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 Record Third Quarter Profit

COLUMBUS, Ohio--Oct. 2, 20037, 2003--State Auto Financial Corporation

-- Combined ratio of 97.6

-- Net income up 165%

-- Revenue increase of 7.3%

State Auto Financial Corporation today reported third quarter net income increased to $15,580,000, or $0.38 per diluted share, versus $5,885,000 or $0.15 per diluted share for the same period 2002. Net operating earnings* per share were $0.36 diluted, versus $0.14 diluted, for the same period 2002.

STFC's GAAP combined ratio for the third quarter was 97.6 versus 103.8 for the third quarter of 2002. Catastrophe losses contributed a total of 6.9 points to the loss ratio during the quarter. STFC's third quarter revenue was $265,110,000, up 7.3% from $246,962,000. Third quarter net premiums written increased 5.1% over the third quarter of 2002.

Revenue for the first nine months 2003 was $781,621,000, up 9.6% from $713,144,000. For the first nine months of 2003, net income was $44,945,000, or $1.12 per diluted share, compared with $17,664,000 or $0.44 per diluted share for the same 2002 period. Year to date GAAP combined ratio for 2003 stands at 98.9 compared to 103.7 for 2002. STFC shareholders' book value per share has increased by 10.3% during the first nine months of 2003 to $13.12 per share.

"We are quite pleased to report that the third quarter of 2003 was the fourth consecutive quarter of increasing profitability when comparing year over year results. This was the most profitable third quarter in our history. Our disciplined pricing and underwriting philosophies continue to generate consistently strong core results. While catastrophes, including hurricane Isabel, added 6.9 points to our combined ratio for the quarter, we were still able to produce an underwriting profit," said STFC Chairman and CEO Bob Moone.

State Auto Financial Corporation is a regional property and casualty insurance holding company engaged primarily in writing both personal and commercial lines of insurance. The company markets its policies through more than 22,000 independent agents associated with approximately 3,400 agencies in 26 central and eastern states, excluding New York, New Jersey and the New England states.

(a) 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 $0.02 for the quarter and $0.15 for 2003 year to date.

STFC has scheduled a conference call with interested investors for Tuesday, October 28, 10:00 A.M. to discuss the company's third 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 can be heard beginning at noon today by calling 1-800-406-7490. Supplemental schedules detailing the company's third quarter 2003 financial, sales and underwriting results are made available on www.STFC.com prior to the above-mentioned conference call.


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

                               Three Months Ended   Nine Months Ended
                                  September 30        September 30
                                 2003      2002      2003      2002
                                --------  --------  --------  --------

Net premiums written           $261,598  $248,887  $752,585  $712,465
                                --------  --------  --------  --------

Earned premiums                 246,056   230,059   720,124   664,238
Net investment income            16,047    14,766    47,587    44,214
Net realized gains on
 investments                      1,550       700     9,568       854
Other income                      1,457     1,437     4,342     3,838
                                --------  --------  --------  --------
  Total revenue                 265,110   246,962   781,621   713,144
                                --------  --------  --------  --------

Income before federal 
 income taxes                    20,804     5,128    58,277    15,678

Federal income tax expense
 (benefit)                        5,224      (757)   13,332    (1,986)
                                --------  --------  --------  --------
Net income                     $ 15,580  $  5,885  $ 44,945  $ 17,664
                                ========  ========  ========  ========

Earnings per share:
     - basic                   $   0.40  $   0.15  $   1.15  $   0.45
     - diluted                 $   0.38  $   0.15  $   1.12  $   0.44

Earnings per share from
 operations (a):
     - basic                   $   0.37  $   0.14  $   0.99  $   0.44
     - diluted                 $   0.36  $   0.14  $   0.97  $   0.43

Weighted average shares
 outstanding:
     - basic                     39,302    38,993    39,193    38,989
     - diluted                   40,333    39,722    40,037    39,776

Book value per share           $  13.12  $  11.60

Dividends paid per share       $  0.040  $  0.035  $  0.110  $  0.100

Total shares outstanding         39,337    38,968

GAAP ratios:
     Loss ratio                    69.5      73.9      69.9      74.3
     Expense ratio                 28.1      29.9      29.0      29.4
                                --------  --------  --------  --------
     Combined ratio                97.6     103.8      98.9     103.7
                                ========  ========  ========  ========

(a) Net income from operations:
Net income                     $ 15,580  $  5,885  $ 44,945  $ 17,664
Less net realized gains 
 on investments, less 
 applicable federal
 income taxes                     1,008       455     6,219       555
                                --------  --------  --------  --------
Net income from operations     $ 14,572  $  5,430  $ 38,726  $ 17,109
                                ========  ========  ========  ========