EX-99.3 3 ex99-3.htm LINCOLN NATIONAL CORPORATION GENERAL ACCOUNT SUPPLEMENT ex99-3.htm


 

 
 

 

Lincoln Financial Group
Available For Sale (AFS) by Industry Classifications
Amounts in Millions
                         
   
As of 9/30/2009
 
As of 6/30/2009
   
Amortized
Unrealized
Unrealized
Fair
 % Fair
 
Amortized
Unrealized
Unrealized
Fair
 % Fair
AFS - Fixed Maturities
 
Cost
Gains
(Losses)
Value
Value
 
Cost
Gains
(Losses)
Value
Value
Corporate
                       
Financial Services
 
 $        8,355
 $             265
 $         (410)
 $    8,210
13.6%
 
 $        8,420
 $               80
 $         (827)
 $    7,673
13.8%
Basic Industry
 
           2,290
                115
              (71)
       2,334
3.8%
 
           2,262
                  40
            (179)
       2,123
3.9%
Capital Goods
 
           2,914
                170
              (32)
       3,052
5.0%
 
           2,899
                  67
            (124)
       2,842
5.2%
Communications
 
           3,016
                222
              (63)
       3,175
5.2%
 
           2,924
                  99
            (109)
       2,914
5.3%
Consumer Cyclical
 
           2,779
                166
              (67)
       2,878
4.7%
 
           2,891
                  75
            (189)
       2,777
5.0%
Consumer Non-Cyclical
 
           5,572
                484
              (10)
       6,046
10.0%
 
           5,351
                206
              (79)
       5,478
9.9%
Energy
 
           4,174
                312
              (20)
       4,466
7.4%
 
           4,134
                137
              (87)
       4,184
7.6%
Technology
 
           1,083
                  86
                (5)
       1,164
1.9%
 
           1,100
                  33
              (19)
       1,114
2.0%
Transportation
 
           1,236
                  64
              (33)
       1,267
2.1%
 
           1,165
                  24
              (75)
       1,114
2.0%
Industrial Other
 
              712
                  37
              (15)
          734
1.2%
 
              712
                  18
              (19)
          711
1.3%
Utilities
 
           8,927
                532
              (71)
       9,388
15.6%
 
           8,618
                230
            (273)
       8,575
15.6%
ABS
                       
CDO / CLN [1]
 
              736
                    5
            (312)
          429
0.7%
 
              749
                    3
            (444)
          308
0.6%
CRE CDO
 
                55
                    -
              (26)
            29
0.0%
 
                56
                    -
              (29)
            27
0.0%
Credit Card
 
              265
                  13
              (12)
          266
0.4%
 
              180
                    -
              (20)
          160
0.3%
Home Equity
 
           1,125
                    -
            (480)
          645
1.1%
 
           1,166
                    -
            (588)
          578
1.1%
Manufactured Housing
 
              134
                    1
              (16)
          119
0.2%
 
              142
                    1
              (30)
          113
0.2%
Auto Loan
 
              219
                    4
                  -
          223
0.4%
 
              122
                    1
                  -
          123
0.2%
Other
 
              236
                  14
                (4)
          246
0.4%
 
              197
                    8
              (10)
          195
0.4%
CMBS
                       
Non-Agency Backed
 
           2,601
                  53
            (391)
       2,263
3.7%
 
           2,520
                  16
            (542)
       1,994
3.6%
CMOs
                       
Agency Backed
 
           4,645
                308
              (22)
       4,931
8.1%
 
           4,712
                248
              (27)
       4,933
9.0%
Non-Agency Backed
 
           1,706
                    5
            (492)
       1,219
2.0%
 
           1,865
                    3
            (663)
       1,205
2.2%
Pass Throughs
                       
Agency Backed
 
           2,387
                  78
                (2)
       2,463
4.1%
 
           1,644
                  50
                (7)
       1,687
3.1%
Non-Agency Backed
 
              126
                    -
              (22)
          104
0.2%
 
              133
                    -
              (33)
          100
0.2%
Municipals
                       
Taxable
 
           1,423
                  54
              (15)
       1,462
2.4%
 
              809
                  11
              (13)
          807
1.5%
Tax-Exempt
 
                  3
                    -
                  -
              3
0.0%
 
                  3
                    -
                  -
              3
0.0%
Government/Gov Agencies
                       
United States
 
              979
                111
              (10)
       1,080
1.8%
 
           1,052
                  91
              (28)
       1,115
2.0%
Foreign
 
           1,196
                  66
              (27)
       1,235
2.0%
 
           1,177
                  38
              (81)
       1,134
2.1%
Preferred Stock Redeemable & Hybrids
 
           1,548
                  21
            (334)
       1,235
2.0%
 
           1,564
                    8
            (509)
       1,063
1.9%
                         
    AFS - Fixed Maturities
 
         60,442
             3,186
         (2,962)
     60,666
100.0%
 
         58,567
             1,487
         (5,004)
     55,050
100.0%
    AFS - Equities
 
              393
                  16
            (126)
          283
   
              400
                    9
            (173)
          236
 
Total AFS Securities
 
         60,835
             3,202
         (3,088)
     60,949
   
         58,967
             1,496
         (5,177)
     55,286
 
    Trading Securities [2]
 
           2,364
                281
              (97)
       2,548
   
           2,294
                199
            (176)
       2,317
 
Total AFS & Trading Securities
 
 $      63,199
 $          3,483
 $      (3,185)
 $  63,497
   
 $      61,261
 $          1,695
 $      (5,353)
 $  57,603
 
                         
[1]  Includes amortized cost of $600 million as of 9/30/09 and 6/30/2009, related to Credit-Linked Notes.  For additional information, see "Credit-Linked Notes (CLN)" disclosure starting
      on page 122 of the 2008 Form 10K.
                       
[2] The trading securities support our Modco reinsurance agreements and the investment results are passed directly to the reinsurers.
     


 
 

 

Lincoln Financial Group
AFS - Exposure to Residential MBS ("RMBS") and Related Collateral
As of 9/30/2009
Amounts in Millions
                       
                       
   
Total
Prime/Agency
Prime/Non-Agency
Alt-A
Subprime
   
Fair
Amortized
Fair
Amortized
Fair
Amortized
Fair
Amortized
Fair
Amortized
Type
 
Value
Cost
Value
Cost
Value
Cost
Value
Cost
Value
Cost
CMOs, Pass Throughs
 
 $  8,717
 $     8,863
 $  7,320
 $     6,939
 $     919
 $     1,261
 $     478
 $       663
 $         -
 $            -
ABS - Home Equity
 
       645
       1,126
            -
              -
            -
              -
       240
          394
       405
          732
Total
 
 $  9,362
 $     9,989
 $  7,320
 $     6,939
 $     919
 $     1,261
 $     718
 $     1,057
 $     405
 $       732
                       
Rating
                     
AAA
 
 $  7,975
 $     7,731
 $  7,298
 $     6,917
 $     304
 $       333
 $     158
 $       190
 $     215
 $       291
AA
 
       182
          242
           5
              5
         37
            46
       117
          157
         23
            34
A
 
       140
          191
         17
            16
         48
            53
         50
            68
         25
            54
BBB
 
         79
          135
            -
              -
         36
            53
         16
            30
         27
            52
BB and below
 
       986
       1,690
            -
              1
       494
          776
       377
          612
       115
          301
Total
 
 $  9,362
 $     9,989
 $  7,320
 $     6,939
 $     919
 $     1,261
 $     718
 $     1,057
 $     405
 $       732
                       
Origination Year
                     
2004 and prior
 
 $  3,770
 $     3,844
 $  2,970
 $     2,802
 $     317
 $       367
 $     277
 $       363
 $     206
 $       312
2005
 
     1,457
       1,680
       919
          866
       187
          254
       209
          296
       142
          264
2006
 
       715
          988
       331
          309
       143
          213
       189
          315
         52
          151
2007
 
     1,626
       1,723
     1,311
       1,213
       272
          427
         43
            83
            -
              -
2008
 
       372
          351
       372
          351
            -
              -
            -
              -
            -
              -
2009
 
     1,422
       1,403
     1,417
       1,398
            -
              -
            -
              -
           5
              5
Total
 
 $  9,362
 $     9,989
 $  7,320
 $     6,939
 $     919
 $     1,261
 $     718
 $     1,057
 $     405
 $       732
                       
                       
Note:  This table does not include the fair value of trading securities totaling $220 million which support our Modco reinsurance agreements
          since investment results for these agreements are passed directly to the reinsurers.  The $220 million in trading securities consisted
          of $192 million prime, $16 million Alt-A, and $12 million subprime.
         

 
 

 

Lincoln Financial Group
AFS - RMBS and Related Collateral
As of 9/30/2009
Amounts in Millions
                           
Prime
                           
   
Total
AAA
AA
A
BBB
BB & Below
   
Fair
Amortized
Fair
Amortized
Fair
Amortized
Fair
Amortized
Fair
Amortized
Fair
Amortized
Origination Year
 
Value
Cost
Value
Cost
Value
Cost
Value
Cost
Value
Cost
Value
Cost
2004 and prior
 
 $  3,287
 $     3,169
 $  3,234
 $     3,092
 $      25
 $         31
 $      25
 $         27
 $        2
 $           6
 $         1
 $         13
2005
 
     1,106
       1,120
       921
          869
         17
            20
         34
            34
         26
            33
        108
          164
2006
 
       474
          522
       346
          327
            -
              -
            -
              -
           5
              9
        123
          186
2007
 
     1,583
       1,640
     1,312
       1,213
            -
              -
           6
              8
           3
              5
        262
          414
2008
 
       372
          351
       372
          351
            -
              -
            -
              -
            -
              -
            -
              -
2009
 
     1,417
       1,398
     1,417
       1,398
            -
              -
            -
              -
            -
              -
            -
              -
Total
 
 $  8,239
 $     8,200
 $  7,602
 $     7,250
 $      42
 $         51
 $      65
 $         69
 $      36
 $         53
 $     494
 $       777
                           
Alt-A
                           
   
Total
AAA
AA
A
BBB
BB & Below
   
Fair
Amortized
Fair
Amortized
Fair
Amortized
Fair
Amortized
Fair
Amortized
Fair
Amortized
Origination Year
 
Value
Cost
Value
Cost
Value
Cost
Value
Cost
Value
Cost
Value
Cost
2004 and prior
 
 $     277
 $       363
 $     129
 $       148
 $      83
 $       111
 $      42
 $         58
 $        9
 $         20
 $       14
 $         26
2005
 
       209
          296
         19
            31
           8
            13
           2
              2
           7
            10
        173
          240
2006
 
       189
          315
         10
            11
         26
            33
           6
              8
            -
              -
        147
          263
2007
 
         43
            83
            -
              -
            -
              -
            -
              -
            -
              -
          43
            83
Total
 
 $     718
 $     1,057
 $     158
 $       190
 $     117
 $       157
 $      50
 $         68
 $      16
 $         30
 $     377
 $       612
                           
Subprime
                           
   
Total
AAA
AA
A
BBB
BB & Below
   
Fair
Amortized
Fair
Amortized
Fair
Amortized
Fair
Amortized
Fair
Amortized
Fair
Amortized
Origination Year
 
Value
Cost
Value
Cost
Value
Cost
Value
Cost
Value
Cost
Value
Cost
2004 and prior
 
 $     206
 $       312
 $     136
 $       173
 $      23
 $         34
 $      11
 $         30
 $      21
 $         44
 $       15
 $         31
2005
 
       142
          264
         79
          118
            -
              -
         14
            24
           6
              8
          43
          114
2006
 
         52
          151
            -
              -
            -
              -
            -
              -
            -
              -
          52
          151
2009
 
           5
              5
            -
              -
            -
              -
            -
              -
            -
              -
            5
              5
Total
 
 $     405
 $       732
 $     215
 $       291
 $      23
 $         34
 $      25
 $         54
 $      27
 $         52
 $     115
 $       301

 
 

 

Lincoln Financial Group
 
AFS - Asset-Backed Securities - Consumer Loan
As of 9/30/2009
Amounts in Millions
                       
 
Total
Credit Card [1]
Auto Loans
         
 
Fair
Amortized
Fair
Amortized
Fair
Amortized
         
 
Value
Cost
Value
Cost
Value
Cost
         
Rating
                     
AAA
 $     463
 $       458
 $     240
 $       239
 $     223
 $       219
         
BBB
         26
            26
         26
            26
            -
              -
         
Total
 $     489
 $       484
 $     266
 $       265
 $     223
 $       219
         
                       
                       
[1]
Additional indirect credit card exposure through structured securities is excluded from this table.
   
 
See "Credit-Linked Notes (CLN)" disclosure starting on page 122 of the 2008 Form 10K.
     
Note:
This table does not include the fair value of trading securities totaling $2.8 million which support our Modco
 
 
reinsurance agreements since investment results for these agreements are passed directly to the reinsurers.
 
 
The $2.8 million in trading securities consisted of $2.7 million credit card securities and $0.1 million of auto loans.
 

 
 

 

Lincoln Financial Group
AFS - Commercial Mortgage-Backed Securities
As of 9/30/2009
Amounts in Millions
                     
   
Total
Multiple Property
Single Property
CRE CDOs
 
   
Fair
Amortized
Fair
Amortized
Fair
Amortized
Fair
Amortized
 
Type
 
Value
Cost
Value
Cost
Value
Cost
Value
Cost
 
CMBS
 
 $  2,262
 $     2,601
 $  2,171
 $     2,456
 $      91
 $       145
 $         -
 $            -
 
CRE CDOs
 
         29
            55
            -
              -
            -
              -
         29
            55
 
Total
 
 $  2,291
 $     2,656
 $  2,171
 $     2,456
 $      91
 $       145
 $      29
 $         55
 
                     
Rating
                   
AAA
 
 $  1,686
 $     1,669
 $  1,617
 $     1,594
 $      60
 $         60
 $        9
 $         15
 
AA
 
       303
          361
       296
          351
           7
            10
            -
              -
 
A
 
       146
          246
       113
          182
         15
            27
         18
            37
 
BBB
 
         91
          135
         84
          111
           5
            21
           2
              3
 
BB and below
 
         65
          245
         61
          218
           4
            27
            -
              -
 
Total
 
 $  2,291
 $     2,656
 $  2,171
 $     2,456
 $      91
 $       145
 $      29
 $         55
 
                     
Origination Year
                   
2004 and prior
 
 $  1,469
 $     1,578
 $  1,393
 $     1,494
 $      63
 $         67
 $      13
 $         17
 
2005
 
       508
          614
       482
          538
         17
            61
           9
            15
 
2006
 
       150
          261
       142
          230
           1
              8
           7
            23
 
2007
 
       164
          203
       154
          194
         10
              9
            -
              -
 
Total
 
 $  2,291
 $     2,656
 $  2,171
 $     2,456
 $      91
 $       145
 $      29
 $         55
 
                     
                     
Note:
 
This table does not include the fair value of trading securities totaling $83 million which support
   
our Modco reinsurance agreements since investment results for these agreements are passed
   
directly to the reinsurers.  The $83 million in trading securities consisted of $82 million CMBS
   
and $1 million CRE CDOs.
           

Lincoln Financial Group
AFS - Commercial Mortgage-Backed Securities
As of 9/30/2009
Amounts in Millions
                         
 
Total
AAA
AA
A
BBB
BB & Below
 
Fair
Amortized
Fair
Amortized
Fair
Amortized
Fair
Amortized
Fair
Amortized
Fair
Amortized
Origination Year
Value
Cost
Value
Cost
Value
Cost
Value
Cost
Value
Cost
Value
Cost
2004 and prior
 $  1,469
 $     1,578
 $  1,073
 $     1,055
 $     248
 $       277
 $      96
 $       126
 $       15
 $       27
 $       37
 $       93
2005
       508
          614
       431
          433
         30
            42
         18
            44
24
44
            5
          51
2006
       150
          261
         74
            75
         21
            31
         20
            56
28
39
            7
          60
2007
       164
          203
       108
          106
           4
            11
         12
            20
24
25
          16
          41
Total
 $  2,291
 $     2,656
 $  1,686
 $     1,669
 $     303
 $       361
 $     146
 $       246
 $       91
 $     135
 $       65
 $     245
                         

 
 

 

Lincoln Financial Group
Commercial Mortgage Loan Portfolio, Net of Reserves
As of 9/30/2009
Amounts in Millions
             
LNC MORTGAGE LOAN DISTRIBUTION
Property Type
Amt
%
 
State
Amt
%
Office Building
 $   2,511
35%
 
CA
 $     1,493
21%
Industrial
      1,929
26%
 
TX
          627
9%
Retail
      1,726
24%
 
MD
          430
6%
Apartment
        665
9%
 
FL
          329
5%
Hotel/Motel
        215
3%
 
VA
          315
4%
Mixed Use
        133
2%
 
TN
          311
4%
Other Commercial
          98
1%
 
AZ
          303
4%
Total
 $   7,277
100%
 
WA
          289
4%
       
IL
          268
4%
       
NC
          264
4%
       
GA
          244
3%
Geographic Region
Amt
%
 
PA
          211
3%
Pacific
 $   1,890
26%
 
NV
          205
3%
South Atlantic
      1,728
24%
 
OH
          195
2%
East North Central
        750
10%
 
IN
          174
2%
Mountain
        711
10%
 
MA
          156
2%
West South Central
        667
9%
 
MN
          155
2%
Middle Atlantic
        482
7%
 
NJ
          142
2%
East South Central
        442
6%
 
SC
          131
2%
West North Central
        396
5%
 
NY
          129
2%
New England
        211
3%
 
Below 2%
          906
12%
Total
 $   7,277
100%
   
 $     7,277
100%
             


 
 

 

Lincoln Financial Group
 
Additional Disclosure of Insured Bonds and Direct Exposure
 
As of 9/30/2009
 
Amounts in Millions
 
               
 
Direct
Insured
Total
Total
Total
Total
 
Monoline Name
 Exposure  [1]
Bonds [2]
Amortized Cost
Unrealized Gain
Unrealized (Loss)
Fair Value
 
AMBAC
 $                     -
 $              260
 $               260
 $                     2
 $                   (71)
 $             191
 
ASSURED GUARANTY LTD
                     30
                     -
                    30
                        -
                      (13)
                  17
 
FGIC
                       -
                  89
                    89
                       1
                      (35)
                  55
 
FSA
                       -
                  63
                    63
                       1
                        (5)
                  59
 
MBIA
                     12
                 156
                  168
                      10
                      (28)
                150
 
MGIC
                     12
                    6
                    18
                        -
                        (3)
                  15
 
PMI GROUP INC
                     27
                     -
                    27
                        -
                      (14)
                  13
 
RADIAN GROUP INC
                     19
                     -
                    19
                        -
                        (9)
                  10
 
XL CAPITAL LTD
                     72
                  63
                  135
                       1
                      (13)
                123
 
Total
 $                172
 $              637
 $               809
 $                   15
 $                  (191)
 $             633
 
               
[1]
Additional direct exposure through Credit Default Swaps with a notional totaling $98 million is excluded from this table.
[2]
Additional indirect insured exposure through structured securities is excluded from this table.   See
 
 
"Credit-Linked Notes (CLN)" disclosure starting on page 122 of the 2008 Form 10K.
   
Note:
This table does not include the fair value of trading securities totaling $29 million, which support our Modco
 
reinsurance agreements since investment results for these agreements are passed directly to the reinsurers.
 
The $29 million in trading securities consisted of $9 million of Direct Exposure and $20 million of Insured Exposure.
 
This table also excludes insured exposure totaling $13 million for a guaranteed investment tax credit partnership.