and ending quarter asset balances.     
(b) Adjusts the yield on tax-exempt bonds to the fully taxable equivalent yield.     

 

Page 24


 

American Financial Group, Inc.     

Fixed Maturities - Credit Rating     

($ in millions)     

   LOGO

 

     September 30, 2017  
     Amortized             Unrealized      % of  

By Credit Rating (a)

   Cost      Fair Value      Gain (Loss)      Fair Value  

Investment grade

           

AAA

   $ 6,106      $ 6,221      $ 115        16

AA

     8,108        8,375        267        22

A

     8,873        9,195        322        24

BBB

     10,063        10,447        384        28
  

 

 

    

 

 

    

 

 

    

 

 

 

Subtotal - Investment grade

     33,150        34,238        1,088        90

BB

     708        725        17        2

B

     335        340        5        1

Other (b)

     2,569        2,865        296        7
  

 

 

    

 

 

    

 

 

    

 

 

 

Subtotal - Non-Investment grade

     3,612        3,930        318        10
  

 

 

    

 

 

    

 

 

    

 

 

 

Total

   $ 36,762      $ 38,168      $ 1,406        100
  

 

 

    

 

 

    

 

 

    

 

 

 

98% of the fixed maturity portfolio is NAIC designated 1 or 2.

 

     December 31, 2016  
     Amortized             Unrealized     % of  

By Credit Rating (a)

   Cost      Fair Value      Gain (Loss)     Fair Value  

Investment grade

          

AAA

   $ 6,117      $ 6,189      $ 72       18

AA

     7,123        7,257        134       21

A

     8,323        8,487        164       24

BBB

     8,999        9,193        194       26
  

 

 

    

 

 

    

 

 

   

 

 

 

Subtotal - Investment grade

     30,562        31,126        564       89

BB

     687        695        8       2

B

     446        445        (1     1

Other (b)

     2,399        2,637        238       8
  

 

 

    

 

 

    

 

 

   

 

 

 

Subtotal - Non-Investment grade

     3,532        3,777        245       11
  

 

 

    

 

 

    

 

 

   

 

 

 

Total

   $ 34,094      $ 34,903      $ 809       100
  

 

 

    

 

 

    

 

 

   

 

 

 

97% of the fixed maturity portfolio is NAIC designated 1 or 2.

 

(a) If two agencies rate a security, the rating displayed above is the lower of the two; if three or more agencies rate a security, the rating displayed is the second lowest.
(b) See page 29 for more information.

 

Page 25


 

American Financial Group, Inc.     

Mortgage-Backed Securities - AFG Consolidated     

($ in millions)     

   LOGO

 

 

September 30, 2017

   Amortized
Cost
     Fair Value      Unrealized
Gain (Loss)
     % of
Fair Value
    % of
Investment
Portfolio
 

Residential

             

Agency

   $ 218      $ 218      $ —          5     1

Prime (Non-Agency)

     1,283        1,452        169        33     3

Alt-A

     1,049        1,167        118        26     3

Subprime

     515        562        47        13     1

Commercial

     967        1,010        43        23     2
  

 

 

    

 

 

    

 

 

    

 

 

   

 

 

 

Total AFG consolidated

   $ 4,032      $ 4,409      $ 377        100     10
  

 

 

    

 

 

    

 

 

    

 

 

   

 

 

 

- Substantially all of AFG’s MBS securities are either senior tranches of securitizations or collateralized by senior tranches of securitizations.

- The average amortized cost as a percent of par is - Prime 82%; Alt-A 79%; Subprime 85%; CMBS 99%.

- The average FICO score of our residential MBS securities is - Prime 733; Alt-A 703; Subprime 632.

- 95% of our Commercial MBS portfolio is investment-grade rated (82% AAA) and the average subordination for this group of assets is 31%.

- The approximate average life by collateral type is - Residential 4.5 years; Commercial 5.5 years.

 

December 31, 2016

   Amortized
Cost
     Fair Value      Unrealized
Gain (Loss)
     % of
Fair Value
    % of
Investment
Portfolio
 

Residential

             

Agency

   $ 243      $ 243      $ —          5     0

Prime (Non-Agency)

     1,406        1,557        151        30     4

Alt-A

     1,093        1,170        77        23     3

Subprime

     629        669        40        13     2

Commercial

     1,446        1,493        47        29     3
  

 

 

    

 

 

    

 

 

    

 

 

   

 

 

 

Total AFG consolidated

   $ 4,817      $ 5,132      $ 315        100     12
  

 

 

    

 

 

    

 

 

    

 

 

   

 

 

 

 

Page 26


 

American Financial Group, Inc.     

Mortgage-Backed Securities Portfolio     

($ in millions)

   LOGO

 

 

Property and Casualty Insurance:

   September 30, 2017  

By Asset Type

   Amortized
Cost
     Fair Value      Unrealized
Gain (Loss)
    % of
Fair Value
    % of Inv
Portfolio
 

Residential

            

Agency

   $ 175      $ 174      $ (1     17     2

Prime (Non-Agency)

     183        203        20       19     2

Alt-A

     317        351        34       33     4

Subprime

     219        236        17       22     2

Commercial

     97        100        3       9     1
  

 

 

    

 

 

    

 

 

   

 

 

   

 

 

 

Total

   $ 991      $ 1,064      $ 73       100     11
  

 

 

    

 

 

    

 

 

   

 

 

   

 

 

 
     December 31, 2016  

By Asset Type

   Amortized
Cost
     Fair Value      Unrealized
Gain (Loss)
    % of
Fair Value
    % of Inv
Portfolio
 

Residential

            

Agency

   $ 192      $ 191      $ (1     17     2

Prime (Non-Agency)

     187        202        15       17     2

Alt-A

     342        361        19       31     4

Subprime

     259        272        13       23     3

Commercial

     142        144        2       12     1
  

 

 

    

 

 

    

 

 

   

 

 

   

 

 

 

Total

   $ 1,122      $ 1,170      $ 48       100     12
  

 

 

    

 

 

    

 

 

   

 

 

   

 

 

 

Annuity and Run-off:

   September 30, 2017  

By Asset Type

   Amortized
Cost
     Fair Value      Unrealized
Gain (Loss)
    % of
Fair Value
    % of Inv
Portfolio
 

Residential

            

Agency

   $ 43      $ 44      $ 1       1     0

Prime (Non-Agency)

     1,099        1,237        138       37     4

Alt-A

     732        816        84       25     2

Subprime

     296        326        30       10     1

Commercial

     870        910        40       27     3
  

 

 

    

 

 

    

 

 

   

 

 

   

 

 

 

Total

   $ 3,040      $ 3,333      $ 293       100     10
  

 

 

    

 

 

    

 

 

   

 

 

   

 

 

 
     December 31, 2016  

By Asset Type

   Amortized
Cost
     Fair Value      Unrealized
Gain (Loss)
    % of
Fair Value
    % of Inv
Portfolio
 

Residential

            

Agency

   $ 51      $ 52      $ 1       1     0

Prime (Non-Agency)

     1,218        1,343        125       34     4

Alt-A

     751        809        58       21     3

Subprime

     370        397        27       10     1

Commercial

     1,304        1,349        45       34     5
  

 

 

    

 

 

    

 

 

   

 

 

   

 

 

 

Total

   $ 3,694      $ 3,950      $ 256       100     13
  

 

 

    

 

 

    

 

 

   

 

 

   

 

 

 

 

Page 27


 

American Financial Group, Inc.     

Mortgage-Backed Securities - Credit Rating     

($ in millions)     

   LOGO

 

     September 30, 2017  
     Amortized             Unrealized      % of  

By Credit Rating (a)

   Cost      Fair Value      Gain (Loss)      Fair Value  

Investment grade

           

AAA

   $ 1,259      $ 1,306      $ 47        30

AA

     94        98        4        2

A

     219        233        14        5

BBB

     229        243        14        6
  

 

 

    

 

 

    

 

 

    

 

 

 

Subtotal - investment grade

     1,801        1,880        79        43

BB

     189        192        3        4

B

     249        257        8        6

Other (b)

     1,793        2,080        287        47
  

 

 

    

 

 

    

 

 

    

 

 

 

Total

   $ 4,032      $ 4,409      $ 377        100
  

 

 

    

 

 

    

 

 

    

 

 

 

96% of the mortgage-backed security portfolio has an NAIC 1 designation.     

 

     December 31, 2016  
     Amortized             Unrealized      % of  

By Credit Rating (a)

   Cost      Fair Value      Gain (Loss)      Fair Value  

Investment grade

           

AAA

   $ 1,668      $ 1,720      $ 52        34

AA

     164        169        5        3

A

     256        268        12        5

BBB

     274        288        14        6
  

 

 

    

 

 

    

 

 

    

 

 

 

Subtotal - investment grade

     2,362        2,445        83        48

BB

     211        212        1        4

B

     330        333        3        6

Other (b)

     1,914        2,142        228        42
  

 

 

    

 

 

    

 

 

    

 

 

 

Total

   $ 4,817      $ 5,132      $ 315        100
  

 

 

    

 

 

    

 

 

    

 

 

 

97% of the mortgage-backed security portfolio has an NAIC 1 designation.     

 

(a) If two agencies rate a security, the rating displayed above is the lower of the two; if three or more agencies rate a security, the rating displayed is the second lowest.     
(b) See page 29 for more information.     

 

Page 28


Appendix A

American Financial Group, Inc.

Fixed Maturities - Credit Rating by Type

($ in millions)

   LOGO

 

     Fair Value - September 30, 2017  

By Credit Rating (a)

   US Gov      Munis      Frgn gov      RMBS      CMBS      ABS      Corp/Oth           Total      % Total  

Investment grade

                              

AAA

   $ 217      $ 1,810      $ 180      $ 476      $ 830      $ 2,495      $ 213          $ 6,221        16

AA

     84        4,564        67        79        19        2,170        1,392            8,375        22

A

     —          504        3        206        27        1,703        6,752            9,195        24

BBB

     —          49        4        155        88        846        9,305            10,447        28
  

 

 

    

 

 

    

 

 

    

 

 

    

 

 

    

 

 

    

 

 

        

 

 

    

 

 

 

Subtotal - Investment grade

     301        6,927        254        916        964        7,214        17,662            34,238        90

BB

     —          4        —          173        19        5        524            725        2

B

     —          7        —          253        4        —          76            340        1

CCC, CC, C

     —          1        —          936        3        2        29            971        3

D

     —          7        —          534        —          —          —              541        1
  

 

 

    

 

 

    

 

 

    

 

 

    

 

 

    

 

 

    

 

 

        

 

 

    

 

 

 

Subtotal - Non-Investment grade

     —          19        —          1,896        26        7        629            2,577        7

Not Rated

     8        78        —          587        20        269        391            1,353        3
  

 

 

    

 

 

    

 

 

    

 

 

    

 

 

    

 

 

    

 

 

        

 

 

    

 

 

 

Total

   $ 309      $ 7,024      $ 254      $ 3,399      $ 1,010      $ 7,490      $ 18,682          $ 38,168        100
  

 

 

    

 

 

    

 

 

    

 

 

    

 

 

    

 

 

    

 

 

        

 

 

    

 

 

 
     Fair Value - December 31, 2016  

By Credit Rating (a)

   US Gov      Munis      Frgn gov      RMBS      CMBS      ABS      Corp/Oth           Total      % Total  

Investment grade

                              

AAA

   $ 299      $ 1,727      $ 171      $ 508      $ 1,213      $ 2,053      $ 218          $ 6,189        18

AA

     41        4,388        30        127        42        1,480        1,149            7,257        21

A

     —          501        55        170        98        1,593        6,070            8,487        24

BBB

     —          69        5        202        86        813        8,018            9,193        26
  

 

 

    

 

 

    

 

 

    

 

 

    

 

 

    

 

 

    

 

 

        

 

 

    

 

 

 

Subtotal - Investment grade

     340        6,685        261        1,007        1,439        5,939        15,455            31,126        89

BB

     —          4        —          184        29        16        462            695        2

B

     —          8        —          307        25        1        104            445        1

CCC, CC, C

     —          11        —          963        —          3        32            1,009        3

D

     —          —          —          679        —          —          —              679        2
  

 

 

    

 

 

    

 

 

    

 

 

    

 

 

    

 

 

    

 

 

        

 

 

    

 

 

 

Subtotal - Non-Investment grade

     —          23        —          2,133        54        20        598            2,828        8

Not Rated

     8        100        —          499        —          —          342            949        3
  

 

 

    

 

 

    

 

 

    

 

 

    

 

 

    

 

 

    

 

 

        

 

 

    

 

 

 

Total

   $ 348      $ 6,808      $ 261      $ 3,639      $ 1,493      $ 5,959      $ 16,395          $ 34,903        100
  

 

 

    

 

 

    

 

 

    

 

 

    

 

 

    

 

 

    

 

 

        

 

 

    

 

 

 

 

(a) If two agencies rate a security, the rating displayed above is the lower of the two; if three or more agencies rate a security, the rating displayed is the second lowest.

 

Page 29

GRAPHIC 4 g486839g1101193117500.jpg GRAPHIC begin 644 g486839g1101193117500.jpg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end GRAPHIC 5 g486839g53a62.jpg GRAPHIC begin 644 g486839g53a62.jpg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end GRAPHIC 6 g486839g74d73.jpg GRAPHIC begin 644 g486839g74d73.jpg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