Condensed Consolidating Financial Information (Tables)

3 Months Ended

Mar. 31, 2016

Condensed Consolidating Financial Information

Condensed Consolidating Financial Information, Notes Guarantor (Table)

Condensed Consolidating Statements of Financial Position

March 31, 2016

	Principal		Principal Life		Principal Financial				Principal
	Financial		Insurance		Services, Inc. and				Financial
	Group, Inc.		Company		Other Subsidiaries				Group, Inc.
	Parent Only		Only		Combined		Eliminations		Consolidated
	(in millions)
Assets
Fixed maturities, available-for-sale	$	—	$	46,695.7	$	6,722.3	$	(372.6)	$	53,045.4
Fixed maturities, trading	—		426.9		260.6		—		687.5
Equity securities, available-for-sale	—		101.1		2.6		—		103.7
Equity securities, trading	—		0.3		1,261.7		—		1,262.0
Mortgage loans	—		11,705.5		1,194.1		(520.9)		12,378.7
Real estate	—		5.4		1,481.2		—		1,486.6
Policy loans	—		787.1		32.6		—		819.7
Investment in unconsolidated entities	12,806.2		2,016.2		6,659.8		(20,763.2)		719.0
Other investments	9.7		4,621.8		1,912.6		(3,239.2)		3,304.9
Cash and cash equivalents	734.3		692.7		1,128.0		(412.1)		2,142.9
Accrued investment income	0.1		515.3		74.2		(9.3)		580.3
Premiums due and other receivables	—		1,419.4		2,510.0		(2,619.9)		1,309.5
Deferred acquisition costs	—		2,995.4		223.9		—		3,219.3
Property and equipment	—		573.2		84.1		—		657.3
Goodwill	—		54.3		983.3		—		1,037.6
Other intangibles	—		24.4		1,346.5		—		1,370.9
Separate account assets	—		96,681.8		35,644.1		—		132,325.9
Other assets	462.4		882.1		3,075.4		(3,301.1)		1,118.8
Total assets	$	14,012.7	$	170,198.6	$	64,597.0	$	(31,238.3)	$	217,570.0
Liabilities
Contractholder funds	$	—	$	34,037.0	$	2,946.6	$	(323.1)	$	36,660.5
Future policy benefits and claims	—		22,671.0		4,820.4		(541.1)		26,950.3
Other policyholder funds	—		745.9		94.1		(1.4)		838.6
Short-term debt	—		—		122.6		—		122.6
Long-term debt	3,224.3		—		545.6		(500.8)		3,269.1
Income taxes currently payable	—		—		46.0		(29.6)		16.4
Deferred income taxes	—		622.7		1,036.1		(614.3)		1,044.5
Separate account liabilities	—		96,681.8		35,644.1		—		132,325.9
Other liabilities	746.8		6,891.0		6,288.3		(7,954.5)		5,971.6
Total liabilities	3,971.1		161,649.4		51,543.8		(9,964.8)		207,199.5
Redeemable noncontrolling interest	—		—		260.9		—		260.9
Stockholders’ equity
Common stock	4.7		2.5		—		(2.5)		4.7
Additional paid-in capital	9,598.1		5,337.7		9,028.9		(14,366.6)		9,598.1
Retained earnings	7,131.8		2,221.2		3,570.4		(5,791.6)		7,131.8
Accumulated other comprehensive income (loss)	(356.1)		987.8		120.5		(1,108.3)		(356.1)
Treasury stock, at cost	(6,336.9)		—		—		—		(6,336.9)
Total stockholders’ equity attributable to PFG	10,041.6		8,549.2		12,719.8		(21,269.0)		10,041.6
Noncontrolling interest	—		—		72.5		(4.5)		68.0
Total stockholders’ equity	10,041.6		8,549.2		12,792.3		(21,273.5)		10,109.6
Total liabilities and stockholders’ equity	$	14,012.7	$	170,198.6	$	64,597.0	$	(31,238.3)	$	217,570.0

Condensed Consolidating Statements of Financial Position

December 31, 2015

	Principal		Principal Life		Principal Financial				Principal
	Financial		Insurance		Services, Inc. and				Financial
	Group, Inc.		Company		Other Subsidiaries				Group, Inc.
	Parent Only		Only		Combined		Eliminations		Consolidated
	(in millions)
Assets
Fixed maturities, available-for-sale	$	—	$	43,862.7	$	6,482.5	$	(378.7)	$	49,966.5
Fixed maturities, trading	—		436.2		250.6		—		686.8
Equity securities, available-for-sale	—		101.7		2.8		—		104.5
Equity securities, trading	—		0.3		1,202.4		—		1,202.7
Mortgage loans	—		11,696.9		1,155.3		(512.8)		12,339.4
Real estate	—		6.3		1,445.5		—		1,451.8
Policy loans	—		786.3		30.8		—		817.1
Investment in unconsolidated entities	12,223.4		2,220.5		6,229.8		(20,041.0)		632.7
Other investments	9.7		3,944.3		1,636.5		(2,971.5)		2,619.0
Cash and cash equivalents	578.7		1,127.9		1,253.7		(395.5)		2,564.8
Accrued investment income	—		477.9		76.7		(9.0)		545.6
Premiums due and other receivables	—		1,512.7		2,465.9		(2,549.3)		1,429.3
Deferred acquisition costs	—		3,057.3		218.8		—		3,276.1
Property and equipment	—		552.0		81.8		—		633.8
Goodwill	—		54.3		954.7		—		1,009.0
Other intangibles	—		24.6		1,334.6		—		1,359.2
Separate account assets	—		94,762.8		42,216.1		—		136,978.9
Other assets	458.0		878.0		2,995.6		(3,288.5)		1,043.1
Total assets	$	13,269.8	$	165,502.7	$	70,034.1	$	(30,146.3)	$	218,660.3
Liabilities
Contractholder funds	$	—	$	33,151.7	$	2,885.1	$	(320.7)	$	35,716.1
Future policy benefits and claims	—		21,914.0		4,479.3		(536.8)		25,856.5
Other policyholder funds	—		718.1		88.2		(0.9)		805.4
Short-term debt	—		—		181.1		—		181.1
Long-term debt	3,223.8		—		535.2		(493.8)		3,265.2
Income taxes currently payable	—		—		101.9		(83.5)		18.4
Deferred income taxes	—		415.2		928.9		(646.9)		697.2
Separate account liabilities	—		94,762.8		42,216.1		—		136,978.9
Other liabilities	734.4		6,330.1		6,323.6		(7,709.7)		5,678.4
Total liabilities	3,958.2		157,291.9		57,739.4		(9,792.3)		209,197.2
Redeemable noncontrolling interest	—		—		85.7		—		85.7
Stockholders’ equity
Common stock	4.7		2.5		—		(2.5)		4.7
Additional paid-in capital	9,544.8		5,334.4		9,000.0		(14,334.4)		9,544.8
Retained earnings	6,875.9		2,232.6		3,522.3		(5,754.9)		6,875.9
Accumulated other comprehensive income (loss)	(882.5)		641.3		(383.6)		(257.7)		(882.5)
Treasury stock, at cost	(6,231.3)		—		—		—		(6,231.3)
Total stockholders’ equity attributable to PFG	9,311.6		8,210.8		12,138.7		(20,349.5)		9,311.6
Noncontrolling interest	—		—		70.3		(4.5)		65.8
Total stockholders’ equity	9,311.6		8,210.8		12,209.0		(20,354.0)		9,377.4
Total liabilities and stockholders’ equity	$	13,269.8	$	165,502.7	$	70,034.1	$	(30,146.3)	$	218,660.3

Condensed Consolidating Statements of Operations

For the three months ended March 31, 2016

	Principal		Principal Life		Principal Financial				Principal
	Financial		Insurance		Services, Inc. and				Financial
	Group, Inc.		Company		Other Subsidiaries				Group, Inc.
	Parent Only		Only		Combined		Eliminations		Consolidated
					(in millions)
Revenues
Premiums and other considerations	$	—	$	1,205.2	$	77.2	$	—	$	1,282.4
Fees and other revenues	—		471.5		478.6		(94.2)		855.9
Net investment income	0.7		552.8		489.0		(280.8)		761.7
Net realized capital gains, excluding impairment losses on available-for-sale securities	—		93.9		90.8		—		184.7
Net other-than-temporary impairment losses on available-for-sale securities	—		(54.7)		(0.9)		—		(55.6)
Other-than-temporary impairment losses on fixed maturities, available-for-sale reclassified to (from) other comprehensive income	—		7.6		(0.1)		—		7.5
Net impairment losses on available-for-sale securities	—		(47.1)		(1.0)		—		(48.1)
Net realized capital gains	—		46.8		89.8		—		136.6
Total revenues	0.7		2,276.3		1,134.6		(375.0)		3,036.6
Expenses
Benefits, claims and settlement expenses	—		1,502.5		158.8		(2.8)		1,658.5
Dividends to policyholders	—		38.8		—		—		38.8
Operating expenses	56.8		557.7		365.3		(80.3)		899.5
Total expenses	56.8		2,099.0		524.1		(83.1)		2,596.8
Income (loss) before income taxes	(56.1)		177.3		610.5		(291.9)		439.8
Income taxes (benefits)	(22.8)		18.6		75.0		(0.2)		70.6
Equity in the net income (loss) of subsidiaries	401.3		132.0		(134.7)		(398.6)		—
Net income	368.0		290.7		400.8		(690.3)		369.2
Net income attributable to noncontrolling interest	—		—		1.2		—		1.2
Net income attributable to PFG	$	368.0	$	290.7	$	399.6	$	(690.3)	$	368.0
Net income	$	368.0	$	290.7	$	400.8	$	(690.3)	$	369.2
Other comprehensive income	532.0		356.6		515.4		(864.8)		539.2
Comprehensive income	$	900.0	$	647.3	$	916.2	$	(1,555.1)	$	908.4

Condensed Consolidating Statements of Operations

For the three months ended March 31, 2015

	Principal		Principal Life		Principal Financial				Principal
	Financial		Insurance		Services, Inc. and				Financial
	Group, Inc.		Company		Other Subsidiaries				Group, Inc.
	Parent Only		Only		Combined		Eliminations		Consolidated
					(in millions)
Revenues
Premiums and other considerations	$	—	$	850.6	$	65.8	$	—	$	916.4
Fees and other revenues	—		549.1		508.3		(106.6)		950.8
Net investment income	0.3		530.1		269.4		(75.9)		723.9
Net realized capital gains (losses), excluding impairment losses on available-for-sale securities	—		413.3		(339.6)		—		73.7
Net other-than-temporary impairment recoveries on available-for-sale securities	—		14.0		—		—		14.0
Other-than-temporary impairment losses on fixed maturities, available-for-sale reclassified from other comprehensive income	—		(21.2)		(0.3)		—		(21.5)
Net impairment losses on available-for-sale securities	—		(7.2)		(0.3)		—		(7.5)
Net realized capital gains (losses)	—		406.1		(339.9)		—		66.2
Total revenues	0.3		2,335.9		503.6		(182.5)		2,657.3
Expenses
Benefits, claims and settlement expenses	—		1,118.2		121.0		(2.9)		1,236.3
Dividends to policyholders	—		41.7		—		—		41.7
Operating expenses	38.6		578.7		388.4		(84.5)		921.2
Total expenses	38.6		1,738.6		509.4		(87.4)		2,199.2
Income (loss) before income taxes	(38.3)		597.3		(5.8)		(95.1)		458.1
Income taxes (benefits)	(16.3)		206.3		(160.7)		(0.3)		29.0
Equity in the net income (loss) of subsidiaries	444.4		(149.4)		294.4		(589.4)		—
Net income	422.4		241.6		449.3		(684.2)		429.1
Net income attributable to noncontrolling interest	—		—		6.7		—		6.7
Net income attributable to PFG	422.4		241.6		442.6		(684.2)		422.4
Preferred stock dividends	8.2		—		—		—		8.2
Net income available to common stockholders	$	414.2	$	241.6	$	442.6	$	(684.2)	$	414.2
Net income	$	422.4	$	241.6	$	449.3	$	(684.2)	$	429.1
Other comprehensive income (loss)	(85.7)		83.4		16.5		(36.4)		(22.2)
Comprehensive income	$	336.7	$	325.0	$	465.8	$	(720.6)	$	406.9

Condensed Consolidating Statements of Cash Flows

For the three months ended March 31, 2016

	Principal		Principal Life		Principal Financial				Principal
	Financial		Insurance		Services, Inc. and				Financial
	Group, Inc.		Company		Other Subsidiaries				Group, Inc.
	Parent Only		Only		Combined		Eliminations		Consolidated
					(in millions)
Operating activities
Net cash provided by (used in) operating activities	$	(3.4)	$	998.3	$	212.4	$	(311.8)	$	895.5
Investing activities
Available-for-sale securities:
Purchases	—		(3,374.1)		(186.7)		2.2		(3,558.6)
Sales	—		134.8		70.7		—		205.5
Maturities	—		1,486.4		129.6		—		1,616.0
Mortgage loans acquired or originated	—		(430.2)		(56.0)		10.3		(475.9)
Mortgage loans sold or repaid	—		420.4		60.5		(1.6)		479.3
Real estate acquired	—		(0.1)		(44.4)		—		(44.5)
Net purchases of property and equipment	—		(33.3)		(10.9)		—		(44.2)
Dividends and returns of capital received from unconsolidated entities	369.8		0.8		319.8		(690.4)		—
Net change in other investments	(4.9)		(43.9)		(273.4)		291.3		(30.9)
Net cash provided by (used in) investing activities	364.9		(1,839.2)		9.2		(388.2)		(1,853.3)
Financing activities
Issuance of common stock	10.0		—		—		—		10.0
Acquisition of treasury stock	(105.6)		—		—		—		(105.6)
Payments for financing element derivatives	—		(21.3)		—		—		(21.3)
Excess tax benefits from share-based payment arrangements	0.1		1.8		3.1		—		5.0
Purchase of subsidiary shares from noncontrolling interest	—		—		(2.3)		—		(2.3)
Dividends to common stockholders	(110.4)		—		—		—		(110.4)
Issuance of long-term debt	—		—		11.8		(8.6)		3.2
Principal repayments of long-term debt	—		—		(1.6)		1.6		—
Net repayments of short-term borrowings	—		—		(59.9)		—		(59.9)
Dividends and capital paid to parent	—		(319.8)		(370.6)		690.4		—
Investment contract deposits	—		3,903.7		72.6		—		3,976.3
Investment contract withdrawals	—		(3,161.9)		(4.4)		—		(3,166.3)
Net increase in banking operation deposits	—		—		4.0		—		4.0
Other	—		3.2		—		—		3.2
Net cash provided by (used in) financing activities	(205.9)		405.7		(347.3)		683.4		535.9
Net increase (decrease) in cash and cash equivalents	155.6		(435.2)		(125.7)		(16.6)		(421.9)
Cash and cash equivalents at beginning of period	578.7		1,127.9		1,253.7		(395.5)		2,564.8
Cash and cash equivalents at end of period	$	734.3	$	692.7	$	1,128.0	$	(412.1)	$	2,142.9

Condensed Consolidating Statements of Cash Flows

For the three months ended March 31, 2015

	Principal		Principal Life		Principal Financial				Principal
	Financial		Insurance		Services, Inc. and				Financial
	Group, Inc.		Company		Other Subsidiaries				Group, Inc.
	Parent Only		Only		Combined		Eliminations		Consolidated
					(in millions)
Operating activities
Net cash provided by (used in) operating
activities	$	11.7	$	594.0	$	(141.8)	$	167.0	$	630.9
Investing activities
Available-for-sale securities:
Purchases	—		(1,976.7)		(243.4)		—		(2,220.1)
Sales	—		463.4		109.9		(5.8)		567.5
Maturities	—		1,499.5		194.8		—		1,694.3
Mortgage loans acquired or originated	—		(526.9)		(63.6)		79.2		(511.3)
Mortgage loans sold or repaid	—		374.4		61.5		(27.0)		408.9
Real estate acquired	—		(0.3)		(87.6)		—		(87.9)
Net purchases of property and equipment	—		(26.7)		(6.1)		—		(32.8)
Dividends and returns of capital received from
(contributed to) unconsolidated entities	225.4		(2.8)		125.4		(348.0)		—
Net change in other investments	(2.5)		(79.8)		(141.5)		175.7		(48.1)
Net cash provided by (used in) investing
activities	222.9		(275.9)		(50.6)		(125.9)		(229.5)
Financing activities
Issuance of common stock	17.9		—		—		—		17.9
Acquisition of treasury stock	(75.4)		—		—		—		(75.4)
Proceeds from financing element derivatives	—		0.2		—		—		0.2
Payments for financing element derivatives	—		(19.3)		—		—		(19.3)
Excess tax benefits from share-based
payment arrangements	0.4		4.7		7.9		—		13.0
Purchase of subsidiary shares from
noncontrolling interest	—		—		(8.7)		—		(8.7)
Dividends to common stockholders	(106.3)		—		—		—		(106.3)
Dividends to preferred stockholders	(8.2)		—		—		—		(8.2)
Issuance of long-term debt	—		—		70.3		(67.2)		3.1
Principal repayments of long-term debt	—		—		(47.8)		28.0		(19.8)
Net repayments of short-term borrowings	—		—		(0.1)		—		(0.1)
Dividends and capital paid to parent	—		(125.4)		(222.6)		348.0		—
Investment contract deposits	—		1,204.7		73.1		—		1,277.8
Investment contract withdrawals	—		(1,869.7)		(2.2)		—		(1,871.9)
Net decrease in banking operation deposits	—		—		(13.5)		—		(13.5)
Other	—		(2.1)		—		—		(2.1)
Net cash used in financing activities	(171.6)		(806.9)		(143.6)		308.8		(813.3)
Net increase (decrease) in cash and cash equivalents	63.0		(488.8)		(336.0)		349.9		(411.9)
Cash and cash equivalents at beginning of
period	412.4		602.7		1,253.6		(404.8)		1,863.9
Cash and cash equivalents at end of period	$	475.4	$	113.9	$	917.6	$	(54.9)	$	1,452.0

Condensed Consolidating Financial Information, Shelf Registration Guarantor (Table)

Condensed Consolidating Statements of Financial Position

March 31, 2016

					Principal Life
	Principal		Principal		Insurance Company				Principal
	Financial		Financial		and Other				Financial
	Group, Inc.		Services, Inc.		Subsidiaries				Group, Inc.
	Parent Only		Only		Combined		Eliminations		Consolidated
	(in millions)
Assets
Fixed maturities, available-for-sale	$	—	$	—	$	53,045.4	$	—	$	53,045.4
Fixed maturities, trading	—		—		687.5		—		687.5
Equity securities, available-for-sale	—		—		103.7		—		103.7
Equity securities, trading	—		—		1,262.0		—		1,262.0
Mortgage loans	—		—		12,378.7		—		12,378.7
Real estate	—		—		1,486.6		—		1,486.6
Policy loans	—		—		819.7		—		819.7
Investment in unconsolidated entities	12,806.2		12,905.7		662.1		(25,655.0)		719.0
Other investments	9.7		138.7		3,156.5		—		3,304.9
Cash and cash equivalents	734.3		665.0		1,910.6		(1,167.0)		2,142.9
Accrued investment income	0.1		—		580.2		—		580.3
Premiums due and other receivables	—		0.6		1,457.5		(148.6)		1,309.5
Deferred acquisition costs	—		—		3,219.3		—		3,219.3
Property and equipment	—		—		657.3		—		657.3
Goodwill	—		—		1,037.6		—		1,037.6
Other intangibles	—		—		1,370.9		—		1,370.9
Separate account assets	—		—		132,325.9		—		132,325.9
Other assets	462.4		218.0		1,042.3		(603.9)		1,118.8
Total assets	$	14,012.7	$	13,928.0	$	217,203.8	$	(27,574.5)	$	217,570.0
Liabilities
Contractholder funds	$	—	$	—	$	36,660.5	$	—	$	36,660.5
Future policy benefits and claims	—		—		26,950.3		—		26,950.3
Other policyholder funds	—		—		838.6		—		838.6
Short-term debt	—		—		242.1		(119.5)		122.6
Long-term debt	3,224.3		149.0		44.8		(149.0)		3,269.1
Income taxes currently payable	—		—		25.7		(9.3)		16.4
Deferred income taxes	—		—		1,639.2		(594.7)		1,044.5
Separate account liabilities	—		—		132,325.9		—		132,325.9
Other liabilities	746.8		1,059.2		4,904.5		(738.9)		5,971.6
Total liabilities	3,971.1		1,208.2		203,631.6		(1,611.4)		207,199.5
Redeemable noncontrolling interest	—		—		260.9		—		260.9
Stockholders’ equity
Common stock	4.7		—		17.8		(17.8)		4.7
Additional paid-in capital	9,598.1		9,028.9		10,296.3		(19,325.2)		9,598.1
Retained earnings	7,131.8		3,570.4		2,933.6		(6,504.0)		7,131.8
Accumulated other comprehensive income (loss)	(356.1)		120.5		(2.4)		(118.1)		(356.1)
Treasury stock, at cost	(6,336.9)		—		(2.0)		2.0		(6,336.9)
Total stockholders’ equity attributable to PFG	10,041.6		12,719.8		13,243.3		(25,963.1)		10,041.6
Noncontrolling interest	—		—		68.0		—		68.0
Total stockholders’ equity	10,041.6		12,719.8		13,311.3		(25,963.1)		10,109.6
Total liabilities and stockholders’ equity	$	14,012.7	$	13,928.0	$	217,203.8	$	(27,574.5)	$	217,570.0

Condensed Consolidating Statements of Financial Position

December 31, 2015

					Principal Life
	Principal		Principal		Insurance Company				Principal
	Financial		Financial		and Other				Financial
	Group, Inc.		Services, Inc.		Subsidiaries				Group, Inc.
	Parent Only		Only		Combined		Eliminations		Consolidated
	(in millions)
Assets
Fixed maturities, available-for-sale	$	—	$	—	$	49,966.5	$	—	$	49,966.5
Fixed maturities, trading	—		—		686.8		—		686.8
Equity securities, available-for-sale	—		—		104.5		—		104.5
Equity securities, trading	—		—		1,202.7		—		1,202.7
Mortgage loans	—		—		12,339.4		—		12,339.4
Real estate	—		—		1,451.8		—		1,451.8
Policy loans	—		—		817.1		—		817.1
Investment in unconsolidated entities	12,223.4		12,209.1		583.2		(24,383.0)		632.7
Other investments	9.7		185.9		2,423.4		—		2,619.0
Cash and cash equivalents	578.7		730.5		2,413.3		(1,157.7)		2,564.8
Accrued investment income	—		—		545.6		—		545.6
Premiums due and other receivables	—		0.1		1,584.6		(155.4)		1,429.3
Deferred acquisition costs	—		—		3,276.1		—		3,276.1
Property and equipment	—		—		633.8		—		633.8
Goodwill	—		—		1,009.0		—		1,009.0
Other intangibles	—		—		1,359.2		—		1,359.2
Separate account assets	—		—		136,978.9		—		136,978.9
Other assets	458.0		205.2		1,065.4		(685.5)		1,043.1
Total assets	$	13,269.8	$	13,330.8	$	218,441.3	$	(26,381.6)	$	218,660.3
Liabilities
Contractholder funds	$	—	$	—	$	35,716.1	$	—	$	35,716.1
Future policy benefits and claims	—		—		25,856.5		—		25,856.5
Other policyholder funds	—		—		805.4		—		805.4
Short-term debt	—		—		290.0		(108.9)		181.1
Long-term debt	3,223.8		156.0		41.4		(156.0)		3,265.2
Income taxes currently payable	—		3.2		69.6		(54.4)		18.4
Deferred income taxes	—		—		1,325.2		(628.0)		697.2
Separate account liabilities	—		—		136,978.9		—		136,978.9
Other liabilities	734.4		1,032.9		4,912.9		(1,001.8)		5,678.4
Total liabilities	3,958.2		1,192.1		205,996.0		(1,949.1)		209,197.2
Redeemable noncontrolling interest	—		—		85.7		—		85.7
Stockholders’ equity
Common stock	4.7		—		17.8		(17.8)		4.7
Additional paid-in capital	9,544.8		9,000.0		9,888.7		(18,888.7)		9,544.8
Retained earnings	6,875.9		3,522.3		2,905.9		(6,428.2)		6,875.9
Accumulated other comprehensive loss	(882.5)		(383.6)		(516.6)		900.2		(882.5)
Treasury stock, at cost	(6,231.3)		—		(2.0)		2.0		(6,231.3)
Total stockholders’ equity attributable to PFG	9,311.6		12,138.7		12,293.8		(24,432.5)		9,311.6
Noncontrolling interest	—		—		65.8		—		65.8
Total stockholders’ equity	9,311.6		12,138.7		12,359.6		(24,432.5)		9,377.4
Total liabilities and stockholders’ equity	$	13,269.8	$	13,330.8	$	218,441.3	$	(26,381.6)	$	218,660.3

Condensed Consolidating Statements of Operations

For the three months ended March 31, 2016

					Principal Life
	Principal		Principal		Insurance				Principal
	Financial		Financial		Company and				Financial
	Group, Inc.		Services, Inc.		Other Subsidiaries				Group, Inc.
	Parent Only		Only		Combined		Eliminations		Consolidated
	(in millions)
Revenues
Premiums and other considerations	$	—	$	—	$	1,282.4	$	—	$	1,282.4
Fees and other revenues	—		0.1		859.1		(3.3)		855.9
Net investment income	0.7		6.6		752.8		1.6		761.7
Net realized capital gains (losses), excluding impairment losses on available-for-sale securities	—		(6.0)		190.5		0.2		184.7
Net other-than-temporary impairment losses on available-for-sale securities	—		—		(55.6)		—		(55.6)
Other-than-temporary impairment losses on fixed maturities, available-for-sale reclassified to other comprehensive income	—		—		7.5		—		7.5
Net impairment losses on available-for-sale securities	—		—		(48.1)		—		(48.1)
Net realized capital gains (losses)	—		(6.0)		142.4		0.2		136.6
Total revenues	0.7		0.7		3,036.7		(1.5)		3,036.6
Expenses
Benefits, claims and settlement expenses	—		—		1,658.5		—		1,658.5
Dividends to policyholders	—		—		38.8		—		38.8
Operating expenses	56.8		3.8		842.1		(3.2)		899.5
Total expenses	56.8		3.8		2,539.4		(3.2)		2,596.8
Income (loss) before income taxes	(56.1)		(3.1)		497.3		1.7		439.8
Income taxes (benefits)	(22.8)		(20.4)		113.8		—		70.6
Equity in the net income of subsidiaries	401.3		382.3		—		(783.6)		—
Net income	368.0		399.6		383.5		(781.9)		369.2
Net income attributable to noncontrolling interest	—		—		1.2		—		1.2
Net income attributable to PFG	$	368.0	$	399.6	$	382.3	$	(781.9)	$	368.0
Net income	$	368.0	$	399.6	$	383.5	$	(781.9)	$	369.2
Other comprehensive income	532.0		519.8		537.1		(1,049.7)		539.2
Comprehensive income	$	900.0	$	919.4	$	920.6	$	(1,831.6)	$	908.4

Condensed Consolidating Statements of Operations

For the three months ended March 31, 2015

					Principal Life
	Principal		Principal		Insurance				Principal
	Financial		Financial		Company and				Financial
	Group, Inc.		Services, Inc.		Other Subsidiaries				Group, Inc.
	Parent Only		Only		Combined		Eliminations		Consolidated
	(in millions)
Revenues
Premiums and other considerations	$	—	$	—	$	916.4	$	—	$	916.4
Fees and other revenues	—		0.1		950.8		(0.1)		950.8
Net investment income	0.3		0.2		721.8		1.6		723.9
Net realized capital gains, excluding impairment losses on available-for-sale securities	—		2.1		71.5		0.1		73.7
Net other-than-temporary impairment recoveries on available-for-sale securities	—		—		14.0		—		14.0
Other-than-temporary impairment losses on fixed maturities, available-for-sale reclassified from other comprehensive income	—		—		(21.5)		—		(21.5)
Net impairment losses on available-for-sale securities	—		—		(7.5)		—		(7.5)
Net realized capital gains	—		2.1		64.0		0.1		66.2
Total revenues	0.3		2.4		2,653.0		1.6		2,657.3
Expenses
Benefits, claims and settlement expenses	—		—		1,236.3		—		1,236.3
Dividends to policyholders	—		—		41.7		—		41.7
Operating expenses	38.6		(0.7)		883.5		(0.2)		921.2
Total expenses	38.6		(0.7)		2,161.5		(0.2)		2,199.2
Income (loss) before income taxes	(38.3)		3.1		491.5		1.8		458.1
Income taxes (benefits)	(16.3)		4.3		41.0		—		29.0
Equity in the net income of subsidiaries	444.4		443.8		—		(888.2)		—
Net income	422.4		442.6		450.5		(886.4)		429.1
Net income attributable to noncontrolling interest	—		—		6.7		—		6.7
Net income attributable to PFG	422.4		442.6		443.8		(886.4)		422.4
Preferred stock dividends	8.2		—		—		—		8.2
Net income available to common stockholders	$	414.2	$	442.6	$	443.8	$	(886.4)	$	414.2
Net income	$	422.4	$	442.6	$	450.5	$	(886.4)	$	429.1
Other comprehensive loss	(85.7)		(41.0)		(71.3)		175.8		(22.2)
Comprehensive income	$	336.7	$	401.6	$	379.2	$	(710.6)	$	406.9

Condensed Consolidating Statements of Cash Flows

For the three months ended March 31, 2016

					Principal Life
	Principal		Principal		Insurance				Principal
	Financial		Financial		Company and				Financial
	Group, Inc.		Services, Inc.		Other Subsidiaries				Group, Inc.
	Parent Only		Only		Combined		Eliminations		Consolidated
	(in millions)
Operating activities
Net cash provided by (used in) operating activities	$	(3.4)	$	67.2	$	866.8	$	(35.1)	$	895.5
Investing activities
Available-for-sale securities:
Purchases	—		—		(3,558.6)		—		(3,558.6)
Sales	—		—		205.5		—		205.5
Maturities	—		—		1,616.0		—		1,616.0
Mortgage loans acquired or originated	—		—		(475.9)		—		(475.9)
Mortgage loans sold or repaid	—		—		479.3		—		479.3
Real estate acquired	—		—		(44.5)		—		(44.5)
Net purchases of property and equipment	—		—		(44.2)		—		(44.2)
Dividends and returns of capital received from unconsolidated entities	369.8		220.4		—		(590.2)		—
Net change in other investments	(4.9)		23.7		(79.1)		29.4		(30.9)
Net cash provided by (used in) investing	364.9		244.1		(1,901.5)		(560.8)		(1,853.3)
Financing activities
Issuance of common stock	10.0		—		—		—		10.0
Acquisition of treasury stock	(105.6)		—		—		—		(105.6)
Payments for financing element derivatives	—		—		(21.3)		—		(21.3)
Excess tax benefits from share-based payment arrangements	0.1		—		4.9		—		5.0
Purchase of subsidiary shares from noncontrolling interest	—		—		(2.3)		—		(2.3)
Dividends to common stockholders	(110.4)		—		—		—		(110.4)
Issuance of long-term debt	—		3.0		3.2		(3.0)		3.2
Principal repayments of long-term debt	—		(10.0)		—		10.0		—
Net repayments of short-term borrowings	—		—		(49.3)		(10.6)		(59.9)
Dividends and capital paid to parent	—		(369.8)		(220.4)		590.2		—
Investment contract deposits	—		—		3,976.3		—		3,976.3
Investment contract withdrawals	—		—		(3,166.3)		—		(3,166.3)
Net increase in banking operation deposits	—		—		4.0		—		4.0
Other	—		—		3.2		—		3.2
Net cash provided by (used in) financing activities	(205.9)		(376.8)		532.0		586.6		535.9
Net increase (decrease) in cash and cash equivalents	155.6		(65.5)		(502.7)		(9.3)		(421.9)
Cash and cash equivalents at beginning of period	578.7		730.5		2,413.3		(1,157.7)		2,564.8
Cash and cash equivalents at end of period	$	734.3	$	665.0	$	1,910.6	$	(1,167.0)	$	2,142.9

Condensed Consolidating Statements of Cash Flows

For the three months ended March 31, 2015

					Principal Life
	Principal		Principal		Insurance				Principal
	Financial		Financial		Company and				Financial
	Group, Inc.		Services, Inc.		Other Subsidiaries				Group, Inc.
	Parent Only		Only		Combined		Eliminations		Consolidated
	(in millions)
Operating activities
Net cash provided by (used in) operating activities	$	11.7	$	(265.8)	$	653.5	$	231.5	$	630.9
Investing activities
Available-for-sale securities:
Purchases	—		—		(2,220.1)		—		(2,220.1)
Sales	—		—		567.5		—		567.5
Maturities	—		—		1,694.3		—		1,694.3
Mortgage loans acquired or originated	—		—		(511.3)		—		(511.3)
Mortgage loans sold or repaid	—		—		408.9		—		408.9
Real estate acquired	—		—		(87.9)		—		(87.9)
Net purchases of property and equipment	—		—		(32.8)		—		(32.8)
Dividends and returns of capital received from unconsolidated entities	225.4		159.1		—		(384.5)		—
Net change in other investments	(2.5)		(17.4)		(43.6)		15.4		(48.1)
Net cash provided by (used in) investing activities	222.9		141.7		(225.0)		(369.1)		(229.5)
Financing activities
Issuance of common stock	17.9		—		—		—		17.9
Acquisition of treasury stock	(75.4)		—		—		—		(75.4)
Proceeds from financing element derivatives	—		—		0.2		—		0.2
Payments for financing element derivatives	—		—		(19.3)		—		(19.3)
Excess tax benefits from share-based payment arrangements	0.4		—		12.6		—		13.0
Purchase of subsidiary shares from noncontrolling interest	—		—		(8.7)		—		(8.7)
Dividends to common stockholders	(106.3)		—		—		—		(106.3)
Dividends to preferred stockholders	(8.2)		—		—		—		(8.2)
Issuance of long-term debt	—		—		3.1		—		3.1
Principal repayments of long-term debt	—		—		(19.8)		—		(19.8)
Net proceeds from (repayments of) short-term borrowings	—		—		1.7		(1.8)		(0.1)
Dividends and capital paid to parent	—		(225.4)		(159.1)		384.5		—
Investment contract deposits	—		—		1,277.8		—		1,277.8
Investment contract withdrawals	—		—		(1,871.9)		—		(1,871.9)
Net decrease in banking operation deposits	—		—		(13.5)		—		(13.5)
Other	—		—		(2.1)		—		(2.1)
Net cash used in financing activities	(171.6)		(225.4)		(799.0)		382.7		(813.3)
Net increase (decrease) in cash and cash equivalents	63.0		(349.5)		(370.5)		245.1		(411.9)
Cash and cash equivalents at beginning of period	412.4		907.2		1,598.0		(1,053.7)		1,863.9
Cash and cash equivalents at end of period	$	475.4	$	557.7	$	1,227.5	$	(808.6)	$	1,452.0