The Auto Channel
The Largest Independent Automotive Research Resource
The Largest Independent Automotive Research Resource
Official Website of the New Car Buyer

State Auto Financial Announces Second Quarter Earnings

COLUMBUS, Ohio--July 31, 2003--State Auto Financial Corporation

-- Profit Achieved Despite Heavy Storm Activity

-- Core Business Performed Exceptionally Well

State Auto Financial Corporation today reported second quarter net income of $8,301,000, or $0.21 per diluted share, versus a loss of $1,385,000 or $0.04 per diluted share for the same period 2002. Net operating earnings* per share were $0.14 diluted, versus a loss of $0.02 diluted, for the same period 2002.

STFC's GAAP combined ratio for the second quarter was 103.8 versus 108.6 for the second quarter 2002. Catastrophe losses added a total of 17.1 points to the loss ratio during the quarter. STFC's second quarter revenue was $263,160,000, up 11.4% from $236,223,000. Second quarter written premium increased 5.5% over the second quarter 2002.

Revenue for the first six months 2003 was $516,512,000, up 10.8% from $466,182,000. For the first six months of 2003, net income was $29,365,000, or $0.74 per diluted share, compared with $11,779,000 or $0.29 per diluted share for the same 2002 period. Year to date GAAP combined ratio for 2003 stands at 99.6 compared to 103.7 for 2002. STFC shareholders' book value per share has increased by 10.0% during the first six months of 2003 to $13.08 per share.

"Given the momentum of two straight record-breaking quarters, the negative impact of CAT 88 on the second quarter of 2003 was a disappointment. This storm, which was previously reported, caused damage in 17 states over a nine-day period and has developed into the costliest single catastrophe event in State Auto's history. We are never satisfied unless we achieve an underwriting profit in each period. Still, it is instructive to recognize that continued improvement in each reporting segment of our core book of business allowed us to come within four points of that goal despite these record CAT losses. It is also gratifying that we were able to post a positive net income and increase shareholder book value during the quarter," said STFC Chairman and CEO Bob Moone.

State Auto Financial Corporation is a regional property and casualty insurance holding company engaged primarily in writing personal and commercial automobile, homeowners, commercial multi-peril, workers' compensation and fire insurance. The company markets its products through more than 22,000 independent agents associated with approximately 3,500 agencies in 26 states. Products are marketed primarily in the Central and Eastern United States, excluding New York, New Jersey and the New England states.

(1) Net operating earnings, a non-GAAP financial measure, differ from GAAP net earnings only by the exclusion of realized capital gains or losses, net of applicable taxes, on investment activity for the period being reported. For STFC, this amounts to $0.07 for the quarter and $0.13 for 2003 year to date.

STFC has scheduled a conference call with interested investors for Thursday, July 31, 10:00 A.M. to discuss the company's second quarter 2003 performance. Live and archived broadcasts of the call can be accessed via links on www.STFC.com and www.StateAuto.com. A replay of the call, in its entirety, can be heard beginning at noon today by calling 1-800-365-0063. Supplemental schedules detailing the company's second quarter 2003 financial, sales and underwriting results are made available on www.STFC.com prior to the above-mentioned conference call.

Except for historical information, all other information in this news release consists of forward-looking statements within the meaning of the Private Securities Litigation Reform Act of 1995. These forward-looking statements are subject to risks and uncertainties that could cause actual results to differ materially from those projected, anticipated or implied. The most significant of these uncertainties are described in State Auto Financial's Form 10-K and Form 10-Q reports and exhibits to those reports, and include (but are not limited to) legislative changes at both the state and federal level, state and federal regulatory rule making promulgations and adjudications, class action litigation involving the insurance industry and judicial decisions affecting claims, policy coverages and the general costs of doing business, the impact of competition on products and pricing, inflation in the costs of the products and services insurance pays for, product development, geographic spread of risk, weather and weather-related events, and other types of catastrophic events. State Auto Financial undertakes no obligation to update or revise any forward-looking statements.

           STATE AUTO FINANCIAL CORPORATION AND SUBSIDIARIES
                   Consolidated Statements of Income
           (Figures in thousands, except per-share amounts)
                              (unaudited)

                               Three Months Ended   Six Months Ended
                                     June 30             June 30
                                 2003      2002      2003      2002
                                --------  --------  --------  --------

Net premiums written           $254,480  $241,291  $490,987  $463,577

Earned premiums                 241,693   221,342   474,068   434,179
Net investment income            15,831    14,837    31,540    29,448
Net realized gains (loss)
 on investments                   4,173    (1,156)    8,018       154
Other income                      1,463     1,200     2,886     2,401
  Total revenue                 263,160   236,223   516,512   466,182

Income (loss) before federal
 income taxes                     8,910    (6,751)   37,473    10,549

Federal income taxes                609    (5,366)    8,108    (1,230)
Net income (loss)              $  8,301  $ (1,385) $ 29,365  $ 11,779

Earnings (loss) per share:
     - basic                   $   0.21    ($0.04) $   0.75  $   0.30
     - diluted                 $   0.21    ($0.04) $   0.74  $   0.29

Earnings (loss) per share
 from operations (1):
     - basic                   $   0.14    ($0.02) $   0.62  $   0.30
     - diluted                 $   0.14    ($0.02) $   0.61  $   0.29

Weighted average shares
 outstanding:
     - basic                     39,200    39,007    39,137    38,987
     - diluted                   40,006    39,007    39,873    39,803

Book value per share           $  13.08  $  10.84

Dividends paid per share       $ 0.0350  $ 0.0325  $ 0.0700  $ 0.0650

Total shares outstanding         39,279    39,025

GAAP ratios:
     Loss ratio                    75.6      79.7      70.1      74.6
     Expense ratio                 28.2      28.9      29.5      29.1
                                --------  --------  --------  --------
     Combined ratio               103.8     108.6      99.6     103.7
                                ========  ========  ========  ========

(1) Net income from operations:
Net income                     $  8,301  $ (1,385) $ 29,365  $ 11,779
Less net realized gains on
 investments, less applicable 
 federal income taxes             2,712      (751)    5,212       100
                                --------  --------  --------  --------
Net income from operations     $  5,589  $   (634) $ 24,153  $ 11,679
                                ========  ========  ========  ========