TRAVELERS COMPANIES, INC. | 2013 | FY | 3


18. CONSOLIDATING FINANCIAL STATEMENTS OF THE TRAVELERS COMPANIES, INC. AND SUBSIDIARIES

        The following consolidating financial statements of the Company have been prepared pursuant to Rule 3-10 of Regulation S-X. These consolidating financial statements have been prepared from the Company's financial information on the same basis of accounting as the consolidated financial statements. The Travelers Companies, Inc. has fully and unconditionally guaranteed certain debt obligations of TPC, which totaled $700 million at December 31, 2013.

        Prior to the merger of TPC and SPC in 2004, TPC fully and unconditionally guaranteed the payment of all principal, premiums, if any, and interest on certain debt obligations of its wholly-owned subsidiary, Travelers Insurance Group Holdings, Inc. (TIGHI). Concurrent with the merger, The Travelers Companies, Inc. fully and unconditionally assumed such guarantee obligations of TPC. TPC is deemed to have no assets or operations independent of TIGHI. Consolidating financial information for TIGHI has not been presented herein because such financial information would be substantially the same as the financial information provided for TPC.

CONSOLIDATING STATEMENT OF INCOME (Unaudited)
For the year ended December 31, 2013

(in millions)
  TPC   Other
Subsidiaries
  Travelers(2)   Eliminations   Consolidated  

Revenues

                               

Premiums

  $ 15,262   $ 7,375   $   $   $ 22,637  

Net investment income

    1,830     879     7         2,716  

Fee income

    393     2             395  

Net realized investment gains(1)

    126     38     2         166  

Other revenues

    225     52             277  
                       

Total revenues

    17,836     8,346     9         26,191  
                       

Claims and expenses

                               

Claims and claim adjustment expenses

    8,817     4,490             13,307  

Amortization of deferred acquisition costs

    2,571     1,250             3,821  

General and administrative expenses

    2,570     1,174     13         3,757  

Interest expense

    53         308         361  
                       

Total claims and expenses

    14,011     6,914     321         21,246  
                       

Income (loss) before income taxes          

    3,825     1,432     (312 )       4,945  

Income tax expense (benefit)

    1,054     388     (170 )       1,272  

Net income of subsidiaries

            3,815     (3,815 )    
                       

Net income

  $ 2,771   $ 1,044   $ 3,673   $ (3,815 ) $ 3,673  
                       
                       

(1)
Total other-than-temporary impairment (OTTI) for the year ended December 31, 2013, and the amounts comprising total OTTI that were recognized in net realized investment gains and in other comprehensive income (OCI), were as follows:

(in millions)
  TPC   Other
Subsidiaries
  Travelers(2)   Eliminations   Consolidated  

Total OTTI gains (losses)

  $ (8 ) $ (2 ) $   $   $ (10 )

OTTI losses recognized in net realized investment gains

  $ (10 ) $ (5 ) $   $   $ (15 )

OTTI gains recognized in OCI

  $ 2   $ 3   $   $   $ 5  

(2)
The Travelers Companies, Inc., excluding its subsidiaries.

CONSOLIDATING STATEMENT OF INCOME (Unaudited)
For the year ended December 31, 2012

(in millions)
  TPC   Other
Subsidiaries
  Travelers(2)   Eliminations   Consolidated  

Revenues

                               

Premiums

  $ 15,158   $ 7,199   $   $   $ 22,357  

Net investment income

    1,912     968     9         2,889  

Fee income

    321     2             323  

Net realized investment gains(1)

    29     22             51  

Other revenues

    87     34     (1 )       120  
                       

Total revenues

    17,507     8,225     8         25,740  
                       

Claims and expenses

                               

Claims and claim adjustment expenses

    9,908     4,768             14,676  

Amortization of deferred acquisition costs

    2,636     1,274             3,910  

General and administrative expenses

    2,445     1,161     4         3,610  

Interest expense

    73         305         378  
                       

Total claims and expenses

    15,062     7,203     309         22,574  
                       

Income (loss) before income taxes          

    2,445     1,022     (301 )       3,166  

Income tax expense (benefit)

    588     224     (119 )       693  

Net income of subsidiaries

            2,655     (2,655 )    
                       

Net income

  $ 1,857   $ 798   $ 2,473   $ (2,655 ) $ 2,473  
                       
                       

(1)
Total other-than-temporary impairment (OTTI) for the year ended December 31, 2012, and the amounts comprising total OTTI that were recognized in net realized investment gains and in other comprehensive income (OCI), were as follows:

(in millions)
  TPC   Other
Subsidiaries
  Travelers(2)   Eliminations   Consolidated  

Total OTTI gains

  $ 18   $ 9   $   $   $ 27  

OTTI losses recognized in net realized investment gains

  $ (9 ) $ (6 ) $   $   $ (15 )

OTTI gains recognized in OCI

  $ 27   $ 15   $   $   $ 42  

(2)
The Travelers Companies, Inc., excluding its subsidiaries.

CONSOLIDATING STATEMENT OF INCOME (Unaudited)
For the year ended December 31, 2011

(in millions)
  TPC   Other
Subsidiaries
  Travelers(2)   Eliminations   Consolidated  

Revenues

                               

Premiums

  $ 14,903   $ 7,187   $   $   $ 22,090  

Net investment income

    1,933     938     8         2,879  

Fee income

    294     2             296  

Net realized investment gains (losses)(1)

    10     50     (5 )       55  

Other revenues

    103     23             126  
                       

Total revenues

    17,243     8,200     3         25,446  
                       

Claims and expenses

                               

Claims and claim adjustment expenses

    10,906     5,370             16,276  

Amortization of deferred acquisition costs

    2,594     1,282             3,876  

General and administrative expenses

    2,377     1,152     27         3,556  

Interest expense

    73         313         386  
                       

Total claims and expenses

    15,950     7,804     340         24,094  
                       

Income (loss) before income taxes          

    1,293     396     (337 )       1,352  

Income tax expense (benefit)

    111     14     (199 )       (74 )

Net income of subsidiaries

            1,564     (1,564 )    
                       

Net income

  $ 1,182   $ 382   $ 1,426   $ (1,564 ) $ 1,426  
                       
                       

(1)
Total other-than-temporary impairment (OTTI) for the year ended December 31, 2011, and the amounts comprising total OTTI that were recognized in net realized investment gains (losses) and in other comprehensive income (OCI), were as follows:

(in millions)
  TPC   Other
Subsidiaries
  Travelers(2)   Eliminations   Consolidated  

Total OTTI gains

  $ 15   $ 15   $   $   $ 30  

OTTI losses recognized in net realized investment gains (losses)

  $ (15 ) $ (10 ) $   $   $ (25 )

OTTI gains recognized in OCI

  $ 30   $ 25   $   $   $ 55  

(2)
The Travelers Companies, Inc., excluding its subsidiaries.

CONSOLIDATING STATEMENT OF COMPREHENSIVE INCOME (Unaudited)
For the year ended December 31, 2013

(in millions)
  TPC   Other
Subsidiaries
  Travelers(1)   Eliminations   Consolidated  

Net income

  $ 2,771   $ 1,044   $ 3,673   $ (3,815 ) $ 3,673  
                       

Other comprehensive income (loss):

                               

Changes in net unrealized gains on investment securities:

                               

Having no credit losses recognized in the consolidated statement of income

    (1,982 )   (771 )   19         (2,734 )

Having credit losses recognized in the consolidated statement of income

    4     (1 )           3  

Net changes in benefit plan assets and obligations

    12     19     616         647  

Net changes in unrealized foreign currency translation

    (92 )   (20 )           (112 )
                       

Other comprehensive income (loss) before income taxes and other comprehensive loss of subsidiaries

    (2,058 )   (773 )   635         (2,196 )

Income tax expense (benefit)

    (719 )   (273 )   222         (770 )
                       

Other comprehensive income (loss), net of taxes, before other comprehensive loss of subsidiaries

    (1,339 )   (500 )   413         (1,426 )

Other comprehensive loss of subsidiaries

            (1,839 )   1,839      
                       

Other comprehensive loss

    (1,339 )   (500 )   (1,426 )   1,839     (1,426 )
                       

Comprehensive income

  $ 1,432   $ 544   $ 2,247   $ (1,976 ) $ 2,247  
                       
                       

(1)
The Travelers Companies, Inc., excluding its subsidiaries.

CONSOLIDATING STATEMENT OF COMPREHENSIVE INCOME (Unaudited)
For the year ended December 31, 2012

(in millions)
  TPC   Other
Subsidiaries
  Travelers(1)   Eliminations   Consolidated  

Net income

  $ 1,857   $ 798   $ 2,473   $ (2,655 ) $ 2,473  
                       

Other comprehensive income:

                               

Changes in net unrealized gains on investment securities:

                               

Having no credit losses recognized in the consolidated statement of income

    248     23     10         281  

Having credit losses recognized in the consolidated statement of income          

    57     24             81  

Net changes in benefit plan assets and obligations

    (6 )   (5 )   (58 )       (69 )

Net changes in unrealized foreign currency translation

    (19 )   62             43  
                       

Other comprehensive income (loss) before income taxes and other comprehensive income of subsidiaries

    280     104     (48 )       336  

Income tax expense (benefit)

    101     21     (17 )       105  
                       

Other comprehensive income (loss), net of taxes, before other comprehensive income of subsidiaries

    179     83     (31 )       231  

Other comprehensive income of subsidiaries

            262     (262 )    
                       

Other comprehensive income

    179     83     231     (262 )   231  
                       

Comprehensive income

  $ 2,036   $ 881   $ 2,704   $ (2,917 ) $ 2,704  
                       
                       

(1)
The Travelers Companies, Inc., excluding its subsidiaries.

CONSOLIDATING STATEMENT OF COMPREHENSIVE INCOME (Unaudited)
For the year ended December 31, 2011

(in millions)
  TPC   Other
Subsidiaries
  Travelers(1)   Eliminations   Consolidated  

Net income

  $ 1,182   $ 382   $ 1,426   $ (1,564 ) $ 1,426  
                       

Other comprehensive income:

                               

Changes in net unrealized gains on investment securities:

                               

Having no credit losses recognized in the consolidated statement of income

    1,100     472     (2 )       1,570  

Having credit losses recognized in the consolidated statement of income          

    (10 )   14             4  

Net changes in benefit plan assets and obligations          

    (5 )   1     (303 )       (307 )

Net changes in unrealized foreign currency translation

    (76 )   (14 )           (90 )
                       

Other comprehensive income (loss) before income taxes and other comprehensive income of subsidiaries

    1,009     473     (305 )       1,177  

Income tax expense (benefit)

    356     177     (106 )       427  
                       

Other comprehensive income (loss), net of taxes, before other comprehensive income of subsidiaries

    653     296     (199 )       750  

Other comprehensive income of subsidiaries

            949     (949 )    
                       

Other comprehensive income

    653     296     750     (949 )   750  
                       

Comprehensive income

  $ 1,835   $ 678   $ 2,176   $ (2,513 ) $ 2,176  
                       
                       

(1)
The Travelers Companies, Inc., excluding its subsidiaries.

CONSOLIDATING BALANCE SHEET (Unaudited)
At December 31, 2013

(in millions)
  TPC   Other
Subsidiaries
  Travelers(1)   Eliminations   Consolidated  

Assets

                               

Fixed maturities, available for sale, at fair value (amortized cost $62,196)

  $ 43,720   $ 20,199   $ 37   $   $ 63,956  

Equity securities, available for sale, at fair value (cost $686)

    329     484     130         943  

Real estate investments

    33     905             938  

Short-term securities

    1,867     492     1,523         3,882  

Other investments

    2,450     990     1         3,441  
                       

Total investments

    48,399     23,070     1,691         73,160  
                       

Cash

    137     154     3         294  

Investment income accrued

    499     231     4         734  

Premiums receivable

    4,124     2,001             6,125  

Reinsurance recoverables

    6,292     3,421             9,713  

Ceded unearned premiums

    712     89             801  

Deferred acquisition costs

    1,570     234             1,804  

Deferred taxes

    279     86     (62 )       303  

Contractholder receivables

    3,179     1,149             4,328  

Goodwill

    2,619     1,015             3,634  

Other intangible assets

    250     101             351  

Investment in subsidiaries

            28,616     (28,616 )    

Other assets

    2,010     357     198         2,565  
                       

Total assets

  $ 70,070   $ 31,908   $ 30,450   $ (28,616 ) $ 103,812  
                       
                       

Liabilities

                               

Claims and claim adjustment expense reserves

  $ 33,506   $ 17,389   $   $   $ 50,895  

Unearned premium reserves

    8,188     3,662             11,850  

Contractholder payables

    3,179     1,149             4,328  

Payables for reinsurance premiums

    127     171             298  

Debt

    692         5,654         6,346  

Other liabilities

    4,109     1,180     10         5,299  
                       

Total liabilities

    49,801     23,551     5,664         79,016  
                       

Shareholders' equity

                               

Common stock (1,750.0 shares authorized; 353.5 shares issued and outstanding)

        390     21,500     (390 )   21,500  

Additional paid-in capital

    11,634     6,502         (18,136 )    

Retained earnings

    7,868     1,042     24,281     (8,900 )   24,291  

Accumulated other comprehensive income

    767     423     810     (1,190 )   810  

Treasury stock, at cost (401.5 shares)

            (21,805 )       (21,805 )
                       

Total shareholders' equity

    20,269     8,357     24,786     (28,616 )   24,796  
                       

Total liabilities and shareholders' equity

  $ 70,070   $ 31,908   $ 30,450   $ (28,616 ) $ 103,812  
                       
                       

(1)
The Travelers Companies, Inc., excluding its subsidiaries.

CONSOLIDATING BALANCE SHEET (Unaudited)
At December 31, 2012

(in millions)
  TPC   Other
Subsidiaries
  Travelers(1)   Eliminations   Consolidated  

Assets

                               

Fixed maturities, available for sale, at fair value (amortized cost $60,829)

  $ 44,336   $ 21,019   $ 38   $   $ 65,393  

Equity securities, available for sale, at fair value (cost $462)

    153     386     106         645  

Real estate investments

    33     850             883  

Short-term securities

    1,187     338     1,958         3,483  

Other investments

    2,443     990     1         3,434  
                       

Total investments

    48,152     23,583     2,103         73,838  
                       

Cash

    177     151     2         330  

Investment income accrued

    507     240     5         752  

Premiums receivable

    3,944     1,928             5,872  

Reinsurance recoverables

    7,112     3,600             10,712  

Ceded unearned premiums

    698     158             856  

Deferred acquisition costs

    1,560     232             1,792  

Contractholder receivables

    3,540     1,266             4,806  

Goodwill

    2,411     954             3,365  

Other intangible assets

    268     113             381  

Investment in subsidiaries

            28,562     (28,562 )    

Other assets

    1,930     286     18         2,234  
                       

Total assets

  $ 70,299   $ 32,511   $ 30,690   $ (28,562 ) $ 104,938  
                       
                       

Liabilities

                               

Claims and claim adjustment expense reserves

  $ 33,598   $ 17,324   $   $   $ 50,922  

Unearned premium reserves

    7,751     3,490             11,241  

Contractholder payables

    3,540     1,266             4,806  

Payables for reinsurance premiums

    151     195             346  

Deferred taxes

    316     123     (101 )       338  

Debt

    1,191         5,159         6,350  

Other liabilities

    4,107     1,186     237         5,530  
                       

Total liabilities

    50,654     23,584     5,295         79,533  
                       

Shareholders' equity

                               

Common stock (1,750.0 shares authorized; 377.4 shares issued and outstanding)

        390     21,161     (390 )   21,161  

Additional paid-in capital

    11,135     6,501         (17,636 )    

Retained earnings

    6,404     1,113     21,342     (7,507 )   21,352  

Accumulated other comprehensive income

    2,106     923     2,236     (3,029 )   2,236  

Treasury stock, at cost (372.3 shares)

            (19,344 )       (19,344 )
                       

Total shareholders' equity

    19,645     8,927     25,395     (28,562 )   25,405  
                       

Total liabilities and shareholders' equity

  $ 70,299   $ 32,511   $ 30,690   $ (28,562 ) $ 104,938  
                       
                       

(1)
The Travelers Companies, Inc., excluding its subsidiaries.

CONSOLIDATING STATEMENT OF CASH FLOWS (Unaudited)
For the twelve months ended December 31, 2013

(in millions)
  TPC   Other
Subsidiaries
  Travelers(1)   Eliminations   Consolidated  

Cash flows from operating activities

                               

Net income

  $ 2,771   $ 1,044   $ 3,673   $ (3,815 ) $ 3,673  

Net adjustments to reconcile net income to net cash provided by operating activities

    (497 )   413     (1,665 )   1,892     143  
                       

Net cash provided by operating activities

    2,274     1,457     2,008     (1,923 )   3,816  
                       

Cash flows from investing activities

                               

Proceeds from maturities of fixed maturities

    5,484     2,419     1         7,904  

Proceeds from sales of investments:

                               

Fixed maturities

    989     641     5         1,635  

Equity securities

    45     41             86  

Real estate investments

        18             18  

Other investments

    489     273             762  

Purchases of investments:

                               

Fixed maturities

    (6,260 )   (3,201 )   (6 )       (9,467 )

Equity securities

    (21 )   (34 )   (2 )       (57 )

Real estate investments

    (1 )   (106 )           (107 )

Other investments

    (320 )   (126 )           (446 )

Net sales (purchases) of short-term securities

    (272 )   (52 )   435         111  

Securities transactions in course of settlement

    (2 )   24     (1 )       21  

Acquisition, net of cash acquired

    (773 )   (224 )             (997 )

Other

    (365 )   (8 )           (373 )
                       

Net cash provided by (used in) investing activities

    (1,007 )   (335 )   432         (910 )
                       

Cash flows from financing activities

                               

Payment of debt

    (500 )               (500 )

Issuance of debt

            494         494  

Dividends paid to shareholders

            (729 )       (729 )

Issuance of common stock—employee share options

            206         206  

Treasury stock acquired—share repurchase authorization

            (2,400 )       (2,400 )

Treasury stock acquired—net employee share-based compensation

            (61 )       (61 )

Excess tax benefits from share-based payment arrangements

            51         51  

Dividends paid to parent company

    (1,307 )   (1,116 )       2,423      

Capital contributions, loans and other transactions between subsidiaries

    500             (500 )    
                       

Net cash used in financing activities

    (1,307 )   (1,116 )   (2,439 )   1,923     (2,939 )
                       

Effect of exchange rate changes on cash

        (3 )           (3 )
                       

Net increase (decrease) in cash

    (40 )   3     1         (36 )

Cash at beginning of year

    177     151     2         330  
                       

Cash at end of year

  $ 137   $ 154   $ 3   $   $ 294  
                       
                       

Supplemental disclosure of cash flow information

                               

Income taxes paid (received)

  $ 942   $ 325   $ (210 ) $   $ 1,057  

Interest paid

  $ 60   $   $ 295   $   $ 355  

(1)
The Travelers Companies, Inc., excluding its subsidiaries.

CONSOLIDATING STATEMENT OF CASH FLOWS (Unaudited)
For the twelve months ended December 31, 2012

(in millions)
  TPC   Other
Subsidiaries
  Travelers(1)   Eliminations   Consolidated  

Cash flows from operating activities

                               

Net income

  $ 1,857   $ 798   $ 2,473   $ (2,655 ) $ 2,473  

Net adjustments to reconcile net income to net cash provided by operating activities

    715     7     (700 )   735     757  
                       

Net cash provided by operating activities

    2,572     805     1,773     (1,920 )   3,230  
                       

Cash flows from investing activities

                               

Proceeds from maturities of fixed maturities

    5,905     2,462     2         8,369  

Proceeds from sales of investments:

                               

Fixed maturities

    730     355     2         1,087  

Equity securities

    21     16             37  

Real estate investments

        53             53  

Other investments

    555     280             835  

Purchases of investments:

                               

Fixed maturities

    (7,361 )   (3,077 )   (9 )       (10,447 )

Equity securities

    (18 )   (28 )   (2 )       (48 )

Real estate investments

        (95 )           (95 )

Other investments

    (371 )   (163 )           (534 )

Net sales (purchases) of short-term securities

    (308 )   44     381         117  

Securities transactions in course of settlement

    14     (36 )   (1 )       (23 )

Other

    (323 )               (323 )
                       

Net cash provided by (used in) investing activities

    (1,156 )   (189 )   373         (972 )
                       

Cash flows from financing activities

                               

Payment of debt

            (258 )       (258 )

Dividends paid to shareholders

            (694 )       (694 )

Issuance of common stock—employee share options

            295         295  

Treasury stock acquired—share repurchase authorization

            (1,474 )       (1,474 )

Treasury stock acquired—net employee share-based compensation

            (53 )       (53 )

Excess tax benefits from share-based payment arrangements

            38         38  

Dividends paid to parent company

    (1,353 )   (567 )       1,920      
                       

Net cash used in financing activities

    (1,353 )   (567 )   (2,146 )   1,920     (2,146 )
                       

Effect of exchange rate changes on cash

        4             4  
                       

Net increase in cash

    63     53             116  

Cash at beginning of year

    114     98     2         214  
                       

Cash at end of year

  $ 177   $ 151   $ 2   $   $ 330  
                       
                       

Supplemental disclosure of cash flow information

                               

Income taxes paid (received)

  $ 287   $ 108   $ (207 ) $   $ 188  

Interest paid

  $ 73   $   $ 302   $   $ 375  

(1)
The Travelers Companies, Inc., excluding its subsidiaries.

CONSOLIDATING STATEMENT OF CASH FLOWS (Unaudited)
For the twelve months ended December 31, 2011

(in millions)
  TPC   Other
Subsidiaries
  Travelers(1)   Eliminations   Consolidated  

Cash flows from operating activities

                               

Net income

  $ 1,182   $ 382   $ 1,426   $ (1,564 ) $ 1,426  

Net adjustments to reconcile net income to net cash provided by operating activities

    736     98     635     (726 )   743  
                       

Net cash provided by operating activities

    1,918     480     2,061     (2,290 )   2,169  
                       

Cash flows from investing activities

                               

Proceeds from maturities of fixed maturities

    4,902     2,502             7,404  

Proceeds from sales of investments:

                               

Fixed maturities

    720     440     1         1,161  

Equity securities

    82     53             135  

Real estate investments

    1                 1  

Other investments

    343     251             594  

Purchases of investments:

                               

Fixed maturities

    (5,714 )   (2,978 )   (12 )       (8,704 )

Equity securities

    (30 )   (71 )   (30 )       (131 )

Real estate investments

    (24 )   (42 )           (66 )

Other investments

    (711 )   (178 )           (889 )

Net sales of short-term securities

    717     25     1,276         2,018  

Securities transactions in course of settlement

    (46 )   46              

Other

    (351 )   (20 )           (371 )
                       

Net cash provided by (used in) investing activities

    (111 )   28     1,235         1,152  
                       

Cash flows from financing activities

                               

Payment of debt

        (8 )           (8 )

Dividends paid to shareholders

            (665 )       (665 )

Issuance of common stock—employee share options

            314         314  

Treasury stock acquired—share repurchase authorization

            (2,919 )       (2,919 )

Treasury stock acquired—net employee share-based compensation

            (46 )       (46 )

Excess tax benefits from share-based payment arrangements

            18         18  

Dividends paid to parent company

    (1,779 )   (521 )       2,300      

Capital contributions, loans and other transactions between subsidiaries

        10         (10 )    
                       

Net cash used in financing activities

    (1,779 )   (519 )   (3,298 )   2,290     (3,306 )
                       

Effect of exchange rate changes on cash

        (1 )           (1 )
                       

Net increase (decrease) in cash

    28     (12 )   (2 )       14  

Cash at beginning of year

    86     110     4         200  
                       

Cash at end of year

  $ 114   $ 98   $ 2   $   $ 214  
                       
                       

Supplemental disclosure of cash flow information

                               

Income taxes paid (received)

  $ 206   $ 109   $ (97 ) $   $ 218  

Interest paid

  $ 73   $   $ 309   $   $ 382  

(1)
The Travelers Companies, Inc., excluding its subsidiaries.

us-gaap:CondensedFinancialStatementsTextBlock