Upload
miles-wood
View
88
Download
1
Embed Size (px)
Citation preview
McKinsey & Company | Allstate Protection Strategy
Student International Business Council | Fall 2017
2
Agenda
Introduction
Allstate Protection Brand Analysis
Auto Insurance Analysis
Recommendation
Brand Consolidation
Partnership Strategy
Impact
Risks
Implementation Timeline
Appendix
3
McKinsey & Company SIBC Analysts
Miles WoodShawnee, KSClass of 2020Business & ACMS
Marcela BertiniSão Paulo, BrazilClass of 2019Business Analytics & Economics
Dominic BozzoPittsburgh, PAClass of 2020Computer Science
Godsee JoySilver Spring, MDClass of 2020Economics & Peace Studies
Andrew HerbstColumbia, SCClass of 2020Finance & PLS
Mackenzie NolanWinnetka, ILClass of 2019Political Science & Arabic
Gabby BiltzGarrettsville, OHClass of 2021Business
Mariana QueirozSão Paulo, BrazilClass of 2020Business Analytics & Economics
Carlos Ariza MatosSanto Domingo, DRClass of 2021Business
Luis BigottMiami, FLClass of 2020Finance & ACMS
4
Despite sustained revenue growth since 2010, Allstate is struggling to maintain margins in a highly competitive industry
Sources: Allstate 10-K
36,769
29,394
32,013 31,40032,654 33,315
34,507 35,239 35,65336,534
29,744
32,039
30,240 29,919 31,277
29,620 29,495 30,588 32,043
33,460
4,636
(1,679)854 911 787
2,306 2,280 2,850 2,171 1,877
($5,000)
$0
$5,000
$10,000
$15,000
$20,000
$25,000
$30,000
$35,000
$40,000
2007 2008 2009 2010 2011 2012 2013 2014 2015 2016
Reve
nue
($m
m)
Total Revenue Total Operating Exp. Net Income
5.1%6.1%8.1%6.6%6.9%2.4%2.9%2.7%
-5.7%
12.6%
5
Allstate should consolidate key brands to enhance the customer experience and partner with Waymo to hedge shifting auto trends
Brand Consolidation Auto Insurance Partnership
Objectives
Enhance Distribution Strategy Maintain Allstate Brand Hedge Risk with Auto Insurance
Impact
Ecosystem Improve Profitability Defensive Strategy
To maintain focus on the customers, Allstate should constantly adapt to trends
Build on Allstate’s current brand perception by offering high quality service across the board
Avoid and counter threats that have the potential to disrupt Allstate’s business model
Create a true one-stop-shop insurance provider and reinvent the customer experience
Growing direct-to-consumer lines, while eliminating inefficiencies, will drive profits
Investment in future markets positions Allstate to remain an industry leader
$
6
Agenda
Introduction
Allstate Protection Brand Analysis
Auto Insurance Analysis
Recommendation
Brand Consolidation
Auto Insurance Partnership
Impact
Risks
Implementation Timeline
Appendix
7Sources: Bain & Company, IBM
As technology empowers convenience and customization, the P&L insurance industry must adapt to meet consumer expectations
Historical
Trend
Impact
P&L insurance companies have traditionally targeted an older demographic through an agent-focused strategy
Traditionally low customer interaction
P&L insurers tend to focus on traditional service lines
Increasing importance of digital presence
Millennials are twice as likely to buy their policies online
instead of with a local agent
Transition from a resource based economy to a shared
economy
Exponential growth of data
Transformation of offerings
Tailored products based on customer data
Explore adjacent markets
Digitization in response to a younger customer base
Online platforms and services improve experience and add
customer value
Increase high-quality interactions with consumer to monetize brand loyalty
Rise of consumer interaction as a key factor of brand
loyalty
Direct interaction may increase the Promoter Score
by 20 percentage points
Millennials Brand Significance Product Mix
8
Allstate Protection’s highest potential brands are well-positioned to capitalize on the digital economy’s customer-centric trends
Sources: Allstate 10-K, Squaretrade.com
Value Proposition
Coverage
Distribution Strategy
“You’re in Good Hands”Customer relationship is personal, respectful, and
meaningful
Cater to individual preferences and utilize
different capabilities for distinct customer segments
Provide independent warranties for consumer
electronics and major appliances
One stop shop for personal insurance lines
Growth Potential
Protection for computers, home entertainment,
smartphones, cameras, appliances, and more
Direct-to-consumer strategy with hassle-free, 24/7
customer service and record satisfaction ratings
Excellent growth opportunities in niche
insurance markets
Affordable, direct-to-consumer insurance is
increasingly more popular
Premium insurance will remain relevant as it
maintains relationships with affluent customers
Independent agents offer personalized customer service and elicit high
satisfaction ratings
Direct-to-consumer strategy with convenient, speedy, and easy user experience online
and by phone
Primarily vehicle and property insurance with
select alternative offerings
9
However, as subsidiaries consistently underperform, Allstate’s bottom line is also increasingly pressured by DTC channels
Sources: Allstate 10-K
$(1,000)
$(500)
$-
$500
$1,000
$1,500
$2,000
$2,500
$3,000
2011 2012 2013 2014 2015 2016
Net
Ope
ratin
g In
com
e ($
mm
)
Allstate Esurance Squaretrade
10
Meanwhile, Allstate’s trustworthy name continues to earn high consumer satisfaction ratings relative to other industry giants
Sources: J.D. Power Rankings
891
886
874
867 867863 862 861
858 857853
833
800
810
820
830
840
850
860
870
880
890
900
The Hartford ErieInsurance
Nationwide Allstate Farmers Progressive Travelers LibertyMutual
GEICO 21st Century State Farm Esurance
Cons
umer
Sat
isfac
tion
Ratin
g
Average
11
Agenda
Introduction
Allstate Protection Brand Analysis
Auto Insurance Analysis
Recommendation
Brand Consolidation
Auto Insurance Partnership
Impact
Risks
Implementation Timeline
Appendix
12Sources: PWC, McKinsey Insights, KPMG, Deloitte
Looking ahead, as automation disrupts mobility trends, existing personal auto insurance premiums will decrease 60% by 2040
• Accident proof technology will decrease accidents by 90% .
• Driverless vehicles might force auto insurers to shift the core of their business model, from protecting private customers to insuring car manufacturers.
• Vehicle ownership is declining as50% of 18-34 year old drivers already use shared mobility models
• Product and premium mix for passenger vehicles shift from individual to commercial buyers
• Increase in shared mobility models results in an increase in commercial lines.
• Commercial lines will represent 49% of market premiums by 2030 and 67% by 2040
Autonomous Car Shared Mobility Commercial Lines
$0
$50
$100
$150
$200
$250
2015 2020 2025 2030 2035 2040
Prem
ium
Nee
d ($
bn)
Personally owned driver-driven Shared driver-driven Personally owned autonomous Shared Autonomous
Expected Premium Need in Personal Auto
13
These trends, due to new technology in auto manufacturing, seriously threaten Allstate’s dependence on personal auto lines
Sources: Allstate 10-K, McKinsey Insights, Waymo, KPMG
Allstate’s Premiums Earned for Auto Insurance is Prone to Dramatic Decline
Risk Reduction Factors
LiDAR Sensors
Telematics
Technology Impact
Liability Shift
68% of Premiums
Earned
Tesla crash rates have dropped 40% since Autopilot was introduced in 2015
Recent Crash Rates
Vehicle manufacturers and tech companies are aiming to introduce
driverless cars in 2020-22
Driverless Concept
McKinsey estimates self-driving cars could eliminate 90% of auto accidents
Driverless Crash Rates
Auto insurance accounts for 42% of Property and
Casualty insurance
80% of auto claims are collision claims
Personal auto insurance could
shrink 60% by 2040
$21,264
$8,506
$-
$5,000
$10,000
$15,000
$20,000
$25,000
2016 2040
($12,758)
14
Agenda
Introduction
Allstate Protection Brand Analysis
Auto Insurance Analysis
Recommendation
Brand Consolidation
Auto Insurance Partnership
Impact
Risks
Implementation Timeline
Appendix
15
Allstate can improve operations and hedge auto by consolidating major brands and partnering with the future of transportation
Days
65%
Solution: Forward-looking Ecosystem
Distribution: Underperforming Brands Product Mix: Dependence on Auto Lines
Problem: Threatening consumer trends and disruptive technology
Brand Consolidation Auto Insurance Partnership
Brand Loyalty Distribution Strategy Waymo
Brand consolidation will produce an additional $200 mm in annual profits by 2021
Allstate can successfully integrate and consolidate independent brands by 2020
2020$Cannibalization, agent recoil, and customer trust riskshave been addressed
Impact Risks Implementation
“You’re in Good Hands”
Allstate name is associated with trust and customer satisfaction
Expand brand loyalty to lower-end services
Ecosystem that incorporates products for all consumer bases
More organized expansion strategy, allowing for acquisition flexibility
Decrease advertising expenses
Rideshare taxi service
Offer software, vehicle fleet, and passenger per ride insurance
Allstate offers crucial data sources for human driving habits
16
Agenda
Introduction
Recommendation
Brand Consolidation
Auto Insurance Partnership
Impact
Risks
Implementation Timeline
Appendix
Allstate Protection Brand Analysis
Auto Insurance Analysis
17
Allstate needs to consolidate key independent brands to improve organization, adapt to evolving trends, and allow room for growth
Product Diversity & Consumer Choice
Consolidated Services
Primary Brand Trust Allstate Corp.
Allstate
Agent-based
Allstate Digital
Direct-to-consumer
Allstate Technology
Niche
Economic Spectrum $$$ $
18
The consolidated brand concept creates an ecosystem that will drive organic growth and eliminate subsidiary inefficiencies
Sources: Allstate 10-K, NY Times, Bain Report, Squaretrade
Organic Growth Operational Enhancements
Advertising and Other G&A CostsEcosystem Advantage Cross Selling Strategy
An ecosystem reinvents customer relationships in the insurance industry
Build customer brand loyalty by offering convenient digital and traditional
distribution channels
Diversify product offerings and making product selection more accessible across
subsidiaries
Net Promoter Scores jump 20 to 30 points in an ecosystem
Ecosystem framework integrates a comprehensive and diverse customer
base
Over 525,000 Esurance customersOver 238,000 Squaretrade customers
Potential to move this expansive customer base to premium policies in
the long term
Brand recognition and respect is key to attracting and retaining policy holders
Transfer of resources boosts Allstate marketing efforts by 31% instantly
Allstate Advertising 2017: $59.7 mmEsurance Advertising 2017: $18.6 mm
Following brand consolidation, Esuranceadvertising costs can be redirected to
bolster Allstate’s presence
Allstate’s advertising dollars have recently declined relative to competitors
in the P&L insurance industry
Impact
More convenient and personalized insurance packages will boost satisfaction
Timeline offerings will maintain relationships with customers, ensuring lasting revenue growth
Organic growth of direct-to-consumer policies will boost margins significantly
More effective use of capital will improve margins and solidify Allstate’s reputation
A wider breadth of offerings will bring valuable millennials into the Allstate family
Allocation of advertising dollars to a single organization will improve brand loyalty
$$ $
19
Agenda
Introduction
Recommendation
Brand Consolidation
Auto Insurance Partnership
Impact
Risks
Implementation Timeline
Appendix
Allstate Protection Brand Analysis
Auto Insurance Analysis
20
Partnering with Waymo to offer “backseat” insurance quells consumer fears in a rapidly advancing transportation atmosphere
Sources: AlixPartners, AAA, Business Insider
By 2020, Tech and Motor companies will implement self driving technology in one of two
manners: rideshare or direct
55% 84% 78%Unlikely to consider a driverless car
Fear “dropped call” phenomenon or other software malfunction
Would trust the technology more if developed by a software giant
Stiff Customer Segmentation Issues are Faced Across Generations
Partner to Mitigate Consumer Fears: Backseat Insurance
Google’s autonomous car project
Trusted organization with competent engineers
Rideshare taxi service
Insurance partnership with Waymo
Insure the software, vehicle fleet, and passengers on a per ride basis
Allstate’s brand builds trust“You’re in Good Hands”
21
• Shift from personal to commercial lines for Allstate
• Data on human driving behavior• DriveSense• Arity
• Brings light to data on human errors
• Completes image of the driving experience
This strategy hedges Allstate’s exposure to personal auto, while improving Waymo’s rider experience and algorithm development
• Sensory awareness
• Algorithms are enhanced through machine learning
• Computers learn from mistakes
• Neural Network: vehicle “minds” learn from each other
Inputs to Autonomous Vehicles Critical Value-Adds from Allstate
What’s Insured Data TransmissionCost Structure
• Software• Vehicle fleet• Passenger
22
Agenda
Introduction
Recommendation
Brand Consolidation
Auto Insurance Partnership
Impact
Risks
Implementation Timeline
Appendix
Allstate Protection Brand Analysis
Auto Insurance Analysis
23
Successful consolidation will net an additional $216 mm in annual underwriting income by 2021
Sources: Allstate 10-K, Bloomberg
Projected Operating Income ($mm)
Scenario Current State Base Case ($mm) Recommendation ($mm)
Premiums Earned $30,377 $32,957 $38,560
Losses and Expenses $29,085 $31,794 $37,181
Underwriting Income $1,292 $1,162 (-$130) $1,378 (+$86)
$1,000
$1,200
$1,400
$1,600
$1,800
$2,000
$2,200
$2,400
2012 2013 2014 2015 2016 2017 2018 2019 2020 2021
Base Case Recommendation
24
Agenda
Introduction
Recommendation
Brand Consolidation
Auto Insurance Partnership
Impact
Risks
Implementation Timeline
Appendix
Allstate Protection Brand Analysis
Auto Insurance Analysis
25
5 11 11 5 14 54
Low price expertsUnivolveds
Price-conscious advice hunters
Self servicers
Active shoppersNon-price conscious customers
Price conscious customers
Allstate can mitigate the risks of consolidation by emphasizing diversity of services and improving agent-carrier relations
Sources: EY
Risks Mitigation Strategies
Price and Brand Conscious Customers
The Agent Problem
Highlight diversification of
services
Ensure advanced coverage for higher
price
Allow customization of insured products
10 32 44 12 1
Agent Perception of Direct-to-Consumer Future
No threat at all
Little Threat
Some Threat
A Lot of Threat
Full Threat
80% would consider giving up a role in servicing to focus on sales and growth
Incorporate Agent into Sales
and Growth
40% question their preparedness to meet the needs of the next generation
Prepare agents for the transition
34% want the carrier to have better communication with the agent or broker
Ensure better carrier-agent
relations
26Sources: NCSL, PWC, MIT, Self Driving Coalition for Safer Streets
Allstate can mitigate risks of consumer distrust and emerging market conditions by publicly addressing the strategy
Risks
Consumer Distrust
Market Restrictions Due to Government Regulation
Mitigation Strategies
Advertising
Lobbying
Autonomous Vehicles
Promote autonomous vehicles in states with legislature
Self Driving Coalition for Safer Streets
Partner with other interested companies
Use data of states with legislature to prove benefits and safety
Build trust through relatable advertisements
Increase customer awareness of the technologies benefits
Use successful data to improve consumer confidence
Partner with Waymo to give customer a “Test Drive”
23 22
5
Not yet considered Enacted Pending Executive Order
States with Autonomous Vehicle Registration
Allstate’s Intentions
54%
28%
of consumers say that autonomous cars are dangerous
of consumers say autonomous vehicles are susceptible to hacking
53% of consumers say they are scared of self-driving cars
Sensitivity
Bene
fits
to c
ompa
ny
Self-Reported
Digital Exhaust
Profiling Data
Sell to 3rd
Parties
Targeted Marketing
Improve Product
or Service
Use
DataType
27
Agenda
Introduction
Recommendation
Brand Consolidation
Auto Insurance Partnership
Impact
Risks
Implementation Timeline
Appendix
Allstate Protection Brand Analysis
Auto Insurance Analysis
28
Continue exploration of
adjacent markets
Officially introduce the
product alongside
rideshare taxis
Launch marketing
campaign to inform the
public
Secure formal partnership
with Waymo
Establish team dedicated to
product development
Within three years, Allstate can effectively consolidate its existing brands and begin repositioning for impending auto disruption
Short Term: Brand Consolidation
Long Term: Auto Insurance Partnership
2018Conduct market
research to discover consumer
sentiment
Gauge internal sentiment and calm resistance
Integration of management
teams
2019Launch marketing
campaign to introduce strategic
initiative
Educate market of the change’s implications
Begin integrating policy holders into
the Allstate infrastructure
2020Fully integrate
major independent
brands
Utilize technology to drive direct-to-consumer growth
Continue exploring
innovation strategies
Phase 1: Market Research and Preparation
Phase 2: Official Launch
Phase 3: Comprehensive
Integration
29
Allstate’s brand consolidation offers immediate tangible impact, while the auto segment transformation defends its position
Brand Consolidation
Observed Issue
Auto Insurance Partnership
Objectives
Solution
Impact
• Major independent brands, primarily Esuranceand Squaretrade, are not profitable
• Esurance performs poorly and lacks brand recognition relative to other low-cost insurers
• Automated vehicles and the sharing economy threaten traditional auto insurance
• Allstate’s annual revenue and income are heavily reliant on auto lines
• Improve profitability by eliminating cost inefficiencies and expanding cross selling
• Eliminate sources of confusion • Increase consumer satisfaction
• Hedge risk associated with Allstate’s dependence on personal auto insurance
• Innovate to remain competitive in the insurance industry
• Consolidate brands under Allstate• Offer both low cost, direct-to-consumer policies
and premium, agent-to-consumer policies• Implement cross-selling strategies
• Partner with Waymo, Google’s autonomous driving project
• Alleviate concerns with “backseat insurance”• Support tech development with driver data
• Consistent growth over Allstate Protection’s base case
• Net additional ~$200 mm in annual underwriting income by 2021
• Repositioned to capture future markets• Defend position as industry leader
30
Agenda
Introduction
Recommendation
Brand Consolidation
Auto Insurance Partnership
Impact
Risks
Implementation Timeline
Appendix
Allstate Protection Brand Analysis
Auto Insurance Analysis
31
Appendix A: Historical Financial Performance
Sources: Allstate 10-K
Historical Loss and Expense Ratios
2012 2013 2014 2015 2016
Allstate Loss Ratio 0.683 0.636 0.658 0.687 0.703
Allstate Expense Ratio 0.255 0.263 0.257 0.247 0.246
Allstate Combined Ratio 0.938 0.899 0.915 0.934 0.949
Esurance Loss Ratio 0.772 0.785 0.768 0.751 0.758
Esurance Expense Ratio 0.427 0.390 0.409 0.352 0.317
Esurance Combined Ratio 1.199 1.175 1.177 1.103 1.075
Squaretrade Loss Ratio 0.725 0.660 0.654 0.647 0.710
Squaretrade Expense Ratio 0.761 0.567 0.440 0.415 0.392
Squaretrade Combined Ratio 1.486 1.227 1.094 1.061 1.101
Consolidated Financial Performance ($mm)
2012 2013 2014 2015 2016
Total Premiums $ 25,699 $ 26,570 $ 27,873 $ 29,289 $ 30,378
Total Policy Benefits $ 17,641 $ 17,086 $ 18,493 $ 20,209 $ 21,455
Total Selling General & Admin Exp. $ 6,742 $ 7,179 $ 7,421 $ 7,443 $ 7,630
Underwriting Income $ 1,317 $ 2,304 $ 1,959 $ 1,637 $ 1,292
32
Appendix B: Consolidated Income Statement (Base vs. Model)
Sources: Allstate 10-K
Base Case ($mm)
2017 2018 2019 2020 2021
Total Premiums $ 30,937 $ 31,682 $ 32,298 $ 32,776 $ 32,957
Total Policy Benefits $ 22,095 $ 22,717 $ 23,249 $ 23,597 $ 23,712
Total Selling General & Admin Exp. $ 7,727 $ 7,866 $ 7,977 $ 8,058 $ 8,071
Underwriting Income $ 1,114 $ 1,099 $ 1,072 $ 1,119 $ 1,173
Recommendation ($mm)
2017 2018 2019 2020 2021
Total Premiums $ 30,937 $ 31,816 $ 33,621 $ 35,848 $ 38,560
Total Policy Benefits $ 22,095 $ 22,818 $ 24,212 $ 25,825 $ 27,763
Total Selling General & Admin Exp. $ 7,727 $ 7,850 $ 8,285 $ 8,796 $ 9,413
Underwriting Income $ 1,114 $ 1,146 $ 1,124 $ 1,226 $ 1,383
33
Appendix C: Projected Premiums Earned
Sources: Allstate 10-K
Projected Premiums Earned ($mm)
2017 2018 2019 2020 2021
Allstate Premiums $ 28,955 $ 29,621 $ 31,191 $ 33,156 $ 35,576
Esurance Premiums $ 1,697 $ 1,867 $ 2,054 $ 2,259 $ 2,485
Squaretrade Premiums $ 285 $ 328 $ 377 $ 434 $ 499
Total Premiums $ 30,938 $ 31,816 $ 33,622 $ 35,849 $ 38,560
Assumptions: Premiums
5Y CAGR 1Y CAGR Base Growth 2018 Growth 2019 Growth 2020 Growth 2021 Growth
Allstate Premiums 1 2.9% 1.8% 2.3% 2.3% 5.3% 6.3% 7.3%
Esurance Premiums 2 11.4% 2.2% 4.0% 10.0% 10.0% 10.0% 10.0%
Squaretrade Premiums 3 44.5% 4.7% 4.0% 15.0% 15.0% 15.0% 15.0%
1. We expect Allstate Premiums to increase over the next 5 years as the brand consolidation enable cross-selling strategies and theecosystem attracts younger generations.
2. We expect Esurance Premiums to grow at an accelerated rate due to their incorporation under the Allstate brand as well as the expansion of the Direct to Consumer market as a whole.
a. Nike recently expanded Direct to Consumer channels, which grew sales at 30%. Considering Nike operates in the retail space, we took a percentage of their growth to use as a proxy.
3. We expect Squaretrade Premiums to grow at a higher rate due to the reasons listed in 2, as well as the growth of the niche insurance market.
34
Appendix D1: Projected Loss and Expense Ratios
Projected Loss and Expense Ratios
2017 2018 2019 2020 2021
Allstate Loss Ratio 0.711 0.714 0.717 0.717 0.716
Allstate Expense Ratio 0.246 0.247 0.248 0.248 0.248
Allstate Combined Ratio 0.957 0.961 0.965 0.965 0.964
Esurance Loss Ratio 0.762 0.746 0.731 0.717 0.702
Esurance Expense Ratio 0.301 0.240 0.245 0.250 0.255
Esurance Combined Ratio 1.061 0.986 0.976 0.966 0.957
Squaretrade Loss Ratio 0.744 0.759 0.774 0.789 0.805
Squaretrade Expense Ratio 0.381 0.240 0.228 0.217 0.206
Squaretrade Combined Ratio 1.122 0.999 1.002 1.006 1.011
Assumptions: Loss and Expense Ratios
5Y CAGR 1Y CAGR Base Growth 2018 Growth 2019 Growth 2020 Growth 2021 Growth
Allstate Loss Ratio 0.6% 1.2% 0.4% 0.4% 0.4% 0.0% -0.1%
Allstate Expense Ratio -0.7% -0.2% -0.3% 0.5% 0.5% 0.0% 0.0%
Esurance Loss Ratio -0.4% 0.5% -2.0% -2.0% -2.0% -2.0% -2.0%
Esurance Expense Ratio -5.8% -5.1% -5.0% 2.0% 2.0% 2.0% 2.0%
Squaretrade Loss Ratio -0.4% 4.8% 2.0% 2.0% 2.0% 2.0% 2.0%
Squaretrade Expense Ratio -12.4% -2.8% -1.0% -5.0% -5.0% -5.0% -5.0%
35
Appendix D2: Projected Loss and Expense Ratios
Assumptions: Loss and Expense Ratios2
5Y CAGR 1Y CAGR Base Growth 2018 Growth 2019 Growth 2020 Growth 2021 Growth
Allstate Loss Ratio 1 0.6% 1.2% 0.4% 0.4% 0.4% 0.0% -0.1%
Allstate Expense Ratio 2 -0.7% -0.2% -0.3% 0.5% 0.5% 0.0% 0.0%
Esurance Loss Ratio 3 -0.4% 0.5% -2.0% -2.0% -2.0% -2.0% -2.0%
Esurance Expense Ratio 4 -5.8% -5.1% -5.0% 2.0% 2.0% 2.0% 2.0%
Squaretrade Loss Ratio 5 -0.4% 4.8% 2.0% 2.0% 2.0% 2.0% 2.0%
Squaretrade Expense Ratio 6 -12.4% -2.8% -1.0% -5.0% -5.0% -5.0% -5.0%
1. Relatively consistent with the 5 year CAGR and adjusted for the expected decrease in risk in the auto industry as automation prevents traditional collisions.2. An initial increase reflects expenses associated with the integration of Esurance and Squaretrade. Subsequently, the growth rate levels between the elevated growth rate and the base growth rate.3. Relatively consistent with the 5 year CAGR and adjusted for the expected decrease in risk in the auto industry.4. Consistent with the 5 year CAGR and 1 year CAGR.5. The growth of the past five years will taper and will be further reduced by Allstate’s risk management resources.6. Balanced between the 1 and 5 year CAGRs with the assumption that expenses will be reduced by synergies with Allstate brand.