National Interstate Corporation Reports Record 2007 Second Quarter Earnings and Continued Top Line Growth, and Declares Quarterly Dividend




 -- Net Income -- Up 31.7% for the 2007 second quarter and 25.9% year
    to date.
 -- Earnings per Share -- Up 29.8% for the 2007 second quarter and
    25.0% year to date.
 -- Return on Average Shareholders' Equity -- 24.3% at June 30, 2007
 -- Gross Premiums Written -- Up 12.6% for the 2007 second quarter and
    11.3% year to date.

RICHFIELD, Ohio, Aug. 2, 2007 (PRIME NEWSWIRE) -- National Interstate Corporation (Nasdaq:NATL) today reported record quarterly net income of $11.9 million ($.61 per share diluted) for the 2007 second quarter, compared to $9.0 million ($.47 per share diluted) for the 2006 second quarter. Net income of $22.3 million ($1.15 per share diluted) for the six months ended June 30, 2007 increased 25.9% compared to $17.7 million ($.92 per share diluted) for the six months ended June 30, 2006. Total revenues were up 22.0% for the quarter and 21.3% year to date and the Company continues to experience strong underwriting results, both of which contributed to the higher earnings.

For the 2007 second quarter, gross premiums written of $81.9 million were 12.6% above the $72.7 million reported for the 2006 second quarter, and the 2007 second quarter net premiums written of $66.5 million were 11.8% above the $59.5 million reported for the 2006 second quarter. Gross premiums written of $202.8 million for the six months ended June 30, 2007 increased 11.3% compared to $182.3 million reported for same period last year, and June 30, 2007 year-to-date net premiums written of $153.8 million increased 10.7% compared to $138.9 million for the same period last year. Comparing the 2007 second quarter and six months to the same periods in 2006, the Company experienced growth in all of its business components except the Other component, which is comprised primarily of policies assigned from involuntary state plans, over which the Company has no control. The most significant growth continued to occur in the Company's Alternative Risk Transfer component which increased 33.7% and 15.9% for the 2007 second quarter and year to date, respectively, compared to the same periods in 2006. The table below summarizes gross premiums written by business component:


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

 Alternative Risk Transfer       $ 33,721     41.2%   $ 25,228    34.7%
 Transportation                    25,238     30.8%     24,741    34.0%
 Specialty Personal Lines          16,037     19.6%     15,056    20.7%
 Hawaii and Alaska                  5,933      7.2%      5,921     8.1%
 Other                                954      1.2%      1,782     2.5%
                                 --------   ------    --------   -----
 Gross Premiums Written          $ 81,883   100.00%   $ 72,728   100.0%
                                 ========   ======    ========   =====



                                        Six Months Ended June 30,
                                 -------------------------------------
                                         2007                2006
                                  Amount    Percent   Amount    Percent
                                  ------    -------   ------    -------
                                         (Dollars in thousands)

 Alternative Risk Transfer       $110,431     54.4%   $ 95,292    52.3%
 Transportation                    47,113     23.2%     43,260    23.7%
 Specialty Personal Lines          30,973     15.3%     28,829    15.8%
 Hawaii and Alaska                 12,087      6.0%     11,664     6.4%
 Other                              2,209      1.1%      3,221     1.8%
                                 --------   ------    --------   -----
 Gross Premiums Written          $202,813    100.0%   $182,266   100.0%
                                 ========   ======    ========   =====

"We have remained disciplined and maintained relatively flat pricing levels in spite of the continued soft commercial market cycle. Our overall double digit top line growth and the fact that all of our product components are ahead of last year demonstrates our ability to identify growth opportunities regardless of market conditions. We continue to identify new product opportunities and expanded offerings for our existing programs," commented Dave Michelson, President and Chief Operating Officer of National Interstate Corporation.

The GAAP combined ratio of 81.3% for the 2007 second quarter was 1.0 percentage point lower than 82.3% for the 2006 second quarter, and the GAAP combined ratio of 82.0% for the six months ended June 30, 2007 was 0.2 percentage points higher than 81.8% for the same period last year. The loss and loss adjustment expense ratio of 58.8% for the 2007 second quarter and 58.9% year to date were consistent with the ratios of 58.1% and 58.7% reported for the same periods in 2006. The Company continues to experience favorable loss and loss adjustment expense reserve development. The Company's reserves developed favorably by $3.0 million in the 2007 second quarter compared to $3.6 million in the 2006 second quarter and $4.6 million for the six months ended June 30, 2007 compared to $2.1 million for the six months ended June 30, 2006. The 2007 second quarter underwriting expense ratio of 22.5% was 1.7 points lower compared to 24.2% reported for the 2006 second quarter, reflecting lower commission expense. The underwriting expense ratio was 23.1% for the six months ended June 30, 2007 and 2006.

Net investment income for the 2007 second quarter was $5.6 million compared to $4.3 million for the 2006 second quarter and $10.7 million compared to $8.2 million for the six months ended June 30, 2007 and 2006, respectively. Approximately of the 31.0% increase in net investment income for both the quarter and year to date reflected continued growth in average cash and invested assets as well as higher yields on the short term, fixed income, and preferred stock portfolios. Cash flow from operations of $38.0 million for the first six months of 2007 contributed to the increase in cash and invested assets. The Company did not have any exposure in its mortgage backed/collateralized mortgage obligations related to the subprime lending sector.

Alan Spachman, Chairman and Chief Executive Officer of National Interstate Corporation said, "I am extremely pleased with our excellent results and our ability to perform in all market cycles. We are confident in our business plan and continue to realize the benefits of effective execution. Profitability is ahead of our expectations for the first six months of 2007 and we remain optimistic about our prospects for the future."

The Company also announced that its Board of Directors approved a $0.05 per share dividend at its August 2, 2007 meeting. The cash dividend will be payable on September 14, 2007 to shareholders of record of the Company's common stock as of the close of business on August 31, 2007.

Conference Call

The Company will hold its quarterly conference call with analysts and investors to discuss its earnings and other information on Friday, August 3, 2007 at 10:00 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 February 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     Six Months Ended
                                  June 30,              June 30,
                             -------------------   -------------------
                               2007       2006       2007       2006
                             --------   --------   --------   --------

 Operating Data:

 Gross premiums
  written                    $ 81,883   $ 72,728   $202,813   $182,266
                             ========   ========   ========   ========

 Net premiums written        $ 66,534   $ 59,522   $153,762   $138,929
                             ========   ========   ========   ========

 Premiums earned             $ 63,265   $ 52,429   $123,555   $102,744
 Net investment income          5,586      4,276     10,731      8,175
 Net realized gains               207        145        272        515
 Other income                     955        540      1,820      1,017
                             --------   --------   --------   --------
       Total revenues          70,013     57,390    136,378    112,451
 Losses and loss
  adjustment expenses          37,187     30,438     72,720     60,334
 Commissions and other
  underwriting expense         11,144      9,934     22,545     18,699
 Other operating and
   general expenses             3,166      2,806      6,195      5,194
 Expense on amounts
   withheld                       882        500      1,644        905
 Interest expense                 385        379        767        743
                             --------   --------   --------   --------
       Total expenses          52,764     44,057    103,871     85,875
                             --------   --------   --------   --------
 Income before income
   taxes                       17,249     13,333     32,507     26,576
 Provision for income
   taxes                        5,391      4,330     10,182      8,847
                             --------   --------   --------   --------
       Net income            $ 11,858   $  9,003   $ 22,325   $ 17,729
                             ========   ========   ========   ========

 Per Share Data:

 Earnings per common
  share, basic               $   0.62   $   0.47   $   1.16   $   0.93
 Earnings per common
   share, assuming
   dilution                      0.61       0.47       1.15       0.92
 Book value per common
  share, basic (at
  period end)                $  10.09   $   7.96   $  10.09   $   7.96
 Weighted average
  number of common
  shares outstanding,
  basic                        19,192     19,136     19,183     19,119
 Weighted average
  number of common
  shares outstanding,
  diluted                      19,374     19,279     19,355     19,271
 Common shares
  outstanding at period
  end (b)                      19,220     19,145     19,220     19,145
 Cash dividend per
  common share               $   0.05   $   0.04   $   0.10   $   0.08

 GAAP Ratios:

 Losses and loss
  adjustment expense
  ratio                          58.8%      58.1%      58.9%      58.7%
 Underwriting expense
  ratio                          22.5%      24.2%      23.1%      23.1%
                             --------   --------   --------   --------
 Combined ratio                  81.3%      82.3%      82.0%      81.8%
                             ========   ========   ========   ========
 Return on equity (a)            --          --        24.3%      24.3%
 Average shareholders'
  equity                     $189,343   $149,340   $183,848   $145,998




 Balance Sheet Data        At June 30, At Dec. 31,
   (GAAP):                     2007       2006
                               ----       ----
 Cash and investments        $440,141   $406,454
 Reinsurance recoverable      107,419     90,070
 Total assets                 916,420    806,248
 Unpaid losses and loss
  adjustment expenses         299,693    265,966
 Long-term debt                15,464     15,464
 Total shareholders'
  equity                     $193,933   $173,763

 (a) 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.

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


            

Contact Data

GlobeNewswire