National Interstate Corporation 2007 Third Quarter Earnings Remain Strong




 * Earnings per Share up 52.9% for the 2007 third quarter and 32.5%
   year to date.
 * Gross Premiums Written up 16.7% for the 2007 third quarter and
   12.7% year to date.
 * GAAP Combined Ratio of 84.4% for the 2007 third quarter and 82.8%
   year to date.
 * Return on Equity of 22.9% for the nine months ended September 30,
   2007.

RICHFIELD, Ohio, Nov. 1, 2007 (PRIME NEWSWIRE) -- National Interstate Corporation (Nasdaq:NATL) today reported 2007 third quarter net income of $10.1 million ($.52 per share diluted), an increase of 55.1% compared to $6.5 million ($.34 per share diluted) for the 2006 third quarter. Net income of $32.5 million ($1.67 per share diluted) for the nine months ended September 30, 2007 increased 33.8% compared to $24.3 million ($1.26 per share diluted) for the nine months ended September 30, 2006. Higher net premiums earned and investment income along with continued solid underwriting results contributed to the increased earnings.

"We are very pleased with our 2007 third quarter profitability in contrast to last year when we had unusually high loss severity in the third quarter. In addition we continue to experience growth in all of our business components and maintain double digit top line growth overall," commented Dave Michelson, President and Chief Operating Officer of National Interstate Corporation.

For the 2007 third quarter, gross premiums written of $72.1 million were 16.7% above the $61.7 million reported for the 2006 third quarter. Gross premiums written of $274.9 million for the nine months ended September 30, 2007 increased 12.7% compared to $244.0 million reported for same period last year. All business components are ahead of last year for both the third quarter and year to date. The Transportation and Hawaii and Alaska components have maintained relatively flat rates during a period of increased competition. Lower sales of recreational vehicles have been offset by increased distribution and marketing efforts resulting in moderate growth in Specialty Personal Lines. The most significant growth continues to occur in the Company's Alternative Risk Transfer component which increased 27.8% and 17.7% for the 2007 third quarter and year to date, respectively, compared to the same periods in 2006. New members and product extensions in existing programs, and introduction of new programs are all contributing to the growth in the Alternative Risk Transfer component. The table below summarizes gross premiums written by business component:



                                   Three Months Ended September 30,
                               --------------------------------------
                                     2007                  2006
                               Amount   Percent      Amount   Percent
                               ------   -------      ------   -------
                                       (Dollars in thousands)

 Alternative Risk Transfer    $22,435     31.1%      $17,561     28.4%
 Transportation                25,717     35.7%       24,159     39.2%
 Specialty Personal Lines      12,773     17.7%       12,230     19.8%
 Hawaii and Alaska              7,747     10.8%        6,872     11.1%
 Other                          3,385      4.7%          905      1.5%
                              -------    ------      -------   ------
 Gross Premiums Written       $72,057     100.0%     $61,727    100.0%
                              =======    ======      =======   ======


                                    Nine Months Ended September 30,
                               --------------------------------------
                                     2007                  2006
                              Amount     Percent     Amount    Percent
                              ------     -------     ------    -------
                                       (Dollars in thousands)

  Alternative Risk Transfer   $132,866     48.4%     $112,853    46.3%
  Transportation                72,830     26.5%       67,419    27.6%
  Specialty Personal Lines      43,746     15.9%       41,059    16.8%
  Hawaii and Alaska             19,834      7.2%       18,536     7.6%
  Other                          5,594      2.0%        4,126     1.7%
                              --------   ------      --------  ------
  Gross Premiums Written      $274,870    100.0%     $243,993   100.0%
                              ========   ======      ========  ======

The GAAP combined ratio of 84.4% for the 2007 third quarter was 6.7 percentage points lower than 91.1% for the 2006 third quarter, and the GAAP combined ratio of 82.8% for the nine months ended September 30, 2007 was 2.4 percentage points lower than 85.2% for the same period last year. In the third quarter of 2006, the Company experienced an unusually high number of large losses compared to the 2007 third quarter which returned to historical levels. The loss and loss adjustment expense ratio of 60.2% experienced for the 2007 third quarter was 7.1 percentage points lower than the 2006 third quarter ratio of 67.3%. The 2007 third quarter losses and loss adjustment expenses reflected $0.4 million of favorable reserve development and were in line with the 2007 year to date loss and loss adjustment ratio of 59.3%. The 2007 third quarter GAAP underwriting expense ratio of 24.2% was 0.4 percentage points higher compared to 23.8% reported for the 2006 third quarter. The 2007 third quarter expenses were favorably impacted by $750 thousand of additional rental income related to a lease buyout for a tenant at the Company's corporate campus. The underwriting expense ratios of 23.5% and 23.4% for the nine months ended September 30, 2007 and 2006, respectively, were comparable.

Net investment income continues to increase consistent with the growth in average cash and invested assets, and higher average yields on the short term, fixed income, and preferred stock portfolios. Net investment income increased 25.7% for the 2007 third quarter compared to the 2006 third quarter and 29.3% for the nine months ended September 30, 2007 compared to the same period last year. The Company had net realized losses of $0.3 million in the 2007 third quarter from the sale and write-down of several investments affected by the credit crisis in the investment markets. The Company took actions to eliminate or reduce exposure in those positions and does not believe that any significant exposure exists in its investment portfolio.

Alan Spachman, Chairman and Chief Executive Officer of National Interstate Corporation, said, "We continue to perform through all phases of business cycles. We are maintaining our growth and profitability during the current soft commercial insurance market, and our investment results were minimally impacted by the credit crisis. Our return on average shareholders' equity of 22.9% remains ahead of our stated objective of 15% plus the rate of inflation."

Conference Call

The Company will hold its quarterly conference call with analysts and investors to discuss its earnings and other information on Friday, November 2, 2007 at 11:00 a.m. eastern daylight saving time. The conference call will be webcast live and a recording will be available on the Company's website at http://invest.natl.com.

About National Interstate Corporation

National Interstate Corporation (Nasdaq:NATL), founded in 1989, completed an initial public offering in 2005. We are a specialty property and casualty insurance holding company with a niche orientation and focus on the transportation industry. We differentiate ourselves within our markets by offering insurance products and services designed to meet the unique needs of targeted insurance buyers that we believe are underserved by the insurance industry. Our products include property and casualty insurance for transportation companies, captive insurance programs for commercial risks that we refer to as our alternative risk transfer component, specialty personal lines consisting of insurance products focused primarily on recreational vehicle owners and small commercial vehicle accounts, and transportation and general commercial insurance in Hawaii and Alaska. We offer our insurance products through multiple distribution channels including independent agents and brokers, affiliated agencies and agent Internet initiatives. Our insurance subsidiaries are rated "A" (Excellent) by A.M. Best Company. National Interstate is an independently operated subsidiary of Great American Insurance Company, a property-casualty subsidiary of American Financial Group, Inc. (NYSE:AFG) (Nasdaq:AFG). The Company is headquartered in Richfield, Ohio, which is located in northeastern Ohio between Cleveland and Akron.

Forward-Looking Statements

This document, including any information incorporated by reference, contains "forward-looking statements" (within the meaning of the Private Securities Litigation Reform Act of 1995). All statements, trend analyses and other information contained in this press release relative to markets for our products and trends in our operations or financial results, as well as other statements including words such as "may," "target," "anticipate," "believe," "plan," "estimate," "expect," "intend," "project," and other similar expressions, constitute forward-looking statements. We made these statements based on our plans and current analyses of our business and the insurance industry as a whole. We caution that these statements may and often do vary from actual results and the differences between these statements and actual results can be material. Factors that could contribute to these differences include, among other things: general economic conditions and other factors, including prevailing interest rate levels and stock and credit market performance which may affect (among other things) our ability to sell our products, our ability to access capital resources and the costs associated with such access to capital and the market value of our investments; customer response to new products and marketing initiatives; tax law changes; increasing competition in the sale of our insurance products and services and the retention of existing customers; changes in legal environment; regulatory changes or actions, including those relating to regulation of the sale, underwriting and pricing of insurance products and services and capital requirements; levels of natural catastrophes, terrorist events, incidents of war and other major losses; adequacy of insurance reserves; and availability of reinsurance and ability of reinsurers to pay their obligations.

The forward-looking statements herein are made only as of the date of this document. The Company assumes no obligation to publicly update any forward-looking statements.



                    NATIONAL INTERSTATE CORPORATION
                        SELECTED FINANCIAL DATA
                 (In thousands, except per share data)

                         Three months ended      Nine months ended
                            September 30,           September 30,
                        --------------------   ----------------------
                          2007        2006         2007        2006
                          ----        ----         ----        ----

 Operating Data:
 Gross premiums
  written              $  72,057   $  61,727    $ 274,870   $ 243,993
                       =========   =========    =========   =========

 Net premiums
  written              $  59,271   $  51,022    $ 213,033   $ 189,951
                       =========   =========    =========   =========

 Premiums earned       $  66,187   $  56,619    $ 189,742   $ 159,363
 Net investment
  income                   5,690       4,528       16,421      12,703
 Net realized
  (losses) gains            (319)        199          (47)        714
 Other income              1,564         586        3,384       1,603
                       ---------   ---------    ---------   ---------
    Total revenues        73,122      61,932      209,500     174,383
 Losses and loss
  adjustment
  expenses                39,844      38,092      112,564      98,426
 Commissions and
  other underwriting
  expense                 13,803      11,283       36,348      29,982
 Other operating and
  general expenses         3,792       2,766       11,631       8,865
 Interest expense            393         389        1,160       1,132
                       ---------   ---------    ---------   ---------
    Total expenses        57,832      52,530      161,703     138,405
                       ---------   ---------    ---------   ---------
 Income before
  income taxes            15,290       9,402       47,797      35,978
 Provision for
  income taxes             5,145       2,859       15,327      11,706
                       ---------   ---------    ---------   ---------
    Net income         $  10,145   $   6,543    $  32,470   $  24,272
                       =========   =========    =========   =========

 Per Share Data:
 Earnings per common
  share, basic         $    0.53   $    0.34    $    1.69   $    1.27
 Earnings per common
  share, assuming
  dilution             $    0.52   $    0.34    $    1.67   $    1.26
 Book value per
  common share,
  basic (at period
  end)                 $   10.65   $    8.49    $   10.65   $    8.49
 Weighted average
  number of common
  shares outstanding,
  basic                   19,199      19,146       19,189      19,128
 Weighted average
  number of common
  shares outstanding,
  diluted                 19,459      19,354       19,401      19,292
 Common shares
  outstanding
  at period end (a)       19,228      19,155       19,228      19,155
 Cash dividend per
  common share         $    0.05   $    0.04    $    0.15   $    0.12

 GAAP Ratios:
 Losses and loss
  adjustment
  expense ratio             60.2%       67.3%        59.3%       61.8%
 Underwriting expense
  ratio                     24.2%       23.8%        23.5%       23.4%
                       ---------   ---------    ---------   ---------
 Combined ratio             84.4%       91.1%        82.8%       85.2%
                       =========   =========    =========   =========
 Return on equity (b)                                22.9%       21.4%
 Average shareholders'
  equity                                        $ 189,196   $ 151,109



                                   At September 30,    At December 31,
                                        2007                2006
                                   ---------------     --------------
 Balance Sheet Data (GAAP):
 Cash and investments                $ 472,539           $ 406,454
 Reinsurance recoverable               108,947              90,070
 Total assets                          924,307             806,248
 Unpaid losses and loss
  adjustment expenses                  309,869             265,966
 Long-term debt                         15,464              15,464
 Total shareholders' equity          $ 204,629           $ 173,763

 --------------

 (a) Common shares outstanding at quarter and period end includes all
     common shares that have full voting rights, including unvested
     shares.

 (b) The ratio of net income to the average of shareholders' equity
     at the beginning and at end of the period. Return on equity
     calculation is completed for year-to-date results only.


            

Contact Data