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): November 2, 2022
THE ALLSTATE CORP ORATION
(Exact name of registrant as specified in its charter)
| (State or other jurisdiction of incorporation) | (Commission File Number) | (IRS Employer Identification No.) | ||||||||||||
(Address of principal executive offices) (Zip Code)
Registrant’s telephone number, including area code (847 ) 402-5000
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:
Securities registered pursuant to Section 12(b) of the Act:
| Title of each class | Trading Symbols | Name of each exchange on which registered | ||||||
| Common Stock, par value $0.01 per share | ALL | New York Stock Exchange Chicago Stock Exchange | ||||||
Indicate by check mark whether the registrant is an emerging growth company as defined in Rule 405 of the Securities Act of 1933 (§230.405 of this chapter) or Rule 12b-2 of the Securities Exchange Act of 1934 (§240.12b-2 of this chapter).
| 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.
The Registrant’s press release dated November 2, 2022, announcing its financial results for the third quarter of 2022, and the Registrant’s third quarter 2022 investor supplement are furnished as Exhibits 99.1 and 99.2, respectively, to this report. The information contained in the press release and the investor supplement are furnished and not filed pursuant to instruction B.2 of Form 8-K.
Section 9 – Financial Statements and Exhibits
Item 9.01. Financial Statements and Exhibits.
(d) Exhibits
104 Cover Page Interactive Data File (formatted as inline XBRL)
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.
| THE ALLSTATE CORPORATION | ||||||||
| (Registrant) | ||||||||
| By: | /s/ John C. Pintozzi | |||||||
| Name: John C. Pintozzi | ||||||||
| Title: Senior Vice President, Controller and Chief Accounting Officer | ||||||||
Date: November 2, 2022
3
Exhibit 99.1
FOR IMMEDIATE RELEASE
Contacts:
Al Scott Mark Nogal
Media Relations Investor Relations
(847) 402-5600 (847) 402-2800
Allstate Raising Insurance Prices Given Cost Inflation
Higher Injury Claim Costs Reflected in Reserve Increases
NORTHBROOK, Ill., November 2, 2022 – The Allstate Corporation (NYSE: ALL) today reported financial results for the third quarter of 2022.
| The Allstate Corporation Consolidated Highlights | |||||||||||||||||||||||
| Three months ended September 30, | Nine months ended September 30, | ||||||||||||||||||||||
| ($ in millions, except per share data and ratios) | 2022 | 2021 | % / pts Change | 2022 | 2021 | % / pts Change | |||||||||||||||||
| Consolidated revenues | $ | 13,208 | $ | 12,480 | 5.8 | % | $37,765 | $37,577 | 0.5 | % | |||||||||||||
| Net income (loss) applicable to common shareholders | (694) | 508 | NM | (1,106) | 695 | NM | |||||||||||||||||
per diluted common share (1) | (2.58) | 1.71 | NM | (4.04) | 2.30 | NM | |||||||||||||||||
| Adjusted net income (loss)* | (420) | 217 | NM | 97 | 3,237 | (97.0) | % | ||||||||||||||||
per diluted common share* (1) | (1.56) | 0.73 | NM | 0.35 | 10.70 | (96.7) | |||||||||||||||||
| Return on Allstate common shareholders’ equity (trailing twelve months) | |||||||||||||||||||||||
| Net income applicable to common shareholders | (1.6) | % | 13.2 | % | (14.8) | ||||||||||||||||||
| Adjusted net income* | 4.3 | % | 21.2 | % | (16.9) | ||||||||||||||||||
| Common shares outstanding (in millions) | 265.9 | 288.0 | (7.7) | ||||||||||||||||||||
| Book value per common share | 58.35 | 84.62 | (31.0) | ||||||||||||||||||||
| Property-Liability insurance premiums earned | 11,157 | 10,159 | 9.8 | 32,529 | 30,064 | 8.2 | |||||||||||||||||
Property-Liability combined ratio | |||||||||||||||||||||||
| Recorded | 111.6 | 105.3 | 6.3 | 105.8 | 94.8 | 11.0 | |||||||||||||||||
| Underlying combined ratio* | 96.4 | 90.4 | 6.0 | 93.6 | 84.5 | 9.1 | |||||||||||||||||
| Catastrophe losses | 763 | 1,269 | (39.9) | 2,333 | 2,811 | (17.0) | |||||||||||||||||
Total policies in force (in thousands) | 185,007 | 191,856 | (3.6) | ||||||||||||||||||||
(1) In periods where a net loss or adjusted net loss is reported, weighted average shares for basic earnings per share is used for calculating diluted earnings per share because all dilutive potential common shares are anti-dilutive and are therefore excluded from the calculation.
* Measures used in this release that are not based on accounting principles generally accepted in the United States of America (“non-GAAP”) are denoted with an asterisk and defined and reconciled to the most directly comparable GAAP measure in the “Definitions of Non-GAAP Measures” section of this document.
NM = not meaningful
“Allstate’s operational excellence and financial strength enabled us to navigate a difficult economic environment while serving customers, adapting to significant cost increases and executing profitable growth strategies,” said Tom Wilson, Chair, President and CEO of The Allstate Corporation. “Revenues increased to $13.2 billion for the quarter due to a 9.8% growth in Property-Liability earned premiums largely due to higher average premiums for auto and home insurance and a 7.2% increase in Protection Services revenue. Auto and home insurance prices continue to be increased, reflecting cost inflation with Allstate brand increases of 10.4% and 13.3% respectively, being effective in 2022. Plans to reduce personal lines insurance in states with unacceptable auto and home insurance margins are being expanded. Additionally, we are exiting commercial and shared economy insurance markets that comprise
1
55% of commercial premiums. The net loss of $694 million reflected a small underlying underwriting margin that was more than offset by prior year reserve increases and a $199 million valuation decline in public equity related investments in the quarter. Prior year reserves, excluding catastrophes, were increased by $875 million, primarily due to higher expected settlements with non-customer claimants reflecting more severe accidents and higher medical and litigation costs. Adjusted net income* was a loss of $420 million for the quarter.”
“Excellent progress was also made in executing the strategy to increase Property-Liability market share and expand protection offerings to customers,” continued Wilson. “Customer value for auto and homeowners insurance will be increased through further cost reductions and sophisticated pricing. Expanded customer access is being achieved with growth through independent agents. While Allstate branded direct sales and marketing investment have been reduced given current auto insurance profitability, execution capabilities were improved. Growth strategies for Health and Benefits, Protection Plans and Identity Protection also advanced. Allstate’s capital position is strong, enabling us to provide cash returns to shareholders of $2.8 billion year-to-date through dividends and share repurchases," concluded Wilson.
Third Quarter 2022 Results
•Total revenues of $13.2 billion in the third quarter of 2022 increased 5.8% compared to the prior year quarter reflecting a 9.8% increase in Property-Liability earned premium, partially offset by net losses on investments and derivatives in 2022 compared to net gains in 2021 and lower net investment income.
•Net loss applicable to common shareholders was $694 million in the third quarter of 2022 compared to income of $508 million in the prior year quarter, primarily due to an underwriting loss and equity valuation declines.
•Adjusted net loss* was $420 million, or $1.56 per diluted share, compared to adjusted net income* of $217 million generated in the prior year quarter. The decline reflects increased claims severity, higher unfavorable prior year reserve reestimates and lower net investment income.
| Property-Liability Results | |||||||||||||||||||||||
| Three months ended September 30, | Nine months ended September 30, | ||||||||||||||||||||||
| ($ in millions, except ratios) | 2022 | 2021 | % / pts Change | 2022 | 2021 | % / pts Change | |||||||||||||||||
| Premiums earned | $ | 11,157 | $ | 10,159 | 9.8 | % | $ | 32,529 | $ | 30,064 | 8.2 | % | |||||||||||
| Allstate Brand | 9,517 | 8,774 | 8.5 | 27,816 | 26,201 | 6.2 | |||||||||||||||||
| National General | 1,640 | 1,385 | 18.4 | 4,713 | 3,863 | 22.0 | |||||||||||||||||
| Underwriting income (loss) | (1,292) | (534) | NM | (1,876) | 1,552 | NM | |||||||||||||||||
| Allstate Brand | (1,049) | (311) | NM | (1,623) | 1,618 | NM | |||||||||||||||||
| National General | (124) | (112) | 10.7 | (133) | 41 | NM | |||||||||||||||||
| Recorded combined ratio | 111.6 | 105.3 | 6.3 | 105.8 | 94.8 | 11.0 | |||||||||||||||||
| Allstate Protection auto | 117.4 | 102.3 | 15.1 | 109.3 | 92.4 | 16.9 | |||||||||||||||||
| Allstate Protection homeowners | 91.2 | 111.0 | (19.8) | 94.2 | 100.2 | (6.0) | |||||||||||||||||
| Underlying combined ratio* | 96.4 | 90.4 | 6.0 | 93.6 | 84.5 | 9.1 | |||||||||||||||||
| Allstate Protection auto | 104.0 | 97.6 | 6.4 | 101.7 | 89.9 | 11.8 | |||||||||||||||||
| Allstate Protection homeowners | 74.6 | 71.6 | 3.0 | 71.4 | 69.6 | 1.8 | |||||||||||||||||
•Property-Liability earned premium of $11.2 billion increased 9.8% in the third quarter of 2022 compared to the prior year quarter, driven primarily by higher average premiums and policies in force growth. The recorded combined ratio of 111.6 was 6.3 points higher than the prior year quarter and generated an underwriting loss of $1.3 billion.
◦The underwriting loss was primarily driven by adverse prior year reserve reestimates, primarily in auto insurance bodily injury coverage and higher current report year claim severities across injury and physical damage coverages. This was partially offset by higher earned premiums.
2
◦Prior year reserve reestimates, excluding catastrophes, were strengthened $875 million in the third quarter of 2022. This included $643 million related to personal auto insurance, $120 million related to Run-off property-liability following our annual review of environmental and asbestos exposures, $63 million related to commercial lines and $51 million related to personal homeowners insurance.
◦The underlying combined ratio* of 96.4 in the third quarter of 2022 was 6.0 points above the prior year quarter, reflecting higher auto and homeowners insurance loss ratios.
◦The expense ratio of 22.6 in the third quarter decreased 2.5 points compared to the third quarter of 2021, mainly from lower advertising expenses and the impact of amortization of deferred acquisition costs.
◦Allstate Protection auto insurance earned premium increased 9.2%, driven by higher average premiums from rate increases and policies in force growth of 1.9% compared to the prior year quarter. Policies in force growth was driven by National General, including the SafeAuto acquisition, which was partially offset by a reduction in the Allstate brand. Allstate brand auto net written premium growth of 9.0% compared to the prior year quarter reflects a 10.4% increase in average gross written premium driven by rate increases implemented throughout the year. Allstate brand implemented auto rate increases in 19 locations in the third quarter at an average of 14.0%, or 4.7% on total premiums, bringing the year-to-date impact to 10.8% on total premiums and the trailing twelve-month impact to 13.7%. We expect to continue to pursue rate increases for the balance of 2022 and into 2023 to improve auto insurance profitability.
The recorded auto insurance combined ratio of 117.4 in the third quarter of 2022 was 15.1 points above the prior year quarter, reflecting 8.5 points of adverse prior year reserve reestimates, excluding catastrophes, primarily related to bodily injury claims across multiple report years. This reflects increased severity of third-party bodily injury claims and higher medical and litigation costs.
The underlying combined ratio* of 104.0 was 6.4 points above the prior year quarter due to higher claim severity and accident frequency compared to the third quarter of 2021. Current report year claim severity was increased for bodily injury and physical damage coverages to reflect ongoing cost pressure. Physical damage severities continue to be impacted by higher costs for parts and labor in addition to the higher levels of used car prices compared to the same period in 2021. The increases to 2022 report year severity for claims reported in the first and second quarter of the year are estimated to represent 2.6 points of the third quarter underlying combined ratio. Excluding this impact, the third quarter underlying combined ratio would have been 101.4.
◦Allstate Protection homeowners insurance earned premium grew 10.1%, and policies in force increased 1.4% compared to the third quarter of 2021. Allstate brand net written premium increased 14.3% compared to the prior year quarter, driven by average premium increases of 13.3% due to inflation in insured home replacement costs and implemented rate increases, combined with policies in force growth of 1.6%. National General premiums and policies in force declined as we improve underwriting margins to targeted levels.
The recorded homeowners insurance combined ratio of 91.2 decreased 19.8 points compared to the third quarter of 2021 and generated underwriting income of $245 million in the quarter. The decrease reflects lower catastrophe losses, partially offset by higher non-catastrophe losses and unfavorable prior year reserve reestimates. Enterprise risk and return management actions and comprehensive reinsurance programs, including our stand-alone Florida property coverage, significantly mitigated net losses from Hurricane Ian. Given these actions, and a 2.6% personal property market share in Florida, estimated net losses totaled $366 million.
The underlying combined ratio* of 74.6 increased 3.0 points compared to the third quarter of 2021, driven by higher severity. Current report year incurred severity was increased in the third quarter of 2022 due to increasing labor and materials costs. The impact of higher estimated report year severity related to claims reported in the first and second quarter are estimated to represent 2.4 points of the third quarter underlying combined ratio. Excluding this impact, the third quarter underlying combined ratio would have been 72.2.
3
“We continue to implement a multi-faceted program to restore Property-Liability margins to targeted levels,” said Mario Rizzo, President, Property-Liability. “This includes continued increases in auto and home insurance prices, reducing expenses and adapting claims settlement practices to a high inflation environment. In addition, growth is being reduced in states and lines of business that are underperforming. At this time we will no longer write new homeowners and condominium business in California, although we will offer continuing coverage to existing customers. Commercial insurance is being exited in five states and coverage to transportation network companies will not be offered unless it utilizes telematics-based pricing. Additional actions are likely in personal auto insurance. This balanced approach enables us to serve customers while generating appropriate returns for investors,” concluded Rizzo.
| Protection Services Results | |||||||||||||||||||||||
| Three months ended September 30, | Nine months ended September 30, | ||||||||||||||||||||||
| ($ in millions) | 2022 | 2021 | % / $ Change | 2022 | 2021 | % / $ Change | |||||||||||||||||
Total revenues (1) | $ | 640 | $ | 597 | 7.2 | % | $ | 1,896 | $ | 1,730 | 9.6 | % | |||||||||||
| Allstate Protection Plans | 349 | 311 | 12.2 | 1,016 | 881 | 15.3 | |||||||||||||||||
| Allstate Dealer Services | 143 | 129 | 10.9 | 417 | 382 | 9.2 | |||||||||||||||||
| Allstate Roadside | 65 | 64 | 1.6 | 194 | 183 | 6.0 | |||||||||||||||||
| Arity | 49 | 62 | (21.0) | 163 | 190 | (14.2) | |||||||||||||||||
| Allstate Identity Protection | 34 | 31 | 9.7 | 106 | 94 | 12.8 | |||||||||||||||||
| Adjusted net income (loss) | $ | 35 | $ | 45 | $ | (10) | $ | 131 | $ | 150 | $ | (19) | |||||||||||
| Allstate Protection Plans | 29 | 32 | (3) | 108 | 119 | (11) | |||||||||||||||||
| Allstate Dealer Services | 10 | 7 | 3 | 27 | 25 | 2 | |||||||||||||||||
| Allstate Roadside | 1 | 1 | — | 4 | 7 | (3) | |||||||||||||||||
| Arity | (2) | 1 | (3) | (4) | 4 | (8) | |||||||||||||||||
| Allstate Identity Protection | (3) | 4 | (7) | (4) | (5) | 1 | |||||||||||||||||
(1) Excludes net gains and losses on investments and derivatives
•Protection Services revenues increased to $640 million in the third quarter of 2022, 7.2% higher than the prior year quarter, primarily due to Allstate Protection Plans and Allstate Dealer Services, partially offset by a decline at Arity. Adjusted net income of $35 million decreased by $10 million compared to the prior year quarter, primarily due to Allstate Identity Protection.
◦Allstate Protection Plans revenue of $349 million increased $38 million, or 12.2%, compared to the prior year quarter, reflecting higher earned premium. Adjusted net income of $29 million in the third quarter of 2022 was $3 million lower than the prior year quarter due to increased severity on appliance repair and investments in growth.
◦Allstate Dealer Services revenue of $143 million was 10.9% higher than the third quarter of 2021. Adjusted net income of $10 million in the third quarter was $3 million higher than the prior year quarter driven by lower operating expenses.
◦Allstate Roadside revenue of $65 million in the third quarter of 2022 increased 1.6% compared to the prior year quarter, driven by increased pricing. Adjusted net income was flat to the prior year quarter.
◦Arity revenue of $49 million decreased $13 million compared to the prior year quarter, due to reductions in insurance client advertising. Adjusted net loss of $2 million in the third quarter of 2022 was $3 million worse than the prior year quarter driven by lower revenue. Arity continues to expand its data acquisition platform with almost one trillion miles of traffic data being used to serve an increasing number of insurance and third-party application customers.
◦Allstate Identity Protection revenue of $34 million in the third quarter of 2022 increased 9.7% compared to the prior year quarter, due to new client launches and increased participation rates at existing clients. Adjusted net loss was $3 million, primarily driven by investments in growth and technology, compared to income of $4 million in the third quarter of 2021, which included a one-time expense benefit.
4
| Allstate Health and Benefits Results | |||||||||||||||||||||||
| Three months ended September 30, | Nine months ended September 30, | ||||||||||||||||||||||
| ($ in millions) | 2022 | 2021 | % Change | 2022 | 2021 | % Change | |||||||||||||||||
| Premiums and contract charges | $ | 463 | $ | 460 | 0.7 | % | $ | 1,398 | $ | 1,362 | 2.6 | % | |||||||||||
| Employer voluntary benefits | 257 | 251 | 2.4 | 780 | 769 | 1.4 | |||||||||||||||||
| Group health | 96 | 90 | 6.7 | 285 | 260 | 9.6 | |||||||||||||||||
| Individual health | 110 | 119 | (7.6) | 333 | 333 | — | |||||||||||||||||
| Adjusted net income | 54 | 33 | 63.6 | 172 | 160 | 7.5 | |||||||||||||||||
•Allstate Health and Benefits premiums and contract charges increased 0.7% compared to the prior year quarter, as growth in group health and employer voluntary benefits was partially offset by a reduction in individual health. Adjusted net income of $54 million in the third quarter of 2022 increased $21 million compared to the third quarter of 2021, reflecting an improved benefit ratio and lower restructuring charges.
| Allstate Investment Results | |||||||||||||||||||||||
| Three months ended September 30, | Nine months ended September 30, | ||||||||||||||||||||||
| ($ in millions, except ratios) | 2022 | 2021 | $ / pts Change | 2022 | 2021 | $ / pts Change | |||||||||||||||||
| Net investment income | $ | 690 | $ | 764 | $ | (74) | $ | 1,846 | $ | 2,446 | $ | (600) | |||||||||||
Market-based investment income (1) | 402 | 352 | 50 | 1,093 | 1,061 | 32 | |||||||||||||||||
Performance-based investment income (1) | 335 | 437 | (102) | 877 | 1,464 | (587) | |||||||||||||||||
| Net gains (losses) on investments and derivatives | (167) | 105 | (272) | (1,167) | 818 | (1,985) | |||||||||||||||||
| Change in unrealized net capital gains and losses, pre-tax | (1,009) | (302) | (707) | (4,506) | (1,352) | (3,154) | |||||||||||||||||
| Total return on investment portfolio | (0.8) | % | 1.0 | % | (1.8) | (6.4) | % | 3.3 | % | (9.7) | |||||||||||||
| Total return on investment portfolio (trailing twelve months) | (5.3) | % | 6.0 | % | (11.3) | ||||||||||||||||||
(1)Investment expenses are not allocated between market-based and performance-based portfolios with the exception of investee level expenses.
•Allstate Investments $61.0 billion portfolio generated net investment income of $690 million in the third quarter of 2022, a decrease of $74 million from the prior year quarter, driven by lower performance-based income.
◦Market-based investment income was $402 million in the third quarter of 2022, an increase of $50 million, or 14.2%, compared to the prior year quarter reflecting an increase in the fixed income portfolio yield, which has benefited from reinvesting at higher interest rates.
◦Performance-based investment income totaled $335 million in the third quarter of 2022, a decrease of $102 million compared to a strong prior year quarter. Three individual investments generated 97% of performance-based income in the third quarter 2022, which coupled with positive valuations on real estate and other asset classes, more than offset the negative valuation changes for private equity funds.
◦Net losses on investments and derivatives were $167 million in the third quarter of 2022, compared to gains of $105 million in the prior year quarter, primarily due to declines in the valuation of equity investments and losses on the sales of fixed income securities. Partially offsetting the net losses were gains on derivatives used to shorten the bond portfolio duration, which began in 2021 to reduce exposure to inflation and higher interest rates.
◦Unrealized net capital gains and losses declined $1.0 billion in the third quarter of 2022 and $4.5 billion year-to-date, as higher interest rates and credit spreads resulted in lower fixed income valuations. Investment portfolio risk to inflation was reduced by shortening the fixed income portfolio duration from 4.6 years on September 30, 2021, to 3.0 years on September 30, 2022 through the sale of bonds and use of derivatives. These actions mitigated the valuation decline in the fixed income portfolio by approximately $2 billion this year.
5
◦Total return on the investment portfolio was a negative 0.8% for the third quarter of 2022 and negative 6.4% for the nine months ended September 30, 2022.
Proactive Capital Management
“Allstate’s capital position and liquidity remain strong with $4.5 billion of parent holding company deployable assets,” said Jess Merten, Chief Financial Officer. “This enables us to navigate the challenging inflationary environment, invest in Transformative Growth and provide cash returns to shareholders. In the third quarter we returned $897 million to common shareholders through a combination of $665 million in share repurchases and $232 million in common shareholder dividends. We have $1.2 billion remaining on our current $5 billion share repurchase authorization, which is expected to be completed after the first quarter of 2023 as we moderate the pace of share repurchases,” concluded Merten.
Visit www.allstateinvestors.com for additional information about Allstate’s results, including a webcast of its quarterly conference call and the call presentation. The conference call will be at 9 a.m. ET on Thursday, November 3. Financial information, including material announcements about The Allstate Corporation, is routinely posted on www.allstateinvestors.com.
Forward-Looking Statements
This news release contains “forward-looking statements” that anticipate results based on our estimates, assumptions and plans that are subject to uncertainty. These statements are made subject to the safe-harbor provisions of the Private Securities Litigation Reform Act of 1995. These forward-looking statements do not relate strictly to historical or current facts and may be identified by their use of words like “plans,” “seeks,” “expects,” “will,” “should,” “anticipates,” “estimates,” “intends,” “believes,” “likely,” “targets” and other words with similar meanings. We believe these statements are based on reasonable estimates, assumptions and plans. However, if the estimates, assumptions or plans underlying the forward-looking statements prove inaccurate or if other risks or uncertainties arise, actual results could differ materially from those communicated in these forward-looking statements. Factors that could cause actual results to differ materially from those expressed in, or implied by, the forward-looking statements may be found in our filings with the U.S. Securities and Exchange Commission, including the “Risk Factors” section in our most recent annual report on Form 10-K. Forward-looking statements are as of the date on which they are made, and we assume no obligation to update or revise any forward-looking statement.
6
| THE ALLSTATE CORPORATION AND SUBSIDIARIES | |||||||||||
| CONDENSED CONSOLIDATED STATEMENTS OF FINANCIAL POSITION (UNAUDITED) | |||||||||||
($ in millions, except par value data) | September 30, 2022 | December 31, 2021 | |||||||||
| Assets | |||||||||||
| Investments | |||||||||||
Fixed income securities, at fair value (amortized cost, net $45,468 and $41,376) | $ | 41,715 | $ | 42,136 | |||||||
Equity securities, at fair value (cost $4,652 and $6,016) | 4,723 | 7,061 | |||||||||
| Mortgage loans, net | 833 | 821 | |||||||||
| Limited partnership interests | 7,907 | 8,018 | |||||||||
Short-term, at fair value (amortized cost $4,031 and $4,009) | 4,030 | 4,009 | |||||||||
| Other investments, net | 1,798 | 2,656 | |||||||||
| Total investments | 61,006 | 64,701 | |||||||||
| Cash | 786 | 763 | |||||||||
| Premium installment receivables, net | 9,150 | 8,364 | |||||||||
| Deferred policy acquisition costs | 5,273 | 4,722 | |||||||||
| Reinsurance and indemnification recoverables, net | 9,961 | 10,024 | |||||||||
| Accrued investment income | 389 | 339 | |||||||||
| Deferred income taxes | 492 | — | |||||||||
| Property and equipment, net | 1,008 | 939 | |||||||||
| Goodwill | 3,502 | 3,502 | |||||||||
| Other assets, net | 6,109 | 6,086 | |||||||||
| Total assets | $ | 97,676 | $ | 99,440 | |||||||
| Liabilities | |||||||||||
| Reserve for property and casualty insurance claims and claims expense | $ | 36,529 | $ | 33,060 | |||||||
| Reserve for future policy benefits | 1,276 | 1,273 | |||||||||
| Contractholder funds | 909 | 908 | |||||||||
| Unearned premiums | 22,026 | 19,844 | |||||||||
| Claim payments outstanding | 1,196 | 1,123 | |||||||||
| Deferred income taxes | — | 833 | |||||||||
| Other liabilities and accrued expenses | 10,212 | 9,296 | |||||||||
| Long-term debt | 7,967 | 7,976 | |||||||||
| Total liabilities | 80,115 | 74,313 | |||||||||
| Equity | |||||||||||
Preferred stock and additional capital paid-in, $1 par value, 25 million shares authorized, 81.0 thousand shares issued and outstanding, $2,025 aggregate liquidation preference | 1,970 | 1,970 | |||||||||
Common stock, $.01 par value, 2.0 billion shares authorized and 900 million issued, 266 million and 281 million shares outstanding | 9 | 9 | |||||||||
| Additional capital paid-in | 3,765 | 3,722 | |||||||||
| Retained income | 51,490 | 53,294 | |||||||||
Treasury stock, at cost (634 million and 619 million shares) | (36,518) | (34,471) | |||||||||
| Accumulated other comprehensive income: | |||||||||||
Unrealized net capital gains and losses | (2,927) | 598 | |||||||||
| Unrealized foreign currency translation adjustments | (150) | (15) | |||||||||
| Unamortized pension and other postretirement prior service credit | 34 | 72 | |||||||||
Total accumulated other comprehensive income | (3,043) | 655 | |||||||||
| Total Allstate shareholders’ equity | 17,673 | 25,179 | |||||||||
| Noncontrolling interest | (112) | (52) | |||||||||
Total equity | 17,561 | 25,127 | |||||||||
Total liabilities and equity | $ | 97,676 | $ | 99,440 | |||||||
7
| THE ALLSTATE CORPORATION AND SUBSIDIARIES | |||||||||||||||||||||||
| CONDENSED CONSOLIDATED STATEMENTS OF OPERATIONS (UNAUDITED) | |||||||||||||||||||||||
($ in millions, except per share data) | Three months ended September 30, | Nine months ended September 30, | |||||||||||||||||||||
| 2022 | 2021 | 2022 | 2021 | ||||||||||||||||||||
| Revenues | |||||||||||||||||||||||
| Property and casualty insurance premiums | $ | 11,661 | $ | 10,615 | $ | 34,004 | $ | 31,366 | |||||||||||||||
| Accident and health insurance premiums and contract charges | 463 | 460 | 1,398 | 1,362 | |||||||||||||||||||
| Other revenue | 561 | 536 | 1,684 | 1,585 | |||||||||||||||||||
| Net investment income | 690 | 764 | 1,846 | 2,446 | |||||||||||||||||||
| Net gains (losses) on investments and derivatives | (167) | 105 | (1,167) | 818 | |||||||||||||||||||
| Total revenues | 13,208 | 12,480 | 37,765 | 37,577 | |||||||||||||||||||
| Costs and expenses | |||||||||||||||||||||||
| Property and casualty insurance claims and claims expense | 10,073 | 8,264 | 27,262 | 21,514 | |||||||||||||||||||
| Shelter-in-Place Payback expense | — | — | — | 29 | |||||||||||||||||||
| Accident, health and other policy benefits | 263 | 277 | 801 | 771 | |||||||||||||||||||
| Amortization of deferred policy acquisition costs | 1,682 | 1,582 | 4,913 | 4,650 | |||||||||||||||||||
| Operating costs and expenses | 1,842 | 1,890 | 5,594 | 5,304 | |||||||||||||||||||
| Pension and other postretirement remeasurement (gains) losses | 79 | 40 | 91 | (404) | |||||||||||||||||||
| Restructuring and related charges | 14 | 23 | 27 | 145 | |||||||||||||||||||
| Amortization of purchased intangibles | 90 | 109 | 264 | 267 | |||||||||||||||||||
| Interest expense | 85 | 69 | 251 | 246 | |||||||||||||||||||
| Total costs and expenses | 14,128 | 12,254 | 39,203 | 32,522 | |||||||||||||||||||
| (Loss) income from operations before income tax expense | (920) | 226 | (1,438) | 5,055 | |||||||||||||||||||
| Income tax (benefit) expense | (237) | 20 | (377) | 1,008 | |||||||||||||||||||
| Net (loss) income from continuing operations | (683) | 206 | (1,061) | 4,047 | |||||||||||||||||||
| Income (loss) from discontinued operations, net of tax | — | 325 | — | (3,272) | |||||||||||||||||||
| Net (loss) income | (683) | 531 | (1,061) | 775 | |||||||||||||||||||
| Less: Net loss attributable to noncontrolling interest | (15) | (7) | (34) | (7) | |||||||||||||||||||
| Net (loss) income attributable to Allstate | (668) | 538 | (1,027) | 782 | |||||||||||||||||||
| Less: Preferred stock dividends | 26 | 30 | 79 | 87 | |||||||||||||||||||
| Net (loss) income applicable to common shareholders | $ | (694) | $ | 508 | $ | (1,106) | $ | 695 | |||||||||||||||
| Earnings per common share applicable to common shareholders | |||||||||||||||||||||||
| Basic | |||||||||||||||||||||||
| Continuing operations | $ | (2.58) | $ | 0.62 | $ | (4.04) | $ | 13.31 | |||||||||||||||
| Discontinued operations | — | 1.11 | — | (10.98) | |||||||||||||||||||
| Total | $ | (2.58) | $ | 1.73 | $ | (4.04) | $ | 2.33 | |||||||||||||||
| Diluted | |||||||||||||||||||||||
| Continuing operations | $ | (2.58) | $ | 0.62 | $ | (4.04) | $ | 13.11 | |||||||||||||||
| Discontinued operations | — | 1.09 | — | (10.81) | |||||||||||||||||||
| Total | $ | (2.58) | $ | 1.71 | $ | (4.04) | $ | 2.30 | |||||||||||||||
| Weighted average common shares – Basic | 268.7 | 293.1 | 273.5 | 298.1 | |||||||||||||||||||
| Weighted average common shares – Diluted | 268.7 | 297.9 | 273.5 | 302.6 | |||||||||||||||||||
8
Definitions of Non-GAAP Measures
We believe that investors’ understanding of Allstate’s performance is enhanced by our disclosure of the following non-GAAP measures. Our methods for calculating these measures may differ from those used by other companies and therefore comparability may be limited.
Adjusted net income is net income (loss) applicable to common shareholders, excluding:
◦Net gains and losses on investments and derivatives
◦Pension and other postretirement remeasurement gains and losses
◦Business combination expenses and the amortization or impairment of purchased intangibles
◦Income or loss from discontinued operations
◦Gain or loss on disposition of operations
◦Adjustments for other significant non-recurring, infrequent or unusual items, when (a) the nature of the charge or gain is such that it is reasonably unlikely to recur within two years, or (b) there has been no similar charge or gain within the prior two years
◦Related income tax expense or benefit of these items
Net income (loss) applicable to common shareholders is the GAAP measure that is most directly comparable to adjusted net income.
We use adjusted net income as an important measure to evaluate our results of operations. We believe that the measure provides investors with a valuable measure of the Company’s ongoing performance because it reveals trends in our insurance and financial services business that may be obscured by the net effect of net gains and losses on investments and derivatives, pension and other postretirement remeasurement gains and losses, business combination expenses and the amortization or impairment of purchased intangibles, income or loss from discontinued operations, gain or loss on disposition of operations and adjustments for other significant non-recurring, infrequent or unusual items and the related tax expense or benefit of these items. Net gains and losses on investments and derivatives, and pension and other postretirement remeasurement gains and losses may vary significantly between periods and are generally driven by business decisions and external economic developments such as capital market conditions, the timing of which is unrelated to the insurance underwriting process. Business combination expenses, income or loss from discontinued operations and gain or loss on disposition of operations are excluded because they are non-recurring in nature and the amortization or impairment of purchased intangibles is excluded because it relates to the acquisition purchase price and is not indicative of our underlying business results or trends. Non-recurring items are excluded because, by their nature, they are not indicative of our business or economic trends. Accordingly, adjusted net income excludes the effect of items that tend to be highly variable from period to period and highlights the results from ongoing operations and the underlying profitability of our business. A byproduct of excluding these items to determine adjusted net income is the transparency and understanding of their significance to net income variability and profitability while recognizing these or similar items may recur in subsequent periods. Adjusted net income is used by management along with the other components of net income (loss) applicable to common shareholders to assess our performance. We use adjusted measures of adjusted net income in incentive compensation. Therefore, we believe it is useful for investors to evaluate net income (loss) applicable to common shareholders, adjusted net income and their components separately and in the aggregate when reviewing and evaluating our performance. We note that investors, financial analysts, financial and business media organizations and rating agencies utilize adjusted net income results in their evaluation of our and our industry’s financial performance and in their investment decisions, recommendations and communications as it represents a reliable, representative and consistent measurement of the industry and the Company and management’s performance. We note that the price to earnings multiple commonly used by insurance investors as a forward-looking valuation technique uses adjusted net income as the denominator. Adjusted net income should not be considered a substitute for net income (loss) applicable to common shareholders and does not reflect the overall profitability of our business.
9
The following tables reconcile net income (loss) applicable to common shareholders and adjusted net income. Taxes on adjustments to reconcile net income (loss) applicable to common shareholders and adjusted net income generally use a 21% effective tax rate.
| ($ in millions, except per share data) | Three months ended September 30, | ||||||||||||||||||||||
| Consolidated | Per diluted common share | ||||||||||||||||||||||
| 2022 | 2021 | 2022 | 2021 | ||||||||||||||||||||
| Net income (loss) applicable to common shareholders | $ | (694) | $ | 508 | $ | (2.58) | (1) | $ | 1.71 | ||||||||||||||
| Net (gains) losses on investments and derivatives | 167 | (105) | 0.62 | (0.35) | |||||||||||||||||||
| Pension and other postretirement remeasurement (gains) losses | 79 | 40 | 0.29 | 0.13 | |||||||||||||||||||
| Reclassification of periodic settlements and accruals on non-hedge derivative instruments | — | — | — | — | |||||||||||||||||||
| Business combination expenses and the amortization of purchased intangibles | 90 | 109 | 0.34 | 0.37 | |||||||||||||||||||
| Business combination fair value adjustment | — | — | — | — | |||||||||||||||||||
| (Gain) loss on disposition of operations | 5 | — | 0.02 | — | |||||||||||||||||||
| (Income) loss from discontinued operations | — | (235) | — | (0.79) | |||||||||||||||||||
| Income tax expense (benefit) | (67) | (100) | (0.25) | (0.34) | |||||||||||||||||||
| Adjusted net income (loss) * | $ | (420) | $ | 217 | $ | (1.56) | (1) | $ | 0.73 | ||||||||||||||
| Nine months ended September 30, | |||||||||||||||||||||||
| Consolidated | Per diluted common share | ||||||||||||||||||||||
| 2022 | 2021 | 2022 | 2021 | ||||||||||||||||||||
| Net income (loss) applicable to common shareholders | $ | (1,106) | $ | 695 | $ | (4.04) | (2) | $ | 2.30 | ||||||||||||||
| Net (gains) losses on investments and derivatives | 1,167 | (818) | 4.23 | (2.70) | |||||||||||||||||||
| Pension and other postretirement remeasurement (gains) losses | 91 | (404) | 0.34 | (1.34) | |||||||||||||||||||
| Reclassification of periodic settlements and accruals on non-hedge derivative instruments | — | 1 | — | — | |||||||||||||||||||
| Business combination expenses and the amortization of purchased intangibles | 264 | 289 | 0.96 | 0.96 | |||||||||||||||||||
| Business combination fair value adjustment | — | (6) | — | (0.02) | |||||||||||||||||||
| (Gain) loss on disposition of operations | (6) | — | (0.02) | — | |||||||||||||||||||
| (Income) loss from discontinued operations | — | 3,435 | — | 11.35 | |||||||||||||||||||
| Income tax expense (benefit) | (313) | 45 | (1.12) | 0.15 | |||||||||||||||||||
| Adjusted net income (loss) * | $ | 97 | $ | 3,237 | $ | 0.35 | $ | 10.70 | |||||||||||||||
_____________
(1) Due to a net loss reported for the three months ended September 30, 2022, calculation uses weighted average shares of 268.7 million, which excludes weighted average diluted shares of 2.9 million.
(2) Due to a net loss reported for the nine months ended September 30, 2022, calculation uses weighted average shares of 273.5 million, which excludes weighted average diluted shares of 3.3 million.
10
Adjusted net income return on Allstate common shareholders’ equity is a ratio that uses a non-GAAP measure. It is calculated by dividing the rolling 12-month adjusted net income by the average of Allstate common shareholders’ equity at the beginning and at the end of the 12-months, after excluding the effect of unrealized net capital gains and losses. Return on Allstate common shareholders’ equity is the most directly comparable GAAP measure. We use adjusted net income as the numerator for the same reasons we use adjusted net income, as discussed previously. We use average Allstate common shareholders’ equity excluding the effect of unrealized net capital gains and losses for the denominator as a representation of common shareholders’ equity primarily applicable to Allstate's earned and realized business operations because it eliminates the effect of items that are unrealized and vary significantly between periods due to external economic developments such as capital market conditions like changes in equity prices and interest rates, the amount and timing of which are unrelated to the insurance underwriting process. We use it to supplement our evaluation of net income (loss) applicable to common shareholders and return on Allstate common shareholders’ equity because it excludes the effect of items that tend to be highly variable from period to period. We believe that this measure is useful to investors and that it provides a valuable tool for investors when considered along with return on Allstate common shareholders’ equity because it eliminates the after-tax effects of realized and unrealized net capital gains and losses that can fluctuate significantly from period to period and that are driven by economic developments, the magnitude and timing of which are generally not influenced by management. In addition, it eliminates non-recurring items that are not indicative of our ongoing business or economic trends. A byproduct of excluding the items noted above to determine adjusted net income return on Allstate common shareholders’ equity from return on Allstate common shareholders’ equity is the transparency and understanding of their significance to return on common shareholders’ equity variability and profitability while recognizing these or similar items may recur in subsequent periods. We use adjusted measures of adjusted net income return on Allstate common shareholders’ equity in incentive compensation. Therefore, we believe it is useful for investors to have adjusted net income return on Allstate common shareholders’ equity and return on Allstate common shareholders’ equity when evaluating our performance. We note that investors, financial analysts, financial and business media organizations and rating agencies utilize adjusted net income return on common shareholders’ equity results in their evaluation of our and our industry’s financial performance and in their investment decisions, recommendations and communications as it represents a reliable, representative and consistent measurement of the industry and the company and management’s utilization of capital. We also provide it to facilitate a comparison to our long-term adjusted net income return on Allstate common shareholders’ equity goal. Adjusted net income return on Allstate common shareholders’ equity should not be considered a substitute for return on Allstate common shareholders’ equity and does not reflect the overall profitability of our business.
The following tables reconcile return on Allstate common shareholders’ equity and adjusted net income return on Allstate common shareholders’ equity.
| ($ in millions) | For the twelve months ended September 30, | ||||||||||
| 2022 | 2021 | ||||||||||
Return on Allstate common shareholders’ equity | |||||||||||
Numerator: | |||||||||||
Net income applicable to common shareholders | $ | (316) | $ | 3,293 | |||||||
Denominator: | |||||||||||
Beginning Allstate common shareholders’ equity | $ | 24,759 | $ | 25,293 | |||||||
Ending Allstate common shareholders’ equity (1) | 15,703 | 24,759 | |||||||||
Average Allstate common shareholders’ equity | $ | 20,231 | $ | 25,026 | |||||||
| Return on Allstate common shareholders’ equity | (1.6) | % | 13.2 | % | |||||||
| ($ in millions) | For the twelve months ended September 30, | ||||||||||
| 2022 | 2021 | ||||||||||
| Adjusted net income return on Allstate common shareholders’ equity | |||||||||||
| Numerator: | |||||||||||
| Adjusted net income * | $ | 893 | $ | 4,829 | |||||||
Denominator: | |||||||||||
Beginning Allstate common shareholders’ equity | $ | 24,759 | $ | 25,293 | |||||||
| Less: Unrealized net capital gains and losses | 1,828 | 2,744 | |||||||||
Adjusted beginning Allstate common shareholders’ equity | 22,931 | 22,549 | |||||||||
Ending Allstate common shareholders’ equity (1) | 15,703 | 24,759 | |||||||||
| Less: Unrealized net capital gains and losses | (2,927) | 1,828 | |||||||||
Adjusted ending Allstate common shareholders’ equity | 18,630 | 22,931 | |||||||||
Average adjusted Allstate common shareholders’ equity | $ | 20,781 | $ | 22,740 | |||||||
| Adjusted net income return on Allstate common shareholders’ equity * | 4.3 | % | 21.2 | % | |||||||
_____________
(1) Excludes equity related to preferred stock of $1,970 million as of September 30, 2022 and September 30, 2021.
11
Combined ratio excluding the effect of catastrophes, prior year reserve reestimates and amortization or impairment of purchased intangibles (“underlying combined ratio”) is a non-GAAP ratio, which is computed as the difference between four GAAP operating ratios: the combined ratio, the effect of catastrophes on the combined ratio, the effect of prior year non-catastrophe reserve reestimates on the combined ratio, and the effect of amortization or impairment of purchased intangibles on the combined ratio. We believe that this ratio is useful to investors and it is used by management to reveal the trends in our Property-Liability business that may be obscured by catastrophe losses, prior year reserve reestimates and amortization or impairment of purchased intangibles. Catastrophe losses cause our loss trends to vary significantly between periods as a result of their incidence of occurrence and magnitude, and can have a significant impact on the combined ratio. Prior year reserve reestimates are caused by unexpected loss development on historical reserves, which could increase or decrease current year net income. Amortization or impairment of purchased intangibles relates to the acquisition purchase price and is not indicative of our underlying insurance business results or trends. We believe it is useful for investors to evaluate these components separately and in the aggregate when reviewing our underwriting performance. The most directly comparable GAAP measure is the combined ratio. The underlying combined ratio should not be considered a substitute for the combined ratio and does not reflect the overall underwriting profitability of our business.
The following tables reconcile the respective combined ratio to the underlying combined ratio. Underwriting margin is calculated as 100% minus the combined ratio.
| Property-Liability | Three months ended September 30, | Nine months ended September 30, | |||||||||||||||||||||
| 2022 | 2021 | 2022 | 2021 | ||||||||||||||||||||
Combined ratio | 111.6 | 105.3 | 105.8 | 94.8 | |||||||||||||||||||
| Effect of catastrophe losses | (6.8) | (12.5) | (7.2) | (9.4) | |||||||||||||||||||
| Effect of prior year non-catastrophe reserve reestimates | (7.8) | (1.6) | (4.5) | (0.4) | |||||||||||||||||||
| Effect of amortization of purchased intangibles | (0.6) | (0.8) | (0.5) | (0.5) | |||||||||||||||||||
| Underlying combined ratio* | 96.4 | 90.4 | 93.6 | 84.5 | |||||||||||||||||||
| Effect of prior year catastrophe reserve reestimates | (0.1) | — | 0.1 | (0.7) | |||||||||||||||||||
| Allstate Protection - Auto Insurance | Three months ended September 30, | Nine months ended September 30, | |||||||||||||||||||||
| 2022 | 2021 | 2022 | 2021 | ||||||||||||||||||||
| Combined ratio | 117.4 | 102.3 | 109.3 | 92.4 | |||||||||||||||||||
| Effect of catastrophe losses | (4.4) | (2.9) | (2.2) | (1.9) | |||||||||||||||||||
| Effect of prior year non-catastrophe reserve reestimates | (8.5) | (1.1) | (4.9) | (0.1) | |||||||||||||||||||
| Effect of amortization of purchased intangibles | (0.5) | (0.7) | (0.5) | (0.5) | |||||||||||||||||||
| Underlying combined ratio* | 104.0 | 97.6 | 101.7 | 89.9 | |||||||||||||||||||
| Effect of prior year catastrophe reserve reestimates | (0.1) | (0.1) | (0.3) | (0.1) | |||||||||||||||||||
| Allstate Protection - Homeowners Insurance | Three months ended September 30, | Nine months ended September 30, | |||||||||||||||||||||
| 2022 | 2021 | 2022 | 2021 | ||||||||||||||||||||
| Combined ratio | 91.2 | 111.0 | 94.2 | 100.2 | |||||||||||||||||||
| Effect of catastrophe losses | (14.1) | (38.0) | (21.0) | (29.8) | |||||||||||||||||||
| Effect of prior year non-catastrophe reserve reestimates | (1.8) | (0.6) | (1.2) | (0.2) | |||||||||||||||||||
| Effect of amortization of purchased intangibles | (0.7) | (0.8) | (0.6) | (0.6) | |||||||||||||||||||
| Underlying combined ratio* | 74.6 | 71.6 | 71.4 | 69.6 | |||||||||||||||||||
| Effect of prior year catastrophe reserve reestimates | 0.2 | 0.1 | 1.0 | (2.3) | |||||||||||||||||||
# # # # #
12
Investor Supplement Third Quarter 2022 The condensed consolidated financial statements and financial exhibits included herein are unaudited and should be read in conjunction with the consolidated financial statements and notes thereto included in the most recent Annual Report on Form 10-K and Quarterly Reports on Form 10-Q. The results of operations for interim periods should not be considered indicative of results to be expected for the full year. Measures used in these financial statements and exhibits that are not based on generally accepted accounting principles ("non-GAAP") are denoted with an asterisk (*). These measures are defined on the pages "Definitions of Non-GAAP Measures" and are reconciled to the most directly comparable generally accepted accounting principles ("GAAP") measure herein. The Allstate Corporation
Condensed Consolidated Statements of Operations 1 Segment Results 13 Contribution to Income 2 Book Value per Common Share and Debt to Capital 3 Return on Allstate Common Shareholders' Equity 4 Segment Results and Other Statistics 14 Policies in Force 5 Segment Results 15 Results 6 Profitability Measures 7 Investment Position and Results 16 Impact of Net Rate Changes Implemented on Premiums Written 8 Investment Position and Results by Strategy 17 Auto Profitability Measures 9 Auto Statistics 10 18,19 Allstate Brand Auto State Profitability 11 Homeowners Profitability Measures 12 20 Definitions of Non-GAAP Measures Glossary Items included in the glossary are denoted with a caret (^) the first time used. Allstate Health and Benefits Investments Corporate and Other Property-Liability Allstate Protection The Allstate Corporation Investor Supplement - Third Quarter 2022 Table of Contents Consolidated Operations Protection Services
Sept. 30, 2022 June 30, 2022 March 31, 2022 Dec. 31, 2021 Sept. 30, 2021 June 30, 2021 March 31, 2021 Sept. 30, 2022 Sept. 30, 2021 11,661$ 11,362$ 10,981$ 10,852$ 10,615$ 10,444$ 10,307$ 34,004$ 31,366$ 463 466 469 459 460 447 455 1,398 1,362 561 563 560 587 536 494 555 1,684 1,585 690 562 594 847 764 974 708 1,846 2,446 (167) (733) (267) 266 105 287 426 (1,167) 818 13,208 12,220 12,337 13,011 12,480 12,646 12,451 37,765 37,577 10,073 9,367 7,822 7,804 8,264 7,207 6,043 27,262 21,514 - - - - - 29 - - 29 263 269 269 278 277 252 242 801 771 1,682 1,619 1,612 1,602 1,582 1,545 1,523 4,913 4,650 1,842 1,850 1,902 1,956 1,890 1,683 1,731 5,594 5,304 79 259 (247) (240) 40 (134) (310) 91 (404) 14 1 12 25 23 71 51 27 145 90 87 87 109 109 105 53 264 267 85 83 83 84 69 91 86 251 246 14,128 13,535 11,540 11,618 12,254 10,849 9,419 39,203 32,522 (920) (1,315) 797 1,393 226 1,797 3,032 (1,438) 5,055 (237) (291) 151 281 20 362 626 (377) 1,008 (683) (1,024) 646 1,112 206 1,435 2,406 (1,061) 4,047 - - - (321) 325 196 (3,793) - (3,272) (683) (1,024) 646 791 531 1,631 (1,387) (1,061) 775 (15) (9) (10) (26) (7) 6 (6) (34) (7) (668) (1,015) 656 817 538 1,625 (1,381) (1,027) 782 26 27 26 27 30 30 27 79 87 (694)$ (1,042)$ 630$ 790$ 508$ 1,595$ (1,408)$ (1,106)$ 695$ (2.58)$ (3.81)$ 2.27$ 3.90$ 0.62$ 4.68$ 7.88$ (4.04)$ 13.31$ - - - (1.13) 1.11 0.66 (12.53) - (10.98) (2.58)$ (3.81)$ 2.27$ 2.77$ 1.73$ 5.34$ (4.65)$ (4.04)$ 2.33$ (2.58)$ (1) (3.81)$ (2) 2.24$ 3.84$ 0.62$ 4.61$ 7.78$ (4.04)$ (1) 13.11$ - - - (1.11) 1.09 0.65 (12.38) - (10.81) (2.58)$ (3.81)$ 2.24$ 2.73$ 1.71$ 5.26$ (4.60)$ (4.04)$ 2.30$ 268.7 273.8 278.1 285.0 293.1 298.8 302.5 273.5 298.1 268.7 (1) 273.8 (2) 281.8 289.0 297.9 303.3 306.4 273.5 (1) 302.6 0.85$ 0.85$ 0.85$ 0.81$ 0.81$ 0.81$ 0.81$ 2.55$ 2.43$ (1) (2) Weighted average common shares - Diluted Cash dividends declared per common share Due to a net loss reported for the three months ended June 30, 2022, calculation uses weighted average shares of 273.8 million, which excludes weighted average diluted shares of 3.2 million. Diluted Continuing operations Discontinued operations Total Weighted average common shares - Basic Basic Continuing operations Discontinued operations Total Income tax expense (benefit) Net income (loss) from continuing operations Nine months ended Due to a net loss reported for the three and nine months ended September 30, 2022, calculation uses weighted average shares of 268.7 million and 273.5 million, which excludes weighted average diluted shares of 2.9 million and 3.3 million, respectively. Income (loss) from discontinued operations, net of tax Net income (loss) Less: Net income (loss) attributable to noncontrolling interest Net income (loss) attributable to Allstate Less: Preferred stock dividends Net income (loss) applicable to common shareholders Earnings per common share Interest expense Total costs and expenses Income (loss) from operations before income tax expense Operating costs and expenses Pension and other postretirement remeasurement (gains) losses Restructuring and related charges Amortization of purchased intangibles Costs and expenses Property and casualty insurance claims and claims expense Shelter-in-Place Payback expense Accident, health and other policy benefits Amortization of deferred policy acquisition costs Accident and health insurance premiums and contract charges ^ Other revenue ^ Net investment income Net gains (losses) on investments and derivatives Total revenues ($ in millions, except per share data) Revenues Property and casualty insurance premiums ^ The Allstate Corporation Condensed Consolidated Statements of Operations Three months ended The Allstate Corporation 3Q22 Supplement 1
($ in millions, except per share data) Sept. 30, 2022 June 30, 2022 March 31, 2022 Dec. 31, 2021 Sept. 30, 2021 June 30, 2021 March 31, 2021 Sept. 30, 2022 Sept. 30, 2021 Contribution to income $ (694) $ (1,042) $ 630 $ 790 $ 508 $ 1,595 $ (1,408) $ (1,106) $ 695 Net (gains) losses on investments and derivatives 167 733 267 (266) (105) (287) (426) 1,167 (818) Pension and other postretirement remeasurement (gains) losses 79 259 (247) (240) 40 (134) (310) 91 (404) Reclassification of periodic settlements and accruals on non-hedge derivative instruments - - - (1) - - 1 - 1 Business combination expenses and the amortization of purchased intangibles 90 87 87 109 109 105 75 264 289 Business combination fair value adjustment - - - - - (6) - - (6) (Gain) loss on disposition of operations 5 (27) 16 - - - - (6) - (Income) loss from discontinued operations - - - 177 (235) (493) 4,163 - 3,435 Income tax expense (benefit) (67) (219) (27) 227 (100) 369 (224) (313) 45 (420)$ (209)$ 726$ 796$ 217$ 1,149$ 1,871$ 97$ 3,237$ Income per common share - Diluted $ (2.58) (1) $ (3.81) (2) $ 2.24 $ 2.73 $ 1.71 $ 5.26 $ (4.60) $ (4.04) (3) $ 2.30 Net (gains) losses on investments and derivatives 0.62 2.68 0.95 (0.92) (0.35) (0.95) (1.39) 4.23 (2.70) Pension and other postretirement remeasurement (gains) losses 0.29 0.95 (0.88) (0.83) 0.13 (0.44) (1.01) 0.34 (1.34) Reclassification of periodic settlements and accruals on non-hedge derivative instruments - - - - - - - - - Business combination expenses and the amortization of purchased intangibles 0.34 0.32 0.31 0.38 0.37 0.35 0.25 0.96 0.96 Business combination fair value adjustment - - - - - (0.02) - - (0.02) (Gain) loss on disposition of operations 0.02 (0.10) 0.06 - - - - (0.02) - (Income) loss from discontinued operations - - - 0.61 (0.79) (1.63) 13.59 - 11.35 Income tax expense (benefit) (0.25) (0.80) (0.10) 0.78 (0.34) 1.22 (0.73) (1.12) 0.15 (1.56)$ (1) (0.76)$ (2) 2.58$ 2.75$ 0.73$ 3.79$ 6.11$ 0.35$ 10.70$ Weighted average common shares - Diluted 268.7 (1) 273.8 (2) 281.8 289.0 297.9 303.3 306.4 276.8 302.6 (1) (2) (3) The Allstate Corporation Nine months ended Due to a net loss reported for the three months ended September 30, 2022, calculation uses weighted average shares of 268.7 million, which excludes weighted average diluted shares of 2.9 million. Due to a net loss reported for the three months ended June 30, 2022, calculation uses weighted average shares of 273.8 million, which excludes weighted average diluted shares of 3.2 million. Due to a net loss reported for the nine months ended September 30, 2022, calculation uses weighted average shares of 273.5 million, which excludes weighted average diluted shares of 3.3 million. Three months ended Net income (loss) applicable to common shareholders Adjusted net income (loss) * Contribution to Income Adjusted net income (loss) * Net income (loss) applicable to common shareholders The Allstate Corporation 3Q22 Supplement 2
Sept. 30, 2022 June 30, 2022 March 31, 2022 Dec. 31, 2021 Sept. 30, 2021 June 30, 2021 March 31, 2021 $ 15,703 $ 18,145 $ 21,242 $ 23,209 $ 24,759 $ 26,037 $ 24,649 269.1 274.3 279.7 284.7 292.6 301.6 304.0 $ 58.35 $ 66.15 $ 75.95 $ 81.52 $ 84.62 $ 86.33 $ 81.08 $ 15,703 $ 18,145 $ 21,242 $ 23,209 $ 24,759 $ 26,037 $ 24,649 (2,931) (2,141) (995) 601 1,830 2,167 1,680 $ 18,634 $ 20,286 $ 22,237 $ 22,608 $ 22,929 $ 23,870 $ 22,969 269.1 274.3 279.7 284.7 292.6 301.6 304.0 $ 69.25 $ 73.96 $ 79.50 $ 79.41 $ 78.36 $ 79.14 $ 75.56 $ 7,967 $ 7,970 $ 7,973 $ 7,976 $ 7,980 $ 7,996 $ 7,996 $ 25,640 $ 28,085 $ 31,185 $ 33,155 $ 34,709 $ 36,203 $ 34,815 45.1 % 39.6 % 34.3 % 31.7 % 29.9 % 28.3 % 29.8 % 31.1 % 28.4 % 25.6 % 24.1 % 23.0 % 22.1 % 23.0 % (1) (2) Total capital resources Ratio of debt to Allstate shareholders' equity Common shares outstanding were 265,940,514 and 280,594,850 as of September 30, 2022 and December 31, 2021, respectively. Excludes equity related to preferred stock of $1,970 million at September 30,2022, June 30, 2022, March 31, 2022, December 31, 2021 and September 30, 2021 and $2,170 million at June 30, 2021 and March 31, 2021. Ratio of debt to capital resources Denominator: Common shares outstanding and dilutive potential common shares outstanding Book value per common share, excluding the impact of unrealized net capital gains and losses on fixed income securities * Total debt Numerator: Allstate common shareholders' equity Less: Unrealized net capital gains and losses on fixed income securities Adjusted Allstate common shareholders' equity Book value per common share Book value per common share, excluding the impact of unrealized net capital gains and losses on fixed income securities The Allstate Corporation Book Value per Common Share and Debt to Capital Denominator: Common shares outstanding and dilutive potential common shares outstanding (2) ($ in millions, except per share data) Book value per common share Numerator: Allstate common shareholders' equity (1) The Allstate Corporation 3Q22 Supplement 3
Sept. 30, 2022 June 30, 2022 March 31, 2022 Dec. 31, 2021 Sept. 30, 2021 June 30, 2021 March 31, 2021 $ (316) $ 886 $ 3,523 $ 1,485 $ 3,293 $ 3,911 $ 3,540 $ 24,759 $ 26,037 $ 24,649 $ 28,247 $ 25,293 $ 25,016 $ 22,203 15,703 18,145 21,242 23,209 24,759 26,037 24,649 $ 20,231 $ 22,091 $ 22,946 $ 25,728 $ 25,026 $ 25,527 $ 23,426 (1.6) % 4.0 % 15.4 % 5.8 % 13.2 % 15.3 % 15.1 % $ 893 $ 1,530 $ 2,888 $ 4,033 $ 4,829 $ 5,512 $ 5,179 $ 24,759 $ 26,037 $ 24,649 $ 28,247 $ 25,293 $ 25,016 $ 22,203 1,828 2,164 1,680 3,180 2,744 2,602 530 22,931 23,873 22,969 25,067 22,549 22,414 21,673 15,703 18,145 21,242 23,209 24,759 26,037 24,649 (2,927) (2,138) (995) 598 1,828 2,164 1,680 18,630 20,283 22,237 22,611 22,931 23,873 22,969 $ 20,781 $ 22,078 $ 22,603 $ 23,839 $ 22,740 $ 23,144 $ 22,321 4.3 % 6.9 % 12.8 % 16.9 % 21.2 % 23.8 % 23.2 % (1) (2) Beginning Allstate common shareholders' equity Less: Unrealized net capital gains and losses Adjusted beginning Allstate common shareholders' equity Excludes equity related to preferred stock of $1,970 million at September 30,2022, June 30, 2022, March 31, 2022, December 31, 2021 and September 30, 2021 and $2,170 million at June 30, 2021 and March 31, 2021. Net income applicable to common shareholders and adjusted net income reflect a trailing twelve-month period. Ending Allstate common shareholders' equity (2) Less: Unrealized net capital gains and losses Adjusted ending Allstate common shareholders' equity Average adjusted Allstate common shareholders' equity ^ Adjusted net income return on Allstate common shareholders' equity * Numerator: Adjusted net income * (1) Denominator: Return on Allstate common shareholders' equity Adjusted net income return on Allstate common shareholders' equity Beginning Allstate common shareholders' equity Ending Allstate common shareholders' equity (2) Average Allstate common shareholders' equity ^ Numerator: Net income applicable to common shareholders (1) Denominator: ($ in millions) Return on Allstate common shareholders' equity Return on Allstate Common Shareholders' Equity The Allstate Corporation Twelve months ended The Allstate Corporation 3Q22 Supplement 4
Sept. 30, 2022 June 30, 2022 March 31, 2022 Dec. 31, 2021 Sept. 30, 2021 June 30, 2021 March 31, 2021 26,131 26,192 26,071 25,916 25,654 25,614 25,453 7,237 7,197 7,165 7,159 7,138 7,111 7,090 4,930 4,919 4,894 4,866 4,848 4,816 4,774 310 311 312 315 319 322 325 38,608 38,619 38,442 38,256 37,959 37,863 37,642 21,853 21,979 21,968 21,972 21,951 21,920 21,824 6,599 6,566 6,536 6,525 6,496 6,459 6,427 4,278 4,213 4,103 3,944 3,703 3,694 3,629 638 631 629 634 642 652 663 134,700 137,292 139,992 141,073 141,809 139,453 133,510 3,888 3,921 3,924 3,956 3,980 4,013 3,996 523 519 518 525 533 539 540 2,968 2,961 2,949 2,802 3,197 3,041 2,702 142,079 144,693 147,383 148,356 149,519 147,046 140,748 4,320 4,368 4,484 4,333 4,378 4,452 4,522 185,007 187,680 190,309 190,945 191,856 189,361 182,912 (1) • • • • • • • • Policy counts are based on items rather than customers. Allstate Health and Benefits reflects certificate counts as opposed to group counts. Allstate Identity Protection reflects individual customer counts for identity protection products. Allstate Protection Plans represents active consumer product protection plans. Allstate Dealer Services reflects service contracts and other products sold in conjunction with auto lending and vehicle sales transactions and do not include their third party administrators ("TPAs") as the customer relationship is managed by the TPAs. PIF does not reflect banking relationships for our lender-placed insurance products to customers including fire, home and flood products, as well as collateral protection insurance and guaranteed asset protection products for automobiles. A multi-car customer would generate multiple item (policy) counts, even if all cars were insured under one policy. Commercial lines PIF for shared economy agreements reflect contracts that cover multiple drivers as opposed to individual drivers. Allstate Roadside reflects memberships in force and do not include their wholesale partners as the customer relationship is managed by the wholesale partner. Allstate Identity Protection Total Allstate Health and Benefits Total policies in force Protection Services Allstate Protection Plans Allstate Dealer Services Allstate Roadside Homeowners National General Auto Homeowners Other personal lines Commercial lines Total Allstate brand Auto Policies in force statistics (in thousands) (1) Allstate Protection Auto Homeowners The Allstate Corporation Policies in Force The Allstate Corporation 3Q22 Supplement 5
Sept. 30, 2022 June 30, 2022 March 31, 2022 Dec. 31, 2021 Sept. 30, 2021 June 30, 2021 March 31, 2021 Sept. 30, 2022 Sept. 30, 2021 12,037$ 11,509$ 10,761$ 10,301$ 10,966$ 10,323$ 9,768$ 34,307$ 31,057$ (852) (599) (258) 121 (672) (312) (280) (1,709) (1,264) (28) (36) (5) (32) (135) (2) 408 (69) 271 11,157 10,874 10,498 10,390 10,159 10,009 9,896 32,529 30,064 364 355 347 366 365 321 385 1,066 1,071 (9,934) (9,231) (7,702) (7,683) (8,145) (7,103) (5,945) (26,867) (21,193) - - - - - (29) - - (29) (1,414) (1,355) (1,348) (1,345) (1,346) (1,319) (1,303) (4,117) (3,968) (1,390) (1,450) (1,445) (1,507) (1,477) (1,313) (1,325) (4,285) (4,115) (14) 2 (12) (32) (15) (66) (32) (24) (113) (61) (59) (58) (76) (75) (71) (19) (178) (165) (1,292)$ (864)$ 280$ 113$ (534)$ 429$ 1,657$ (1,876)$ 1,552$ (763)$ (1,108)$ (462)$ (528)$ (1,269)$ (952)$ (590)$ (2,333)$ (2,811)$ (679) (651) (621) (642) (563) (558) (553) (1,951) (1,674) 89.0 84.9 73.3 73.9 80.2 71.0 60.1 82.6 70.5 (6.8) (10.2) (4.4) (5.1) (12.5) (9.5) (6.0) (7.2) (9.4) (7.8) (3.8) (1.5) (1.8) (1.6) 0.2 (0.1) (4.5) (0.4) 74.4 70.9 67.4 67.0 66.1 61.7 54.0 70.9 60.7 22.6 23.0 24.0 25.0 25.1 24.7 23.2 23.2 24.3 (0.6) (0.5) (0.5) (0.7) (0.8) (0.7) (0.1) (0.5) (0.5) 22.0 22.5 23.5 24.3 24.3 24.0 23.1 22.7 23.8 (1.7) (2.3) (3.3) (2.9) (3.2) (3.1) (3.2) (2.4) (3.2) (0.1) - (0.1) (0.3) (0.1) (0.6) (0.3) (0.1) (0.4) - - - - - (0.2) - - - 20.2 20.2 20.1 21.1 21.0 20.1 19.6 20.2 20.2 6.1 6.0 5.9 6.2 5.5 5.6 5.6 6.0 5.6 26.3 26.2 26.0 27.3 26.5 25.7 25.2 26.2 25.8 111.6 107.9 97.3 98.9 105.3 95.7 83.3 105.8 94.8 (6.8) (10.2) (4.4) (5.1) (12.5) (9.5) (6.0) (7.2) (9.4) (7.8) (3.8) (1.5) (1.8) (1.6) 0.2 (0.1) (4.5) (0.4) (0.6) (0.5) (0.5) (0.7) (0.8) (0.7) (0.1) (0.5) (0.5) 96.4 93.4 90.9 91.3 90.4 85.7 77.1 93.6 84.5 1.1 - - - 1.2 - 0.1 0.4 0.4 (1,049)$ (825)$ 251$ 174$ (311)$ 414$ 1,515$ (1,623)$ 1,618$ (124) (38) 29 (62) (112) 15 138 (133) 41 3 2 2 3 2 2 7 7 11 (1,170) (861) 282 115 (421) 431 1,660 (1,749) 1,670 (122) (3) (2) (2) (113) (2) (3) (127) (118) (1,292)$ (864)$ 280$ 113$ (534)$ 429$ 1,657$ (1,876)$ 1,552$ 632$ 506$ 558$ 804$ 710$ 931$ 673$ 1,696$ 2,314$ 179 79 (175) (195) (26) (283) (475) 83 (784) (15) (10) (10) (27) (7) 6 (6) (35) (7) (61) (59) (58) (76) (75) (71) (19) (178) (165) Net income (loss) attributable to noncontrolling interest, after-tax Amortization of purchased intangibles Run-off Property-Liability Total underwriting income (loss) for Property-Liability Other financial information Net investment income Income tax (expense) benefit on operations (1) Underwriting income (loss) Allstate brand National General Answer Financial Total underwriting income (loss) for Allstate Protection Effect of amortization of purchased intangibles Underlying combined ratio * Effect of Run-off Property-Liability on combined ratio Claims expense ratio excluding catastrophe expense ^ Adjusted expense ratio * Combined ratio Effect of catastrophe losses Effect of prior year non-catastrophe reserve reestimates Underlying expense ratio * Effect of advertising expense Effect of restructuring and related charges Effect of Coronavirus related expenses ^ Adjusted underwriting expense ratio * Underlying loss ratio * Nine months ended Expense ratio ^ Effect of amortization of purchased intangibles Claims expense excluding catastrophe expense ^ Operating ratios and reconciliations to underlying ratios Loss ratio Effect of catastrophe losses Effect of prior year non-catastrophe reserve reestimates Amortization of purchased intangibles Underwriting income (loss) (1) Catastrophe losses Claims and claims expense Shelter-in-Place Payback expense Amortization of deferred policy acquisition costs Operating costs and expenses Restructuring and related charges (Increase) decrease in unearned premiums Other Premiums earned Other revenue ($ in millions, except ratios) Premiums written The Allstate Corporation Property-Liability Results Three months ended The Allstate Corporation 3Q22 Supplement 6
Sept. 30, 2022 June 30, 2022 March 31, 2022 Dec. 31, 2021 Sept. 30, 2021 June 30, 2021 March 31, 2021 Sept. 30, 2022 Sept. 30, 2021 7,860$ 7,470$ 7,562$ 6,864$ 7,171$ 6,818$ 7,012$ 22,892$ 21,001$ 3,286 3,133 2,401 2,680 3,004 2,722 2,083 8,820 7,809 606 609 504 517 584 579 476 1,719 1,639 285 297 294 240 207 204 197 876 608 12,037$ 11,509$ 10,761$ 10,301$ 10,966$ 10,323$ 9,768$ 34,307$ 31,057$ 7,545$ 7,348$ 7,081$ 7,019$ 6,912$ 6,883$ 6,809$ 21,974$ 20,604$ 2,776 2,686 2,603 2,602 2,522 2,411 2,392 8,065 7,325 540 545 531 532 521 519 505 1,616 1,545 296 295 283 237 204 196 190 874 590 11,157$ 10,874$ 10,498$ 10,390$ 10,159$ 10,009$ 9,896$ 32,529$ 30,064$ (1,315)$ (578)$ (147)$ (300)$ (159)$ 394$ 1,327$ (2,040)$ 1,562$ 245 (186) 410 335 (277) (7) 268 469 (16) (10) 11 18 121 40 39 33 19 112 (117) (135) (22) (77) (54) (25) (2) (274) (81) 24 25 21 33 27 28 27 70 82 3 2 2 3 2 2 7 7 11 (1,170)$ (861)$ 282$ 115$ (421)$ 431$ 1,660$ (1,749)$ 1,670$ 675$ 650$ 619$ 641$ 560$ 556$ 552$ 1,944$ 1,668$ 88.0 84.9 73.3 73.9 79.0 71.0 60.0 82.2 70.1 (6.8) (10.2) (4.4) (5.1) (12.5) (9.5) (6.0) (7.2) (9.4) (6.8) (3.8) (1.5) (1.8) (0.4) 0.2 - (4.1) (0.1) 74.4 70.9 67.4 67.0 66.1 61.7 54.0 70.9 60.6 22.5 23.0 24.0 25.0 25.1 24.7 23.2 23.2 24.3 (0.6) (0.5) (0.5) (0.7) (0.8) (0.7) (0.1) (0.5) (0.5) 21.9 22.5 23.5 24.3 24.3 24.0 23.1 22.7 23.8 (1.7) (2.3) (3.3) (2.9) (3.2) (3.1) (3.2) (2.4) (3.2) (0.1) - (0.1) (0.3) (0.2) (0.6) (0.3) (0.1) (0.4) - - - - - (0.2) - - - 20.1 20.2 20.1 21.1 20.9 20.1 19.6 20.2 20.2 110.5 107.9 97.3 98.9 104.1 95.7 83.2 105.4 94.4 96.3 93.4 90.9 91.3 90.4 85.7 77.1 93.6 84.4 6.1 6.0 5.9 6.2 5.5 5.6 5.6 6.0 5.5 (1) (2) 2021 results include certain National General commercial lines insurance products. 2021 results include National General packaged policies, which include auto, and commercial lines insurance products. Adjusted underwriting expense ratio * Combined ratio Underlying combined ratio * Claims expense ratio excluding catastrophe expense Effect of amortization of purchased intangibles Underlying expense ratio * Effect of advertising expense Effect of restructuring and related charges Effect of Coronavirus related expenses Effect of catastrophe losses Effect of prior year non-catastrophe reserve reestimates Underlying loss ratio * Expense ratio Claims expense excluding catastrophe expense Nine months ended Operating ratios and reconciliations to underlying ratios Loss ratio Other personal lines Commercial lines Other business lines ^ Answer Financial Total Total Underwriting income (loss) Auto (1) Homeowners (2) Net premiums earned Auto (1) Homeowners (2) Other personal lines Commercial lines Auto (1) Homeowners (2) Other personal lines Commercial lines Total ($ in millions, except ratios) Premiums written The Allstate Corporation Allstate Protection Profitability Measures Three months ended The Allstate Corporation 3Q22 Supplement 7
Number of locations (1) Total brand (%) (2) (3) Location specific (%) (4) Number of locations Total brand (%) (3) Location specific (%) 19 4.7 14.0 30 2.5 8.7 9 0.5 6.9 13 0.7 5.4 19 1.1 3.2 19 2.7 6.0 7 1.6 10.8 10 0.7 6.5 Number of locations Total brand (%) (3) Location specific (%) Number of locations Total brand (%) Location specific (%) 28 3.6 9.3 25 2.9 7.1 17 1.4 4.8 11 1.0 6.7 24 1.9 4.6 22 2.4 5.7 4 1.2 8.3 13 1.0 7.1 (1) (2) (3) (4) Refers to the number of U.S. states, the District of Columbia or Canadian provinces where rate changes have been implemented. Allstate brand operates in 50 states, the District of Columbia, and 5 Canadian provinces. National General operates in 50 states and the District of Columbia. Auto Homeowners Represents the impact in the locations where rate changes were implemented during the period as a percentage of its respective total prior year-end premiums written in those same locations. Total Allstate brand implemented auto insurance rate increases totaled $1.14 billion in the third quarter of 2022, after implementing $601 million and $862 million of rate increases in the first and second quarter of 2022, respectively. Represents the impact in the locations where rate changes were implemented during the period as a percentage of total brand prior year-end premiums written. Allstate brand Auto Homeowners National General The Allstate Corporation Three months ended June 30, 2022 Three months ended December 31, 2021 Three months ended March 31, 2022 National General Auto Homeowners Allstate brand Auto Homeowners Three months ended September 30, 2022 Allstate Protection Impact of Net Rate Changes Implemented on Premiums Written The Allstate Corporation 3Q22 Supplement 8
Sept. 30, 2022 June 30, 2022 March 31, 2022 Dec. 31, 2021 Sept. 30, 2021 June 30, 2021 March 31, 2021 Sept. 30, 2022 Sept. 30, 2021 7,860$ 7,470$ 7,562$ 6,864$ 7,171$ 6,818$ 7,012$ 22,892$ 21,001$ 7,545 7,348 7,081 7,019 6,912 6,883 6,809 21,974 20,604 (1,315) (578) (147) (300) (159) 394 1,327 (2,040) 1,562 95.3 84.9 77.6 78.9 76.9 68.7 57.2 86.1 67.7 (4.4) (1.5) (0.6) (1.3) (2.9) (2.2) (0.4) (2.2) (1.9) (8.5) (3.8) (2.1) (2.1) (1.1) 0.4 0.2 (4.9) (0.1) 82.4 79.6 74.9 75.5 72.9 66.9 57.0 79.0 65.7 22.1 23.0 24.5 25.4 25.4 25.6 23.3 23.2 24.7 (0.5) (0.5) (0.6) (0.7) (0.7) (0.7) (0.2) (0.5) (0.5) 21.6 22.5 23.9 24.7 24.7 24.9 23.1 22.7 24.2 117.4 107.9 102.1 104.3 102.3 94.3 80.5 109.3 92.4 (4.4) (1.5) (0.6) (1.3) (2.9) (2.2) (0.4) (2.2) (1.9) (8.5) (3.8) (2.1) (2.1) (1.1) 0.4 0.2 (4.9) (0.1) (0.5) (0.5) (0.6) (0.7) (0.7) (0.7) (0.2) (0.5) (0.5) 104.0 102.1 98.8 100.2 97.6 91.8 80.1 101.7 89.9 - - - - - 0.4 - - 0.1 6,704$ 6,374$ 6,308$ 5,937$ 6,153$ 5,952$ 6,060$ 19,386$ 18,165$ 6,416 6,253 6,073 6,029 6,009 6,036 6,014 18,742 18,059 (1,222) (578) (137) (236) (123) 364 1,203 (1,937) 1,444 119.0 109.2 102.3 103.9 102.0 94.0 80.0 110.3 92.0 (13.7) (5.6) (3.0) (3.5) (4.5) (2.0) (0.4) (7.5) (2.3) 105.3 103.6 99.3 100.4 97.5 92.0 79.6 102.8 89.7 1,156$ 1,096$ 1,254$ 927$ 1,018$ 866$ 952$ 3,506$ 2,836$ 1,129 1,095 1,008 990 903 847 795 3,232 2,545 (93) - (10) (64) (36) 30 124 (103) 118 108.2 100.0 101.0 106.5 104.0 96.5 84.4 103.2 95.4 (11.4) (6.6) (5.6) (7.5) (6.3) (6.7) (0.6) (8.0) (4.7) 96.8 93.4 95.4 99.0 97.7 89.8 83.8 95.2 90.7 (1) Combined ratio Effect of catastrophe losses Includes 2.6 points and 3.0 points in the third quarter and first nine months of 2022, respectively, and 5.0 points and 3.9 points in the third quarter and first nine months of 2021, respectively, related to the effect of amortization of purchased intangibles. Premiums written Net premiums earned Underwriting income (loss) Combined ratio Effect of catastrophe losses, non-catastrophe PYRR and APIA Underlying combined ratio * National General Premiums written Net premiums earned Underwriting income (loss) Combined ratio Effect of catastrophe losses, non-catastrophe PYRR and APIA (1) Underlying combined ratio * Underlying combined ratio * Effect of Shelter-in-Place Payback expense on combined and expense ratios Allstate brand Premiums written Net premiums earned Underwriting income (loss) Operating ratios and reconciliations to underlying ratios Loss ratio Effect of prior year non-catastrophe reserve reestimates ("PYRR") Effect of amortization of purchased intangibles ("APIA") Effect of catastrophe losses Effect of prior year non-catastrophe reserve reestimates Underlying loss ratio * Expense ratio Effect of amortization of purchased intangibles Underlying expense ratio * ($ in millions, except ratios) Allstate Protection The Allstate Corporation Auto Profitability Measures Three months ended Nine months ended The Allstate Corporation 3Q22 Supplement 9
Sept. 30, 2022 June 30, 2022 March 31, 2022 Dec. 31, 2021 Sept. 30, 2021 June 30, 2021 March 31, 2021 Sept. 30, 2022 Sept. 30, 2021 933 959 964 829 932 926 929 2,856 2,787 648 672 718 504 516 495 542 2,038 1,553 1,581 1,631 1,682 1,333 1,448 1,421 1,471 4,894 4,340 624 619 599 544 610 620 613 1,842 1,843 535 571 631 436 447 435 455 1,737 1,337 422 441 452 353 391 366 403 1,315 1,160 1,581 1,631 1,682 1,333 1,448 1,421 1,471 4,894 4,340 667 644 626 610 604 600 607 646 604 10.4 7.3 3.1 (1.8) (2.7) (2.0) (1.5) 7.0 (1.9) 585 569 554 548 548 554 554 569 552 6.8 2.7 - (1.8) (1.4) 0.2 0.5 3.1 (0.2) 87.0 87.5 87.5 87.2 87.2 87.1 86.7 87.3 87.0 3.5 7.1 18.4 21.5 16.6 47.3 (18.8) 9.1 10.1 0.1 5.1 15.1 21.9 21.4 49.5 (10.5) 6.2 16.3 Average premium - net earned ^ ($) The Allstate Corporation Auto Statistics Property damage gross claim frequency ^ (% change year-over-year) Collision gross claim frequency (% change year-over-year) Allstate brand Average premium - net earned ^ (% change year-over-year) Average premium - gross written ^ (% change year-over-year) Nine months ended Independent agency channel Total Average premium - gross written ^ ($) Allstate brand Renewal ratio ^ (%) National General brand Total Exclusive agency channel Allstate Protection by channel Direct channel Three months ended Allstate Protection by brand New issued applications (in thousands) ^ The Allstate Corporation 3Q22 Supplement 10
Number of States(2) Total brand premium (%) Location specific (%) (3) Number of States Total brand premium (%) Location specific (%) 16 19.3 7.5 17 15.0 10.8 7 8.1 10.5 11 21.6 8.8 28 72.6 15.6 23 63.4 8.6 Number of States Total brand premium (%) Location specific (%) Number of States Total brand premium (%) Location specific (%) 28 26.8 5.8 26 29.2 5.9 8 10.7 10.0 11 14.9 5.4 15 62.5 10.9 14 55.9 8.2 (1) (2) (3) Allstate brand excluding Esurance and Canada. Reflects 50 U.S. states plus District of Columbia. Represents the impact in the locations where rate changes were implemented during the period as a percentage of its respective total prior year- end premiums written in those same locations. Underlying combined ratio* <96 96-100 >100 The Allstate Corporation Three months ended June 30, 2022 Three months ended December 31, 2021 Three months ended March 31, 2022 >100 Underlying combined ratio* <96 96-100 Three months ended September 30, 2022 Allstate Brand(1) Auto State Profitability The Allstate Corporation 3Q22 Supplement 11
Sept. 30, 2022 June 30, 2022 March 31, 2022 Dec. 31, 2021 Sept. 30, 2021 June 30, 2021 March 31, 2021 Sept. 30, 2022 Sept. 30, 2021 3,286$ 3,133$ 2,401$ 2,680$ 3,004$ 2,722$ 2,083$ 8,820$ 7,809$ 2,776 2,686 2,603 2,602 2,522 2,411 2,392 8,065 7,325 245 (186) 410 335 (277) (7) 268 469 (16) 66.9 82.3 60.4 61.7 85.9 76.3 64.9 69.9 75.9 (14.1) (34.3) (14.8) (16.6) (38.0) (30.3) (20.7) (21.0) (29.8) (1.8) (1.7) 0.1 - (0.6) 0.3 (0.2) (1.2) (0.2) 51.0 46.3 45.7 45.1 47.3 46.3 44.0 47.7 45.9 24.3 24.6 23.8 25.4 25.1 24.0 23.9 24.3 24.3 (0.7) (0.6) (0.5) (0.9) (0.8) (0.8) (0.2) (0.6) (0.6) 23.6 24.0 23.3 24.5 24.3 23.2 23.7 23.7 23.7 91.2 106.9 84.2 87.1 111.0 100.3 88.8 94.2 100.2 (14.1) (34.3) (14.8) (16.6) (38.0) (30.3) (20.7) (21.0) (29.8) (1.8) (1.7) 0.1 - (0.6) 0.3 (0.2) (1.2) (0.2) (0.7) (0.6) (0.5) (0.9) (0.8) (0.8) (0.2) (0.6) (0.6) 74.6 70.3 69.0 69.6 71.6 69.5 67.7 71.4 69.6 267 263 235 225 259 258 220 765 737 41 40 27 25 28 27 22 108 77 308 303 262 250 287 285 242 873 814 219 222 201 194 225 226 195 642 646 24 27 23 22 24 22 16 74 62 65 54 38 34 38 37 31 157 106 308 303 262 250 287 285 242 873 814 2,803$ 2,665$ 2,020$ 2,225$ 2,452$ 2,313$ 1,727$ 7,488$ 6,492$ 2,350 2,281 2,210 2,152 2,080 2,032 2,008 6,841 6,120 268 (132) 368 350 (208) 7 262 504 61 88.6 105.8 83.3 83.7 110.0 99.7 87.0 92.6 99.0 (16.0) (38.8) (16.6) (17.9) (42.5) (33.1) (23.7) (23.8) (33.2) 72.6 67.0 66.7 65.8 67.5 66.6 63.3 68.8 65.8 1,635 1,590 1,554 1,489 1,443 1,404 1,360 1,596 1,406 13.3 13.2 14.3 11.0 8.2 6.0 3.8 13.5 6.2 1,415 1,381 1,345 1,311 1,279 1,254 1,245 1,380 1,259 10.6 10.1 8.0 6.1 4.2 2.8 2.7 9.6 3.2 87.4 86.9 86.2 87.0 87.1 87.3 87.0 86.9 87.1 (2.9) (0.8) (4.6) 1.4 3.4 10.4 19.3 (2.8) 10.4 18.8 22.6 25.4 15.0 15.0 8.3 1.4 22.1 8.4 483$ 468$ 381$ 455$ 552$ 409$ 356$ 1,332$ 1,317$ 426 405 393 450 442 379 384 1,224 1,205 (23) (54) 42 (15) (69) (14) 6 (35) (77) 105.4 113.3 89.3 103.3 115.6 103.7 98.4 102.9 106.4 (19.5) (24.4) (7.4) (15.3) (24.6) (19.0) (7.8) (17.3) (17.5) 85.9 88.9 81.9 88.0 91.0 84.7 90.6 85.6 88.9 (1) Combined ratio Effect of catastrophe losses, non-catastrophe PYRR and APIA (1) Underlying combined ratio * Includes 3.3 points and 3.1 points in the third quarter and first nine months of 2022, respectively, and 4.1 points and 3.3 points in the third quarter and first nine months of 2021, respectively, related to the effect of amortization of purchased intangibles. Paid claim severity ^ (%) National General Premiums written Net premiums earned Underwriting income (loss) Effect of catastrophe losses, non-catastrophe PYRR and APIA Underlying combined ratio * Average premium - gross written ($) Renewal ratio (%) Gross claim frequency (%) Average premium - net earned ($) Average premium - gross written (% change year-over-year) Average premium - net earned (% change year-over-year) Allstate brand Premiums written Net premiums earned Underwriting income (loss) Combined ratio Exclusive agency channel Direct channel Independent agency channel Total Allstate brand National General brand Total Allstate Protection by channel Underlying combined ratio * New issued applications (in thousands) Allstate Protection by brand Nine months ended Underlying expense ratio * Combined ratio Effect of catastrophe losses Effect of prior year non-catastrophe reserve reestimates ("PYRR") Effect of amortization of purchased intangibles ("APIA") Effect of catastrophe losses Effect of prior year non-catastrophe reserve reestimates Underlying loss ratio * Expense ratio Effect of amortization of purchased intangibles Premiums written Operating ratios and reconciliations to underlying ratios Loss ratio ($ in millions, except ratios) Allstate Protection The Allstate Corporation Homeowners Profitability Measures Three months ended Net premiums earned Underwriting income (loss) The Allstate Corporation 3Q22 Supplement 12
Sept. 30, 2022 June 30, 2022 March 31, 2022 Dec. 31, 2021 Sept. 30, 2021 June 30, 2021 March 31, 2021 Sept. 30, 2022 Sept. 30, 2021 657$ 670$ 630$ 716$ 651$ 692$ 583$ 1,957$ 1,926$ 504$ 488$ 483$ 462$ 456$ 435$ 411$ 1,475$ 1,302$ 84 91 94 91 85 88 90 269 263 39 38 41 42 46 46 41 118 133 13 12 9 11 10 12 10 34 32 (141) (128) (123) (124) (122) (109) (103) (392) (334) (236) (228) (221) (214) (206) (194) (181) (685) (581) (214) (213) (218) (227) (209) (203) (198) (645) (610) (1) - - (2) 1 (4) (9) (1) (12) (13) (16) (12) (9) (16) (15) (12) (41) (43) Less: net income attributable to noncontrolling interest - 1 - 1 - - - 1 - 35 43 53 29 45 56 49 131 150 6 6 6 6 7 7 8 18 22 1 - - 2 (1) 4 9 1 12 13 16 12 9 16 15 12 41 43 55$ 65$ 71$ 46$ 67$ 82$ 78$ 191$ 227$ 452$ 456$ 429$ 519$ 439$ 467$ 388$ 1,337$ 1,294$ 330$ 318$ 313$ 298$ 295$ 279$ 260$ 961$ 834$ 349 338 329 314 311 295 275 1,016 881 (92) (82) (77) (80) (77) (70) (66) (251) (213) (129) (123) (119) (113) (109) (100) (91) (371) (300) (90) (83) (80) (88) (80) (70) (61) (253) (211) - - - (1) (2) (2) - - (4) (9) (13) (10) (8) (11) (11) (12) (32) (34) Less: net income attributable to noncontrolling interest - 1 - 1 - - - 1 - 29$ 36$ 43$ 23$ 32$ 42$ 45$ 108$ 119$ 143$ 139$ 135$ 135$ 129$ 130$ 123$ 417$ 382$ 10 8 9 9 7 10 8 27 25 65$ 64$ 65$ 61$ 64$ 60$ 59$ 194$ 183$ 1 1 2 - 1 2 4 4 7 49$ 52$ 62$ 62$ 62$ 64$ 64$ 163$ 190$ (2) (1) (1) (1) 1 1 2 (4) 4 34$ 36$ 36$ 34$ 31$ 32$ 31$ 106$ 94$ (3) (1) - (2) 4 1 (10) (4) (5) (1) Other costs and expenses ^ Restructuring and related charges Nine months ended Net premiums written Premiums earned Revenue ^ Claims and claims expense Amortization of deferred policy acquisition costs Depreciation Restructuring and related charges Income tax expense on operations Adjusted earnings before taxes, depreciation and restructuring * Allstate Protection Plans Amortization of deferred policy acquisition costs Operating costs and expenses Restructuring and related charges Adjusted net income is the GAAP segment measure. Income tax expense on operations Adjusted net income Allstate Dealer Services Revenue Adjusted net income Allstate Roadside Revenue Adjusted net income Arity Revenue Adjusted net income (loss) Allstate Identity Protection Revenue Adjusted net income (loss) Income tax expense on operations Adjusted net income (1) Premiums earned Other revenue Intersegment insurance premiums and service fees Net investment income Claims and claims expense ($ in millions) Protection Services Net premiums written The Allstate Corporation Protection Services Segment Results Three months ended The Allstate Corporation 3Q22 Supplement 13
Sept. 30, 2022 June 30, 2022 March 31, 2022 Dec. 31, 2021 Sept. 30, 2021 June 30, 2021 March 31, 2021 Sept. 30, 2022 Sept. 30, 2021 433$ 437$ 438$ 429$ 436$ 421$ 428$ 1,308$ 1,285$ 30 29 31 30 24 26 27 90 77 90 92 95 111 85 83 80 277 248 17 16 17 18 18 19 19 50 56 (263) (269) (269) (278) (277) (252) (242) (801) (771) (32) (36) (43) (43) (30) (32) (39) (111) (101) (207) (185) (202) (205) (206) (186) (190) (594) (582) 1 (2) - - (8) (1) - (1) (9) (15) (17) (14) (14) (9) (16) (18) (46) (43) 54$ 65$ 53$ 48$ 33$ 62$ 65$ 172$ 160$ (8) (9) (8) (9) (8) (8) (9) (25) (25) 55.1 % 55.8 % 55.7 % 58.6 % 58.5 % 54.6 % 51.2 % 55.5 % 54.8 % 257$ 257$ 266$ 262$ 251$ 255$ 263$ 780$ 769$ 96 95 94 90 90 87 83 285 260 110 114 109 107 119 105 109 333 333 463$ 466$ 469$ 459$ 460$ 447$ 455$ 1,398$ 1,362$ (1) Individual health ^ Total Reflects commission revenue, administrative fees, agency fees and technology fees from the group health and individual health business. Nine months ended Interest credited to contractholder funds Benefit ratio ^ Premiums and contract charges Employer voluntary benefits ^ Amortization of deferred policy acquisition costs Operating costs and expenses Restructuring and related charges Income tax expense on operations Adjusted net income ^ Premiums Net investment income Accident, health and other policy benefits ($ in millions) Allstate Health and Benefits Group health ^ The Allstate Corporation Allstate Health and Benefits Segment Results and Other Statistics Three months ended Contract charges Other revenue (1) The Allstate Corporation 3Q22 Supplement 14
Sept. 30, 2022 June 30, 2022 March 31, 2022 Dec. 31, 2021 Sept. 30, 2021 June 30, 2021 March 31, 2021 Sept. 30, 2022 Sept. 30, 2021 23$ 25$ 24$ 19$ 1$ 2$ -$ 72$ 3$ 28 28 10 14 26 12 6 66 44 (65) (75) (59) (57) (41) (28) (32) (199) (101) - (1) - 9 (1) - (10) (1) (11) (83) (83) (83) (83) (69) (91) (86) (249) (246) 19 26 23 22 19 23 26 68 68 (26) (27) (26) (27) (30) (30) (27) (79) (87) (104)$ (107)$ (111)$ (103)$ (95)$ (112)$ (123)$ (322)$ (330)$ The Allstate Corporation Corporate and Other Segment Results Three months ended Preferred stock dividends Adjusted net loss ^ Nine months ended Net investment income Operating costs and expenses Restructuring and related charges Interest expense Income tax benefit on operations ($ in millions) Other revenue The Allstate Corporation 3Q22 Supplement 15
Sept. 30, 2022 June 30, 2022 March 31, 2022 Dec. 31, 2021 Sept. 30, 2021 June 30, 2021 March 31, 2021 Sept. 30, 2022 Sept. 30, 2021 41,715$ 41,282$ 40,745$ 42,136$ 39,989$ 42,825$ 40,594$ 41,715$ 39,989$ 4,723 4,681 5,315 7,061 3,807 3,059 3,154 4,723 3,807 833 848 855 821 752 786 902 833 752 7,907 7,943 7,977 8,018 7,578 7,073 6,367 7,907 7,578 4,030 4,384 4,344 4,009 6,428 5,516 6,017 4,030 6,428 1,798 1,917 2,532 2,656 3,286 3,311 3,042 1,798 3,286 61,006$ 61,055$ 61,768$ 64,701$ 61,840$ 62,570$ 60,076$ 61,006$ 61,840$ 323$ 299$ 267$ 278$ 279$ 290$ 301$ 889$ 870$ 30 34 36 49 24 13 14 100 51 8 9 8 12 9 12 10 25 31 325 224 292 506 438 651 378 841 1,467 30 10 2 2 1 1 1 42 3 38 42 40 56 50 48 41 120 139 754 618 645 903 801 1,015 745 2,017 2,561 (64) (56) (51) (56) (37) (41) (37) (171) (115) 690$ 562$ 594$ 847$ 764$ 974$ 708$ 1,846$ 2,446$ 2.9 % 2.8 % 2.6 % 2.8 % 2.8 % 2.9 % 3.1 % 2.7 % 3.0 % (175)$ (303)$ (127)$ 137$ 80$ 115$ 246$ (605)$ 441$ (6) (13) (11) (44) (12) 12 2 (30) 2 (285) (689) (447) 178 (9) 163 167 (1,421) 321 299 272 318 (5) 46 (3) 11 889 54 (167)$ (733)$ (267)$ 266$ 105$ 287$ 426$ (1,167)$ 818$ 1.1 % 0.9 % 0.9 % 1.3 % 1.2 % 1.6 % 1.2 % 3.0 % 4.0 % (1.4) (2.6) (3.1) (0.5) (0.2) 0.7 (1.8) (7.2) (1.3) (0.5) (1.1) (0.6) 0.3 - 0.3 0.4 (2.2) 0.6 (0.8) % (2.8) % (2.8) % 1.1 % 1.0 % 2.6 % (0.2) % (6.4) % 3.3 % 3.6 3.8 3.8 4.2 4.8 4.6 4.8 3.0 3.2 3.1 3.8 4.6 4.6 4.9 Fixed income securities portfolio duration including interest rate derivative positions (in years) Valuation-interest bearing Valuation-equity investments Total Fixed income securities portfolio duration ^ (in years) Valuation change and settlements of derivatives Total Total return on investment portfolio ^ Net investment income Credit losses Valuation change of equity investments Investment Position and Results The Allstate Corporation As of or for the nine months ended Pre-tax yields on fixed income securities ^ Net gains (losses) on investments and derivatives, pre-tax by transaction type Sales Short-term investments Other investments Investment income, before expense Less: Investment expense Net investment income Net investment income Fixed income securities Equity securities Mortgage loans Limited partnership interests Mortgage loans, net Limited partnership interests ^ Short-term, at fair value Other investments, net Total ($ in millions) Investment position Fixed income securities, at fair value As of or for the three months ended Equity securities ^ The Allstate Corporation 3Q22 Supplement 16
Sept. 30, 2022 June 30, 2022 March 31, 2022 Dec. 31, 2021 Sept. 30, 2021 June 30, 2021 March 31, 2021 Sept. 30, 2022 Sept. 30, 2021 47,364$ 47,457$ 47,480$ 48,589$ 49,386$ 51,367$ 49,422$ 47,364$ 49,386$ 4,283 4,259 4,915 6,689 3,455 2,676 2,787 4,283 3,455 469 485 548 805 486 317 298 469 486 52,116$ 52,201$ 52,943$ 56,083$ 53,327$ 54,360$ 52,507$ 52,116$ 53,327$ 6,980$ 6,996$ 6,943$ 6,726$ 6,589$ 6,327$ 5,702$ 6,980$ 6,589$ 1,910 1,858 1,882 1,892 1,924 1,883 1,867 1,910 1,924 8,890$ 8,854$ 8,825$ 8,618$ 8,513$ 8,210$ 7,569$ 8,890$ 8,513$ 376$ 336$ 296$ 316$ 319$ 330$ 331$ 1,008$ 980$ 25 29 26 45 17 17 15 80 49 5 4 3 4 17 9 9 12 35 406 369 325 365 353 356 355 1,100 1,064 (4) (1) (2) (2) (1) (1) (1) (7) (3) 402$ 368$ 323$ 363$ 352$ 355$ 354$ 1,093$ 1,061$ 2.9 % 2.7 % 2.4 % 2.7 % 2.7 % 2.7 % 2.8 % 2.7 % 2.8 % 311$ 129$ 248$ 378$ 400$ 552$ 330$ 688$ 1,282$ 37 120 72 160 48 107 60 229 215 348 249 320 538 448 659 390 917 1,497 (13) (13) (14) (22) (11) (10) (12) (40) (33) 335$ 236$ 306$ 516$ 437$ 649$ 378$ 877$ 1,464$ 15.2 % 10.7 % 14.1 % 24.2 % 21.0 % 33.0 % 20.7 % 13.3 % 24.9 % (1.5) % (3.7) % (3.8) % 0.4 % 0.3 % 1.7 % (1.1) % (9.0) % 0.9 % 3.6 3.1 4.0 6.1 5.7 8.6 6.3 10.7 20.6 13.0 % 13.0 % 13.0 % 12.9 % 12.4 % 12.1 % 11.7 % 13.3 14.1 13.9 13.9 13.2 12.1 10.8 14.9 15.2 15.0 14.0 12.4 10.7 8.5 17.4 24.6 27.7 32.6 31.4 27.3 11.1 (1) (2) 2021 calculations are based on consolidated results including held for sale investments. Includes infrastructure investments of $1.12 billion as of September 30, 2022. Investment income, before expense Investee level expenses Income for yield calculation Pre-tax yield Total return on investments portfolio Market-based Performance-based Internal rate of return (2) ^ Performance-based 10 year 5 year 3 year 1 year Private equity Real estate Investment Position and Results by Strategy The Allstate Corporation As of or for the nine months ended Income for yield calculation Pre-tax yield Performance-based Interest-bearing investments Equity securities LP and other alternative investments Investment income, before expense Investee level expenses Real estate Total Investment income Market-based Equity securities LP and other alternative investments ^ Total Performance-based ^ Private equity (1) ($ in millions) Investment Position Market-based ^ As of or for the three months ended Interest-bearing investments ^ The Allstate Corporation 3Q22 Supplement 17
• Net gains and losses on investments and derivatives • Pension and other postretirement remeasurement gains and losses • Business combination expenses and the amortization or impairment of purchased intangibles • Income or loss from discontinued operations • Gain or loss on disposition of operations • Adjustments for other significant non-recurring, infrequent or unusual items, when (a) the nature of the charge or gain is such that it is reasonably unlikely to recur within two years, or (b) there has been no similar charge or gain within the prior two years • Related income tax expense or benefit of these items Underlying expense ratio is a non-GAAP ratio, which is computed as the difference between the expense ratio and the effect of amortization or impairment of purchased intangibles on the expense ratio. We believe that the measure provides investors with a valuable measure of ongoing performance because it reveals trends that may be obscured by the amortization or impairment of purchased intangible assets. Amortization or Impairment of purchased intangible assets is excluded because it relates to the acquisition purchase price and is not indicative of our business results or trends. We believe it is useful for investors to evaluate these components separately and in the aggregate when reviewing our underwriting performance. The most directly comparable GAAP measure is the expense ratio. The underlying expense ratio should not be considered a substitute for the expense ratio and does not reflect the overall expense ratio of our business. A reconciliation of underlying expense ratio is provided in the schedules "Property-Liability Results", "Allstate Protection Profitability Measures", "Auto Profitability Measures" and "Homeowners Profitability Measures". Adjusted underwriting expense ratio is a non-GAAP ratio, which is computed as the difference between the expense ratio and the effect of advertising expense, restructuring and related charges, amortization or impairment of purchased intangibles and Coronavirus related expenses on the expense ratio. We believe that the measure provides investors with a valuable measure of ongoing performance because it reveals trends that may be obscured by the advertising expense, restructuring and related charges, amortization or impairment of purchased intangibles and Coronavirus related expenses. Advertising expense is excluded as it may vary significantly from period to period based on business decisions and competitive position. Restructuring and related charges are excluded because these items are not indicative of our business results or trends. Coronavirus related expenses are excluded because these items are related to programs offered during the peak of the pandemic that are no longer available. Amortization or impairment of purchased intangible assets is excluded because it relates to the acquisition purchase price. These are not indicative of our business results or trends. A reduction in expenses enables investment flexibility that can drive growth. We believe it is useful for investors to evaluate these components separately and in the aggregate when reviewing our underwriting performance. The most directly comparable GAAP measure is the expense ratio. The adjusted underwriting expense ratio should not be considered a substitute for the expense ratio and does not reflect the overall expense ratio of our business. Adjusted expense ratio is a non-GAAP ratio, which is computed as the combination of the adjusted underwriting expense ratio and claims expense ratio excluding catastrophe expense. We believe it is useful for investors to evaluate this ratio which is linked to a long-term expense ratio improvement commitment through 2024. The most directly comparable GAAP measure is the expense ratio. The adjusted expense ratio should not be considered a substitute for the expense ratio and does not reflect the overall expense ratio of our business. Underlying combined ratio is a non-GAAP ratio, which is the sum of the underlying loss and underlying expense ratios. We believe that this ratio is useful to investors and it is used by management to reveal the trends in our Property-Liability business that may be obscured by catastrophe losses, prior year reserve reestimates and amortization or impairment of purchased intangibles. We believe it is useful for investors to evaluate these components separately and in the aggregate when reviewing our underwriting performance. The most directly comparable GAAP measure is the combined ratio. The underlying combined ratio should not be considered a substitute for the combined ratio and does not reflect the overall underwriting profitability of our business. A reconciliation of the underlying combined ratio to combined ratio is provided in the schedule "Property-Liability Results", "Auto Profitability Measures" and "Homeowners Profitability Measures". Definitions of Non-GAAP Measures We believe that investors’ understanding of Allstate’s performance is enhanced by our disclosure of the following non-GAAP measures. Our methods for calculating these measures may differ from those used by other companies and therefore comparability may be limited. Adjusted net income is net income (loss) applicable to common shareholders, excluding: Net income (loss) applicable to common shareholders is the GAAP measure that is most directly comparable to adjusted net income. We use adjusted net income as an important measure to evaluate our results of operations. We believe that the measure provides investors with a valuable measure of the Company’s ongoing performance because it reveals trends in our insurance and financial services business that may be obscured by the net effect of net gains and losses on investments and derivatives, pension and other postretirement remeasurement gains and losses, business combination expenses and the amortization or impairment of purchased intangibles, income or loss from discontinued operations, gain or loss on disposition of operations and adjustments for other significant non-recurring, infrequent or unusual items and the related tax expense or benefit of these items. Net gains and losses on investments and derivatives, and pension and other postretirement remeasurement gains and losses may vary significantly between periods and are generally driven by business decisions and external economic developments such as capital market conditions, the timing of which is unrelated to the insurance underwriting process. Business combination expenses, income or loss from discontinued operations and gain or loss on disposition of operations are excluded because they are non-recurring in nature and the amortization or impairment of purchased intangibles is excluded because it relates to the acquisition purchase price and is not indicative of our underlying business results or trends. Non-recurring items are excluded because, by their nature, they are not indicative of our business or economic trends. Accordingly, adjusted net income excludes the effect of items that tend to be highly variable from period to period and highlights the results from ongoing operations and the underlying profitability of our business. A byproduct of excluding these items to determine adjusted net income is the transparency and understanding of their significance to net income variability and profitability while recognizing these or similar items may recur in subsequent periods. Adjusted net income is used by management along with the other components of net income (loss) applicable to common shareholders to assess our performance. We use adjusted measures of adjusted net income in incentive compensation. Therefore, we believe it is useful for investors to evaluate net income (loss) applicable to common shareholders, adjusted net income and their components separately and in the aggregate when reviewing and evaluating our performance. We note that investors, financial analysts, financial and business media organizations and rating agencies utilize adjusted net income results in their evaluation of our and our industry’s financial performance and in their investment decisions, recommendations and communications as it represents a reliable, representative and consistent measurement of the industry and the Company and management’s performance. We note that the price to earnings multiple commonly used by insurance investors as a forward-looking valuation technique uses adjusted net income as the denominator. Adjusted net income should not be considered a substitute for net income (loss) applicable to common shareholders and does not reflect the overall profitability of our business. A reconciliation of adjusted net income to net income (loss) applicable to common shareholders is provided in the schedule, "Contribution to Income". Underlying loss ratio is a non-GAAP ratio, which is computed as the difference between three GAAP operating ratios: the loss ratio, the effect of catastrophes on the combined ratio, and the effect of prior year non-catastrophe reserve reestimates on the combined ratio. We believe that this ratio is useful to investors and it is used by management to reveal the trends that may be obscured by catastrophe losses and prior year reserve reestimates. Catastrophe losses cause our loss trends to vary significantly between periods as a result of their incidence of occurrence and magnitude, and can have a significant impact on the combined ratio. Prior year reserve reestimates are caused by unexpected loss development on historical reserves. We believe it is useful for investors to evaluate these components separately and in the aggregate when reviewing our underwriting performance. The most directly comparable GAAP measure is the loss ratio. The underlying loss ratio should not be considered a substitute for the loss ratio and does not reflect the overall loss ratio of our business. A reconciliation of underlying loss ratio is provided in the schedules "Property-Liability Results", "Allstate Protection Profitability Measures", "Auto Profitability Measures" and "Homeowners Profitability Measures". The Allstate Corporation 3Q22 Supplement 18
Definitions of Non-GAAP Measures (continued) Protection Services adjusted earnings before taxes, depreciation and restructuring, is a non-GAAP measure, which is computed as adjusted net income (loss), excluding taxes, depreciation and restructuring. Adjusted net income (loss) is the GAAP measure that is most directly comparable to adjusted earnings before taxes, depreciation and restructuring. We use adjusted earnings before taxes, depreciation and restructuring, as an important measure to evaluate Protection Services' results of operations. We believe that the measure provides investors with a valuable measure of Protection Services' ongoing performance because it reveals trends that may be obscured by the taxes, depreciation and restructuring expenses. Taxes, depreciation and restructuring are excluded because these are not directly attributable to the underlying operating performance of Protection Services' segment. Adjusted earnings before taxes, depreciation and restructuring highlights the results from ongoing operations and the underlying profitability of our business and is used by management along with the other components of adjusted net income (loss) to assess our performance. We believe it is useful for investors to evaluate adjusted net income (loss), adjusted earnings before taxes, depreciation and restructuring, and their components separately and in the aggregate when reviewing and evaluating Protection Services segment’s performance. Adjusted earnings before taxes, depreciation and restructuring should not be considered a substitute for adjusted net income (loss) and does not reflect the overall profitability of our business. A reconciliation of adjusted net income (loss) to adjusted earnings before taxes, depreciation and restructuring, is provided in the schedule, "Protection Services Segment Results". Adjusted net income return on Allstate common shareholders’ equity is a ratio that uses a non-GAAP measure. It is calculated by dividing the rolling 12-month adjusted net income by the average of Allstate common shareholders’ equity at the beginning and at the end of the 12-months, after excluding the effect of unrealized net capital gains and losses. Return on Allstate common shareholders’ equity is the most directly comparable GAAP measure. We use adjusted net income as the numerator for the same reasons we use adjusted net income, as discussed previously. We use average Allstate common shareholders’ equity excluding the effect of unrealized net capital gains and losses for the denominator as a representation of common shareholders’ equity primarily applicable to Allstate's earned and realized business operations because it eliminates the effect of items that are unrealized and vary significantly between periods due to external economic developments such as capital market conditions like changes in equity prices and interest rates, the amount and timing of which are unrelated to the insurance underwriting process. We use it to supplement our evaluation of net income (loss) applicable to common shareholders and return on Allstate common shareholders’ equity because it excludes the effect of items that tend to be highly variable from period to period. We believe that this measure is useful to investors and that it provides a valuable tool for investors when considered along with return on Allstate common shareholders’ equity because it eliminates the after-tax effects of realized and unrealized net capital gains and losses that can fluctuate significantly from period to period and that are driven by economic developments, the magnitude and timing of which are generally not influenced by management. In addition, it eliminates non-recurring items that are not indicative of our ongoing business or economic trends. A byproduct of excluding the items noted above to determine adjusted net income return on Allstate common shareholders’ equity from return on Allstate common shareholders’ equity is the transparency and understanding of their significance to return on common shareholders’ equity variability and profitability while recognizing these or similar items may recur in subsequent periods. We use adjusted measures of adjusted net income return on Allstate common shareholders’ equity in incentive compensation. Therefore, we believe it is useful for investors to have adjusted net income return on Allstate common shareholders’ equity and return on Allstate common shareholders’ equity when evaluating our performance. We note that investors, financial analysts, financial and business media organizations and rating agencies utilize adjusted net income return on common shareholders’ equity results in their evaluation of our and our industry’s financial performance and in their investment decisions, recommendations and communications as it represents a reliable, representative and consistent measurement of the industry and the company and management’s utilization of capital. Adjusted net income return on Allstate common shareholders’ equity should not be considered a substitute for return on Allstate common shareholders’ equity and does not reflect the overall profitability of our business. A reconciliation of return on Allstate common shareholders' equity and adjusted net income return on Allstate common shareholders' equity can be found in the schedule, "Return on Allstate Common Shareholders' Equity". Book value per common share, excluding the impact of unrealized net capital gains and losses on fixed income securities, is a ratio that uses a non-GAAP measure. It is calculated by dividing Allstate common shareholders’ equity after excluding the impact of unrealized net capital gains and losses on fixed income securities and related DAC by total common shares outstanding plus dilutive potential common shares outstanding. We use the trend in book value per common share, excluding the impact of unrealized net capital gains and losses on fixed income securities, in conjunction with book value per common share to identify and analyze the change in net worth applicable to management efforts between periods. We believe the non-GAAP ratio is useful to investors because it eliminates the effect of items that can fluctuate significantly from period to period and are generally driven by economic developments, primarily capital market conditions, the magnitude and timing of which are generally not influenced by management, and we believe it enhances understanding and comparability of performance by highlighting underlying business activity and profitability drivers. We note that book value per common share, excluding the impact of unrealized net capital gains and losses on fixed income securities, is a measure commonly used by insurance investors as a valuation technique. Book value per common share is the most directly comparable GAAP measure. Book value per common share, excluding the impact of unrealized net capital gains and losses on fixed income securities, should not be considered a substitute for book value per common share, and does not reflect the recorded net worth of our business. A reconciliation of book value per common share, excluding the impact of unrealized net capital gains on fixed income securities, and book value per common share can be found in the schedule, "Book Value per Common Share and Debt to Capital". The Allstate Corporation 3Q22 Supplement 19
Glossary Consolidated Operations Accident and health insurance premiums and contract charges are reported in the Allstate Health and Benefits segment and include employer voluntary benefits, group health and individual health products. Adjusted net income is the GAAP segment measure used for the Protection Services, Allstate Health and Benefits, and Corporate and Other segments. Average Allstate common shareholders' equity and average adjusted Allstate common shareholders' equity are determined using a two-point average, with the beginning and ending Allstate common shareholders' equity and Allstate adjusted common shareholders' equity, respectively, for the twelve-month period as data points. Other revenue primarily represents fees collected from policyholders relating to premium installment payments, commissions on sales of non-proprietary products, sales of identity protection services, fee-based services and other revenue transactions. Property and casualty insurance premiums are reported in the Allstate Protection and Protection Services segments and include auto, homeowners, other personal lines and commercial lines insurance products, as well as consumer product protection plans, roadside assistance and finance and insurance products. Property-Liability Average premium - gross written: Gross premiums written divided by issued item count. Gross premiums written include the impacts from discounts, surcharges and ceded reinsurance premiums and exclude the impacts from mid-term premium adjustments and premium refund accruals. Average premiums represent the appropriate policy term for each line, which is generally 6 months for auto and 12 months for homeowners. Average premium - net earned: Earned premium divided by average policies in force for the period. Earned premium includes the impacts from mid-term premium adjustments and ceded reinsurance, but does not include impacts of premium refund accruals. Average premiums represent the appropriate policy term for each line, which is 6 months for auto and 12 months for homeowners. Claims expense ratio excluding catastrophe expense: Incurred loss adjustment expenses, net of reinsurance, excluding expenses related to catastrophes. These expenses are embedded within the loss ratio. Coronavirus related expenses includes shelter-in-place payback and special payment plan bad debt expenses. Expense ratio: Other revenue is deducted from other costs and expenses in the expense ratio calculation. Gross claim frequency is calculated as annualized notice counts, excluding counts associated with catastrophe events, received in the period divided by the average of policies in force with the applicable coverage during the period. It includes all actual notice counts, regardless of their current status (open or closed) or their ultimate disposition (closed with a payment or closed without payment). The percent change in gross claim frequency is calculated as the amount of increase or decrease in the gross claim frequency in the current period compared to the same period in the prior year, divided by the prior year gross claim frequency. New issued applications: Item counts of automobiles or homeowners insurance applications for insurance policies that were issued during the period, regardless of whether the customer was previously insured by another Allstate Protection brand. Allstate brand includes automobiles added by existing customers when they exceed the number allowed (currently 10) on a policy. Other business lines primarily represent commissions earned and other costs and expenses for Ivantage and non-proprietary life and annuity products. Paid claim severity is calculated by dividing the sum of paid losses and loss expenses by claims closed with a payment during the period. The percent change in paid claim severity is calculated as the amount of increase or decrease in paid claim severity in the current period compared to the same period in the prior year, divided by the prior year paid claim severity. Renewal ratio: Renewal policy item counts issued during the period, based on contract effective dates, divided by the total policy item counts issued generally 6 months prior for auto or 12 months prior for homeowners. Other costs and expenses may include amortization of deferred policy acquisition costs, operating costs and expenses, and restructuring and related charges. Revenue may include net premiums earned, intersegment insurance premiums and service fees, other revenue, revenue earned from external customers and net investment income. Allstate Health and Benefits Benefit ratio is accident, health and other policy benefits less interest credited to contractholder funds, divided by premiums and contract charges. Employer voluntary benefits includes supplemental life and health products offered through workplace enrollment. Group health includes health products and administrative services sold to employers. Individual health includes short-term medical and other health products sold directly to individuals. Investments Duration measures the price sensitivity of assets and liabilities to changes in interest rates. Equity securities include investments in exchange traded and mutual funds whose underlying investments are fixed income securities. Interest-bearing investments comprise fixed income securities, mortgage loans, short-term investments, and other investments including bank loans and derivatives. Internal rate of return is one of the measures we use to evaluate the performance of these investments. The IRR represents the rate of return on the investments considering the cash flows paid and received and, until the investment is fully liquidated, the estimated value of investment holdings at the end of the measurement period. The calculated IRR for any measurement period is highly influenced by the values of the portfolio at the beginning and end of the period, which reflect the estimated fair values of the investments as of such dates. As a result, the IRR can vary significantly for different measurement periods based on macroeconomic or other events that impact the estimated beginning or ending portfolio value, such as the global financial crisis. Our IRR calculation method may differ from those used by other investors. The timing of the recognition of income in the financial statements may differ significantly from the cash distributions and changes in the value of these investments. Limited partnership interests: Income from equity method of accounting LP is generally recognized on a three-month delay due to the availability of the investee financial statements. LP and other investments comprise limited partnership interests and other alternative investments, including real estate investments classified as other investments. Market-based investments include publicly traded equity securities classified as limited partnerships. Market-based strategy seeks to deliver predictable earnings aligned to business needs and take advantage of short-term opportunities primarily through public and private fixed income investments and public equity securities. Performance-based strategy seeks to deliver attractive risk-adjusted returns and supplement market risk with idiosyncratic risk primarily through investments in private equity, including infrastructure investments, and real estate, most of which were limited partnerships. Pre-tax yields: Quarterly pre-tax yield is calculated as annualized quarterly investment income, before investment expense divided by the average of the ending investment balances of the current and prior quarter. Year-to-date pre-tax yield is calculated as annualized year-to-date investment income, before investment expense divided by the average of investment balances at the beginning of the year and the end of each quarter during the year. For the purposes of the pre-tax yield calculation, income for directly held real estate and other investments is net of investee level expenses (asset level operating expenses reported in investment expense). Fixed income securities investment balances exclude unrealized capital gains and losses. Equity securities investment balances use cost in the calculation. Total return on investment portfolio is calculated from GAAP results, including the total of net investment income, net gains and losses on investments and derivative instruments, the change in unrealized net capital gains and losses, and the change in the difference between fair value and carrying value of mortgage and bank loans divided by the average fair value balances. Protection Services The Allstate Corporation 3Q22 Supplement 20