Illinois Insurance Company Reports Results
NORTHBROOK, Ill., Oct. 16 The Allstate Corporation today reported net income of $280 million ($0.39 perdiluted share) for the third quarter of 2002 compared to $226 million ($0.32 per diluted share) for the third quarter of 2001. Operating income was $548 million ($0.77 per diluted share) for the third quarter of 2002, compared to $401 million ($0.56 per diluted share) for the third quarter of 2001. Excluding restructuring charges, operating income for the third quarter of 2002 was $574 million ($0.81 per diluted share) compared to $407 million ($0.57 per diluted share) for the same period in 2001. Operating income is defined as net income before the after-tax effects of realized capital gains and losses, gain (loss) on disposition of operations, dividends on preferred securities of subsidiary trust and the cumulative effect of a change in accounting principle." These results mark three consecutive quarters of solid performance and good execution on our performance improvement strategies," said Chairman, President and CEO Edward M. Liddy. "We are pleased with our performance so far this year and we remain committed to delivering consistent earnings growth. We now anticipate that operating income per diluted share for 2002 will be in the range of $2.80 to $3.00 (excluding restructuring charges and assuming normal catastrophes) - $.30 higher than the estimate we issued at the beginning of the year and a $.10 increase from our estimate last quarter.
"As in the previous two quarters, rate increases in auto and homeowners lines have significantly contributed to increased written premium growth of nearly 8% this quarter over the prior year level. Likewise, loss frequencies in the auto and homeowners lines have improved over the prior year's quarter. Texas water and mold related losses remained at challenging levels during the quarter, but to a lesser extent than previous quarters this year.
"With rates taken in this quarter, which will be earned over the next 12 to 24 months, the Allstate brand is now priced at levels that approximate our targeted returns in most markets. The Ivantage lines, however, have not yet reached prices that are at our targeted return levels and we will continue to work toward that goal. We will continue our practice of filing for indicated rates for both the Allstate brand and Ivantage.
"Though some six weeks still remain, this year's Atlantic Hurricane season has been relatively mild and catastrophe losses in the quarter were $96 million, compared to last year's third quarter catastrophe losses of $142 million. Actual catastrophe losses in both the 2002 and 2001 third quarters were lower than normal experience.
"We increased our estimate of prior year incurred losses for Discontinued Lines and Coverages, Asbestos and Environmental and other mass tort exposures by $64 million after-tax ($0.09 per diluted share), as a result of revised estimates of previously reported losses and loss emergence from peripheral (non-manufacturing) insureds.
"Allstate Financial continues to perform relatively well during these difficult economic times with $112 million in operating income, which is $22 million or 16.4% below the third quarter last year. The company accelerated the amortization of its deferred acquisition costs (DAC) for certain investment and retirement products, primarily due to the continuing decline in equity markets and recorded a net after-tax charge of $42 million in the third quarter. Operating income for the first nine months of 2002 of $398 million is up a modest $18 million or 4.7% over the same period in the prior year.
"Our strategy of broadening our footprint in financial services with Allstate agencies continues to proceed well. In the first nine months of 2002, we sold more proprietary and non-proprietary financial services products through this channel than we did in all of 2000 and 2001 combined. This growth is primarily driven by significant increases in fixed annuity, bank and non-proprietary mutual fund deposits.
"In the quarter we also announced several senior management and organizational changes that will position us well as we continue our push to be better and bigger in the property and casualty business and broader in financial services. And in these days of investor concern about corporate America, Allstate shareholders, customers and employees should feel confident that we have an outstanding management team, an excellent corporate governance structure and rigorous financial reporting standards that serve us well."
Summary of results for the quarter and nine months ended September 30, 2002:
Consolidated Highlights Quarter Ended Nine Months Ended September 30 September 30 ($ in millions, except per-share amounts) Est. Est. 2002 2001 Change 2002 2001 Change $ $ % $ $ % Consolidated Revenues 7,239 7,173 0.9 21,992 21,507 2.3 Operating Income Before Restructuring Charges After-tax 574 407 41.0 1,551 1,197 29.6 Operating Income Per Share (Diluted) Before Restructuring Charges After-tax .81 .57 42.1 2.18 1.65 32.1 Restructuring Charges After-tax 26 6 -- 62 14 -- Operating Income 548 401 36.7 1,489 1,183 25.9 Operating Income Per Share (Diluted) .77 .56 37.5 2.09 1.63 28.2 Realized Capital (Losses) Gains After-tax (266) (131) 103.1 (437) (211) 107.1 Gain (Loss) on Disposition of Operations After-tax -- (34) (100.0) 5 (40) (112.5) Dividends on Preferred Securities of Subsidiary Trust(s) After-tax (2) (10) (80.0) (7) (29) (75.9) Cumulative Effect of a Change in Accounting Principle After-tax -- -- -- (331) (9) -- Net Income 280 226 23.9 719 894 (19.6) Net Income per share (Diluted) .39 .32 21.9 1.01 1.23 (17.9) Weighted Average Shares Outstanding (Diluted) 708.1 719.7 (1.6) 711.3 726.2 (2.1) Book value per share (Diluted) 25.22 24.16 4.4 25.22 24.16 4.4 -- The increase in third quarter 2002 consolidated revenues was due to increased Property-Liability premiums earned, partially offset by higher realized capital losses as compared to the same quarter in the prior year. -- The consolidated operating income increase in the third quarter of 2002 when compared to the prior year quarter was due to: -- increased Property-Liability premiums earned -- improved auto and homeowners loss frequencies -- lower catastrophe losses These factors were partly offset by: -- reserve strengthening for asbestos and environmental -- decreased Allstate Financial operating income -- increased restructuring expenses -- Restructuring expenses incurred during the third quarter of 2002 totaled $40 million, or $26 million after-tax and $0.04 per diluted share. Restructuring expenses for the first nine months of 2002 totaled $95 million, or $62 million after-tax and $0.09 per diluted share. These expenses related to the previously announced realignment of the company's claim offices, Customer Information Centers and other back-office operations and a non-cash charge resulting from pension benefit payments made to agents in connection with the re-organization of employee agents to a single exclusive agency independent contractor program announced in 1999. -- During the third quarter of 2002, Allstate purchased 3.6 million shares of its stock at an average cost per share of $36.14 for an overall cost of $131 million. The total cost of shares repurchased under its current $500 million repurchase program through September 30, 2002 is $427 million. The company intends to complete this repurchase program by December 31, 2002. -- The components of pre-tax realized capital gains (losses) were: Est. Quarter Ended September 30, 2002 ($ in millions) Property- Allstate Corporate Liability Financial and Other Total Valuation of derivative instruments $(8) $(6) $-- $(14) Sales (212) (51) 1 (262) Investment write-downs (31) (107) (5) (143) Realized Capital Gains (Losses) $(251) $(164) $(4) $(419) Quarter Ended September 30, 2001 ($ in millions) Property- Allstate Corporate Liability Financial and Other Total Valuation of derivative instruments $(34) $(52) $-- $(86) Sales (83) 9 -- (74) Investment write-downs (17) (27) -- (44) Realized Capital Gains (Losses) $(134) $(70) $-- $(204) Est. Nine Months Ended September 30, 2002 ($ in millions) Property- Allstate Corporate Liability Financial and Other Total Valuation of derivative instruments $(32) $(32) $-- $(64) Sales (272) (91) -- (363) Investment write-downs (76) (165) (7) (248) Realized Capital Gains (Losses) $(380) $(288) $(7) $(675) Nine Months Ended September 30, 2001 ($ in millions) Property- Allstate Corporate Liability Financial and Other Total Valuation of derivative instruments $(71) $(84) $-- $(155) Sales 28 (19) 1 10 Investment write-downs (85) (96) -- (181) Realized Capital Gains (Losses) $(128) $(199) $1 $(326) -- The realized loss on sales during the third quarter is primarily related to equity sales and an interest rate futures program. Allstate had pre-tax realized capital losses totaling $174 million during the third quarter and $213 million in the first nine months of 2002 relating to equity sales during a volatile and declining market. Allstate manages its equity portfolio on a total return basis, and believes that these results are consistent with the declines in the overall equity market. Likewise, Allstate had pre-tax unrealized gains on its equity portfolio of $213 million at September 30, 2002, a decline of $335 million since June 30, 2002 and $647 million since December 31, 2001. Allstate's $3.5 billion equity portfolio represents 3.9% of total invested assets at September 30, 2002. The interest rate futures program is used to manage the Property- Liability interest rate risk exposure relative to its duration target. During the third quarter, a short futures position was in place which reduced the Property-Liability portfolio duration by as much as 0.3 years and produced a pre-tax realized loss of $97 million in the third quarter and $163 million for the first nine months of 2002. As a component of our overall interest rate risk management, these realized futures losses are most appropriately considered in conjunction with the pre-tax unrealized gains on the Property-Liability fixed income portfolio. These gains totaled $2.01 billion at September 30, 2002, an increase of $829 million since June 30, 2002 and $1.16 billion since December 31, 2001. Viewed in the aggregate, these results best reflect the full impact of the decline in rates on portfolio values and the overall balance sheet. The interest rate futures program performed as expected given the decline in interest rates and enabled the management of our interest rate exposure. Accordingly, as interest rates and the duration of the Property- Liability fixed income portfolio have declined, the number of futures contracts held by the Company related to this program have also declined. -- During the third quarter of 2002, U.S. credit market conditions deteriorated causing both weakened corporate credit and reduced market liquidity. Allstate had pre-tax realized capital losses related to investment write-downs of $143 million in the third quarter and $248 million in the first nine months of 2002, or 0.2% and 0.3% of total investments at September 30, 2002, respectively. During the third quarter, Allstate had write-downs on approximately 39 issuers, with no one write-down greater than $26 million. Approximately two-thirds of the write-downs in the third quarter were related to the airline, utility, and oil and gas industries, with the balance spread across multiple sectors. Property-Liability Business Property-Liability Highlights Quarter Ended Nine Months Ended September 30 September 30 ($ in millions, except ratios) Est. Est. 2002 2001 Change 2002 2001 Change $ $ % $ $ % Property-Liability Premiums Written 6,305 5,846 7.9 18,063 17,014 6.2 Property-Liability Revenues 6,082 5,895 3.2 18,287 17,759 3.0 Operating Income before Restructuring Charges 488 295 65.4 1,232 879 40.2 Restructuring Charges After-tax 26 5 -- 61 10 -- Operating Income 462 290 59.3 1,171 869 34.8 Realized Capital (Losses) Gains After-tax (160) (85) 88.2 (240) (79) -- Gain (Loss) on Disposition of Operations -- (34) (100.0) 5 (40) (112.5) Cumulative Effect of a Change in Accounting Principle After-tax -- -- -- (48) (3) -- Net Income 302 171 76.6 888 747 18.9 Catastrophe Losses 96 142 (32.4) 494 761 (35.1) Combined Ratio before impacts of catastrophes and restructuring charges 95.0 100.4 (5.4) 95.7 97.7 (2.0) Impact of catastrophes 1.6 2.5 (0.9) 2.8 4.6 (1.8) Impact of restructuring charges 0.7 0.1 0.6 0.5 0.1 0.4 Combined Ratio 97.3 103.0 (5.7) 99.0 102.4 (3.4) -- Factors contributing to Property-Liability premium written growth in the third quarter of 2002 as compared to the same quarter in the prior year included: -- A 7.8% increase in Allstate brand premiums written -- 6.8% increase in standard auto -- 21.2% increase in homeowners -- 10.2% decrease in non-standard auto -- A processing slow-down following September 11, 2001 impacting written premium in the third quarter of 2001 by an estimated 0.4% -- The following net rate changes have been approved for Property- Liability: Quarter Ended Nine Months Ended September 30, 2002 September 30, 2002 Weighted Weighted # of States Average # of States Average Rate Rate Change (%) Change (%) Allstate brand Standard Auto 10 4.3 36 7.0 Non-standard Auto 10 17.6 34 12.3 Homeowners 8 13.0 40 19.1 Ivantage Standard Auto (Encompass) 11 6.9 32 6.9 Non-standard Auto (Deerbrook) 4 9.0 22 9.4 Homeowners (Encompass) 12 6.7 34 14.3 -- Factors contributing to the increased Property-Liability loss costs in the third quarter of 2002 when compared to the prior year quarter include: -- The completion of an annual review of reserve estimates for asbestos, environmental and other mass tort exposures resulting in increased incurred pre-tax losses for asbestos of $72 million as a result of revised estimates of previously reported losses and loss emergence from peripheral (non-manufacturing) insureds, $23 million for environmental and $3 million for other mass torts. A similar review in the prior year third quarter resulted in increased incurred pre-tax losses of $94 million for asbestos and decreased incurred pre-tax losses of $46 million for environmental and $38 million for other mass torts. Estimates for claims incurred but not reported (IBNR) represent approximately 57% of the total reserves held for asbestos and environmental exposures. -- Overall development of prior year claims resulted in favorable auto development, offset by continuing upward development of homeowners: ---Reserve Impact--- ----Loss Ratio Impact--- $ in Mil. Ratio Pr. Yr. Variance Auto $(83) (1.4) (0.4) Homeowner 111 1.9 (1.1) Pre-tax Total $28 0.5 (1.5) These factors were partially offset by: -- improved auto and homeowners frequency -- decreased catastrophe losses Approximately $35 million of Homeowner upward loss development, noted above, was related to mold claims in Texas. -- Incurred losses related to mold claims in Texas, have been: ($ in millions) 2002 2001 First Quarter $119 $7 Second Quarter 103 25 Third Quarter 90 74 Fourth Quarter 78 Year to Date $312 $ 184 Allstate Financial Business Allstate Financial Highlights Quarter Ended Nine Months Ended September 30 September 30 ($ in millions) Est. Est. 2002 2001 Change 2002 2001 Change $ $ % $ $ % Statutory Premiums and Deposits* 2,958 2,491 18.7 9,073 8,294 9.4 Allstate Financial GAAP Revenues 1,142 1,257 (9.1) 3,657 3,684 (0.7) Operating Income before Restructuring Charges 112 135 (17.0) 399 384 3.9 Restructuring Charges After-tax -- 1 (100.0) 1 4 (75.0) Operating Income 112 134 (16.4) 398 380 4.7 Realized Capital (Losses) Gains After-tax (103) (46) 123.9 (192) (133) 44.4 Cumulative Effect of a Change in Accounting Principle After-tax -- -- -- (283) (6) -- Net Income 9 88 (89.8) (77) 241 (132.0) Investments including Separate Accounts 65,082 58,655 11.0 65,082 58,655 11.0 *Statutory premiums and deposits is a measure used by Allstate management to analyze sales trends. Statutory premiums and deposits includes premiums on insurance policies and premiums and deposits on annuities determined in conformity with statutory accounting practices prescribed or permitted by the insurance regulatory authorities of the states in which the Company's insurance subsidiaries are domiciled, and all other funds received from customers on deposit type products which are treated as liabilities, including the net new deposits of Allstate Bank. -- Factors contributing to the increase in Allstate Financial statutory premiums and deposits during the third quarter of 2002 as compared to the same quarter in the prior year included: -- an increase in the retail sales of fixed annuities -- growth in deposits of Allstate Bank This increase was partly offset by: -- a decrease in structured financial product sales, primarily funding agreements, as a result of unfavorable market conditions -- Factors contributing to the decline in Allstate Financial operating income in the third quarter of 2002 when compared to the same quarter in the prior year were: -- Accelerated amortization of deferred acquisition costs (DAC) on variable annuity products totaling $94 million, partially offset by lower DAC amortization on fixed annuities and interest sensitive life products resulting from improved margins, improved persistency and other recoveries. The net impact of the accelerated amortization totaled $42 million after-tax or $.06 per diluted share. -- Growth related increases in operating expenses and DAC amortization These factors were offset by: -- A positive tax impact due to an adjustment for prior year tax issues totaling $21 million -- An increase in investment and mortality margins -- A change in accounting eliminating the amortization of goodwill in 2002. Allstate Financial goodwill amortization totaled $7 million in the third quarter of 2001 and $22 million for the first nine months of 2001. Some further details regarding Allstate Financial's DAC practices and variable annuity guaranteed minimum death benefit (GMDB) are: -- DAC for certain investment and retirement products is amortized over the expected life of the products in relation to the expected gross profits. Traditional life, accidental and health products are amortized in relation to the expected net premiums, subject to recoverability reviews. The recoverability of DAC on certain investment and retirement products is reviewed regularly in the aggregate using current assumptions. -- Allstate Financial's variable annuity DAC amortization methodology includes a long-term market return assumption for account values of 8% after fees. When market returns vary from the 8% long-term expectation or mean, Allstate Financial assumes a reversion to this mean over a seven-year period, which includes two prior years and five future years. The assumed returns over this period are limited to a range between 0% to 13.25% after fees. The steep and sustained decline in the equity markets for the nine months ending September 30, 2002 resulted in the acceleration of variable annuity DAC amortization by $94 million for the third quarter. DAC amortization from improved persistency on fixed annuities, along with other recoveries, partially offset the $94 million acceleration. Future volatility in the equity markets of similar or greater magnitude may result in non-symmetrical changes in the amortization of DAC, both increases and decreases. -- The total DAC asset for all Allstate Financial products as of the end of the third quarter is $3.14 billion. DAC for all annuities, both fixed and variable, is $966 million at the end of the third quarter, which is 3.1% of total annuity account values. DAC for variable annuities is $799 million at the end of the third quarter, which is 6.6% of the variable annuity account values. Approximately two-thirds of the variable annuity DAC and three-fourths of fixed annuity DAC is amortized during the surrender charge period. -- Allstate Financial's guaranteed value in excess of the account value, payable if all contract holders were to die as of September 30, 2002, is estimated to be $4.53 billion, net of reinsurance. Approximately two-thirds of this exposure is related to the return of the original deposits while the remaining one-third is attributable to a death benefit greater than the original deposits. The costs associated with GMDBs are included in the DAC amortization model. Generally, less DAC is amortized during periods in which GMDBs are higher than projected. Net cash payments for GMDBs were $11 million and $31 million for the quarter and the nine months ended September 30, 2002, respectively, net of reinsurance, hedging gains, and other contractual arrangements.
This press release contains forward-looking statements about our operating income for 2002 and rate changes in our Property-Liability business. These statements are subject to the Private Securities Litigation Reform Act of 1995 and are based on management's estimates, assumptions and projections. Actual results may differ materially from those projected in the forward-looking statements for a variety of reasons. Projected weighted average rate changes in our Property-Liability business may be lower than projected due to a decrease in the number of policies in force. Loss costs in our Property- Liability business, including losses due to catastrophes such as hurricanes and earthquakes, may exceed management's projections. Competitive pressures could lead to sales of Property-Liability products, including private passenger auto and homeowners insurance, that are lower than projected by management, due to our increased prices and our modified underwriting practices. Investment income may not meet management's projections due to poor stock market performance or lower returns on the fixed income portfolio due to worsening credit conditions. Readers are encouraged to review the other risk factors facing Allstate that we disclose in our current, quarterly and annual reports to the Securities and Exchange Commission on Forms 8-K, 10-Q and 10-K. We undertake no obligation to publicly correct or update any forward-looking statements. This press release contains unaudited financial information.
The supplemental operating information provided allows for additional analysis of results of operations. The after-tax effects of realized capital gains and losses, gain (loss) on disposition of operations, dividends on preferred securities of subsidiary trust and the cumulative effect of a change in accounting principle have been excluded from operating income due to the volatility between periods and because such data is often excluded when evaluating the overall financial performance of insurers. After-tax realized capital gains and losses are presented net of the effects of Allstate Financial's deferred policy acquisition cost amortization to the extent that such effects resulted from the recognition of realized capital gains and losses. Operating income should not be considered as a substitute for any generally accepted accounting principles (GAAP) measure of performance. The method of calculating operating income may be different from the method used by other companies and therefore comparability may be limited.
The Allstate Corporation (NYSE: ALL - News) is the nation's largest publicly held personal lines insurer. Widely known through the "You're In Good Hands With Allstate®" slogan, Allstate provides insurance products to more than 16 million households and has approximately 12,500 exclusive agents and financial specialists in the U.S. and Canada. Customers can access Allstate products and services through Allstate agents, or in select states at allstate.com and 1-800-Allstate(SM). Encompass(SM) and Deerbrook® Insurance brand property and casualty products are sold exclusively through independent agents. Allstate Financial Group includes the businesses that provide life insurance, retirement and investment products, through Allstate agents, workplace marketing, independent agents, banks and securities firms.
The Allstate Corporation prepares an interim investor supplement, containing standard information that is not totally available at the time of the earnings release. The supplement is posted to the company's website and will be updated periodically over the next 30 days, and can be accessed by going to the Allstate web site at allstate.com and clicking on "About Allstate." From there, go to the "Find Financial Information" button.
THE ALLSTATE CORPORATION CONSOLIDATED STATEMENTS OF OPERATIONS Three Months Ended September 30, ($ in millions except Est. Percent per share data) 2002 2001 Change Revenues Property-liability insurance premiums $ 5,904 $ 5,597 5.5 Life and annuity premiums and contract charges 512 580 (11.7) Net investment income 1,242 1,200 3.5 Realized capital gains and losses (419) (204) 105.4 Total revenues 7,239 7,173 0.9 Costs and expenses Property-liability insurance claims and claims expense 4,342 4,474 (3.0) Life and annuity contract benefits 388 452 (14.2) Interest credited to contractholder funds 464 434 6.9 Amortization of deferred policy acquisition costs 966 863 11.9 Operating costs and expenses 710 641 10.8 Amortization of goodwill --- 14 (100.0) Restructuring and related charges 40 10 --- Interest expense 67 63 6.3 Total costs and expenses 6,977 6,951 0.4 Loss on disposition of operations --- (53) (100.0) Income from operations before income tax benefit, dividends on preferred securities and cumulative effect of change in accounting principle, after-tax 262 169 55.0 Income tax benefit (20) (67) (70.1) Income before dividends on preferred securities and cumulative effect of change in accounting principle, after-tax 282 236 19.5 Dividends on preferred securities of subsidiary trusts (2) (10) (80.0) Cumulative effect of change in accounting principle, after-tax --- --- --- Net income $ 280 $ 226 23.9 Net income per share - Basic $ 0.39 $ 0.32 Weighted average shares - Basic 705.4 717.3 Net income per share - Diluted $ 0.39 $ 0.32 Weighted average shares - Diluted 708.1 719.7 Nine Months Ended September 30, ($ in millions except Est. Percent per share data) 2002 2001 Change Revenues Property-liability insurance premiums $ 17,411 $ 16,553 5.2 Life and annuity premiums and contract charges 1,632 1,665 (2.0) Net investment income 3,624 3,615 0.2 Realized capital gains and losses (675) (326) 107.1 Total revenues 21,992 21,507 2.3 Costs and expenses Property-liability insurance claims and claims expense 13,204 13,093 0.8 Life and annuity contract benefits 1,213 1,270 (4.5) Interest credited to contractholder funds 1,316 1,292 1.9 Amortization of deferred policy acquisition costs 2,777 2,566 8.2 Operating costs and expenses 2,008 1,985 1.2 Amortization of goodwill --- 40 (100.0) Restructuring and related charges 95 22 --- Interest expense 204 186 9.7 Total costs and expenses 20,817 20,454 1.8 Gain (loss) on disposition of operations 7 (63) (111.1) Income from operations before income tax expense, dividends on preferred securities and cumulative effect of change in accounting principle, after-tax 1,182 990 19.4 Income tax expense 125 58 115.5 Income before dividends on preferred securities and cumulative effect of change in accounting principle, after-tax 1,057 932 13.4 Dividends on preferred securities of subsidiary trusts (7) (29) (75.9) Cumulative effect of change in accounting principle, after-tax (331) (9) --- Net income $ 719 $ 894 (19.6) Net income per share - Basic $ 1.01 $ 1.24 Weighted average shares - Basic 708.6 722.8 Net income per share - Diluted $ 1.01 $ 1.23 Weighted average shares - Diluted 711.3 726.2 THE ALLSTATE CORPORATION CONTRIBUTION TO INCOME Three Months Ended September 30, ($ in millions except per share data) Est. Percent 2002 2001 Change Contribution to income Operating income $ 548 $ 401 36.7 Realized capital gains and losses (266) (131) 103.1 Loss on disposition of operations --- (34) (100.0) Dividends on preferred securities of subsidiary trusts (2) (10) (80.0) Cumulative effect of change in accounting principle --- --- --- Net income $ 280 $ 226 23.9 Operating income before the impact of restructuring and related charges $ 574 $ 407 41.0 Income per share (Diluted) Operating income $ 0.77 $ 0.56 37.5 Realized capital gains and losses (0.38) (0.18) 111.1 Loss on disposition of operations --- (0.05) (100.0) Dividends on preferred securities of subsidiary trusts --- (0.01) (100.0) Cumulative effect of change in accounting principle --- --- --- Net income $ 0.39 $ 0.32 21.9 Operating income before the impact of restructuring and related charges $ 0.81 $ 0.57 42.1 Book value per share - Diluted $ 25.22 $ 24.16 4.4 Nine Months Ended September 30, ($ in millions except per share data) Est. Percent 2002 2001 Change Contribution to income Operating income $ 1,489 $ 1,183 25.9 Realized capital gains and losses (437) (211) 107.1 Gain (loss) on disposition of operations 5 (40) (112.5) Dividends on preferred securities of subsidiary trusts (7) (29) (75.9) Cumulative effect of change in accounting principle (331) (9) --- Net income $ 719 $ 894 (19.6) Operating income before the impact of restructuring and related charges $ 1,551 $ 1,197 29.6 Income per share (Diluted) Operating income $ 2.09 $ 1.63 28.2 Realized capital gains and losses (0.62) (0.29) 113.8 Gain (loss) on disposition of operations 0.01 (0.06) (116.7) Dividends on preferred securities of subsidiary trusts (0.01) (0.04) (75.0) Cumulative effect of change in accounting principle (0.46) (0.01) --- Net income $ 1.01 $ 1.23 (17.9) Operating income before the impact of restructuring and related charges $ 2.18 $ 1.65 32.1 Book value per share - Diluted $ 25.22 $ 24.16 4.4 THE ALLSTATE CORPORATION SUPPLEMENTARY INFORMATION Three Months Ended September 30, Est. ($ in millions) 2002 2001 Property-Liability Premiums written $ 6,305 $ 5,846 Premiums earned $ 5,904 $ 5,597 Claims and claims expense 4,342 4,474 Amortization of deferred policy acquisition costs 814 776 Operating costs and expenses 548 499 Amortization of goodwill --- 6 Restructuring and related charges 40 8 Underwriting income (loss) 160 (166) Net investment income 429 432 Income tax expense (benefit) on operations 127 (24) Operating income 462 290 Realized capital gains and losses, after-tax (160) (85) Loss on disposition of operations, after-tax --- (34) Net income $ 302 $ 171 Catastrophe losses $ 96 $ 142 Operating ratios Claims and claims expense ratio 73.6 80.0 Expense ratio 23.7 23.0 Combined ratio 97.3 103.0 Effect of catastrophe losses on combined ratio 1.6 2.5 Effect of restructuring and related charges on combined ratio 0.7 0.1 Allstate Financial Statutory premiums and deposits $ 2,958 $ 2,491 Investments including Separate Account assets $ 65,082 $ 58,655 Premiums and contract charges $ 512 $ 580 Net investment income 794 747 Contract benefits 388 452 Interest credited to contractholder funds 464 434 Amortization of deferred policy acquisition costs 158 83 Operating costs and expenses 159 142 Amortization of goodwill --- 7 Restructuring and related charges --- 2 Income tax expense on operations 25 73 Operating income 112 134 Realized capital gains and losses, after-tax (103) (46) Net income $ 9 $ 88 Corporate and Other Net investment income $ 19 $ 21 Operating costs and expenses 69 64 Amortization of goodwill --- 1 Income tax benefit on operations (24) (21) Operating loss (26) (23) Realized capital gains and losses, after-tax (3) --- Dividends on preferred securities of subsidiary trusts (2) (10) Net loss $ (31) $ (33) Nine Months Ended September 30, Est. ($ in millions) 2002 2001 Property-Liability Premiums written $ 18,063 $ 17,014 Premiums earned $ 17,411 $ 16,553 Claims and claims expense 13,204 13,093 Amortization of deferred policy acquisition costs 2,399 2,285 Operating costs and expenses 1,532 1,542 Amortization of goodwill --- 16 Restructuring and related charges 94 16 Underwriting income (loss) 182 (399) Net investment income 1,256 1,334 Income tax expense on operations 267 66 Operating income 1,171 869 Realized capital gains and losses, after-tax (240) (79) Gain (loss) on disposition of operations, after-tax 5 (40) Cumulative effect of change in accounting principles, after-tax (48) (3) Net income $ 888 $ 747 Catastrophe losses $ 494 $ 761 Operating ratios Claims and claims expense ratio 75.9 79.1 Expense ratio 23.1 23.3 Combined ratio 99.0 102.4 Effect of catastrophe losses on combined ratio 2.8 4.6 Effect of restructuring and related charges on combined ratio 0.5 0.1 Allstate Financial Statutory premiums and deposits $ 9,073 $ 8,294 Investments including Separate Account assets $ 65,082 $ 58,655 Premiums and contract charges $ 1,632 $ 1,665 Net investment income 2,313 2,218 Contract benefits 1,213 1,270 Interest credited to contractholder funds 1,316 1,292 Amortization of deferred policy acquisition costs 380 273 Operating costs and expenses 472 439 Amortization of goodwill --- 22 Restructuring and related charges 1 6 Income tax expense on operations 165 201 Operating income 398 380 Realized capital gains and losses, after-tax (192) (133) Cumulative effect of change in accounting principle, after-tax (283) (6) Net (loss) income $ (77) $ 241 Corporate and Other Net investment income $ 55 $ 63 Operating costs and expenses 208 190 Amortization of goodwill --- 2 Income tax benefit on operations (73) (63) Operating loss (80) (66) Realized capital gains and losses, after-tax (5) 1 Dividends on preferred securities of subsidiary trusts (7) (29) Net loss $ (92) $ (94) THE ALLSTATE CORPORATION UNDERWRITING RESULTS BY AREA OF BUSINESS Three Months Ended ($ in millions) September 30, Est. Percent 2002 2001 Change Consolidated Underwriting Summary Allstate Protection $ 269 $ (161) --- Discontinued lines and coverages (109) (5) --- Underwriting income (loss) $ 160 $ (166) (196.4) Allstate Protection Underwriting Summary Premiums written $ 6,303 $ 5,845 7.8 Premiums earned $ 5,902 $ 5,595 5.5 Claims and claims expense 4,232 4,469 (5.3) Amortization of deferred policy acquisition costs 814 776 4.9 Other costs and expenses 547 497 10.1 Amortization of goodwill --- 6 (100.0) Restructuring and related charges 40 8 --- Underwriting income (loss) $ 269 $ (161) --- Catastrophe losses $ 96 $ 142 (32.4) Operating ratios Claims and claims expense ratio 71.7 79.9 Expense ratio 23.7 23.0 Combined ratio 95.4 102.9 Effect of catastrophe losses on combined ratio 1.6 2.5 Effect of restructuring charges on combined ratio 0.7 0.1 Discontinued Lines and Coverages Underwriting Summary Premiums written $ 2 $ 1 100.0 Premiums earned $ 2 $ 2 --- Claims and claims expense 110 5 --- Other costs and expenses 1 2 (50.0) Underwriting loss $ (109) $ (5) --- Nine Months Ended ($ in millions) September 30, Est. Percent 2002 2001 Change Consolidated Underwriting Summary Allstate Protection $ 301 $ (386) (178.0) Discontinued lines and coverages (119) (13) --- Underwriting income (loss) $ 182 $ (399) (145.6) Allstate Protection Underwriting Summary Premiums written $ 18,056 $ 17,006 6.2 Premiums earned $ 17,403 $ 16,542 5.2 Claims and claims expense 13,082 13,076 --- Amortization of deferred policy acquisition costs 2,399 2,285 5.0 Other costs and expenses 1,527 1,535 (0.5) Amortization of goodwill --- 16 (100.0) Restructuring and related charges 94 16 --- Underwriting income (loss) $ 301 $ (386) (178.0) Catastrophe losses $ 494 $ 761 (35.1) Operating ratios Claims and claims expense ratio 75.2 79.0 Expense ratio 23.1 23.3 Combined ratio 98.3 102.3 Effect of catastrophe losses on combined ratio 2.8 4.6 Effect of restructuring charges on combined ratio 0.5 0.1 Discontinued Lines and Coverages Underwriting Summary Premiums written $ 7 $ 8 (12.5) Premiums earned $ 8 $ 11 (27.3) Claims and claims expense 122 17 --- Other costs and expenses 5 7 (28.6) Underwriting loss $ (119) $ (13) --- THE ALLSTATE CORPORATION PROPERTY-LIABILITY PREMIUMS WRITTEN BY MARKET SEGMENT Three Months Ended September 30, Est. Percent ($ in millions) 2002 2001 Change ALLSTATE-BRAND Standard auto $3,314 $3,104 6.8 Non-standard auto 584 650 (10.2) Involuntary auto 54 37 45.9 Commercial lines 191 176 8.5 Homeowners 1,327 1,095 21.2 Other personal lines 330 316 4.4 5,800 5,378 7.8 IVANTAGE Standard auto 314 306 2.6 Non-standard auto 36 11 --- Involuntary auto 3 4 (25.0) Homeowners 128 123 4.1 Other personal lines 22 23 (4.3) 503 467 7.7 ALLSTATE PROTECTION 6,303 5,845 7.8 DISCONTINUED LINES AND COVERAGES 2 1 100.0 PROPERTY-LIABILITY $6,305 $5,846 7.9 Nine Months Ended September 30, Est. Percent ($ in millions) 2002 2001 Change ALLSTATE-BRAND Standard auto $9,650 $9,051 6.6 Non-standard auto 1,813 2,027 (10.6) Involuntary auto 151 117 29.1 Commercial lines 580 540 7.4 Homeowners 3,480 2,942 18.3 Other personal lines 942 939 0.3 16,616 15,616 6.4 IVANTAGE Standard auto 919 918 0.1 Non-standard auto 80 34 135.3 Involuntary auto 5 15 (66.7) Homeowners 368 348 5.7 Other personal lines 68 75 (9.3) 1,440 1,390 3.6 ALLSTATE PROTECTION 18,056 17,006 6.2 DISCONTINUED LINES AND COVERAGES 7 8 (12.5) PROPERTY-LIABILITY $18,063 $17,014 6.2 THE ALLSTATE CORPORATION ALLSTATE PROTECTION MARKET SEGMENT ANALYSIS Three Months Ended September 30, Est. Est. Est. Est. ($ in 2002 2001 2002 2001 2002 2001 2002 2001 millions) Loss Ratio Excluding the Effect of Premiums Earned Loss Ratio CAT Losses Expense Ratio ALLSTATE- BRAND Standard auto $3,203 $3,013 72.8 73.6 72.7 74.2 Non- standard auto 599 669 68.3 85.9 68.1 84.5 Homeowners 1,091 965 71.1 94.5 64.4 85.4 Other (A) 543 497 66.1 77.3 63.9 67.2 Sub-total 5,436 5,144 71.3 79.5 69.7 76.9 22.9 22.5 IVANTAGE Standard auto 298 297 74.8 89.6 74.5 89.9 Non- standard auto 26 11 130.8 27.3 130.8 27.3 Homeowners 118 116 73.7 79.3 67.8 69.8 Other (A) 24 27 54.2 70.4 54.2 66.7 Sub-total 466 451 76.6 84.3 74.9 81.8 33.5 29.3 ALLSTATE PROTECTION $5,902 $5,595 71.7 79.9 70.1 77.4 23.7 23.0 Nine Months Ended September 30, Est. Est. Est. Est. ($ in 2002 2001 2002 2001 2002 2001 2002 2001 millions) Loss Ratio Excluding the Effect of Premiums Earned Loss Ratio CAT Losses Expense Ratio ALLSTATE- BRAND Standard auto $9,448 $8,808 74.2 73.9 73.5 72.4 Non- standard auto 1,844 2,049 73.2 83.4 72.9 82.4 Homeowners 3,139 2,821 80.6 92.0 70.1 75.6 Other (A) 1,595 1,486 70.5 75.6 67.6 70.2 Sub-total 16,026 15,164 74.9 78.7 72.2 74.1 22.3 22.5 IVANTAGE Standard auto 896 910 76.1 82.0 75.3 80.8 Non- standard auto 57 42 117.5 76.2 117.5 76.2 Homeowners 350 345 85.7 81.7 73.4 65.5 Other (A) 74 81 29.7 106.2 27.0 102.5 Sub-total 1,377 1,378 77.8 83.2 74.0 78.1 32.7 31.5 ALLSTATE PRO- TECTION $17,403 $16,542 75.2 79.0 72.4 74.4 23.1 23.3 (A) Other includes involuntary auto, commercial coverages and other personal lines.