ST PAUL COMPANIES INC /MN/
10-Q/A, 1999-03-29
FIRE, MARINE & CASUALTY INSURANCE
Previous: SAFEGUARD SCIENTIFICS INC ET AL, PRE 14A, 1999-03-29
Next: ST PAUL COMPANIES INC /MN/, 10-Q/A, 1999-03-29



<PAGE>

                       SECURITIES AND EXCHANGE COMMISSION
                             WASHINGTON, D.C. 20549

                                   FORM 10-Q/A

(Mark One)

  X   QUARTERLY REPORT PURSUANT TO SECTION 13 OR 15(d) OF THE SECURITIES 
- - ----- EXCHANGE ACT OF 1934

                  For the quarterly period ended June 30, 1998

                                       or

      TRANSITION REPORT PURSUANT TO SECTION 13 OR 15(d) OF THE SECURITIES 
- - ----- EXCHANGE ACT OF 1934

For the transition period from _________________ to ___________________

                         Commission File Number 0-3021

                          THE ST. PAUL COMPANIES, INC.
                  --------------------------------------------
             (Exact name of Registrant as specified in its charter)


        Minnesota                                       41-0518860
        ---------                                       ----------
(State or other jurisdiction of           (I.R.S. Employer Identification No.)
incorporation or organization)



  385 Washington St., Saint Paul, MN                       55102
 ------------------------------------                      -----
(Address of principal executive offices)                 (Zip Code)


Registrant's telephone number, including area code   (651) 310-7911
                                                   ------------------

Indicate by check mark whether the Registrant (1) has filed all reports 
required to be filed by Section 13 or 15(d) of the Securities Exchange Act of 
1934 during the preceding 12 months (or for such shorter period that the 
Registrant was required to file such reports) and (2) has been subject to 
such filing requirements for the past 90 days.

Yes   X            No       
    -----             -----

The number of shares of the Registrant's Common Stock, without par value, 
outstanding on August 10, 1998, was 236,102,543.

<PAGE>

                  THE ST. PAUL COMPANIES, INC. AND SUBSIDIARIES

                                TABLE OF CONTENTS

<TABLE>
<CAPTION>

                                                                                        Page No.
                                                                                        --------
<S>                                                                                    <C>

         PART I. FINANCIAL INFORMATION

         Consolidated Statements of Operations (Unaudited), Three
                Months and Six Months Ended June 30, 1998 and 1997                          3

         Consolidated Balance Sheets (Unaudited),
                June 30, 1998 and December 31, 1997                                         4

         Consolidated Statements of Shareholders' Equity
                (Unaudited), Six Months Ended June 30, 1998 and
                Twelve Months Ended December 31, 1997                                       6

         Consolidated Statements of Comprehensive Income
                (Unaudited), Six Months Ended June 30, 1998
                and 1997                                                                    7

         Consolidated Statements of Cash Flows (Unaudited),
                Six Months Ended June 30, 1998 and 1997                                     8

         Notes to Consolidated Financial Statements (Unaudited)                             9

         Management's Discussion and Analysis of Financial
                Condition and Results of Operations                                        23

PART II. OTHER INFORMATION

         Item 1 through Item 6                                                             38

         Signatures                                                                        39

EXHIBIT INDEX                                                                              40

</TABLE>

<PAGE>

                          PART I FINANCIAL INFORMATION
                  THE ST. PAUL COMPANIES, INC. AND SUBSIDIARIES
                      Consolidated Statements of Operations
                                    Unaudited
                                 (In thousands)

<TABLE>
<CAPTION>

                                                     Three Months Ended                    Six Months Ended
                                                           June 30                              June 30
                                                  -------------------------           -------------------------
                                                    1998             1997                1998          1997
                                                    ----             ----                ----          ----
<S>                                             <C>                <C>                <C>           <C>
Revenues:

  Premiums earned                                $1,752,167       1,856,347          3,533,724       3,696,972
  Net investment income                             397,656         390,331            794,547         780,411
  Realized investment gains                         135,532         171,384            185,373         267,473
  Asset management-
    investment banking                               74,919          59,755            146,321         118,360
  Other                                              19,407          15,285             43,908          32,137
                                               ------------    ------------       ------------    ------------
    Total revenues                                2,379,681       2,493,102          4,703,873       4,895,353
                                               ------------    ------------       ------------    ------------
Expenses:
  Insurance losses and loss
    adjustment expenses                           1,662,018       1,321,084          2,933,872       2,647,041
  Life policy benefits                               61,994          62,348            121,631         121,636
  Policy acquisition expenses                       416,998         443,241            850,116         869,870
  Operating and administrative                      649,198         275,509            958,454         556,643
                                               ------------    ------------       ------------    ------------
    Total expenses                                2,790,208       2,102,182          4,864,073       4,195,190
                                               ------------    ------------       ------------    ------------
    Income (loss) from continuing
       operations before income taxes              (410,527)        390,920           (160,200)        700,163
Income tax expense (benefit)                       (136,724)        101,978            (81,075)        174,053
                                               ------------    ------------       ------------    ------------
    Income (loss) from
       continuing operations                       (273,803)        288,942            (79,125)        526,110
  Loss on disposal of discontinued
       operations, net of taxes                           -               -                  -         (67,750)
                                               ------------    ------------       ------------    ------------
    Net income (loss)                             ($273,803)        288,942            (79,125)        458,360
                                               ------------    ------------       ------------    ------------
                                               ------------    ------------       ------------    ------------
Basic earnings (loss) per common share:

  Income (loss) from continuing operations          ($1.18)          1.25               (0.36)          2.26
  Loss from discontinued operations                    -              -                    -           (0.30)
                                               ------------    ------------       ------------    ------------
    Net income (loss)                               ($1.18)          1.25               (0.36)          1.96
                                               ------------    ------------       ------------    ------------
                                               ------------    ------------       ------------    ------------
Diluted earnings (loss) per common share:

  Income (loss) from continuing operations          ($1.18)          1.15               (0.36)          2.09
  Loss from discontinued operations                    -              -                  -             (0.27)
                                               ------------    ------------       ------------    ------------
    Net income (loss)                               ($1.18)          1.15               (0.36)          1.82
                                               ------------    ------------       ------------    ------------
                                               ------------    ------------       ------------    ------------
Dividends declared on common stock                    0.25           0.235               0.50           0.47
                                               ------------    ------------       ------------    ------------
                                               ------------    ------------       ------------    ------------

</TABLE>

See notes to consolidated financial statements.

<PAGE>

                    THE ST. PAUL COMPANIES, INC. AND SUBSIDIARIES
                           Consolidated Balance Sheets
                                    Unaudited
                                 (In thousands)

<TABLE>
<CAPTION>

                                                                        June 30,               December 31,
ASSETS                                                                    1998                     1997
- - -----------                                                             ----------              ----------
<S>                                                                   <C>                    <C>
Investments:
  Fixed maturities, at estimated market value                            $20,843,281             20,945,219
  Equities, at estimated market value                                      1,146,784              1,052,370
  Real estate, at cost less accumulated
    depreciation of $100,985 (1997; $93,015)                                 918,524                985,317
  Mortgage loans, at cost                                                    702,035                640,734
  Venture capital, at estimated market value                                 491,817                461,892
  Other investments                                                          932,599                923,933
  Short-term investments, at cost                                            974,492                970,568
                                                                      --------------         --------------
   Total investments                                                      26,009,532             25,980,033
Cash                                                                         129,107                113,175
Investment banking inventory securities                                       43,602                130,203
Reinsurance recoverables:
  Unpaid losses                                                            4,043,507              3,839,051
  Paid losses                                                                126,515                128,422
Ceded unearned premiums                                                      343,115                376,343
Receivables:
  Underwriting premiums                                                    2,276,459              2,213,926
  Interest and dividends                                                     345,512                355,970
  Other                                                                      137,761                104,727
Deferred policy acquisition expenses                                         837,490                872,460
Deferred income taxes                                                      1,203,365              1,213,790
Office properties and equipment, at cost
  less accumulated depreciation
  of $397,536 (1997; $369,414)                                               532,890                602,381
Goodwill                                                                     599,428                618,528
Other assets                                                                 834,887                809,819
                                                                     ---------------        ---------------
   Total assets                                                          $37,463,170             37,358,828
                                                                     ---------------        ---------------
                                                                     ---------------        ---------------

</TABLE>

 See notes to consolidated financial statements.

<PAGE>

                   THE ST. PAUL COMPANIES, INC. AND SUBSIDIARIES
                     Consolidated Balance Sheets (continued)
                                    Unaudited
                                 (In thousands)

<TABLE>
<CAPTION>

                                                                           June 30,          December 31,
LIABILITIES AND SHAREHOLDERS' EQUITY                                         1998                1997
- - ------------------------------------------------------------           ---------------       ------------ 
<S>                                                                   <C>                   <C>
Liabilities:
Insurance reserves:
  Losses and loss adjustment expenses                                      $18,646,485          18,153,080
  Future policy benefits                                                     3,876,671           3,816,050
  Unearned premiums                                                          3,392,302           3,528,234
                                                                        --------------      --------------
   Total insurance reserves                                                 25,915,458          25,497,364
Debt                                                                         1,075,895           1,304,008
Payables:
  Income taxes                                                                 224,717             303,549
  Reinsurance premiums                                                         305,611             258,495
  Accrued expenses and other                                                 1,473,048           1,327,549
Other liabilities                                                            1,453,391           1,556,995
                                                                        --------------      --------------
   Total liabilities                                                        30,448,120          30,247,960
                                                                        --------------      --------------
Company-obligated mandatorily redeemable preferred
  capital securities of subsidiaries or trusts holding solely
  convertible subordinated debentures of the Company                           502,700             502,700
                                                                        --------------      --------------
Shareholders' equity:
Preferred:
Series B convertible preferred stock;
  1,450 shares authorized; 945 shares
  outstanding (956 shares in 1997)                                             136,320             137,892
Guaranteed obligation - PSOP                                                  (121,167)           (121,167)
                                                                        --------------      --------------
   Total preferred shareholders' equity                                         15,153              16,725
                                                                        --------------      --------------
Common:
Common stock, 480,000 shares authorized; 235,848
  shares outstanding (233,130 shares in 1997)                                2,120,746           2,057,108
Retained earnings                                                            3,532,624           3,720,140
Guaranteed obligation - ESOP                                                         -              (8,453)
Accumulated other comprehensive income:
  Unrealized appreciation                                                      866,335             845,811
  Unrealized loss on foreign currency translation                              (22,508)            (23,163)
                                                                        --------------      --------------
   Total accumulated other comprehensive income                                843,827             822,648
                                                                        --------------      --------------
   Total common shareholders' equity                                         6,497,197           6,591,443
                                                                        --------------      --------------
   Total shareholders' equity                                                6,512,350           6,608,168
                                                                        --------------      --------------
   Total liabilities, redeemable preferred
     securities and shareholders' equity                                   $37,463,170          37,358,828
                                                                        --------------      --------------
                                                                        --------------      --------------

</TABLE>

See notes to consolidated financial statements.

<PAGE>

                   THE ST. PAUL COMPANIES, INC. AND SUBSIDIARIES
                 Consolidated Statements of Shareholders' Equity
                                    Unaudited
                                 (In thousands)

<TABLE>
<CAPTION>

                                                                                 Six            Twelve
                                                                            Months Ended     Months Ended
                                                                              June 30,       December 31,
                                                                                1998             1997
                                                                           -------------     ------------
<S>                                                                      <C>                <C>
Preferred shareholders' equity: 
Series B convertible preferred stock:
  Beginning of period                                                      $    137,892            142,131
  Redemptions during period                                                      (1,572)            (4,239)
                                                                          -------------       ------------
     End of period                                                              136,320            137,892
                                                                          -------------       ------------
Guaranteed obligation - PSOP:
  Beginning of period                                                          (121,167)          (126,068)
  Principal payments                                                                 -               4,901
                                                                          -------------       ------------
     End of period                                                             (121,167)          (121,167)
                                                                          -------------       ------------
     Total preferred shareholders' equity                                        15,153             16,725
                                                                          -------------       ------------
Common shareholders' equity:
Common stock:
  Beginning of period                                                         2,057,108          1,895,608
  Stock issued under stock incentive plans                                       44,110             32,421
  Stock issued for preferred shares redeemed                                      3,777              8,708
  Stock issued for acquisitions                                                       -            113,264
  Reacquired common shares                                                            -            (13,892)
  Other                                                                          15,751             20,999
                                                                          -------------       ------------
     End of period                                                            2,120,746          2,057,108
                                                                          -------------       ------------
Retained earnings:
  Beginning of period                                                         3,720,140          3,097,261
  Net income (loss)                                                             (79,125)           929,292
  Dividends declared on common stock                                           (108,972)          (186,036)
  Dividends declared on preferred stock, net of taxes                            (4,269)           (10,304)
  Reacquired common shares                                                            -           (114,232)
  Premium on preferred shares converted or redeemed                              (2,205)            (4,052)
  Other changes during period                                                     7,055              8,211
                                                                          -------------       ------------
     End of period                                                            3,532,624          3,720,140
                                                                          -------------       ------------
Guaranteed obligation - ESOP:
  Beginning of period                                                            (8,453)           (20,353)
  Principal payments                                                              8,453             11,900
                                                                          -------------       ------------
     End of period                                                                    -             (8,453)
                                                                          -------------       ------------
Unrealized appreciation, net of taxes:
  Beginning of period                                                           845,811            679,381
  Change during the period                                                       20,524            166,430
                                                                          -------------       ------------
     End of period                                                              866,335            845,811
                                                                          -------------       ------------
Unrealized loss on foreign currency translation, net of taxes:
  Beginning of period                                                           (23,163)           (20,500)
  Currency translation adjustments                                                  655             (2,663)
                                                                          -------------       ------------
     End of period                                                              (22,508)           (23,163)
                                                                          -------------       ------------
     Total common shareholders' equity                                        6,497,197          6,591,443
                                                                          -------------       ------------
     Total shareholders' equity                                              $6,512,350          6,608,168
                                                                          -------------       ------------
                                                                          -------------       ------------

</TABLE>

See notes to consolidated financial statements.

<PAGE>

                  THE ST. PAUL COMPANIES, INC. AND SUBSIDIARIES
                           Consolidated Statements of
                              Comprehensive Income
                                    Unaudited
                                 (In thousands)

<TABLE>
<CAPTION>

                                                              Three Months Ended              Six Months Ended
                                                                    June 30                        June 30
                                                          --------------------------       ----------------------
                                                             1998            1997            1998          1997
                                                            ------          ------          ------        ------
                                                                                (In thousands)
<S>                                                      <C>             <C>             <C>            <C>
Net income (loss)                                         $(273,803)        288,942         (79,125)       458,360
                                                          ----------      ----------      ----------     ----------
Other comprehensive income (loss), net of taxes:

  Change in unrealized appreciation                         (27,881)        198,086          20,524       (113,420)
  Change in unrealized loss on
      foreign currency translation                           (4,197)         (1,037)            655          5,299
                                                          ----------      ----------      ----------     ----------
      Other comprehensive income (loss)                     (32,078)        197,049          21,179       (108,121)
                                                          ----------      ----------      ----------     ----------
      Comprehensive income (loss)                         $(305,881)        485,991         (57,946)       350,239
                                                          ----------      ----------      ----------     ----------
                                                          ----------      ----------      ----------     ----------

</TABLE>


See notes to consolidated financial statements.


<PAGE>

                  THE ST. PAUL COMPANIES, INC. AND SUBSIDIARIES
                      Consolidated Statements of Cash Flows
                                    Unaudited
                                 (In thousands)

<TABLE>
<CAPTION>

                                                                                   Six Months Ended
                                                                                        June 30
                                                                          ---------------------------------
                                                                              1998                 1997
                                                                              ----                 ----
<S>                                                                         <C>                 <C>
OPERATING ACTIVITIES
  Net income (loss)                                                           ($79,125)           458,360
  Adjustments:
    Change in net property-liability insurance reserves                        219,047            (60,548)
    Change in insurance premiums receivable                                    (58,182)           (62,697)
    Change in asset management balances                                         (3,122)            63,063
    Realized investment gains                                                 (185,373)          (267,473)
    Provision for loss on disposal of discontinued operations                        -             67,750
    Other                                                                       88,038             61,049
                                                                          ------------        -----------
      Net Cash Provided by (Used in) Operating Activities                      (18,717)           259,504
                                                                          ------------        -----------
INVESTING ACTIVITIES
Purchase of investments                                                     (2,288,072)        (2,887,202)
Proceeds from sales and maturities of investments                            2,433,067          2,757,640
Change in short-term investments                                                16,274            (31,580)
Change in open security transactions                                           100,849             76,430
Net purchases of office properties and equipment                               (51,553)           (70,691)
Discontinued operations                                                        (13,772)           (20,284)
Other                                                                           22,175            (12,878)
                                                                          ------------        -----------
      Net Cash Provided by (Used in) Investing Activities                      218,968           (188,565)
                                                                          ------------        -----------

FINANCING ACTIVITIES

Deposits on universal life and investment contracts                            180,825            262,013
Withdrawals on universal life and investment contracts                        (131,020)          (106,006)
Dividends paid on common and preferred stock                                  (102,887)          (102,734)
Proceeds from issuance of debt                                                  36,190            182,186
Repayment of debt                                                             (193,827)          (103,155)
Redemption of preferred shares                                                       -           (199,981)
Repurchase of common shares                                                          -           (102,004)
Proceeds from issuance of company-obligated mandatorily
   redeemable preferred securities of subsidiaries                                   -             98,871
Stock options exercised and other                                               26,400             18,471
                                                                          ------------        -----------
      Net Cash Used in Financing Activities                                   (184,319)           (52,339)
                                                                          ------------        -----------
Effect of exchange rate changes on cash                                              -                 44
                                                                          ------------        -----------
      Increase in cash                                                          15,932             18,644
      Cash at beginning of period                                              113,175            109,855
                                                                          ------------        -----------
      Cash at end of period                                                   $129,107            128,499
                                                                          ------------        -----------
                                                                          ------------        -----------

</TABLE>

See notes to consolidated financial statements.

<PAGE>

                     THE ST. PAUL COMPANIES, INC. AND SUBSIDIARIES
                              Notes to Consolidated
                              Financial Statements
                                    Unaudited
                                  June 30, 1998

NOTE 1  BASIS OF PRESENTATION

The financial statements include The St. Paul Companies, Inc. and subsidiaries
(The St. Paul), and have been prepared in conformity with generally accepted
accounting principles.

On April 24, 1998, The St. Paul completed its merger with USF&G Corporation 
(USF&G) in a tax-free exchange of stock accounted for as a 
pooling-of-interests. The unaudited consolidated financial statements for all 
current year and prior year periods in this report reflect the combined 
accounts and results of operations of The St. Paul and USF&G. The accounting 
policies employed by The St. Paul and USF&G prior to the merger were 
consistent in all respects except for the method of accounting for certain 
workers' compensation loss reserves. See Note 8 on pages 16 and 17 of this 
report for further information about the adjustment recorded to conform the 
accounting policies of The St. Paul and USF&G with regard to these reserves.

These consolidated financial statements rely, in part, on estimates. In the 
opinion of management, all necessary adjustments, consisting of normal 
recurring adjustments, have been reflected for a fair presentation of the 
results of operations, financial position and cash flows in the accompanying 
unaudited consolidated financial statements. The results for the period are 
not necessarily indicative of the results to be expected for the entire year.

Some amounts in the 1997 consolidated financial statements have been 
reclassified to conform with the 1998 presentation. These reclassifications 
had no effect on net income or shareholders' equity, as previously reported.

All references in the consolidated financial statements and related footnotes 
to per share amounts and to the number of common shares for both 1998 and 
1997 reflect the effect of the 2-for-1 stock split which occurred on May 6, 
1998 (See Note 9).

Later in 1998, The St. Paul intends to file with the Securities and Exchange 
Commission audited financial statements reflecting the combined accounts and 
results of operations of The St. Paul and USF&G as of Dec. 31, 1997 and 1996, 
and for the years ended Dec. 31, 1997, 1996 and 1995.

<PAGE>

                    THE ST. PAUL COMPANIES, INC. AND SUBSIDIARIES
                              Notes to Consolidated
                              Financial Statements,
                                    Continued

NOTE 2 EARNINGS (LOSS) PER SHARE

Earnings (loss) per common share (EPS) amounts were calculated by dividing net
income (loss), as adjusted, by the adjusted average common shares outstanding.

<TABLE>
<CAPTION>

                                                          Three Months Ended                Six Months Ended
                                                                June 30                          June 30
                                                      --------------------------         ----------------------
                                                          1998            1997             1998           1997
                                                         ------          ------           ------         ------
                                                                            (In thousands)
<S>                                                    <C>             <C>              <C>           <C>
EARNINGS (LOSS)
Basic:
Net income (loss), as reported                           ($273,803)        288,942         (79,125)       458,360
Dividends on preferred stock, net of taxes                  (2,120)         (2,168)         (4,269)        (6,012)
Premium on preferred shares redeemed                        (1,361)           (651)         (2,205)          (911)
                                                        ----------      ----------      ----------     ----------
    Net income (loss) available to common shares         ($277,284)        286,123         (85,599)       451,437
                                                        ----------      ----------      ----------     ----------
                                                        ----------      ----------      ----------     ----------
Diluted:
Net income (loss) available to common shares             ($277,284)        286,123         (85,599)       451,437
Effect of dilutive securities:
   Convertible preferred stock                                   -           1,502               -          3,017
   Zero coupon convertible notes                                 -             779               -          1,542
   Convertible monthly income preferred securities               -           2,019               -          4,037
                                                        ----------      ----------      ----------     ----------
    Net income (loss) available to common shares         ($277,284)        290,423         (85,599)       460,033
                                                        ----------      ----------      ----------     ----------
                                                        ----------      ----------      ----------     ----------
COMMON SHARES
Basic:
  Weighted average common shares outstanding               235,160         229,611         234,670        230,211
                                                        ----------      ----------      ----------     ----------
                                                        ----------      ----------      ----------     ----------
Diluted:
  Weighted average common shares outstanding               235,160         229,611         234,670        230,211
  Effect of dilutive securities:
    Stock options                                                -           4,786               -          4,702
    Convertible preferred stock                                  -           8,025               -          7,848
    Zero coupon convertible notes                                -           2,923               -          2,923
    Convertible monthly income preferred securities              -           7,017               -          7,017
                                                        ----------      ----------      ----------     ----------
           Total                                           235,160         252,362         234,670        252,701
                                                        ----------      ----------      ----------     ----------
                                                        ----------      ----------      ----------     ----------
EARNINGS (LOSS) PER SHARE
Basic                                                      ($1.18)            1.25          (0.36)           1.96
                                                        ----------      ----------      ----------     ----------
                                                        ----------      ----------      ----------     ----------
Diluted                                                    ($1.18)            1.15          (0.36)           1.82
                                                        ----------      ----------      ----------     ----------
                                                        ----------      ----------      ----------     ----------

</TABLE>

<PAGE>

                    THE ST. PAUL COMPANIES, INC. AND SUBSIDIARIES
                              Notes to Consolidated
                              Financial Statements,
                                    Continued

The assumed exercise of stock options, and the assumed conversion of preferred
stock, zero coupon notes and monthly income preferred securities are each
anti-dilutive to The St. Paul's net income for the three months and six months
ended June 30, 1998. As a result, the potentially dilutive effect of those
securities is not considered in the calculation of EPS amounts for those
periods.

NOTE 3  INVESTMENTS

Investment Activity. A summary of investment transactions is presented
below.

<TABLE>
<CAPTION>

                                                      Six Months Ended June 30
                                                  --------------------------------
                                                      1998                1997
                                                     ------              ------
                                                         (In thousands)
<S>                                                <C>                <C>
Purchases:
  Fixed maturities                                   $1,145,945          1,878,844
  Equities                                              820,247            721,728
  Real estate                                            36,124             75,187
  Mortgage loans                                        112,454             94,747
  Venture capital                                        85,702             57,222
  Other investments                                      87,600             59,474
                                                   ------------       ------------
    Total purchases                                   2,288,072          2,887,202
                                                   ------------       ------------
Proceeds from sales and maturities:
  Fixed maturities:
    Sales                                               241,138          1,083,017
    Maturities and redemptions                          988,904            592,785
  Equities                                              915,194            683,907
  Venture capital                                        42,825            180,973
  Real estate                                           120,306            154,995
  Mortgage loans                                         52,832             12,191
  Other investments                                      71,868             49,772
                                                   ------------       ------------
    Total sales and maturities                        2,433,067          2,757,640
                                                   ------------       ------------
    Net purchases (sales)                             ($144,995)           129,562
                                                   ------------       ------------
                                                   ------------       ------------

</TABLE>

<PAGE>

                   THE ST. PAUL COMPANIES, INC. AND SUBSIDIARIES
                              Notes to Consolidated
                              Financial Statements,
                                    Continued

Change in Unrealized Appreciation. The increase (decrease) in unrealized
appreciation recorded in common shareholders' equity was as follows:

<TABLE>
<CAPTION>

                                              Six Months Ended     Twelve Months Ended
                                               June 30, 1998        December 31, 1997
                                             -----------------      -----------------
                                                         (In thousands)
<S>                                          <C>                   <C>
Fixed maturities                                   $33,231                399,832 
Equities                                            12,039                 61,969 
Venture capital                                     11,541               (154,826)
Life deferred policy acquisition
    costs and policy benefits                      (27,798)               (50,692)
                                               -----------            ----------- 
    Total change in pretax
         unrealized appreciation                    29,013                256,283 

    Change in deferred taxes                        (8,489)               (89,853)
                                               -----------            ----------- 
    Total change in unrealized
       appreciation, net of taxes                  $20,524                166,430 
                                               -----------            ----------- 
                                               -----------            ----------- 

</TABLE>

NOTE 4  INCOME TAXES

The components of income tax expense (benefit) on continuing operations are as
follows:

<TABLE>
<CAPTION>

                                                     Three Months Ended                  Six Months Ended
                                                           June 30                            June 30
                                                 --------------------------         --------------------------
                                                    1998            1997                1998           1997
                                                   ------          ------              ------         ------
                                                                         (In thousands)
<S>                                            <C>               <C>               <C>              <C>
Federal current tax expense (benefit)           $    (7,025)        102,451            44,468          186,285
Federal deferred tax benefit                       (134,670)         (6,690)         (139,945)         (24,578)
                                                  ---------       ---------         ---------        ---------
  Total federal income tax
    expense (benefit)                              (141,695)         95,761           (95,477)         161,707
Foreign income taxes                                  3,484           4,723            10,382            9,329
State income taxes                                    1,487           1,494             4,020            3,017
                                                  ---------       ---------         ---------        ---------
  Total income tax expense
    (benefit) on continuing operations            $(136,724)        101,978           (81,075)         174,053
                                                  ---------       ---------         ---------        ---------
                                                  ---------       ---------         ---------        ---------

</TABLE>

<PAGE>

                   THE ST. PAUL COMPANIES, INC. AND SUBSIDIARIES
                              Notes to Consolidated
                              Financial Statements,
                                    Continued

NOTE 5  CONTINGENT LIABILITIES

In the ordinary course of conducting business, the company and some of its
subsidiaries have been named as defendants in various lawsuits. Some of these
lawsuits attempt to establish liability under insurance contracts issued by
those companies. Plaintiffs in these lawsuits are asking for money damages or to
have the court direct the activities of The St. Paul's operations in certain
ways. Although it is possible that the settlement of a contingency may be
material to the company's results of operations and liquidity in the period in
which the settlement occurs, the company believes that the total amounts that it
or its subsidiaries will ultimately have to pay in all of these lawsuits will
have no material effect on its overall financial position.

In some cases, plaintiffs seek to establish coverage for their liability under
environmental protection laws. See "Environmental and Asbestos Claims" in
Management's Discussion and Analysis for information on these claims.

NOTE 6  DEBT

Debt consists of the following:

<TABLE>
<CAPTION>

                                                   June 30,                    December 31,
                                                    1998                           1997
                                          -----------------------        -------------------------
                                            Book          Fair               Book            Fair
                                            Value         Value              Value           Value
                                           ------        ------             ------          ------
                                                               (In thousands)
<S>                                      <C>            <C>               <C>            <C>
Medium-term notes                           $511,917        531,400           511,920         529,000
Commercial paper                             203,963        203,963           168,429         168,429
8 3/8% senior notes                          149,650        159,000           149,592         159,060
Zero coupon convertible notes                108,645        126,500           106,838         122,307
7 1/8% senior notes                           79,836         83,700            79,824          82,680
Real estate mortgages                         19,884         20,100            19,900          20,491
Nuveen debt                                    2,000          2,000            84,500          84,600
7% senior notes                                    -              -           145,225         145,744
Credit facility                                    -              -            35,000          35,000
Guaranteed ESOP debt                               -              -             2,780           2,800
                                          ----------     ----------        ----------      ----------
    Total debt                            $1,075,895      1,126,663         1,304,008       1,350,111
                                          ----------     ----------        ----------      ----------
                                          ----------     ----------        ----------      ----------

</TABLE>

<PAGE>

                    THE ST. PAUL COMPANIES, INC. AND SUBSIDIARIES
                              Notes to Consolidated
                              Financial Statements,
                                    Continued

NOTE 7  SEGMENT INFORMATION

In connection with the merger with USF&G, The St. Paul performed a 
reassessment of its reportable segments in accordance with SFAS No. 131, 
"Disclosures about Segments of an Enterprise and Related Information." Based 
on the merged organizational structure and related operating segment manager 
responsibilities, The St. Paul has redefined its reportable segments as 
follows:

<TABLE>
<CAPTION>

                                                         Three Months Ended                 Six Months Ended
                                                               June 30                           June 30
                                                       -----------------------          -------------------------
                                                      1998             1997               1998             1997
                                                     ------           ------             ------           ------
                                                                            (In thousands)
<S>                                              <C>               <C>              <C>               <C>
REVENUES FROM CONTINUING OPERATIONS
Property-Liability Insurance:
   Worldwide Insurance Operations                   $1,463,105         1,490,811         2,919,826        2,987,091
   Reinsurance                                         263,071           339,336           563,657          656,574
                                                 -------------      ------------     -------------     ------------
     Total premiums earned                           1,726,176         1,830,147         3,483,483        3,643,665
  Net investment income                                331,130           326,827           662,893          657,334
  Realized investment gains                            132,486           168,980           179,976          262,943
  Other                                                 15,726            11,523            34,452           25,241
                                                 -------------     -------------     -------------     ------------
     Total property-liability insurance              2,205,518         2,337,477         4,360,804        4,589,183
                                                 -------------     -------------     -------------     ------------
Life insurance                                          94,094            86,247           183,959          170,865
                                                 -------------     -------------     -------------     ------------
Asset management-investment banking                     76,344            60,279           148,813          121,401
                                                 -------------     -------------     -------------     ------------
     Total reportable segments                       2,375,956         2,484,003         4,693,576        4,881,449
Parent company and eliminations                          3,725             9,099            10,297           13,904
                                                 -------------     -------------     -------------     ------------
     Total revenues                                 $2,379,681         2,493,102         4,703,873        4,895,353
                                                 -------------     -------------     -------------     ------------
                                                 -------------     -------------     -------------     ------------

</TABLE>

<PAGE>

                  THE ST. PAUL COMPANIES, INC. AND SUBSIDIARIES
                              Notes to Consolidated
                              Financial Statements,
                                    Continued

<TABLE>
<CAPTION>

                                                         Three Months Ended                   Six Months Ended
                                                               June 30                             June 30
                                                       -----------------------            -------------------------
                                                        1998             1997               1998              1997
                                                       ------           ------             ------            ------
                                                                              (In thousands)
<S>                                              <C>                <C>               <C>                <C>
INCOME (LOSS) FROM CONTINUING
 OPERATIONS BEFORE INCOME TAXES
Property-Liability Insurance:
  Worldwide Insurance Operations                     $(503,682)          (64,398)         (611,895)           (149,463)
  Reinsurance                                            1,867            (1,053)           16,079               1,944
                                                 -------------      ------------      ------------        ------------
     Total GAAP underwriting result                   (501,815)          (65,451)         (595,816)           (147,519)
  Net investment income                                331,130           326,827           662,893             657,334
  Realized investment gains                            132,486           168,980           179,976             262,943
  Other                                               (195,350)          (23,226)         (224,125)            (44,763)
                                                 -------------     -------------     -------------       -------------
     Total property-liability insurance               (233,549)          407,130            22,928             727,995
                                                 -------------     -------------      ------------       -------------
Life insurance                                         (32,755)           12,333           (13,737)             25,288
                                                 -------------     -------------      ------------       -------------
Asset management-investment banking:

  Pretax income before minority interest                33,077            28,866            64,527              58,060
  Minority interest                                     (7,984)           (7,436)          (15,817)            (13,926)
                                                 -------------     -------------     -------------       -------------
     Total asset management-
        investment banking                              25,093            21,430            48,710              44,134
                                                 -------------     -------------     -------------       -------------
     Total reportable segments                        (241,211)          440,893            57,901             797,417
Parent company and eliminations                       (169,316)          (49,973)         (218,101)            (97,254)
                                                 -------------     -------------     -------------       -------------
     Total income (loss) from continuing
       operations before income taxes               $ (410,527)          390,920          (160,200)            700,163
                                                 -------------     -------------     -------------       -------------
                                                 -------------     -------------     -------------       -------------

</TABLE>

The St. Paul recorded a $291.6 million pretax charge in the second quarter of
1998 related to its merger with USF&G (see Note 8). The charge was recorded in
the following captions of the "Income (Loss) from Continuing Operations Before
Income Taxes" section of the foregoing segment table: $142.4 million in
property-liability insurance - other; $14.1 million in property-liability
insurance - realized gains; $9.4 million in life insurance; and $125.7 million
in parent company and eliminations.

The St. Paul also recorded a $250.0 million pretax charge to increase its loss
reserves in the second quarter of 1998 to reflect the application of The St.
Paul's loss reserving policies to USF&G's loss and loss adjustment expense
reserves subsequent to the merger. The charge is included in the Worldwide
Insurance Operations GAAP underwriting result caption in the foregoing table. In
addition, The St. Paul recorded a $41.0 million pretax charge to write down the
carrying value of its life insurance operation's deferred policy acquisition
costs, which is reflected in the life insurance caption of the above table. See
Note 9 for further discussion of these charges.

<PAGE>

                   THE ST. PAUL COMPANIES, INC. AND SUBSIDIARIES
                              Notes to Consolidated
                              Financial Statements,
                                    Continued

NOTE 8  MERGER WITH USF&G CORPORATION

On April 24, 1998, The St. Paul issued 66,468,572 of its common shares (as
adjusted for the May 6, 1998 two-for-one stock split) in exchange for all of the
outstanding common stock of USF&G Corporation, a holding company for
property-liability and life insurance operations. The transaction was valued at
approximately $3.7 billion, which included the assumption of USF&G's debt and
capital securities. This business combination has been accounted for as a
pooling of interests; accordingly, the consolidated unaudited financial
statements for periods prior to the combination have been restated to include
the accounts and results of operations of USF&G Corporation. There were no
material intercompany transactions between The St. Paul and USF&G prior to the
merger.

The following summarizes the results of operations previously reported by The
St. Paul and USF&G, and the combined amounts included in the accompanying
consolidated financial statements.

<TABLE>
<CAPTION>

                                             Three Months                Three Months      Six Months
                                                 Ended                      Ended            Ended
                                             March 31, 1998             June 30, 1997     June 30, 1997
                                            ----------------           ---------------   ---------------
                                                                 (In thousands)
<S>                                          <C>                       <C>               <C>
Total Revenues:
    The St. Paul Companies, Inc.                $1,467,157                  1,620,711         3,177,914
    USF&G Corporation                              857,035                    872,391         1,717,439
                                              ------------               ------------      ------------
       Combined                                 $2,324,192                  2,493,102         4,895,353
                                              ------------               ------------      ------------
                                              ------------               ------------      ------------
Net Income:
    The St. Paul Companies, Inc.                  $154,000                    230,524           355,073
    USF&G Corporation                               38,113                     47,416            92,403
                                              ------------               ------------      ------------
       Combined                                    192,113                    277,940           447,476
    Conforming accounting
      adjustment, net of taxes                       2,565                     11,002            10,884
                                              ------------               ------------      ------------
      Net income included in
        accompanying financial
        statements                                $194,678                    288,942           458,360
                                              ------------               ------------      ------------
                                              ------------               ------------      ------------

</TABLE>


<PAGE>

                     THE ST. PAUL COMPANIES, INC. AND SUBSIDIARIES
                 Notes to Consolidated Financial Statements, Continued

Prior to the merger, USF&G discounted all of its workers' compensation reserves
to present value, whereas The St. Paul did not discount any of its loss
reserves. Subsequent to the merger, The St. Paul and USF&G on a combined basis
discount only tabular workers' compensation reserves using an interest rate of
up to 3.5%, a rate which is allowed by all of the states in which The St. Paul
is domiciled. These reserves have an ultimate cost and payment pattern that are
fixed and determinable, and accordingly, may be discounted in accordance with
Staff Accounting Bulletin No. 62, "Discounting by Property-Casualty Insurance
Companies." The St. Paul has determined that the discounting of such reserves is
the preferable accounting treatment in the circumstances because discounting
these reserves more closely matches revenue and expense and more reasonably
portrays the economic impact of the time value of money related to these
reserves. The conforming accounting adjustment in the preceding table represents
the net reduction in insurance losses and loss adjustment expenses to conform
the discounting policies of the two companies with regard to these reserves. The
conforming accounting adjustment resulted in a net decrease of $94 million and
$95 million in the net assets of the combined organization as of June 30, 1998
and Dec. 31, 1997, respectively.

The St. Paul recorded a pretax charge to earnings of $291.6 million ($221.0
million after-tax) in the second quarter related to the merger, primarily
consisting of severance and other employee-related costs, facilities exit costs,
asset impairments and transaction costs. The St. Paul estimates that
approximately 2,000 positions will be eliminated due to the combination of the
two organizations, resulting from efficiencies to be realized by the larger
organization and the elimination of redundant functions. All levels of
employees, from technical staff to senior management, will be affected by the
reductions. The number of positions expected to be reduced by function include
approximately 950 in The St. Paul's property-liability underwriting operation,
350 in claims and 700 in finance and other administrative positions. The
reductions will occur throughout the United States. Through June 30, 1998,
approximately 500 positions had been eliminated, and the cost of termination
benefits paid was $16.7 million. The St. Paul expects to realize annualized
pretax expense savings of approximately $200 million as a result of its plan to
merge the two organizations, primarily due to a reduction in employee salaries
and benefits.

The merger-related charge was determined in accordance with Emerging Issues Task
Force (EITF) Issue No 94-3, "Liability Recognition for Certain Employee
Termination Benefits and Other Costs to Exit an Activity," Statement of
Financial Accounting Standards (SFAS) No. 121, "Accounting for the Impairment of
Long-Lived Assets and for Long-Lived Assets to Be Disposed Of," SFAS No. 5,
"Accounting for Contingencies," and Accounting Principles Board Opinion No. 16,
"Business Combinations."

<PAGE>

                  THE ST. PAUL COMPANIES, INC. AND SUBSIDIARIES
              Notes to Consolidated Financial Statements, Continued

The following table provides information about the components of the charge
taken in the second quarter, payments made and the balance of accrued amounts
remaining at June 30, 1998.

<TABLE>
<CAPTION>

    (in thousands)

                                                        Pre-tax
    CHARGES TO EARNINGS:                                 Charge
                                                      ------------
   <S>                                               <C>
        USF&G corporate headquarters                       $36,400
        Long-lived assets                                   22,835
        Software depreciation acceleration                   9,678
        Computer leases and equipment                        9,600
        Other equipment and furniture                        7,700
                                                       -----------
            Subtotal                                        86,213
                                                       -----------

</TABLE>

     ACCRUED CHARGES SUBJECT TO ROLLFORWARD:

<TABLE>
<CAPTION>

                                                                                       Reserve at
                                                        Pre-tax                          June 30,
                                                         Charge        Payments             1998
                                                      ------------   -------------  -------------
   <S>                                                <C>            <C>            <C>
    Executive severance                                     89,352       $(14,377)       $ 74,975
    Other severance                                         52,200         (2,296)         49,904
    Branch lease exit costs                                 34,150               -         34,150
    Transaction costs                                       29,676        (29,316)            360
                                                      ------------   -------------   ------------
    Accruals subject to rollforward                        205,378        (45,989)        159,389
                                                      ------------   -------------   ------------
            Total                                         $291,591                       $159,389
                                                      ============                   ============

</TABLE>

On The St. Paul's Consolidated Statement of Operations, $268.8 million of the 
merger-related charge was recorded in the "Operating and administrative" 
expense caption and $22.8 million was recorded in the "Realized investment 
gains" revenue caption.

The following discussion provides more information regarding the rationale 
for and calculation of each component of the second-quarter merger-related 
charge:

USF&G CORPORATE HEADQUARTERS 

The Founders Building had been one of USF&G's headquarters buildings in 
Baltimore, MD. Upon consummation of the merger, it was determined that the 
headquarters for the combined entity would reside in St. Paul, MN, and that a 
significant number of personnel working in Baltimore would be terminated, 
thus vacating a significant portion of the Founders Building. The St. Paul 
developed a plan to lease that space to outside parties and thus categorized 
it as an "asset to be held or used" as defined in SFAS No. 121 for purposes 
of evaluating the potential impairment of its $64 million carrying value. 
That evaluation, based on the anticipated undiscounted future cash flows from 
potential lessees, indicated that an impairment in the carrying value had 
occurred, and the building was written down by $36 million to its fair value 
of $28 million. The writedown is reflected in "Parent company and 
eliminations" results. The building continues to be depreciated over its 
estimated remaining useful life.

<PAGE>

                  THE ST. PAUL COMPANIES, INC. AND SUBSIDIARIES
              Notes to Consolidated Financial Statements, Continued

LONG-LIVED ASSETS 

Upon consummation of the merger, The St. Paul determined that several of 
USF&G's real estate investments were not consistent with The St. Paul's real 
estate investment strategy. A plan was developed to sell a number of 
apartment buildings and various other miscellaneous holdings, with an 
expected disposal date in 1999. In applying the provisions of SFAS No. 121, 
it was determined that four of these miscellaneous investments should be 
written down to fair value, based on The St. Paul's plan to sell them. Fair 
value was determined based on a discounted cash flow analysis, or based on 
market prices for similar assets. The impairment writedown is reflected in 
the Consolidated Statement of Operations in the "Realized investment gains" 
revenue caption. The four investments are as follows:

<TABLE>

      <S>                                <C>
       1) Description of investment:      Percentage rents retained after sale
                                          of a portfolio of stores to
                                          a third party

           Carrying amount:               $21.6 million prior to writedown of 
                                          $16.6 million, for current
                                          amount of $5.0 million


       2) Description of investment:      138-acre land parcel in New Jersey,
                                          with farm buildings being rented out

           Carrying amount:               $4.9 million prior to write-down of 
                                          $2.1 million, for current
                                          amount of $2.8 million


       3) Description of investment:      Receivable representing cash flow
                                          guarantee payments related to real
                                          estate partnerships.

           Carrying amount:               $4.8 million prior to writedown of
                                          $1.7 million, for a balance
                                          of $3.1 million.


       4) Description of investment:      Limited partnership interests in 
                                          three citrus groves

           Carrying amount:               $7.4 million prior to writedown of 
                                          $2.4 million, for current
                                          amount of $5.0 million

</TABLE>

These writedowns are reflected in the following operations: $14.1 million in 
property-liability investment operations; $6.2 million in parent company and 
eliminations; and $2.5 million in life insurance.

ACCELERATION OF SOFTWARE DEPRECIATION 

The St. Paul conducted an extensive technology study upon consummation of the 
merger as part of the business plan to merge the two companies. The resulting 
strategy to standardize technology throughout the combined entity and 
maintain one data center in St. Paul, MN, resulted in the identification of 
duplicate software applications. As a result, the estimated useful life for 
that software was shortened, resulting in an additional charge to earnings.

<PAGE>

                  THE ST. PAUL COMPANIES, INC. AND SUBSIDIARIES
              Notes to Consolidated Financial Statements, Continued

COMPUTER LEASES AND EQUIPMENT 

The technology study also identified redundant computer hardware, resulted in 
lease buy-out transactions and disposals of computer equipment.

OTHER EQUIPMENT AND FURNITURE

The decision to combine all corporate headquarters in St. Paul, MN created
excess equipment and furniture in Baltimore, MD. The charge was calculated based
on the book value of assets at that location.

EXECUTIVE SEVERANCE 

Represents the obligations The St. Paul will be required to pay in accordance 
with the USF&G Senior Executive Severance Plan in place at the time of the 
merger. The plan provides for payments to participants in the event the 
participant is terminated without cause by the company or for good reason by 
the participant within two years of the effective date of a transaction 
covered by the plan.

OTHER SEVERANCE 

Represents severance and related benefits such as out-placement counseling, 
vacation buy-out and medical coverage to be paid to terminated employees not 
covered under the USF&G Senior Executive Severance Plan.

BRANCH LEASE EXIT COSTS 

As a result of the merger, excess space will be created in several locations 
due to the anticipated staff reduction in the combined organization. The 
charge for branch lease exit costs was calculated by determining the 
percentage of anticipated excess space at each site and the current lease 
costs over the remaining lease period. In certain locations, the lease is 
expected to be terminated. For leases not expected to be terminated, the 
amount of expense included in the charge was calculated as the percentage of 
excess space (20% to 100%) times the net of: remaining rental payments plus 
capitalized leasehold improvements less actual sub-lease income. No amounts 
were discounted to present value in the calculation.

TRANSACTION COSTS

This amount consists of registration fees, costs of furnishing information 
to stockholders, consultant fees, investment banker fees, and legal and 
accounting fees.

<PAGE>

                  THE ST. PAUL COMPANIES, INC. AND SUBSIDIARIES
              Notes to Consolidated Financial Statements, Continued

NOTE 9 CHARGES TO INCREASE LOSS RESERVES AND REDUCE THE CARRYING VALUE OF LIFE
       INSURANCE DEFERRED ACQUISITION COSTS

In the second quarter, The St. Paul recorded pretax loss and loss adjustment 
expenses of $250.0 million to reflect the application of The St. Paul's loss 
reserving policies to USF&G's loss and loss adjustment expense reserves 
subsequent to the merger. Prior to the merger, both companies, in accordance 
with generally accepted accounting principles, recorded their best estimate 
of reserves within a range of estimates bounded by a high point and a low 
point.

Subsequent to the consummation of the merger in April 1998, The St. Paul 
obtained the raw data underlying, and documentation supporting, USF&G's 
December 31, 1997 reserve analysis. The St. Paul's actuaries reviewed such 
information and concurred with the reasonableness of USF&G's range of 
estimates for their reserves. However, applying their judgment and 
interpretation to the range, The St. Paul's actuaries, who would be 
responsible for setting reserve amounts for the combined entity, concluded 
that strengthening the reserves would be appropriate, resulting in the $250 
million adjustment. The adjustment was allocated to the following 
underwriting business centers: General Commercial ($120 million); Specialized 
Commercial ($95 million); and Personal Insurance ($35 million).

Also in the second quarter, The St. Paul recorded a $41.0 million pretax 
charge to reflect a writedown in the carrying value of deferred policy 
acquisition costs (DPAC) in its life insurance segment. The writedown related 
to universal life-type and investment-type contracts which are subject to the 
guidance in SFAS No. 97, "Accounting and Reporting by Insurance Enterprises 
for Certain Long-Duration Contracts and for Realized Gains and Losses from 
the Sale of Investments." According to SFAS No. 97, amortization of DPAC is 
based on the present value of estimated gross profits expected to be realized 
over the life of the contract. Estimates of expected gross profits used as a 
basis for amortization are evaluated regularly and the total amortization to 
date should be adjusted if actual experience or other evidence suggests that 
earlier estimates should be revised.

The $41.0 million DPAC charge had three components. First, the persistency of 
certain in-force business, particularly universal life and flexible premium 
annuities, sold through some USF&G distribution channels, had begun to 
deteriorate after the USF&G merger announcement. To mitigate this, management 
decided, in the second quarter, to increase credited rates on certain 
universal life business. This change lowered the estimated future profits on 
this business, which, as required under SFAS No. 97, triggered $19.1 million 
in accelerated DPAC amortization. Second, the low interest rate environment 
during the first half of 1998 led to assumption changes as to the future 
"spread" on certain interest sensitive products, lowering gross profit 
expectations and triggering a $15.6 million DPAC charge. The remaining $6.3 
million charge resulted from a change in annuitization assumptions for 
certain tax-sheltered annuity products.

<PAGE>

                  THE ST. PAUL COMPANIES, INC. AND SUBSIDIARIES
              Notes to Consolidated Financial Statements, Continued

NOTE 10  2-FOR-1 COMMON STOCK SPLIT

The St. Paul's Restated Articles of Incorporation were amended after the vote 
of shareholders at the 1998 Annual Meeting of Shareholders on May 5, 1998, to 
increase the authorized common shares of the company from 240 million to 480 
million. Subsequent to this action, The St. Paul's board of directors 
approved a 2-for-1 common stock split. One additional share of common stock 
for each outstanding share was issued on May 11, 1998, to shareholders of 
record on May 6, 1998.

NOTE 11 DISCONTINUED OPERATIONS

In May 1997, The St. Paul completed the sale of its brokerage operation, 
Minet, to Aon Corporation. The St. Paul's gross proceeds from the sale were 
approximately equal to its remaining carrying value of Minet. In connection 
with the transaction, The St. Paul agreed to indemnify Aon against most 
preclosing liabilities of the Minet businesses. The company recorded a net 
after-tax loss on disposal of $67.8 million in the first quarter of 1997, 
which resulted primarily from The St. Paul's agreement to be responsible for 
certain severance, employee benefits, future lease commitments and other 
costs relating to Minet.

<PAGE>

                  THE ST. PAUL COMPANIES, INC. AND SUBSIDIARIES
                Management's Discussion and Analysis of Financial
                       Condition and Results of Operations
                                  June 30, 1998

                              CONSOLIDATED RESULTS

ON APRIL 24, 1998, THE ST. PAUL COMPANIES, INC. (THE ST. PAUL) COMPLETED ITS
MERGER WITH USF&G CORPORATION (USF&G) IN A TAX-FREE EXCHANGE OF STOCK ACCOUNTED
FOR AS A POOLING-OF-INTERESTS. THE COMBINED ORGANIZATION OPERATES UNDER THE ST.
PAUL NAME AND IS HEADQUARTERED IN ST. PAUL, MINN. THE FOLLOWING DISCUSSION IS
BASED ON THE COMBINED RESULTS OF THE ST. PAUL AND USF&G FOR ALL PERIODS
PRESENTED.

The St. Paul incurred a pretax loss from continuing operations of $411 million
in the second quarter of 1998, driven by a pretax charge of $292 million
relating to its merger with USF&G and other charges, totaling $291 million,
relating to property-liability loss reserve strengthening to reflect the
application of The St. Paul's loss reserving policies to USF&G's loss and loss
adjustment expense reserves subsequent to the merger, and the writedown of
deferred policy acquisition expenses in the life insurance segment. Excluding
these charges, The St. Paul's second quarter pretax earnings totaled $172
million in 1998, down from comparable pretax earnings from continuing operations
of $391 million in the same 1997 period. The decline from 1997 primarily
resulted from a significant increase in catastrophe losses and deteriorating
loss experience in several sectors of The St. Paul's property-liability
insurance operations.

The following table summarizes The St. Paul's results for the second quarter and
year-to-date.

<TABLE>
<CAPTION>

                                                               Three Months                          Six Months
                                                               Ended June 30                        Ended June 30
                                                               -------------                        -------------
(in millions)
                                                            1998           1997                 1998             1997
                                                            ----           ----                 ----             ----
<S>                                                      <C>             <C>                   <C>              <C>
Pretax income (loss):
  Property-liability insurance:
    GAAP underwriting result                              $(502)            (65)                 (596)            (148)
    Net investment income                                   331             327                   663              657
    Realized investment gains                               132             169                   180              263
    Other                                                  (195)            (24)                 (224)             (44)
                                                           ----             ---                  ----              ---
      Total property-liability insurance                   (234)            407                    23              728
  Life insurance                                            (33)             12                   (14)              25
  Asset management-investment banking                        25              21                    49               44
  Parent and other                                         (169)            (49)                 (218)             (97)
                                                            ---             ---                  ----              ---
        Income (loss) from continuing
          operations before income taxes                   (411)            391                  (160)             700
Income tax expense (benefit)                               (137)            102                   (81)             174
                                                           -----           ----                   ----           -----
        Income (loss) from
           continuing operations                           (274)            289                   (79)             526
 Loss from discontinued
    operations, net of taxes                                  -               -                     -              (68)
                                                          -----           -----                 -----            -----
        Net income (loss)                                 $(274)            289                   (79)             458
                                                          -----           -----                 -----            -----
                                                          -----           -----                 -----            -----
Diluted net income (loss)
     per common share                                    $(1.18)           1.15                 (0.36)            1.82
                                                          -----           -----                 -----            -----
                                                          -----           -----                 -----            -----

</TABLE>

<PAGE>

                  THE ST. PAUL COMPANIES, INC. AND SUBSIDIARIES
                       Management's Discussion, Continued

                              CONSOLIDATED RESULTS

CONSOLIDATED REVENUES

<TABLE>
<CAPTION>

                                                   Three Months                   Six Months
                                                   Ended June 30                 Ended June 30
                                                ------------------           -------------------
(in millions)                                   1998          1997           1998           1997
                                                ----          ----           ----           ----
<S>                                            <C>           <C>            <C>           <C>
Earned premiums                                 $1,752         1,856         3,534          3,697
Net investment income                              398           390           795            780
Realized investment gains                          136           171           185            267
Asset management-investment banking                 75            60           146            118
Other                                               19            16            44             33
                                               -------       -------       -------        -------
     Total revenues                             $2,380         2,493         4,704          4,895
                                               -------       -------       -------        -------
                                               -------       -------       -------        -------

</TABLE>

Premiums earned in The St. Paul's insurance operations for the second quarter
and first half of 1998 declined 6% and 4%, respectively, compared with same
periods of 1997. The reduction was centered in the General Commercial business
center of The St. Paul's property-liability operations, where intensely
competitive market conditions over the last 12 months have negatively impacted
business volume and pricing. Life insurance premiums earned were level with the
second quarter of 1997 and down $3 million for the first half of the year.
Realized investment gains for the second quarter and first half of 1998 declined
from gains in the same periods of last year; however, the 1997 totals were
unusually large due to the sale of one venture capital investment in the second
quarter which generated a $129 million gain.

MERGER-RELATED CHARGE 

As part of the integration plan to merge The St. Paul and USF&G operations, 
management performed a comprehensive review of the operations of the separate 
companies. The review identified redundant job functions, staffing levels, 
geographical locations, leased space and technology platforms. To address 
these redundancies and implement its plan of integration, The St. Paul 
recorded a $292 million pretax merger-related charge in the second quarter, 
composed of the following components:

   -   $141 million of severance and other employee-related costs, representing
       $89 million to be paid under the USF&G Senior Executive Severance Plan in
       effect at the time of the merger, and $52 million of other severance and
       related benefits, such as out-placement counseling, vacation buy-out and
       medical coverage, for terminated employees not covered under the Senior
       Executive Severance Plan. The St. Paul estimates that approximately 2,000
       positions will be eliminated (the majority by the end of 1999) due to the
       combination of the two organizations, resulting from efficiencies to be
       realized by the larger organization and the elimination of redundant
       functions. All levels of employees, from technical staff to senior
       management, will be affected by the reductions. The total number of
       positions expected to be reduced by function include approximately 950 in
       the property-liability underwriting operations, 350 in claim and 700 in
       finance and other administrative positions. Through June 30, 1998,
       approximately 500 positions had been eliminated, and $17 million in
       severance and other employee-related costs had been paid.

<PAGE>

                  THE ST. PAUL COMPANIES, INC. AND SUBSIDIARIES
                       Management's Discussion, Continued

                              CONSOLIDATED RESULTS 

   -   $70 million of facilities exit costs, consisting of a $36 million
       writedown in the carrying value of a former USF&G headquarters building
       in Baltimore, MD and $34 million of expenses related to the consolidation
       of redundant branch office locations. The St. Paul determined that the
       merger would result in excess space at the Baltimore headquarters
       location, and developed a plan to lease that space to outside parties.
       Based on an analysis of potential future undiscounted cash flows, The St.
       Paul determined that an impairment in the carrying value had occurred and
       recorded the $36 million writedown to its estimated fair value.

       For certain redundant branch office locations, the lease is expected to
       be terminated. For leases not expected to be terminated, the amount of
       expense recorded in the second quarter charge was calculated as the
       percent of excess space (20% to 100%) times the net of: remaining rental
       payments plus capitalized leasehold improvements less actual sub-lease
       income. No amounts were discounted to present value in the calculation.

   -   $30 million of transaction costs, consisting of registration fees, costs
       of furnishing information to stockholders, consultant fees, investment
       banker fees, and legal and accounting fees.

   -   $23 million writedown of certain long-lived assets. The St. Paul
       determined several of USF&G's real estate investments were not consistent
       with The St. Paul's real estate investment strategy, and developed a plan
       to sell them, with an expected disposal date in 1999. The St. Paul
       determined that four of these investments should be written down to
       estimated fair value. The fair value was calculated based on a discounted
       cash flow analysis, or market prices for similar assets.

   -   $10 million of depreciation expense resulting from shortening the
       estimated useful life of redundant software.

   -   $10 million of expense for writedowns and lease buy-outs of redundant
       computer equipment.

   -   $8 million writedown in the carrying value of excess furniture and
       equipment in Baltimore, MD created by the merger. The charge was
       calculated based on the book value of assets at that location.

On The St. Paul's Consolidated Statement of Operations, $269 million of the
merger-related charge was recorded in the "Operating and administrative" expense
caption and $23 million was recorded in the "Realized investment gains" revenue
caption.

<PAGE>

                 THE ST. PAUL COMPANIES, INC. AND SUBSIDIARIES
                       Management's Discussion, Continued

                              CONSOLIDATED RESULTS

The integration of the two companies is expected to result in annual expense
savings of approximately $200 million, as measured against the combined 1997
pre-merger expenses of The St. Paul and USF&G. The expense savings will
primarily result from the reduction in employee salaries and benefits after the
elimination of redundant positions from the merged organization. No material
increases in other expenses are expected to offset these expense reductions.
However, the merger may result in the loss of business in the property-liability
underwriting business. The amount of business that may be lost is not reasonably
estimable, but it is not expected to materially affect the results of operations
in future periods. As merger-related costs are paid, it is expected to have a
short-term negative impact on operational cash flows.


<PAGE>

                  THE ST. PAUL COMPANIES, INC. AND SUBSIDIARIES
                       Management's Discussion, Continued

                          PROPERTY-LIABILITY INSURANCE

The following summarizes key financial results by property-liability
underwriting operation:

<TABLE>
<CAPTION>

                                             % of                Three Months                 Six Months
                                             1998                Ended June 30               Ended June 30
                                            Written            ------------------         ------------------
($ in Millions)                             Premiums           1998          1997         1998          1997
- - --------------                              --------           ----          ----         ----          ----
<S>                                        <C>                <C>           <C>          <C>           <C>
Specialized Commercial:                                                                               
  Written Premiums                             34%              $589           587         1,157       1,146
  Underwriting Result                                          ($145)           19          (169)         26
  Combined Ratio                                               127.2          98.7         117.3        99.8

General Commercial
  Written Premiums                             22%              $358           459           746         923
  Underwriting Result                                          ($228)          (49)         (275)        (97)
  Combined Ratio                                               161.9         110.6         136.9       112.0

Personal Insurance:                                                                                
  Written Premiums                             20%              $358           293           692         603
  Underwriting Result                                          ($121)          (19)         (138)        (56)
  Combined Ratio                              -------          135.2         104.3         120.0       107.9
                                                                -----        -----          -----      -----
  Total U.S. Underwriting:                                                                         
  Written Premiums                             76%            $1,305         1,339         2,595       2,672
  Underwriting Result                                          ($494)          (49)         (582)       (127)
  Combined Ratio                                               139.0         104.1         123.7       105.8

International Underwriting:                                                                        
  Written Premiums                              7%              $122            95           211         148
  Underwriting Result                                           ($10)          (15)          (30)        (22)
  Combined Ratio                             -------           107.6         117.6         114.0       116.0
                                                                -----        -----          -----      -----
  Total Worldwide Insurance Operations:
  Written Premiums                             83%            $1,427         1,434         2,806       2,820
  Underwriting Result                                          ($504)          (64)         (612)       (149)
  Combined Ratio                                               136.9         104.7         123.0       106.3

Reinsurance:                                                                                       
  Written Premiums                             17%              $318           393           594         680
  Underwriting Result                                             $2            (1)           16           1
  Combined Ratio                             -------            95.5          96.7          95.9        97.6
                                                                ----          ----          ----       -----
Total Property-Liability Underwriting:                                                             
  Written Premiums                            100%            $1,745         1,827         3,400       3,500
  GAAP Underwriting Result                                     ($502)          (65)         (596)       (148)

Statutory Combined Ratio:                                                                          
  Loss and Loss Expense Ratio                                   96.3          72.2          84.2        72.6
  Underwriting Expense Ratio                                    34.2          30.8          34.4        32.0
                                                               -----         -----         -----       -----
  Combined Ratio                                               130.5         103.0         118.6       104.6
                                                               =====         =====         =====       =====

</TABLE>

<PAGE>

                  THE ST. PAUL COMPANIES, INC. AND SUBSIDIARIES
                       Management's Discussion, Continued

                          PROPERTY-LIABILITY INSURANCE 

OVERVIEW

The table on the preceding page reflects the impact of a $250 million pretax
provision for losses and loss adjustment expenses recorded in the second quarter
to apply The St. Paul's reserving policies to USF&G's loss reserves subsequent
to the consummation of the merger (the "USF&G loss reserve provision").

Prior to the merger, both companies, in accordance with generally accepted 
accounting principles, recorded their best estimate of reserves within a 
range of estimates bounded by a high point and a low point. Subsequent to the 
consummation of the merger in April 1998, The St. Paul obtained the raw data 
underlying, and documentation supporting, USF&G's December 31, 1997 reserve 
analysis. The St. Paul's actuaries reviewed such information and concurred 
with the reasonableness of USF&G's range of estimates for their reserves. 
However, applying their judgment and interpretation to the range, The St. 
Paul's actuaries, who would be responsible for setting reserve amounts for 
the combined entity, concluded that strengthening the reserves would be 
appropriate, resulting in the $250 million adjustment. The adjustment was 
allocated to the following business centers in the foregoing table: General 
Commercial - $120 million; Specialized Commercial - $95 million; and Personal 
Insurance - $35 million.

The following table isolates the impact of catastrophe losses on The St. Paul's
GAAP underwriting results.

<TABLE>
<CAPTION>

                                                      Three Months                 Six Months
                                                      Ended June 30               Ended June 30
                                                    -----------------          ------------------
($ in millions)                                     1998         1997          1998          1997
                                                    ----         ----          ----          ----
<S>                                               <C>           <C>          <C>           <C>
GAAP underwriting result                           ($502)          (65)         (596)        (148)
Statutory combined ratio                           130.5         103.0         118.6        104.6

Pretax catastrophe losses                           $157            70           208           84
Impact on combined ratio                             9.1           3.8           6.0          2.3
                                                   ------        ------        ------       ------
Excluding catastrophes:
   GAAP underwriting result                        ($345)            5          (388)         (64)
    Statutory combined ratio                       121.4          99.2         112.6        102.3
                                                   ------        ------        ------       ------
                                                   ------        ------        ------       ------
</TABLE>

The USF&G loss reserve provision accounted for 14.5 and 7.2 points of the 
combined ratio for the three months and six months ended June 30, 1998, 
respectively. Pretax catastrophe losses of $157 million in the second quarter 
resulted from severe storms in the Midwest and Southeast. Several of these 
storms occurred in Minnesota, where The St. Paul has a heavy concentration of 
business, and in Tennessee, which was one of USF&G's largest markets. The 
deterioration in underwriting results excluding the USF&G loss reserve 
provision and catastrophes was primarily due to intensely competitive 
conditions in several market sectors, particularly the small to midsized 
commercial market.

The consolidated expense ratio of 34.2 for the second quarter was negatively 
impacted by an increase in commission expenses resulting from efforts to 
retain USF&G business during the integration of The St. Paul and USF&G into 
one organization.

<PAGE>

                  THE ST. PAUL COMPANIES, INC. AND SUBSIDIARIES
                       Management's Discussion, Continued

                          PROPERTY-LIABILITY INSURANCE


UNDERWRITING RESULTS BY BUSINESS CENTER

SPECIALIZED COMMERCIAL

Written premiums in this business center totaled $589 million in the second 
quarter, virtually level with comparable 1997 premiums of $587 million. The 
St. Paul's Medical Services operation, which is now included in this business 
center, recorded premiums of $85 million for the quarter, down 5% from last 
year's second quarter total of $89 million. Medical Services posted a second 
quarter underwriting loss of $26 million, compared with a profit of $5 
million in the same period of 1997. On a year-to-date basis, Medical 
Services' premium volume of $181 million was down 3%, and underwriting 
results were $62 million worse than 1997. Accelerating loss costs and a 
continuing competitive market environment which has negatively impacted 
pricing accounted for the deterioration in Medical Services' results. During 
the second quarter, The St. Paul began implementing price increases of 3% to 
5% on selected physicians and surgeons' policy renewals.

The remainder of the Specialized Commercial business center posted slight 
premium growth over the second quarter and first six months of 1997. 
Underwriting results, however, were significantly worse than the second 
quarter and first half of 1997, primarily due to $95 million of the USF&G 
loss reserve provision, an increase in catastrophe losses and adverse loss 
development on prior years' business. The St. Paul's Surety underwriting 
operation, which is now the largest in the United States as a result of the 
USF&G merger, posted strong growth in net premium volume and a $19 million 
underwriting profit for the quarter.

GENERAL COMMERCIAL

Premium volume in this business center declined 22% for the quarter and 19% 
for the first half of the year. Prices continue to decline in this market, 
reflecting the continuing intense competition for small to midsized 
commercial business. The St. Paul does not anticipate that the pricing 
environment will improve during the remainder of 1998. The second quarter 
underwriting loss of $228 million was severely impacted by $120 million of 
the USF&G loss reserve provision, catastrophe losses of $48 million, and a 
general deterioration in noncatastrophe prior year loss development across 
the book of business. The expense ratio for the quarter of 39.6 was over four 
points worse than last year's second quarter, due to the sharp decline in 
premium volume, initial merger-related expenses and higher commission 
expenses. The expense ratio is expected to improve going forward as 
integration efficiencies are realized. On a year-to-date basis, the 
underwriting loss of $275 million was $178 million worse than 1997, with the 
USF&G loss reserve provision and catastrophe losses of $64 million playing a 
large role in the deterioration. Catastrophe losses in the first half of 1997 
totaled $19 million.

PERSONAL INSURANCE

Second quarter and year-to-date written premium volume grew 22% and 15%, 
respectively, over the same periods of 1997. The majority of the increase in 
1998 was due to The St. Paul's acquisition in December 1997 of Titan 
Holdings, Inc., a property-liability company which has a substantial book of 
nonstandard automobile business. The Personal Insurance business center's 
underwriting loss of $121 million for the second quarter was severely 
impacted by catastrophe losses of $78 million. For the first half of 1998, 
catastrophe losses accounted for $86 million of

<PAGE>

                  THE ST. PAUL COMPANIES, INC. AND SUBSIDIARIES
                       Management's Discussion, Continued

                          PROPERTY-LIABILITY INSURANCE

the underwriting loss of $138 million. Personal Insurance results for the 
second quarter and first half of 1998 included $35 million of the USF&G loss 
reserve provision. Two May storms in Minnesota resulted in over 11,000 
claims, accounting for nearly $50 million of this operation's catastrophe 
total.

The nonstandard auto business center, a market in which The St. Paul had 
virtually no presence prior to the merger with USF&G, provides automobile 
coverage for individuals who are unable to obtain standard coverage due to 
their inability to meet certain underwriting criteria. Premiums generated by 
this business center totaled $61 million in the second quarter of 1998, 
compared with $20 million in the same period of 1997. The core underwriting 
profit for the quarter was $1 million, compared with a loss of $1 million in 
1997's second quarter.

INTERNATIONAL

The International business center posted premium growth of 29% for the second 
quarter and 42% for the first half of 1998, when compared to the same periods 
of 1997. New business in Europe, including business generated through The St. 
Paul's involvement with Lloyd's of London, was the primary factor 
contributing to premium growth in 1998. The Emerging Markets sector of the 
International business center also provided premium growth over 1997, due to 
new business in Botswana and South Africa. Underwriting results for the 
second quarter improved $5 million over the same 1997 period, but 
year-to-date results lag $8 million behind the first half of 1997 due to the 
impact of severe ice storms in Canada during the first quarter.

REINSURANCE

St. Paul Re was augmented by the addition of F&G Re and Discover Re as a 
result of the merger with USF&G. St. Paul Re and F&G Re underwrite both 
treaty and facultative reinsurance for property, liability, ocean marine, 
surety and certain specialty classes of business. Discover Re provides 
products and services to the alternative risk transfer market, and provides 
products for self-insured companies and insurance pools, as well as ceding to 
and reinsuring captive insurers.

The Reinsurance business center's written premiums of $318 million in the 
second quarter were down 19% from the same period of 1997. Premium volume of 
$594 million through the first half of 1998 declined 13% from the first six 
months of 1997. These sizable declines in 1998 reflect soft global market 
conditions for this business center, resulting from excess capacity in 
primary reinsurance markets which has reduced the demand for reinsurance 
products worldwide.

Despite the premium shortfall from 1997, the Reinsurance business center 
posted a year-to-date underwriting profit of $16 million, compared with a 
profit of $1 million in the first half of 1997. The lack of catastrophe 
losses and favorable loss development for prior underwriting years accounted 
for 1998's strong performance. Year-to-date catastrophe losses totaled $5 
million in 1998, compared with $7 million in 1997.

<PAGE>

                 THE ST. PAUL COMPANIES, INC. AND SUBSIDIARIES
                      Management's Discussion, Continued

                         PROPERTY-LIABILITY INSURANCE

INVESTMENT OPERATIONS

Pretax investment income in The St. Paul's property-liability operations for 
the second quarter and first six months of 1998 was virtually level with the 
same periods of 1997. The lack of written premium growth and an increase in 
insurance losses paid in recent quarters have resulted in a decline in new 
funds available for investment. In addition, market yields on new investments 
have continued to decline during the first half of 1998. As a result, 
investment income growth has been negligible for the last several quarters.

The merger with USF&G added fixed maturities investments of $5.3 billion (at 
cost) to The St. Paul's property-liability operations. The combined fixed 
maturities portfolio on June 30, 1998 of $17.1 billion had a market value on 
that date of $17.9 billion. Approximately 95% of those investments were rated 
at investment grade (BBB or above). The weighted average pretax yield on the 
fixed maturities portfolio was 6.8% at June 30, 1998. The USF&G merger also 
added lesser amounts of equities, real estate and other investments to The 
St. Paul's property-liability operations.

Pretax realized investment gains totaled $133 million in the second quarter, 
compared with gains of $169 million in last year's second quarter. 
Year-to-date pretax gains in 1998 of $180 million were down from last year's 
six-month gains of $263 million. Sales of equity security investments in 
favorable market conditions accounted for the majority of 1998's gains. The 
sale of a single venture capital investment generated pretax gains of $129 
million in the second quarter of 1997.

                      ENVIRONMENTAL AND ASBESTOS CLAIMS

The St. Paul's property-liability underwriting operations continue to receive 
claims alleging injuries from environmental pollution or alleging covered 
property damages for the cost to clean up polluted sites. The company also 
receives asbestos injury claims arising out of product liability coverages 
under general liability policies. The vast majority of these claims arise 
from policies written many years ago. The St. Paul's alleged liability for 
both environmental and asbestos claims is complicated by significant legal 
issues, primarily pertaining to the scope of coverage. In the company's 
opinion, court decisions in certain jurisdictions have tended to broaden 
insurance coverage beyond the intent of the original policies.

The company's ultimate liability for environmental claims is difficult to 
estimate because of these issues. Insured parties have submitted claims for 
losses not covered in the insurance policy, and the ultimate resolution of 
these claims may be subject to lengthy litigation, making it difficult to 
estimate The St. Paul's potential liability. In addition, variables, such as 
the length of time necessary to clean up a polluted site and controversies 
surrounding the identity of the responsible party and the degree of 
remediation deemed necessary, make it difficult to estimate the total cost of 
an environmental claim.

<PAGE>

                  THE ST. PAUL COMPANIES, INC. AND SUBSIDIARIES
                        Management's Discussion, Continued

                         ENVIRONMENTAL AND ASBESTOS CLAIMS

Estimating the ultimate liability for asbestos claims is equally difficult. 
The primary factors influencing the estimate of the total cost of these 
claims are case law and a history of prior claims experience, both of which 
are still developing.

The following table represents a reconciliation of total gross and net 
environmental reserve development for the six months ended June 30, 1998, and 
the years ended Dec. 31, 1997 and 1996. Amounts in the "net" column are 
reduced by reinsurance recoverables.

<TABLE>
<CAPTION>

                                                 1998
ENVIRONMENTAL                                (six months)              1997                  1996
                                              ----------               ----                  ----
(in millions)                            Gross         Net        Gross      Net       Gross        Net
                                         -----         ---        -----      ---       -----        ---
<S>                                     <C>           <C>        <C>        <C>       <C>          <C>
Beginning reserves                        $867         677         889        676        840        631
Reserves acquired                            -           -           -          -         18          7
Incurred losses                             13          15          44         58         87         92
Paid losses                                (34)        (34)        (66)       (57)       (56)       (54)
                                           ---         ---         ---        ---        ---        ---
Ending reserves                           $846         658         867        677        889        676
                                           ---         ---         ---        ---        ---        ---
                                           ---         ---         ---        ---        ---        ---

</TABLE>

Many significant environmental claims currently being brought against 
insurance companies arise out of contamination that occurred 20 to 30 years 
ago. Since 1970, The St. Paul's commercial general liability policy form has 
included a specific pollution exclusion, and, since 1986, an industry 
standard absolute pollution exclusion for policies underwritten in the United 
States.

The following table represents a reconciliation of total gross and net 
reserve development for asbestos claims for the six months ended June 30, 
1998, and the years ended Dec. 31, 1997 and 1996:

<TABLE>
<CAPTION>

                                                1998
ASBESTOS                                    (six months)                1997                 1996
                                             ----------                 ----                 ----
(in millions)                            Gross         Net       Gross        Net      Gross        Net
                                         -----         ---       -----        ---      -----        ---
<S>                                     <C>          <C>        <C>         <C>       <C>          <C>
Beginning reserves                        $397         279         413        304        421        294
Reserves acquired                            -           -           -          -          6          6
Incurred losses                              5           3          22         (5)        18         25
Paid losses                                (12)         (7)        (38)       (20)       (32)       (21)
                                           ---         ---         ---        ---        ---        ---
Ending reserves                           $390         275         397        279        413        304
                                           ---         ---         ---        ---        ---        ---
                                           ---         ---         ---        ---        ---        ---

</TABLE>

Most of the asbestos claims the company has received pertain to policies 
written prior to 1986. Since 1986, for policies underwritten in the United 
States, The St. Paul's commercial general liability policy has included the 
industry standard absolute pollution exclusion, which the company believes 
applies to asbestos claims.

<PAGE>

              THE ST. PAUL COMPANIES, INC. AND SUBSIDIARIES
                   Management's Discussion, Continued

                    ENVIRONMENTAL AND ASBESTOS CLAIMS

The St. Paul's reserves for environmental and asbestos losses at June 30, 
1998 represent its best estimate of its ultimate liability for such losses, 
based on all information currently available. Because of the difficulty 
inherent in estimating such losses, however, the company cannot give 
assurances that its ultimate liability for environmental and asbestos losses 
will, in fact, match current reserves. The company continues to evaluate new 
information and developing loss patterns, but it believes any future 
additional loss provisions for environmental and asbestos claims will not 
materially impact its results of operations, liquidity or financial position.

Total gross environmental and asbestos reserves at June 30, 1998 of $1.24 
billion represented approximately 7% of gross consolidated property-liability 
reserves of $18.65 billion.

                               LIFE INSURANCE

The St. Paul's life insurance segment is comprised of Fidelity and Guaranty 
Life Insurance Company and subsidiaries ("F&G Life"), acquired in the USF&G 
merger. F&G Life underwrites traditional life insurance and annuities, which 
are sold throughout the United States through independent agents, managing 
general agents and specialty brokerage firms.

F&G Life's pretax loss in the second quarter of 1998 reflected a $41 million 
charge to reflect a writedown of the carrying value of deferred policy 
acquisition expenses (DPAC) relating to universal life-type and 
investment-type contracts. According to generally accepted accounting 
principles, DPAC amortization is based on the present value of estimated 
gross profits expected to be realized over the life of the contract. 
Estimates of expected gross profits used as a basis for amortization are 
evaluated regularly and the total amortization to date should be adjusted if 
actual experience or other evidences suggests that earlier estimates should 
be revised.

The $41 million DPAC charge had three components. First, the persistency of 
certain in-force business, particularly universal life and flexible premium 
annuities, sold through some USF&G distribution channels, began to 
deteriorate after the USF&G merger announcement in April 1998. To mitigate 
this, management decided, in the second quarter, to increase credited rates 
on certain universal life business. This change lowered the estimated future 
profits on this business, which, as required under SFAS No. 97, triggered a 
$19 million in accelerated DPAC amortization. Second, the low interest rate 
environment during the first half of 1998 led to assumption changes as to the 
future "spread" on certain interest sensitive products, lowering gross profit 
expectations and triggering a $16 million DPAC charge. The remaining $6 
million charge resulted from a change in annuitization assumptions for 
certain tax-sheltered annuity products.

F&G Life also recorded a $9 million pretax merger-related charge in the 
second quarter, primarily related to severance and facilities exit costs.

<PAGE>

                THE ST. PAUL COMPANIES, INC. AND SUBSIDIARIES
                       Management's Discussion, Continued

                                 LIFE INSURANCE

Highlights of F&G Life's financial performance for the second quarter and six
months of 1998 and 1997 were as follows:

<TABLE>
<CAPTION>

                                                                 Three Months                 Six Months
                                                                 Ended June 30               Ended June 30
                                                              -------------------        --------------------
(in millions)                                                  1998          1997         1998           1997
                                                              -----         -----        -----          -----
<S>                                                          <C>           <C>          <C>             <C>
Sales (annualized premiums)                                    $71           121           151            235
Premiums earned                                                $26            26            50             53

Policy surrenders                                              $62            42           114             81
Net investment income                                          $67            63           132            121
Pretax earnings (loss), including realized gains              $(33)           12           (14)            25

</TABLE>

The decline in sales for the second quarter and first half of 1998 was 
primarily due to the significantly lower level of interest rates and its 
negative impact on fixed interest rate annuities. The demand for annuity 
products is affected by fluctuating interest rates and the relative 
attractiveness of alternative investment, annuity or insurance products. In 
an effort to balance its portfolio of fixed interest rate annuity products, 
F&G Life introduced an equity-indexed annuity in June 1998.

The decline in premiums earned for the first six months of 1998 was largely 
due to a reduction in sales of structured settlement annuities, which are 
sold primarily to property-liability insurers to settle insurance claims. 
Sales of these annuities in the second quarter were adversely impacted by 
disruptions caused by the merger with The St. Paul; however, sales are 
expected to grow in the second half of 1998 as F&G Life expands these 
products into The St. Paul's claim organization.

Deferred annuities and universal life products are subject to surrender by 
policyholders. Nearly all of F&G Life's surrenderable annuity policies allow 
a refund of the cash value balance less a surrender charge. Surrender 
activity increased in 1998 due to an increase in the size and maturity of the 
annuity book of business and from competition from alternative investments, 
primarily equity-based products.

Net investment income grew in 1998 as a result of an increasing asset base 
generated by positive cash flow. Despite the decline in premiums earned, 
pretax results for the second quarter and six months of 1998 excluding the 
DPAC charge and the merger-related charge were higher than the same periods 
of 1997 due to improved investment spread management on annuity and universal 
life products and strong expense controls.

Total life insurance in force at June 30, 1998 was $10.74 billion, compared 
with $10.49 billion at June 30, 1997.

<PAGE>

                  THE ST. PAUL COMPANIES, INC. AND SUBSIDIARIES
                       Management's Discussion, Continued

                       ASSET MANAGEMENT-INVESTMENT BANKING

The St. Paul's portion of The John Nuveen Company's second quarter 1998 
pretax earnings was $25 million, $4 million higher than the same period of 
1997. For the first half of 1998, the company's portion of such earnings was 
$49 million, compared with $44 million for the first half of 1997. The 
company currently owns 77% of Nuveen.

Nuveen's asset management fee revenue of $67 million for the second quarter 
was $16 million, or 32% higher than in the same period of 1997. The increase 
was primarily due to Nuveen's acquisition of Rittenhouse Financial Services, 
Inc., which manages individual equity and balanced accounts for affluent 
investors, in September 1997. Year-to-date management fee revenues totaled 
$132 million in 1998, compared with $102 million through the first six months 
of 1997.

Nuveen's assets under management grew to $52.2 billion at June 30, 1998, an 
increase of 5% since year-end 1997.

                                  CAPITAL RESOURCES

The St. Paul's capitalization (debt, redeemable preferred securities and 
equity) stood at $8.09 billion at June 30, 1998, down 4% from the year-end 
1997 total of $8.41 billion. Common shareholders' equity declined by $94 
million in the first half of 1998 as a result of the net loss incurred during 
that period.

The merger with USF&G Corporation consummated in April 1998 was a tax-free 
exchange of stock accounted for as a pooling of interests. The St. Paul 
issued 66.5 million shares of its common stock in exchange for all of the 
outstanding common stock of USF&G. The transaction was valued at 
approximately $3.7 billion, which included the assumption of USF&G's debt and 
capital securities.

Total debt outstanding at the end of June was $1.08 billion, a decline of 
$228 million, or 17%, from the Dec. 31, 1997 total of $1.30 billion. The 
reduction was driven by the maturity of $145 million of 7% senior notes in 
May 1998, which was funded with a combination of internal funds and 
commercial paper issuances. In addition, Nuveen's short-term debt outstanding 
declined by $83 million from year-end 1997. Approximately 48% of The St. 
Paul's debt outstanding at June 30, 1998 consisted of medium-term notes 
bearing a weighted average rate of 7.1%. Commercial paper comprised 19% of 
The St. Paul's total debt at the mid-point of 1998. Debt as a percentage of 
total capitalization at June 30, 1998, was 13%, down from 15% at year-end 
1997.

The St. Paul has no plans for major capital expenditures during the remainder 
of 1998.

The company's year-to-date pretax loss from continuing operations was 
inadequate to cover "fixed charges" by $160.2 million and "combined fixed 
charges and preferred stock dividends" by $187.6 million. For the first six 
months of 1997, the company's ratio of earnings to fixed charges was 12.05, 
and the ratio of earnings to combined fixed charges and preferred stock 
dividends was 8.81. Fixed charges consist of interest expense before 
reduction for capitalized interest and one-third of rental expense, which is 
considered to be representative of an interest factor.

<PAGE>

                 THE ST. PAUL COMPANIES, INC. AND SUBSIDIARIES
                       Management's Discussion, Continued

                                   LIQUIDITY

Liquidity refers to the company's ability to generate sufficient funds to 
meet the cash requirements of its business operations. Net cash used in 
operations was $19 million in the first six months of 1998, compared with 
cash provided by operations of $260 million in 1997. The significant decline 
in operational cash flows compared with 1997 was the result of an increase in 
insurance loss payments due to deteriorating loss experience and severe 
catastrophes, a decline in property-liability written premiums, and expenses 
paid relating to the merger with USF&G. Despite the negative operational cash 
flows in the first half of 1998, The St. Paul's ability to meet its 
short-term and long-term liquidity requirements remains intact due to the 
high level of readily marketable investment securities in its portfolio which 
generate strong levels of investment income, and the prospects for future 
profitable growth afforded by the merger with USF&G.

                                YEAR 2000 ISSUES

Many computer systems in the world have the potential of being disrupted at 
the turn of the century due to programming limitations that may cause the 
two-digit year code of "00" to be recognized as the year 1900, instead of 
2000. For several years, The St. Paul has been evaluating its financial and 
operational computer systems to determine the impact of the "Year 2000" issue 
on those systems. With the completion of the merger with USF&G Corporation, 
The St. Paul has further evaluated USF&G's activities to become "Year 2000" 
compliant. The St. Paul has developed and implemented plans to address the 
required system modifications, and does not expect the financial impact of 
making these modifications to be material to its results of operations, cash 
flows or consolidated financial position.

The St. Paul is coordinating with financial institutions, vendors and other 
entities with which it does business to identify and resolve any year 2000 
issues.

The St. Paul also faces potential "Year 2000" claims stemming from coverages 
offered in insurance policies it has sold to customers. In some instances, 
coverage is not provided under the insurance policies, while in other 
instances, coverage may be provided under certain circumstances. The company 
continues to assess its exposure to insurance claims arising from those 
coverages, and it is taking a number of actions to address that exposure, 
including individual risk evaluation and classification of high hazard 
exposures. Currently, The St. Paul believes that, although payments of such 
claims could possibly have an adverse effect on its results of operations 
and/or cash flows, they would not have a material adverse effect on its 
consolidated financial position.

     IMPACT OF ACCOUNTING PRONOUNCEMENTS TO BE ADOPTED IN THE FUTURE

In December 1997, the American Institute of Certified Public Accountants 
issued Statement of Position (SOP) No. 97-3, "Accounting by Insurance and 
Other Enterprises for Insurance-Related Assessments." The SOP provides 
guidance for determining when a liability should be recognized for guaranty 
fund and other insurance-related assessments and on the measurement of that 
liability. It also provides guidance on when an asset should be recognized 
for a portion or all

<PAGE>

                 THE ST. PAUL COMPANIES, INC. AND SUBSIDIARIES
                      Management's Discussion, Continued

       IMPACT OF ACCOUNTING PRONOUNCEMENTS TO BE ADOPTED IN THE FUTURE

of the liability or paid assessment that can be recovered through premium tax 
offsets of policy surcharges. The SOP is effective for fiscal years beginning 
after December 31, 1998. The St. Paul currently intends to adopt the 
provisions of the SOP in the first quarter of 1999. The cumulative effect of 
adopting the SOP may be material to The St. Paul's results of operations in 
the period it is adopted; however, The St. Paul cannot at this time 
reasonably estimate the amount of that cumulative effect.

In February 1998, the Financial Accounting Standards Board (FASB) issued 
Statement of Financial Accounting Standards (SFAS) No. 132, "Employers' 
Disclosures about Pensions and Other Postretirement Benefits," which 
standardizes the disclosure requirements for pensions and other 
postretirement benefits to the extent practicable, requires additional 
information on changes in benefits obligations and fair values of plan 
assets, and eliminates certain disclosures currently required. SFAS No. 132 
is effective for fiscal years beginning after December 15, 1997. The St. Paul 
will adopt the provisions of SFAS No. 132 for its 1998 annual financial 
statements. This adoption is not expected to materially change The St. Paul's 
current pension and postretirement disclosures, and will have no impact on 
net income in 1998 and succeeding years.

In June 1998, the FASB issued SFAS No. 133, "Accounting for Derivative 
Instruments and Hedging Activities," which establishes accounting and 
reporting standards for derivative instruments and hedging activities. It 
requires that an entity recognize all derivatives as either assets or 
liabilities in the balance sheet, and measure those instruments at fair 
value. SFAS No. 133 is effective for all quarters of fiscal years beginning 
after June 15, 1999, and prohibits retroactive application to financial 
statements of prior periods. The St. Paul currently intends to implement the 
provisions of SFAS No. 133 in the first quarter of the year 2000. The St. 
Paul currently has limited involvement with derivative instruments, primarily 
for purposes of hedging against fluctuations in interest rates. The St. Paul 
cannot at this time reasonably estimate the potential impact of this adoption 
on its financial position or results of operations for future periods.

                       FORWARD-LOOKING STATEMENT DISCLOSURE

This report contains certain forward-looking statements within the meaning of 
the Private Litigation Reform Act of 1995. Forward-looking statements are 
statements other than historical information or statements of current 
condition. Words such as expects, anticipates, intends, plans, believes, 
seeks or estimates, or variations of such words, and similar expressions are 
also intended to identify forward-looking statements. In light of the risks 
and uncertainties inherent in future projections, many of which are beyond 
The St. Paul's control, actual results could differ materially from those in 
forward-looking statements. These statements should not be regarded as a 
representation that the objectives will be achieved. Risks and uncertainties 
include, but are not limited to, the following: general economic conditions 
including changes in interest rates and the performance of financial markets; 
changes in domestic and foreign laws, regulations and taxes; changes in the 
demand for, pricing of, or supply of reinsurance or insurance; catastrophic 
events of unanticipated frequency or severity; loss of significant customers; 
judicial decisions and rulings; and various other matters, including the 
effects of the merger with USF&G Corporation. The St. Paul undertakes no 
obligation to release publicly the results of any future revisions it may 
make to forward-looking statements to reflect events or circumstances after 
the date hereof or to reflect the occurrence of unanticipated events.

<PAGE>

                           PART II OTHER INFORMATION

<TABLE>

<S>       <C>

Item 1.    Legal Proceedings. The information set forth in Note 5 to the
           consolidated financial statements is incorporated herein by
           reference.

Item 2.    Changes in Securities.
             Not applicable.

Item 3.    Defaults Upon Senior Securities.
             Not applicable.

Item 4.    Submission of Matters to a Vote of Security Holders.
             Not applicable.

Item 5.    Other Information.
             Not applicable.

Item 6.    Exhibits and Reports on Form 8-K.
              (a)    Exhibits.  An Exhibit Index is set forth as the last
                     page in this document.

              (b)    Reports on Form 8-K.

                     1)  The St. Paul filed a Form 8-K Current Report 
                         dated April 24, 1998, relating to the consummation 
                         of its merger with USF&G Corporation.

                     2)  The St. Paul filed a Form 8-K Current Report
                         dated April 27, 1998, relating to the
                         announcement of its financial results for the
                         quarter ended March 31, 1998.

                     3)  The St. Paul filed a Form 8-K Current Report
                         dated May 5, 1998, relating to the election
                         of three former directors of USF&G Corporation to
                         The St. Paul's board of directors, and
                         the approval of a two-for-one common stock
                         split to shareholders of record on May 6, 1998.

                     4)  The St. Paul filed a Form 8-K Current Report
                         dated May 14, 1998, relating to the
                         anticipated cost savings to be realized from
                         the USF&G merger, and the anticipated
                         second-quarter charge to earnings resulting from
                         the merger.

                     5)  The St. Paul filed a Form 8-K Current Report
                         dated May 22, 1998, relating to the expected
                         pretax catastrophe losses of between $35
                         million and $40 million resulting from a
                         May 15, 1998 storm in Minnesota.

<PAGE>

                     6)  The St. Paul filed a Form 8-K Current Report
                         dated June 8, 1998, relating to the expected
                         pretax catastrophe losses of between $25
                         million and $30 million resulting from a
                         May 30, 1998 storm in Minnesota and the Midwest.

                     7)  The St. Paul filed a Form 8-K Current Report
                         dated July 8, 1998, relating to the
                         anticipated total of approximately
                         $155 million in pretax catastrophe
                         losses for the second quarter of 1998.

                     8)  The St. Paul filed a Form 8-K Current Report
                         dated August 3, 1998, relating to the
                         announcement of its financial results for the
                         quarter ended June 30, 1998.

</TABLE>



                                   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 thereunto duly authorized.

                                      THE ST. PAUL COMPANIES, INC.
                                             (Registrant)

Date:  March 29, 1999                 By  /s/ Bruce A. Backberg
                                        -----------------------------
                                        Bruce A. Backberg
                                        Senior Vice President
                                          and Chief Legal Counsel
                                        (Authorized Signatory)


Date:  March 29, 1999                 By  /s/ Thomas A. Bradley
                                        -----------------------------
                                        Thomas A. Bradley
                                        Senior Vice President
                                          and Corporate Controller
                                        (Principal Accounting Officer)
                     


<PAGE>

                                     EXHIBIT INDEX
                                ----------------------

<TABLE>
<CAPTION>

                                                                                               Method of
Exhibit                                                                                           Filing
- - -------                                                                                      -----------
<S>                                                                                          <C>
(2)   Plan of acquisition, reorganization,
        arrangement, liquidation or succession*.............................................

(3)   Articles of incorporation and by-laws*................................................

(4)   Instruments defining the rights of security holders, including
        indentures*.........................................................................

(10)  Material contracts*...................................................................

(11)  Statement re computation of per share earnings** .....................................   (1)

(12)  Statement re computation of ratios**..................................................   (1)

(15)  Letter re unaudited interim financial information*  .................................

(18)  Letter re change in accounting principles**..........................................    (1)

(19)  Report furnished to security holders*................................................

(22)  Published report regarding matters submitted to 
        vote of security holders*..........................................................

(23)  Consents of experts and counsel*.....................................................

(24)  Power of attorney*...................................................................

(27)  Financial data schedule**............................................................    (1)

(99)  Additional exhibits*................................................................

</TABLE>

 * These items are not applicable.

** This exhibit is included only with the copies of this report that are 
filed with the Securities and Exchange Commission. However, a copy of the 
exhibit may be obtained from the Registrant for a reasonable fee by writing 
to Legal Services, The St. Paul Companies, 385 Washington Street, Saint Paul, 
MN 55102.

(1) Filed electronically herewith.


<PAGE>

                                                                     Exhibit 11
THE ST. PAUL COMPANIES, INC. AND SUBSIDIARIES
Computation of Earnings Per Share
(In thousands)

<TABLE>
<CAPTION>

                                                                        Three Months Ended                  Six Months Ended
                                                                              June 30                            June 30
                                                                   -----------------------------       --------------------------
                                                                       1998             1997              1998             1997
                                                                       -----            -----             -----            -----
<S>                                                                <C>               <C>               <C>             <C>
EARNINGS:
Basic:

Net income (loss), as reported                                       $(273,803)          288,942           (79,125)        458,360
Dividends on preferred stock, net of taxes                              (2,120)           (2,168)           (4,269)         (6,012)
Premium on preferred shares redeemed                                    (1,361)             (651)           (2,205)           (911)
                                                                   -----------       -----------       -----------      ----------
    Net income (loss) available to common shares                     $(277,284)          286,123           (85,599)        451,437
                                                                   ===========       ===========       ===========      ==========
Diluted:
Net income (loss), available to common shares                        $(277,284)          286,123           (85,599)        451,437
Effect of dilutive securities:
   Convertible preferred stock                                               -             1,502                 -           3,017
   Zero coupon convertible notes                                             -               779                 -           1,542
   Convertible monthly income preferred securities                           -             2,019                 -           4,037
                                                                   -----------       -----------       -----------      ----------
    Net income (loss) available to common shares                     $(277,284)          290,423           (85,599)        460,033
                                                                   ===========       ===========       ===========      ==========
COMMON SHARES:
Basic:
 Weighted average common shares outstanding                            235,160           229,611           234,670         230,211
                                                                   ===========       ===========       ===========      ==========
Diluted:
 Weighted average common shares outstanding                            235,160           229,611           234,670         230,211
 Effect of dilutive securities::
    Stock options                                                            -             4,786                 -           4,702
    Convertible preferred stock                                              -             8,025                 -           7,848
    Zero coupon convertible notes                                            -             2,923                 -           2,923
    Convertible monthly income preferred securities                          -             7,017                 -           7,017
                                                                   -----------       -----------       -----------      ----------
    Weighted average, as adjusted                                      235,160           252,362           234,670         252,701
                                                                   ===========       ===========       ===========      ==========
EARNINGS (LOSS) PER COMMON SHARE:
    Basic                                                               $(1.18)             1.25             (0.36)           1.96
    Diluted                                                             $(1.18)             1.15             (0.36)           1.82

</TABLE>

The assumed exercise of stock options, and the assumed conversion of preferred
stock, zero coupon notes and monthly income preferred securities are each
anti-dilutive to The St. Paul's net income for the three months and six months
ended June 30, 1998. As a result, the potentially dilutive effect of those
securities is not considered in the calculation of EPS amounts for those
periods.


<PAGE>

THE ST. PAUL COMPANIES, INC. AND SUBSIDIARIES                        Exhibit 12
Computation of Ratios
(In thousands, except ratios)

<TABLE>
<CAPTION>

                                                                             Three Months Ended                Six Months Ended
                                                                                  June 30                          June 30
                                                                      ---------------------------        --------------------------
                                                                          1998           1997             1998              1997
                                                                         ------         ------           ------            ------
<S>                                                                  <C>              <C>              <C>              <C>
EARNINGS:
Income (loss) before income taxes                                     $(410,527)         390,920         (160,200)         700,163 
Add: fixed charges                                                       40,216           31,561           71,652           63,382 
                                                                      ----------       ---------        ---------        --------- 
      Income (loss), as adjusted                                      $(370,311)         422,481          (88,548)         763,545
                                                                      ==========       =========        ==========       ========= 
FIXED CHARGES:
Interest costs                                                           $20,841          24,566            44,318          47,811 
Rental expense (1)                                                        19,375           6,995            27,334          15,571 
                                                                      ----------       ---------        ---------        --------- 
      Total fixed charges                                                $40,216          31,561            71,652          63,382 
                                                                      ==========       =========        ==========       ========= 
FIXED CHARGES AND PREFERRED STOCK DIVIDENDS:
Fixed charges                                                            $40,216          31,561            71,652          63,382 
PSOP preferred stock dividends                                             4,255           4,391             8,546           8,815 
Dividends on redeemable
   preferred securities                                                    9,425           7,381            18,851          14,486 
                                                                      ----------       ---------        ---------        --------- 
       Total fixed charges and preferred
         stock dividends                                                 $53,896          43,333            99,049          86,683 
                                                                      ==========       =========        ==========       =========
Ratio of earnings to fixed charges (2)                                        -            13.39                -            12.05 
                                                                      ==========       =========        ==========       =========
Ratio of earnings to combined fixed charges
   and preferred stock dividends (2)                                          -             9.75                -             8.81 
                                                                      ==========       =========        ==========       =========

</TABLE>

(1) Interest portion deemed implicit in total rent expense. Amounts for both 
periods of 1998 include an $11.4 million provision representative of interest 
included in charge for future lease buy-outs recorded in the second quarter 
of 1998 as a result of The St. Paul's merger with USF&G Corporation.

(2) The second quarter 1998 loss is inadequate to cover "fixed charges" by 
$410.5 million and "combined fixed charges and preferred stock dividends" by 
$424.2 million. The year-to-date 1998 loss is inadequate to cover "fixed 
charges" by $160.2 million and "combined fixed charges and preferred stock 
dividends" by $187.6 million.



<PAGE>

                                                                     Exhibit 18
August 14, 1998

The St. Paul Companies, Inc.
385 Washington St.
St. Paul, Minnesota  55102

Ladies and Gentlemen:

We have been furnished with a copy of Form 10-Q of The St. Paul Companies, 
Inc. for the three months ended June 30, 1998, and have read the Company's 
statements contained in Note 8 to the consolidated financial statements 
included therein. As stated in Note 8, the Company changed its method of 
accounting for certain workers' compensation reserves from an undiscounted to 
a discounted basis and states that the newly adopted accounting principle is 
preferable in the circumstances because discounting these reserves more 
closely matches revenue and expense and more reasonably portrays the economic 
impact of the time value of money related to these reserves. These reserves 
have an ultimate cost and payment pattern that are fixed and determinable 
and, accordingly, may be discounted in accordance with Staff Accounting 
Bulletin No. 62, "Discounting by Property-Casualty Insurance Companies." 
Prior to the merger of USF&G Corporation and The St. Paul Companies, Inc. in 
April of 1998, these companies had different accounting policies relating to 
these types of workers' compensation reserves. Therefore, in the merged 
entity consolidated financial statements, prior years have been retroactively 
restated to apply the preferable accounting method for all periods presented. 
In accordance with your request, we have reviewed and discussed with Company 
officials the circumstances and business judgment and planning upon which the 
decision to make this change in method of accounting was based.

We have not audited any consolidated financial statements of The St. Paul 
Companies, Inc. as of any date or for any period subsequent to December 31, 
1997, nor have we audited the information set forth in the aforementioned 
Note 8 to the consolidated financial statements; accordingly, we do not 
express an opinion concerning the factual information contained therein.

With regard to the aforementioned accounting change, authoritative criteria 
have not been established for evaluating the preferability of one acceptable 
method of accounting over another acceptable method. However, for purposes of 
The St. Paul Companies, Inc.'s compliance with the requirements of the 
Securities and Exchange Commission, we are furnishing this letter.

Based on our review and discussion, with reliance on management's business 
judgment and planning, we concur that the newly adopted method of accounting 
is preferable in the Company's circumstances.

Very truly yours,

/s/ KPMG Peat Marwick LLP
- - -----------------------------------
    KPMG Peat Marwick LLP



<TABLE> <S> <C>

<PAGE>
<ARTICLE> 7
<RESTATED> 
<MULTIPLIER> 1,000
       
<S>                             <C>                     <C>
<PERIOD-TYPE>                   6-MOS                   6-MOS
<FISCAL-YEAR-END>                          DEC-31-1998             DEC-31-1997
<PERIOD-END>                               JUN-30-1998             JUN-30-1997
<DEBT-HELD-FOR-SALE>                        20,843,281              20,265,282
<DEBT-CARRYING-VALUE>                                0                       0
<DEBT-MARKET-VALUE>                                  0                       0
<EQUITIES>                                   1,146,784                 999,326
<MORTGAGE>                                     702,035                 489,197
<REAL-ESTATE>                                  918,524               1,141,487
<TOTAL-INVEST>                              26,009,532              24,578,469
<CASH>                                         129,107                 128,499
<RECOVER-REINSURE>                             126,515                 114,804
<DEFERRED-ACQUISITION>                         837,490                 869,585
<TOTAL-ASSETS>                              37,463,170              35,489,254
<POLICY-LOSSES>                             22,523,156              21,684,485
<UNEARNED-PREMIUMS>                          3,392,302               3,578,692
<POLICY-OTHER>                                       0                       0
<POLICY-HOLDER-FUNDS>                                0                       0
<NOTES-PAYABLE>                              1,075,895               1,249,496
                          502,700                 407,000
                                     15,153                  17,998
<COMMON>                                     2,120,746               1,915,485
<OTHER-SE>                                   4,376,451               3,911,569
<TOTAL-LIABILITY-AND-EQUITY>                37,463,170              35,489,254
                                   3,533,724               3,696,972
<INVESTMENT-INCOME>                            794,547                 780,411
<INVESTMENT-GAINS>                             185,373                 267,473
<OTHER-INCOME>                                 190,229                 150,497
<BENEFITS>                                   3,055,503               2,768,677
<UNDERWRITING-AMORTIZATION>                    850,116                 869,870
<UNDERWRITING-OTHER>                           958,454                 556,643
<INCOME-PRETAX>                              (160,200)                 700,163
<INCOME-TAX>                                  (81,075)                 174,053
<INCOME-CONTINUING>                           (79,125)                 526,110
<DISCONTINUED>                                       0                (67,750)
<EXTRAORDINARY>                                      0                       0
<CHANGES>                                            0                       0
<NET-INCOME>                                  (79,125)                 458,360
<EPS-PRIMARY>                                   (0.36)                    1.96
<EPS-DILUTED>                                   (0.36)                    1.82
<RESERVE-OPEN>                                       0                       0
<PROVISION-CURRENT>                                  0                       0
<PROVISION-PRIOR>                                    0                       0
<PAYMENTS-CURRENT>                                   0                       0
<PAYMENTS-PRIOR>                                     0                       0
<RESERVE-CLOSE>                                      0                       0
<CUMULATIVE-DEFICIENCY>                              0                       0
        

</TABLE>


© 2022 IncJournal is not affiliated with or endorsed by the U.S. Securities and Exchange Commission