UNITED STATES
SECURITIES AND EXCHANGE COMMISSION
Washington, D.C. 20549
FORM 8‑K
CURRENT REPORT
Pursuant to Section 13 or 15(d) of the Securities Exchange Act of 1934
August 2, 2017
Date of Report (Date of earliest event reported)
Lincoln National Corporation
(Exact name of registrant as specified in its charter)
Indiana |
1-6028 |
35-1140070 |
||
(State or other jurisdiction |
(Commission |
(IRS Employer |
||
of incorporation) |
File Number) |
Identification No.) |
150 N. Radnor Chester Road, Radnor, PA 19087
(Address of principal executive offices) (Zip Code)
(484) 583-1400
(Registrant’s telephone number, including area code)
Check the appropriate box below if the Form 8-K filing is intended to simultaneously satisfy the filing obligation of the registrant under any of the following provisions:
[ ]Written communications pursuant to Rule 425 under the Securities Act (17 CFR 230.425)
[ ]Soliciting material pursuant to Rule 14a-12 under the Exchange Act (17 CFR 240.14a-12)
[ ]Pre-commencement communications pursuant to Rule 14d-2(b) under the Exchange Act (17 CFR 240.14d-2(b))
[ ]Pre-commencement communications pursuant to Rule 13e-4(c) under the Exchange Act (17 CFR 240.13e-4(c))
Indicate by check mark whether the registrant is an emerging growth company as defined in Rule 405 of the Securities Act of 1933 (§230.405 of this chapter) or Rule 12b-2 of the Securities Exchange Act of 1934 (§240.12b-2 of this chapter).
Emerging growth company [ ]
If an emerging growth company, indicate by check mark if the registrant has elected not to use the extended transition period for complying with any new or revised financial accounting standards provided pursuant to Section 13(a) of the Exchange Act. [ ]
Item 2.02. Results of Operations and Financial Condition.
On August 2, 2017, Lincoln National Corporation (the “Company”) issued a press release announcing its financial results for the quarter ended June 30, 2017, a copy of which is attached as Exhibit 99.1 and is incorporated herein by reference. The Company’s statistical supplement for the quarter ended June 30, 2017, is attached as Exhibit 99.2 and is incorporated herein by reference.
The information, including exhibits attached hereto, furnished under this Item 2.02 shall not be deemed “filed” for the purposes of Section 18 of the Securities Exchange Act of 1934, as amended, or otherwise subject to the liabilities of that Section. The information in this Current Report shall not be incorporated by reference into any registration statement or other document pursuant to the Securities Act of 1933, as amended, except as otherwise expressly stated in such filing.
Item 9.01. Financial Statements and Exhibits
(c) |
Exhibits. |
The following exhibits are being furnished with this Form 8-K.
Exhibit Number |
Description |
99.1 |
Press release dated August 2, 2017, announcing Lincoln National Corporation’s financial results for the quarter ended June 30, 2017. |
99.2 |
Lincoln National Corporation Statistical Supplement for the quarter ended June 30, 2017. |
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 hereunto duly authorized.
|
LINCOLN NATIONAL CORPORATION |
||||
|
|||||
|
By |
/s/ Christine A. Janofsky |
|||
|
Name: |
Christine A. Janofsky |
|||
|
Title: |
Senior Vice President and |
|||
|
Chief Accounting Officer |
Date: August 2, 2017
EXHIBIT INDEX
Number |
Description |
99.1 |
Press release dated August 2, 2017, announcing Lincoln National Corporation’s financial results for the quarter ended June 30, 2017. |
99.2 |
Lincoln National Corporation Statistical Supplement for the quarter ended June 30, 2017. |
FOR IMMEDIATE RELEASE
Lincoln Financial Group Reports SECOND QUARTER 2017 Results
_______________________________________
Net income EPS of $1.81, up 34% and operating EPS of $1.85, up 19%
Book value per share (BVPS), including AOCI, of $71.98, up 5%; BVPS, excluding AOCI, of $59.78, up 9%
Net income ROE, including AOCI, of 10.6%; Operating ROE, excluding AOCI, of 12.7%
Total capital returned to shareholders of $265 million, including $200 million in share repurchases
Radnor, PA, August 2, 2017 – Lincoln Financial Group (NYSE: LNC) today reported net income for the second quarter of 2017 of $411 million, or $1.81 per diluted share available to common stockholders, compared to net income in the second quarter of 2016 of $325 million, or $1.35 per diluted share available to common stockholders. Second quarter income from operations was $419 million, or $1.85 per diluted share available to common stockholders, compared to $373 million, or $1.56 per diluted share available to common stockholders, in the second quarter of 2016.
“The second quarter continued to build on the strong top and bottom-line results we have reported in recent quarters, with EPS up 19% over the prior year,” said Dennis R. Glass, president and CEO of Lincoln Financial Group. “We have positive sales momentum and are generating attractive new business returns, which when combined with expense discipline and capital management flexibility, will enable us to continue our long-term track record of financial success and stability.”
|
As of or For the |
As of or For the |
||||||||
|
Quarter Ended |
Six Months Ended |
||||||||
|
June 30, |
June 30, |
||||||||
(in millions, except per share data) |
2017 |
2016 |
2017 |
2016 |
||||||
Net Income (Loss) |
$ |
411 |
$ |
325 |
$ |
846 |
$ |
536 | ||
Net Income (Loss) Available to Common Stockholders |
412 | 325 | 847 | 529 | ||||||
Net Income (Loss) Per Diluted Share Available to Common Stockholders |
1.81 | 1.35 | 3.70 | 2.18 | ||||||
Revenues |
3,577 | 3,307 | 7,077 | 6,551 | ||||||
Income (Loss) from Operations |
419 | 373 | 860 | 690 | ||||||
Income (Loss) from Operations per Diluted Share Available to Common Stockholders |
1.85 | 1.56 | 3.77 | 2.82 | ||||||
Average Diluted Shares |
227.3 | 239.9 | 228.7 | 242.5 | ||||||
ROE, including AOCI (Net Income) |
10.6% | 8.5% | 11.2% | 7.3% | ||||||
ROE, excluding AOCI (Income from Operations) |
12.7% | 11.7% | 13.1% | 10.8% | ||||||
Book Value per Share, Including AOCI |
$ |
71.98 |
$ |
68.39 |
$ |
71.98 |
$ |
68.39 | ||
Book Value per Share, Excluding AOCI |
59.78 | 54.67 | 59.78 | 54.67 | ||||||
|
Operating Highlights – Second Quarter 2017
· |
Each segment reported growth in income from operations compared to the prior year |
· |
Operating revenues of $3.6 billion, up 7% year over year |
· |
Variable annuity sales of $1.6 billion, up 11% sequentially |
· |
Retirement Plan Services net flows of $395 million compared to $4 million in the prior year |
· |
Total life insurance sales of $197 million, up 14% year over year |
· |
Group Protection total non-medical loss ratio of 66%, a 640 basis point improvement year over year |
There were no notable items in the current quarter or in the prior-year quarter.
Second Quarter 2017 – Segment Results
Annuities
The Annuities segment reported income from operations of $251 million in the quarter versus $235 million in the prior-year quarter. The 7% increase in earnings is primarily driven by higher fee income as average account values grew 6% to $130 billion.
Total annuity deposits in the second quarter of $2.0 billion remained relatively flat sequentially as an 11% increase in variable annuity deposits was offset by a 33% decline in fixed annuity deposits due to lower interest rates. Total annuity deposits decreased 6% versus the prior-year quarter as fixed annuity deposits declined while variable annuity deposits remained stable at $1.6 billion.
Retirement Plan Services
Retirement Plan Services reported income from operations of $37 million, up 19% compared to the prior-year quarter. The increase in earnings is attributable to growth in fee income driven by higher average account values and higher spread income.
Total deposits for the quarter of $2.0 billion were up 19% versus the prior-year period driven by a 71% increase in first-year sales and continued growth in recurring deposits.
Net flows totaled $395 million in the quarter compared to $4 million in the prior-year quarter. Over the past twelve months, net flows have totaled $994 million, and when combined with favorable market performance, average account values increased 12% to $62 billion.
Life Insurance
Life Insurance reported income from operations of $133 million, up 11% versus the prior-year quarter. The increase in earnings is primarily attributable to in-force growth and higher spread income.
Total life insurance sales in the quarter were $197 million, a 14% increase from the prior-year quarter driven by strong sales growth in MoneyGuard® and VUL.
Total Life Insurance in-force of $705 billion grew 4% over the prior-year quarter, and average account values of $47 billion increased 6% over the prior-year quarter.
Group Protection
Group Protection income from operations was $35 million in the quarter, up 133% versus the prior-year period. The increase in earnings was driven by an improvement in the non-medical loss ratio and premium growth. The total non-medical loss ratio was 66% in the current quarter compared to 72% in the prior-year period.
Group Protection sales of $88 million increased 24% from the prior-year period with growth across all product lines and in both employer and employee-paid sales.
Non-medical net earned premiums were $494 million in the second quarter, up 3% from the prior-year quarter.
Other Operations
Other Operations reported a loss from operations of $37 million versus a loss of $28 million in the prior-year quarter. The current quarter included a $9 million after-tax expense related to the strategic digitization initiative.
Realized Gains and Losses / Impacts to Net Income
Realized gains/losses (after-tax) in the quarter included:
· |
A $13 million net loss from general account investments compared to a $47 million net loss in the prior-year quarter. |
· |
A $9 million variable annuity net derivative gain in the quarter compared to a $1 million net gain in the prior-year quarter. |
Unrealized Gains and Losses
The company reported a net unrealized gain of $6.8 billion, pre-tax, on its available-for-sale securities at June 30, 2017. This compares to a net unrealized gain of $8.4 billion at June 30, 2016, with the year-over-year decrease primarily driven by higher interest rates.
Capital
During the quarter, the company repurchased 3.0 million shares of stock at a cost of $200 million. The quarter’s average diluted share count of 227.3 million was down 5% from the second quarter of 2016, the result of repurchasing 13.4 million shares of stock at a cost of $804 million since June 30, 2016.
Book Value
As of June 30, 2017, book value per share, including accumulated other comprehensive income (“AOCI”), of $71.98 increased 5% from a year ago. Book value per share, excluding AOCI, of $59.78 increased 9% from the prior-year period.
The tables attached to this release define and reconcile the non-GAAP measures income from operations, operating return on equity (“ROE”) and book value per share, excluding AOCI to net income, ROE and book value per share, including AOCI calculated in accordance with GAAP.
This press release may contain statements that are forward-looking, and actual results may differ materially, especially given the current economic and capital market conditions. Please see the Forward Looking Statements – Cautionary Language that follow for additional factors that may cause actual results to differ materially from our current expectations.
For other financial information, please refer to the company’s second quarter 2017 statistical supplement available on its website, www.lfg.com/earnings.
Lincoln Financial Group will discuss the company’s second quarter results with investors in a conference call beginning at 10:00 a.m. Eastern Time on Thursday, August 3, 2017. Interested persons are invited to listen through the internet. Please go to www.lfg.com/webcast at least fifteen minutes prior to the event to register, download and install any necessary streaming media software. Interested persons may also listen to the call by dialing the following numbers:
Dial:(866) 394-4575 (Domestic)
(678) 509-7536 (International)
Ask for the Lincoln National Conference Call.
Audio replay will begin by 1:00 p.m. Eastern Time on August 3, 2017, and it will remain available through 1:00 p.m. Eastern Time on August 10, 2017. To access the re-broadcast:
(855) 859-2056 (Domestic)
(404) 537-3406 (International)
Enter conference code: 33470613
A replay of the call will also be available by 1:00 p.m. Eastern Time on August 3, 2017 at www.lfg.com/webcast.
About Lincoln Financial Group
Lincoln Financial Group provides advice and solutions that help empower people to take charge of their financial lives with confidence and optimism. Today, more than 17 million customers trust our retirement, insurance and wealth protection expertise to help address their lifestyle, savings and income goals, as well as to guard against long-term care expenses. Headquartered in Radnor, Pennsylvania, Lincoln Financial Group is the marketing name for Lincoln National Corporation (NYSE:LNC) and its affiliates. The company had $241 billion in assets under management as of June 30, 2017. Learn more at: www.LincolnFinancial.com. Find us on Facebook, Twitter, LinkedIn, and Instagram. To sign up for email alerts, please visit our Newsroom at http://newsroom.lfg.com.
Explanatory Notes on Use of Non-GAAP Measures
Management believes that income from operations, operating return on equity and operating revenues better explain the results of the company’s ongoing businesses in a manner that allows for a better understanding of the underlying trends in the company’s current business because the excluded items are unpredictable and not necessarily indicative of current operating fundamentals or future performance of the business segments, and, in most instances, decisions regarding these items do not necessarily relate to the operations of the individual segments. Management also believes that using book value excluding accumulated other comprehensive income (AOCI) enables investors to analyze the amount of our net worth that is primarily attributable to our business operations. Book value per share excluding AOCI is useful to investors because it eliminates the effect of items that can fluctuate significantly from period to period, primarily based on changes in interest rates.
For the historical periods, reconciliations of non-GAAP measures used in this press release to the most directly comparable GAAP measure may be included in this Appendix to the press release and/or are included in the Statistical Reports for the corresponding periods contained in the Earnings section of the Investor Relations page on our website: www.lfg.com/investor.
Definitions of Non-GAAP Measures Used in this Press Release
Income (loss) from operations, operating revenues and operating return on equity (including and excluding average goodwill within average equity), excluding AOCI, using annualized income (loss) from operations are financial measures we use to evaluate and assess our results. Income (loss) from operations, operating revenues and operating return on equity (“ROE”), as used in the earnings release, are non-GAAP financial measures and do not replace GAAP revenues, net income (loss) and ROE, the most directly comparable GAAP measures.
Income (Loss) from Operations
We exclude the after-tax effects of the following items from GAAP net income (loss) to arrive at income (loss) from operations:
· |
Realized gains and losses associated with the following (“excluded realized gain (loss)”): |
o |
Sale or disposal of securities; |
o |
Impairments of securities; |
o |
Change in the fair value of derivative investments, embedded derivatives within certain reinsurance arrangements and our trading securities; |
o |
Change in the fair value of the derivatives we own to hedge our guaranteed death benefit (“GDB”) riders within our variable annuities, which is referred to as “GDB derivatives results”; |
o |
Change in the fair value of the embedded derivatives of our guaranteed living benefit (“GLB”) riders within our variable annuities accounted for under the Derivatives and Hedging and the Fair Value Measurements and Disclosures Topics of the Financial Accounting Standards Board (“FASB”) Accounting Standards Codification (“ASC”) (“embedded derivative reserves”), net of the change in the fair value of the derivatives we own to hedge the changes in the embedded derivative reserves, the net of which is referred to as “GLB net derivative results”; |
o |
Changes in the fair value of the embedded derivative liabilities related to index call options we may purchase in the future to hedge contract holder index allocations applicable to future reset periods for our indexed annuity products accounted for under the Derivatives and Hedging and the Fair Value Measurements and Disclosures Topics of the FASB ASC (“indexed annuity forward-starting option”); |
· |
Change in reserves accounted for under the Financial Services - Insurance - Claim Costs and Liabilities for Future Policy Benefits Subtopic of the FASB ASC resulting from benefit ratio unlocking on our GDB and GLB riders (“benefit ratio unlocking”); |
· |
Income (loss) from the initial adoption of new accounting standards; |
· |
Income (loss) from reserve changes (net of related amortization) on business sold through reinsurance; |
· |
Gain (loss) on early extinguishment of debt; |
· |
Losses from the impairment of intangible assets; |
· |
Income (loss) from discontinued operations. |
Operating Revenues
Operating revenues represent GAAP revenues excluding the pre-tax effects of the following items, as applicable:
· |
Excluded realized gain (loss); |
· |
Amortization of deferred front-end loads (“DFEL”) arising from changes in GDB and GLB benefit ratio unlocking; |
· |
Amortization of deferred gains arising from the reserve charges on business sold through reinsurance; |
· |
Revenue adjustments from the initial adoption of new accounting standards. |
Operating Return on Equity
Return on equity measures how efficiently we generate profits from the resources provided by our net assets.
· |
It is calculated by dividing annualized income (loss) from operations by average equity, excluding accumulated other comprehensive income (loss) (“AOCI”). |
· |
Management evaluates return on equity by both including and excluding average goodwill within average equity. |
Definition of Notable Items
Income (loss) from operations, excluding notable items is a non-GAAP measure that excludes items which, in management’s view, do not reflect the company’s normal, ongoing operations.
· |
We believe highlighting notable items included in income (loss) from operations enables investors to better understand the fundamental trends in its results of operations and financial condition. |
Book Value Per Share Excluding AOCI
Book value per share excluding AOCI is calculated based upon a non-GAAP financial measure.
· |
It is calculated by dividing (a) stockholders’ equity excluding AOCI by (b) common shares outstanding. |
· |
We provide book value per share excluding AOCI to enable investors to analyze the amount of our net worth that is primarily attributable to our business operations. |
· |
Management believes book value per share excluding AOCI is useful to investors because it eliminates the effect of items that can fluctuate significantly from period to period, primarily based on changes in interest rates. |
· |
Book value per share is the most directly comparable GAAP measure. |
Special Note
Sales
Sales as reported consist of the following:
· |
MoneyGuard® – 15% of total expected premium deposits; |
· |
Universal life (UL), indexed universal life (IUL), variable universal life (VUL) – first year commissionable premiums plus 5% of excess premiums received; |
· |
Executive Benefits – single premium bank-owned UL and VUL, 15% of single premium deposits, and corporate owned UL and VUL, first year commissionable premiums plus 5% of excess premium received; |
· |
Term – 100% of annualized first year premiums; |
· |
Annuities – deposits from new and existing customers; and |
· |
Group Protection – annualized first year premiums from new policies. |
Lincoln National Corporation
Reconciliation of Net Income to Income from Operations
(in millions, except per share data) |
For the |
For the |
|||||||||
|
Quarter Ended |
Six Months Ended |
|||||||||
|
June 30, |
June 30, |
|||||||||
|
2017 |
2016 |
2017 |
2016 |
|||||||
Total Revenues |
$ |
3,577 |
$ |
3,307 |
$ |
7,077 |
$ |
6,551 | |||
Less: |
|||||||||||
Excluded realized gain (loss) |
(52) | (89) | (132) | (245) | |||||||
Amortization of DFEL on benefit ratio unlocking |
- |
- |
2 |
- |
|||||||
Amortization of deferred gains arising from reserve |
|||||||||||
changes on business sold through reinsurance |
- |
1 | 1 | 1 | |||||||
Total Operating Revenues |
$ |
3,629 |
$ |
3,395 |
$ |
7,206 |
$ |
6,795 | |||
|
|||||||||||
Net Income (Loss) Available to Common |
|||||||||||
Stockholders – Diluted |
$ |
412 |
$ |
325 |
$ |
847 |
$ |
529 | |||
Less: |
|||||||||||
Adjustment for deferred units of LNC stock in our |
|||||||||||
deferred compensation plans (1) |
1 |
- |
1 | (7) | |||||||
Net Income (Loss) |
411 | 325 | 846 | 536 | |||||||
Less (2): |
|||||||||||
Excluded realized gain (loss) |
(34) | (57) | (85) | (159) | |||||||
Benefit ratio unlocking |
26 | 9 | 71 | 4 | |||||||
Income (loss) from reserve changes (net of related |
|||||||||||
amortization) on business sold through reinsurance |
- |
- |
- |
1 | |||||||
Income (Loss) from Operations |
$ |
419 |
$ |
373 |
$ |
860 |
$ |
690 | |||
|
|||||||||||
Earnings (Loss) Per Common Share – Diluted |
|||||||||||
Net income (loss) |
$ |
1.81 |
$ |
1.35 |
$ |
3.70 |
$ |
2.18 | |||
Income (loss) from operations |
1.85 | 1.56 | 3.77 | 2.82 | |||||||
|
|||||||||||
Average Stockholders' Equity |
|||||||||||
Average equity, including average AOCI |
$ |
15,485 |
$ |
15,289 |
$ |
15,105 |
$ |
14,713 | |||
Average AOCI |
2,279 | 2,563 | 1,993 | 1,975 | |||||||
Average equity, excluding AOCI |
13,206 | 12,726 | 13,112 | 12,738 | |||||||
Average goodwill |
2,273 | 2,273 | 2,273 | 2,273 | |||||||
Average equity, excluding AOCI and goodwill |
$ |
10,933 |
$ |
10,453 |
$ |
10,839 |
$ |
10,465 | |||
|
|||||||||||
Return on Equity, Including AOCI |
|||||||||||
Net income (loss) with average equity including goodwill |
10.6% | 8.5% | 11.2% | 7.3% | |||||||
|
|||||||||||
Return on Equity, Excluding AOCI |
|||||||||||
Income (loss) from operations with average equity |
|||||||||||
including goodwill |
12.7% | 11.7% | 13.1% | 10.8% | |||||||
Income (loss) from operations with average equity |
|||||||||||
excluding goodwill |
15.3% | 14.3% | 15.9% | 13.2% | |||||||
|
|||||||||||
(1) The numerator used in the calculation of our diluted EPS is adjusted to remove the mark-to-market adjustment for deferred units of LNC |
|||||||||||
stock in our deferred compensation plans if the effect of equity classification would result in a more dilutive EPS. |
|||||||||||
(2) We use our prevailing federal income tax rate of 35% while taking into account any permanent differences for events recognized |
|||||||||||
differently in our financial statements and federal income tax returns when reconciling our non-GAAP measures to the most |
|||||||||||
comparable GAAP measure. |
|||||||||||
|
Lincoln National Corporation
Reconciliation of Notable Items
|
|||||||||
|
For the |
For the |
|||||||
|
Quarter Ended |
Six Months Ended |
|||||||
|
June 30, |
June 30, |
|||||||
|
2017 |
2016 |
2017 |
2016 |
|||||
Operating EPS, as reported |
$ |
1.85 |
$ |
1.56 |
$ 3.77 |
$ 2.82 |
|||
Notable items: |
|||||||||
Taxes |
- |
- |
0.19 |
- |
|||||
Total notable items |
- |
- |
0.19 |
- |
|||||
|
|||||||||
Operating EPS, excluding notable items |
$ |
1.85 |
$ |
1.56 |
$ 3.58 |
$ 2.82 |
Lincoln National Corporation
Reconciliation of Book Value per Share
|
As of June 30, |
||||
|
2017 |
2016 |
|||
Book value per share, including AOCI |
$ |
71.98 |
$ |
68.39 | |
Per share impact of AOCI |
12.20 | 13.72 | |||
Book value per share, excluding AOCI |
59.78 | 54.67 | |||
|
|||||
|
|||||
|
Lincoln National Corporation
Digest of Earnings
|
|||||
(in millions, except per share data) |
For the |
||||
|
Quarter Ended |
||||
|
June 30, |
||||
|
2017 |
2016 |
|||
|
|||||
Revenues |
$ |
3,577 |
$ |
3,307 | |
|
|||||
Net Income (Loss) |
$ |
411 |
$ |
325 | |
Adjustment for deferred units of LNC stock in our |
|||||
deferred compensation plans (1) |
1 |
- |
|||
Net Income (Loss) Available to Common |
|||||
Stockholders – Diluted |
$ |
412 |
$ |
325 | |
|
|||||
Earnings (Loss) per Common Share – Basic |
$ |
1.84 |
$ |
1.37 | |
Earnings (Loss) per Common Share – Diluted |
1.81 | 1.35 | |||
|
|||||
Average Shares – Basic |
223,555,299 |
236,463,183 |
|||
Average Shares – Diluted |
227,313,882 |
239,896,939 |
|||
|
|||||
|
For the |
||||
|
Six Months Ended |
||||
|
June 30, |
||||
|
2017 |
2016 |
|||
|
|||||
Revenues |
$ |
7,077 |
$ |
6,551 | |
|
|||||
Net Income (Loss) |
$ |
846 |
$ |
536 | |
Adjustment for deferred units of LNC stock in our |
|||||
deferred compensation plans (1) |
1 | (7) | |||
Net Income (Loss) Available to Common |
|||||
Stockholders – Diluted |
$ |
847 |
$ |
529 | |
|
|||||
Earnings (Loss) per Common Share – Basic |
$ |
3.77 |
$ |
2.24 | |
Earnings (Loss) per Common Share – Diluted |
3.70 | 2.18 | |||
|
|||||
Average Shares – Basic |
224,581,848 |
239,069,774 |
|||
Average Shares – Diluted |
228,702,989 |
242,496,422 |
|||
|
|||||
|
|||||
|
|||||
(1) The numerator used in the calculation of our diluted EPS is adjusted to remove the mark-to-market adjustment for deferred units of LNC |
|||||
stock in our deferred compensation plans if the effect of equity classification would be more dilutive to our diluted EPS. |
|||||
|
|||||
|
|||||
|
|||||
|
|||||
|
|||||
|
Forward Looking Statements — Cautionary Language
Certain statements made in this press release and in other written or oral statements made by Lincoln or on Lincoln’s behalf are “forward-looking statements” within the meaning of the Private Securities Litigation Reform Act of 1995 (“PSLRA”). A forward-looking statement is a statement that is not a historical fact and, without limitation, includes any statement that may predict, forecast, indicate or imply future results, performance or achievements, and may contain words like: “believe,” “anticipate,” “expect,” “estimate,” “project,” “will,” “shall” and other words or phrases with similar meaning in connection with a discussion of future operating or financial performance. In particular, these include statements relating to future actions, trends in Lincoln’s businesses, prospective services or products, future performance or financial results, and the outcome of contingencies, such as legal proceedings. Lincoln claims the protection afforded by the safe harbor for forward-looking statements provided by the PSLRA.
Forward-looking statements involve risks and uncertainties that may cause actual results to differ materially from the results contained in the forward-looking statements. Risks and uncertainties that may cause actual results to vary materially, some of which are described within the forward-looking statements, include, among others:
· |
Deterioration in general economic and business conditions that may affect account values, investment results, guaranteed benefit liabilities, premium levels, claims experience and the level of pension benefit costs, funding and investment results; |
· |
Adverse global capital and credit market conditions could affect our ability to raise capital, if necessary, and may cause us to realize impairments on investments and certain intangible assets, including goodwill and the valuation allowance against deferred tax assets, which may reduce future earnings and/or affect our financial condition and ability to raise additional capital or refinance existing debt as it matures; |
· |
Because of our holding company structure, the inability of our subsidiaries to pay dividends to the holding company in sufficient amounts could harm the holding company’s ability to meet its obligations; |
· |
Legislative, regulatory or tax changes, both domestic and foreign, that affect: the cost of, or demand for, our subsidiaries’ products; the required amount of reserves and/or surplus; our ability to conduct business and our captive reinsurance arrangements, as well as restrictions on revenue sharing and 12b-1 payments; the potential for U.S. federal tax reform; and the effect of the Department of Labor’s (“DOL”) regulation defining fiduciary; |
· |
Actions taken by reinsurers to raise rates on in-force business; |
· |
Declines in or sustained low interest rates causing a reduction in investment income, the interest margins of our businesses, estimated gross profits and demand for our products; |
· |
Rapidly increasing interest rates causing contract holders to surrender life insurance and annuity policies, thereby causing realized investment losses, and reduced hedge performance related to variable annuities; |
· |
Uncertainty about the effect of continuing promulgation and implementation of rules and regulations under the Dodd-Frank Wall Street Reform and Consumer Protection Act on us, the economy and the financial services sector in particular; |
· |
The initiation of legal or regulatory proceedings against us, and the outcome of any legal or regulatory proceedings, such as: adverse actions related to present or past business practices common in businesses in which we compete; adverse decisions in significant actions including, but not limited to, actions brought by federal and state authorities and class action cases; new decisions that result in changes in law; and unexpected trial court rulings; |
· |
A decline in the equity markets causing a reduction in the sales of our subsidiaries’ products; a reduction of asset-based fees that our subsidiaries charge on various investment and insurance products; an acceleration of the net amortization of deferred acquisition costs (“DAC”), value of business acquired (“VOBA”), deferred sales inducements (“DSI”) and deferred front-end loads (“DFEL”); and an increase in liabilities related to guaranteed benefit features of our subsidiaries’ variable annuity products; |
· |
Ineffectiveness of our risk management policies and procedures, including various hedging strategies used to offset the effect of changes in the value of liabilities due to changes in the level and volatility of the equity markets and interest rates; |
· |
A deviation in actual experience regarding future persistency, mortality, morbidity, interest rates or equity market returns from the assumptions used in pricing our subsidiaries’ products, in establishing related insurance reserves and in the net amortization of DAC, VOBA, DSI and DFEL, which may reduce future earnings; |
· |
Changes in accounting principles generally accepted in the United States (“GAAP”), that may result in unanticipated changes to our net income; |
· |
Lowering of one or more of our debt ratings issued by nationally recognized statistical rating organizations and the adverse effect such action may have on our ability to raise capital and on our liquidity and financial condition; |
· |
Lowering of one or more of the insurer financial strength ratings of our insurance subsidiaries and the adverse effect such action may have on the premium writings, policy retention, profitability of our insurance subsidiaries and liquidity; |
· |
Significant credit, accounting, fraud, corporate governance or other issues that may adversely affect the value of certain investments in our portfolios, as well as counterparties to which we are exposed to credit risk requiring that we realize losses on investments; |
· |
Inability to protect our intellectual property rights or claims of infringement of the intellectual property rights of others; |
· |
Interruption in telecommunication, information technology or other operational systems, or failure to safeguard the confidentiality or privacy of sensitive data on such systems from cyberattacks or other breaches of our data security systems; |
· |
The effect of acquisitions and divestitures, restructurings, product withdrawals and other unusual items; |
· |
The adequacy and collectability of reinsurance that we have purchased; |
· |
Acts of terrorism, a pandemic, war or other man-made and natural catastrophes that may adversely affect our businesses and the cost and availability of reinsurance; |
· |
Competitive conditions, including pricing pressures, new product offerings and the emergence of new competitors, that may affect the level of premiums and fees that our subsidiaries can charge for their products; |
· |
The unknown effect on our subsidiaries’ businesses resulting from evolving market preferences and the changing demographics of our client base; and |
· |
The unanticipated loss of key management, financial planners or wholesalers. |
The risks included here are not exhaustive. Our annual report on Form 10-K, quarterly reports on Form 10-Q, current reports on Form 8-K and other documents filed with the Securities and Exchange Commission (“SEC”) include additional factors that could affect our businesses and financial performance. Moreover, we operate in a rapidly changing and competitive environment. New risk factors emerge from time to time, and it is not possible for management to predict all such risk factors.
Further, it is not possible to assess the effect of all risk factors on our businesses or the extent to which any factor, or combination of factors, may cause actual results to differ materially from those contained in any forward-looking statements. Given these risks and uncertainties, investors should not place undue reliance on forward-looking statements as a prediction of actual results. In addition, Lincoln disclaims any obligation to update any forward-looking statements to reflect events or circumstances that occur after the date of this press release.
The reporting of Risk Based Capital (“RBC”) measures is not intended for the purpose of ranking any insurance company or for use in connection with any marketing, advertising or promotional activities.
|
Lincoln Financial Group |
||||||||||||||||||
|
Table of Contents |
||||||||||||||||||
|
|||||||||||||||||||
|
|||||||||||||||||||
|
Analyst Coverage and Credit Ratings |
1 | |||||||||||||||||
|
Notes |
2 | |||||||||||||||||
|
Consolidated |
||||||||||||||||||
|
Consolidated Statements of Income (Loss) |
3 | |||||||||||||||||
|
Consolidated Balance Sheets |
4 | |||||||||||||||||
|
Earnings, Shares and Return on Equity |
5 | |||||||||||||||||
|
Key Stakeholder Metrics |
6 | |||||||||||||||||
|
Segment and Sources of Earnings |
7 | |||||||||||||||||
|
Select Earnings Drivers By Segment |
8 | |||||||||||||||||
|
Sales By Segment |
9 | |||||||||||||||||
|
Operating Revenues and General and Administrative Expenses By Segment |
10 | |||||||||||||||||
|
Operating Commissions and Other Expenses |
11 | |||||||||||||||||
|
Interest Rate Yields and Spreads By Segment |
12 | |||||||||||||||||
|
Select Earnings and Operational Data from Business Segments |
||||||||||||||||||
|
Annuities |
13 | |||||||||||||||||
|
Retirement Plan Services |
14 | |||||||||||||||||
|
Life Insurance |
15 | |||||||||||||||||
|
Group Protection |
16 | |||||||||||||||||
|
Other Operations |
17 | |||||||||||||||||
|
DAC & Account Value Rollforwards |
||||||||||||||||||
|
Consolidated DAC, VOBA, DSI and DFEL Roll Forwards |
18 | |||||||||||||||||
|
Account Value Roll Forwards: |
||||||||||||||||||
|
Annuities |
19 | |||||||||||||||||
|
Retirement Plan Services |
20 | |||||||||||||||||
|
Life Insurance |
21 | |||||||||||||||||
|
Other Information |
||||||||||||||||||
|
Select Investment Data |
22 | |||||||||||||||||
|
Realized Gain (Loss) and Benefit Ratio Unlocking, After-DAC |
23 | |||||||||||||||||
|
Select GAAP to Non-GAAP Reconciliations |
24 | |||||||||||||||||
|
|||||||||||||||||||
|
|||||||||||||||||||
|
|||||||||||||||||||
|
|
Lincoln Financial Group |
|||||||||||||
|
Analyst Coverage and Credit Ratings |
|||||||||||||
|
||||||||||||||
|
||||||||||||||
|
Firm |
Analyst |
Phone Number |
|||||||||||
|
Autonomous Research U.S., L.P. |
Erik Bass |
646-561-6248 |
|||||||||||
|
Bank of America Merrill Lynch |
Seth Weiss |
646-855-3783 |
|||||||||||
|
Barclays Capital |
Jay Gelb |
212-526-1561 |
|||||||||||
|
Citi Research |
Suneet Kamath |
212-816-3457 |
|||||||||||
|
Credit Suisse |
John Nadel |
212-325-4016 |
|||||||||||
|
Dowling & Partners |
Humphrey Lee |
860-676-7324 |
|||||||||||
|
Evercore |
Thomas Gallagher |
212-446-9439 |
|||||||||||
|
FBR Capital Markets |
Randy Binner |
703-312-1890 |
|||||||||||
|
J.P. Morgan Securities |
Jimmy Bhullar |
212-622-6397 |
|||||||||||
|
Janney Montgomery Scott |
Bob Glasspiegel |
860-724-1203 |
|||||||||||
|
Keefe, Bruyette & Woods, Inc. |
Ryan Krueger |
860-722-5930 |
|||||||||||
|
Morgan Stanley |
Nigel Dally |
212-761-4132 |
|||||||||||
|
RBC Capital Markets |
Mark Dwelle |
804-782-4008 |
|||||||||||
|
Sandler O’Neill & Partners, L.P. |
John Barnidge |
312-281-3412 |
|||||||||||
|
Wells Fargo |
Sean Dargan |
212-214-1416 |
|||||||||||
|
||||||||||||||
|
||||||||||||||
|
||||||||||||||
|
||||||||||||||
|
This list is provided for informational purposes only. Lincoln Financial Group does not endorse the analyses, conclusions or recommendations contained in any report issued by these |
|||||||||||||
|
or any other analysts. |
|||||||||||||
|
Ratings as of August 2nd, 2017 |
|||||||||||||
|
Standard |
|||||||||||||
|
A.M Best |
Fitch |
Moody's |
& Poor's |
||||||||||
|
Senior Debt Ratings |
a- |
BBB+ |
Baa1 |
A- |
|||||||||
|
Financial Strength Ratings |
|||||||||||||
|
Lincoln National Life Insurance Company |
A+ |
A+ |
A1 |
AA- |
|||||||||
|
First Penn-Pacific Life Insurance Company |
A |
A+ |
A1 |
A- |
|||||||||
|
Lincoln Life & Annuity Company of New York |
A+ |
A+ |
A1 |
AA- |
|||||||||
|
||||||||||||||
|
Investor Inquiries May Be Directed To: |
|||||||||||||
|
Chris Giovanni, Senior Vice President, Investor Relations |
|||||||||||||
|
Email: Christopher.Giovanni@lfg.com |
|||||||||||||
|
Phone: 484-583-1793 |
|||||||||||||
|
||||||||||||||
Page 1 |
|
Lincoln Financial Group |
|
|
Notes |
|
|
||
|
||
|
Computations |
|
|
• The quarterly financial information for the current year may not sum to the corresponding year-to-date amount as both are rounded to millions. |
|
|
• The financial ratios reported herein are calculated using whole dollars instead of dollars rounded to millions. |
|
|
• If the effect of equity classification would result in a more dilutive Earnings Per Share (“EPS”), the numerator used in the calculation of our diluted EPS is adjusted to remove the mark-to-market |
|
|
adjustment for deferred units of LNC stock in our deferred compensation plans. In addition, for any period where a loss from continuing operations is experienced, shares used in the diluted EPS |
|
|
calculation represent basic shares, as using dilutive shares would be anti-dilutive to the calculation. In these periods, we would also exclude the deferred compensation adjustment. |
|
|
• Return on equity (“ROE”) measures how efficiently we generate profits from the resources provided by our net assets. ROE is calculated by dividing annualized net income (loss) (or income (loss) |
|
|
from operations) by average equity, excluding accumulated other comprehensive income (loss) (“AOCI”). Management evaluates consolidated ROE by both including and excluding the effect |
|
|
of average goodwill. |
|
|
• Book value per share, excluding AOCI, is calculated by dividing stockholders’ equity, excluding AOCI, by common shares outstanding. We provide book value per share, excluding AOCI, to enable |
|
|
investors to analyze the amount of our net worth that is attributable primarily to our business operations. Management believes book value per share excluding AOCI is useful to investors because |
|
|
it eliminates the effect of items that can fluctuate significantly from period to period, primarily based on changes in interest rates. Book value per share is the most directly comparable GAAP measure. |
|
|
• Pre-tax net margin is calculated by dividing income (loss) from operations before taxes by net revenue, which is defined as total operating revenues less interest credited. |
|
|
||
|
Definitions |
|
|
Holding company available liquidity consists of cash and invested cash, excluding cash held as collateral, and certain short-term investments that can be readily converted into cash, net of commerical |
|
|
paper outstanding. |
|
|
Sales as reported consist of the following: |
|
|
• MoneyGuard®, our linked-benefit product – 15% of total expected premium deposits; |
|
|
• Universal life (“UL”), indexed universal life ("IUL"), variable universal life (“VUL”) – first year commissionable premiums plus 5% of excess premiums received; |
|
|
• Executive Benefits – single premium bank-owned UL and VUL, 15% of single premium deposits, and corporate owned UL and VUL, first year commissionable premiums plus 5% of excess |
|
|
premium received; |
|
|
• Term – 100% of annualized first year premiums; |
|
|
• Annuities – deposits from new and existing customers; and |
|
|
• Group Protection – annualized first year premiums from new policies. |
|
|
Throughout the document, “after-DAC” refers to the associated amortization expense of deferred acquisition costs (“DAC”), value of business acquired (“VOBA”), deferred sales inducements (“DSI”) |
|
|
and deferred front-end loads (“DFEL”) and changes in other contract holder funds. |
|
|
||
|
||
|
||
|
||
|
||
|
||
|
||
|
||
Page 2a |
|
Lincoln Financial Group |
|
|
Notes |
|
|
||
|
||
|
Sources of Earnings are defined as follows: |
|
|
• Investment spread earnings consist primarily of net investment income, net of interest credited earned on the underlying general account investments supporting our fixed products less related |
|
|
expenses. |
|
|
• Mortality/morbidity earnings result from mortality margins, morbidity margins, and certain expense assessments and related fees that are a function of the rates priced into the product and level |
|
|
of insurance in force. |
|
|
• Fees on Assets Under Management (“AUM”) earnings results consist primarily of asset-based fees charged based on variable account values less associated benefits and related expenses. |
|
|
• Variable Annuity (“VA”) Riders earnings consist of fees charged to the contract holder related to guaranteed benefit rider features, less the net valuation premium and associated change in |
|
|
benefit reserves and related expenses. |
|
|
||
|
Non-GAAP Performance Measures |
|
|
Non-GAAP measures do not replace the most directly comparable GAAP measures, and we have included detailed reconciliations herein. |
|
|
We exclude the after-tax effects of the following items from GAAP net income (loss) to arrive at income (loss) from operations: |
|
|
• Realized gains and losses associated with the following (“excluded realized gain (loss)”): |
|
|
▪ Sales or disposals and impairments of securities; |
|
|
▪ Changes in the fair value of derivatives, embedded derivatives within certain reinsurance arrangements and trading securities (“gain (loss) on the mark-to-market on certain instruments”); |
|
|
▪ Changes in the fair value of the derivatives we own to hedge our guaranteed death benefit (“GDB”) riders reflected within our variable annuities; |
|
|
▪ Changes in the fair value of the embedded derivatives of our guaranteed living benefit (“GLB”) riders reflected within variable annuity net derivative results accounted for at fair value; |
|
|
▪ Changes in the fair value of the derivatives we own to hedge our guaranteed living benefit ("GLB") riders reflected within variable annuity net derivative results; |
|
|
▪ Changes in the fair value of the embedded derivative liabilities related to index call options we may purchase in the future to hedge contract holder index allocations applicable to future |
|
|
reset periods for our indexed annuity products accounted for at fair value (“indexed annuity forward-starting option”); |
|
|
• Changes in reserves resulting from benefit ratio unlocking on our GDB and GLB riders (“benefit ratio unlocking”); |
|
|
• Income (loss) from reserve changes, net of related amortization, on business sold through reinsurance; |
|
|
• Gains (losses) on early extinguishment of debt; |
|
|
• Losses from the impairment of intangible assets; |
|
|
• Income (loss) from discontinued operations; and |
|
|
• Income (loss) from the initial adoption of new accounting standards. |
|
|
Operating revenues represent GAAP revenues excluding the pre-tax effects of the following items: |
|
|
• Excluded realized gain (loss); |
|
|
• Revenue adjustments from the initial adoption of new accounting standards; |
|
|
• Amortization of DFEL arising from changes in GDB and GLB benefit ratio unlocking; and |
|
|
• Amortization of deferred gains arising from reserve changes on business sold through reinsurance. |
|
|
||
|
||
|
||
|
||
|
||
|
||
Page 2b |
|
Lincoln Financial Group |
|
|
Notes |
|
|
||
|
||
|
We use our prevailing federal income tax rate of 35% while taking into account any permanent differences for events recognized differently in our financial statements and federal income tax returns |
|
|
when reconciling our non-GAAP measures to the most comparable GAAP measure. |
|
|
||
|
Management believes that the non-GAAP performance measures discussed above explain the results of our ongoing businesses in a manner that allows for a better understanding of the underlying |
|
|
trends in our current business as the excluded items are unpredictable and not necessarily indicative of current operating fundamentals or future performance of the business segments, and, in many |
|
|
instances, decisions regarding these items do not necessarily relate to the operations of the individual segments. In addition, we believe that our definitions of operating revenues and income from |
|
|
operations provide investors with more valuable measures of our performance as they better reveal trends in our business. |
|
|
||
|
Prior year interest rate spreads have been restated to conform to the current year presentation, which has been modified to be consistent across our business segments. |
|
|
||
|
New Accounting Standards - Restatement of Certain Interim Reporting Metrics |
|
|
Effective October 1, 2016, we elected to early adopt ASU 2016-09, Improvements to Employee Share-based Payment Accounting. We have updated certain previously reported interim results and |
|
|
metrics in accordance with the new guidance. |
|
|
||
|
Statistical Supplement is Dated |
|
|
The financial data in this document is dated August 2, 2017, and has not been updated since that date. Lincoln Financial Group does not intend to update this document. |
|
|
||
|
||
|
||
|
||
|
||
|
||
|
||
|
||
|
||
|
||
|
||
|
||
|
||
|
||
|
||
|
||
|
||
|
||
|
||
|
||
Page 2c |
|
Lincoln Financial Group |
|||||||||||||||||||||||||
|
Consolidated Statements of Income (Loss) |
|||||||||||||||||||||||||
|
Unaudited (millions of dollars, except per share data) |
|||||||||||||||||||||||||
|
||||||||||||||||||||||||||
|
For the Three Months Ended |
For the Six Months Ended |
||||||||||||||||||||||||
|
6/30/16 |
9/30/16 |
12/31/16 |
3/31/17 |
6/30/17 |
Change |
6/30/16 |
6/30/17 |
Change |
|||||||||||||||||
|
Revenues |
|||||||||||||||||||||||||
|
Insurance premiums |
$ |
728 |
$ |
708 |
$ |
736 |
$ |
807 |
$ |
801 | 10.0% |
$ |
1,544 |
$ |
1,608 | 4.1% | |||||||||
|
Fee income |
1,288 | 1,376 | 1,345 | 1,354 | 1,393 | 8.2% | 2,523 | 2,747 | 8.9% | ||||||||||||||||
|
Net investment income |
1,199 | 1,259 | 1,244 | 1,238 | 1,262 | 5.3% | 2,371 | 2,499 | 5.4% | ||||||||||||||||
|
Realized gain (loss): |
|||||||||||||||||||||||||
|
Other-than-temporary impairment (“OTTI”) |
(28) | (13) | (25) | (4) | (4) | 85.7% | (64) | (8) | 87.5% | ||||||||||||||||
|
Realized gain (loss), excluding OTTI |
(17) | 50 | (192) | (35) | (6) | 41.2% | (95) | (41) | 56.8% | ||||||||||||||||
|
Total realized gain (loss) |
(45) | 37 | (217) | (39) | (10) | 77.8% | (159) | (49) | 69.2% | ||||||||||||||||
|
Amortization of deferred gains on business |
|||||||||||||||||||||||||
|
sold through reinsurance |
18 | 18 | 18 | 18 | 4 |
-77.8% |
37 | 22 |
-40.5% |
||||||||||||||||
|
Other revenues |
119 | 127 | 128 | 122 | 127 | 6.7% | 235 | 250 | 6.4% | ||||||||||||||||
|
Total revenues |
3,307 | 3,525 | 3,254 | 3,500 | 3,577 | 8.2% | 6,551 | 7,077 | 8.0% | ||||||||||||||||
|
||||||||||||||||||||||||||
|
Expenses |
|||||||||||||||||||||||||
|
Interest credited |
639 | 642 | 650 | 647 | 646 | 1.1% | 1,272 | 1,293 | 1.7% | ||||||||||||||||
|
Benefits |
1,208 | 922 | 1,230 | 1,290 | 1,287 | 6.5% | 2,540 | 2,578 | 1.5% | ||||||||||||||||
|
Commissions and other expenses |
978 | 1,283 | 1,041 | 1,015 | 1,034 | 5.7% | 1,953 | 2,048 | 4.9% | ||||||||||||||||
|
Interest and debt expense |
68 | 66 | 129 | 64 | 63 |
-7.4% |
136 | 127 |
-6.6% |
||||||||||||||||
|
Strategic digitization expense |
- |
- |
8 | 9 | 14 |
NM |
- |
23 |
NM |
||||||||||||||||
|
Total expenses |
2,893 | 2,913 | 3,058 | 3,025 | 3,044 | 5.2% | 5,901 | 6,069 | 2.8% | ||||||||||||||||
|
Income (loss) from continuing operations before taxes |
414 | 612 | 196 | 475 | 533 | 28.7% | 650 | 1,008 | 55.1% | ||||||||||||||||
|
Federal income tax expense (benefit) |
89 | 145 | 6 | 40 | 122 | 37.1% | 114 | 162 | 42.1% | ||||||||||||||||
|
Net income (loss) |
325 | 467 | 190 | 435 | 411 | 26.5% | 536 | 846 | 57.8% | ||||||||||||||||
|
Adjustment for LNC stock units in our |
|||||||||||||||||||||||||
|
deferred compensation plans |
- |
- |
- |
- |
1 |
NM |
(7) | 1 | 114.3% | ||||||||||||||||
|
Net income (loss) available to common |
|||||||||||||||||||||||||
|
stockholders – diluted |
$ |
325 |
$ |
467 |
$ |
190 |
$ |
435 |
$ |
412 | 26.8% |
$ |
529 |
$ |
847 | 60.1% | |||||||||
|
||||||||||||||||||||||||||
|
Earnings (Loss) Per Common Share – Diluted |
|||||||||||||||||||||||||
|
Net income (loss) |
$ |
1.35 |
$ |
2.00 |
$ |
0.82 |
$ |
1.89 |
$ |
1.81 | 34.1% |
$ |
2.18 |
$ |
3.70 | 69.7% | |||||||||
|
||||||||||||||||||||||||||
|
ROE, including AOCI |
|||||||||||||||||||||||||
|
Net income (loss) |
8.5% | 11.6% | 4.9% | 11.8% | 10.6% | 7.3% | 11.2% | ||||||||||||||||||
|
||||||||||||||||||||||||||
Page 3 |
|
Lincoln Financial Group |
|||||||||||||||||
|
Consolidated Balance Sheets |
|||||||||||||||||
|
Unaudited (millions of dollars) |
|||||||||||||||||
|
||||||||||||||||||
|
As of |
|||||||||||||||||
|
6/30/16 |
9/30/16 |
12/31/16 |
3/31/17 |
6/30/17 |
Change |
||||||||||||
|
ASSETS |
|||||||||||||||||
|
Investments: |
|||||||||||||||||
|
Available-for-sale (“AFS”) securities: |
|||||||||||||||||
|
Corporate bonds |
$ |
80,129 |
$ |
81,369 |
$ |
78,149 |
$ |
79,841 |
$ |
81,598 | 1.8% | ||||||
|
U.S. government bonds |
464 | 458 | 419 | 576 | 578 | 24.6% | |||||||||||
|
Foreign government bonds |
530 | 530 | 506 | 456 | 455 |
-14.2% |
|||||||||||
|
Mortgage-backed securities |
3,975 | 4,019 | 3,964 | 4,008 | 4,028 | 1.3% | |||||||||||
|
Asset-backed collateralized debt obligations |
687 | 686 | 744 | 776 | 703 | 2.3% | |||||||||||
|
State and municipal bonds |
4,985 | 4,939 | 4,627 | 4,826 | 5,010 | 0.5% | |||||||||||
|
Hybrid and redeemable preferred securities |
691 | 631 | 604 | 619 | 642 |
-7.1% |
|||||||||||
|
VIEs' fixed maturity securities |
600 | 600 | 200 |
- |
- |
-100.0% |
|||||||||||
|
Equity securities |
277 | 273 | 275 | 276 | 275 |
-0.7% |
|||||||||||
|
Total AFS securities |
92,338 | 93,505 | 89,488 | 91,378 | 93,289 | 1.0% | |||||||||||
|
Trading securities |
1,812 | 1,808 | 1,712 | 1,703 | 1,678 |
-7.4% |
|||||||||||
|
Mortgage loans on real estate |
9,257 | 9,430 | 9,889 | 10,001 | 10,023 | 8.3% | |||||||||||
|
Real estate |
21 | 23 | 24 | 24 | 23 | 9.5% | |||||||||||
|
Policy loans |
2,507 | 2,471 | 2,451 | 2,432 | 2,416 |
-3.6% |
|||||||||||
|
Derivative investments |
2,613 | 2,170 | 927 | 991 | 1,054 |
-59.7% |
|||||||||||
|
Other investments |
2,039 | 2,184 | 2,230 | 2,104 | 2,156 | 5.7% | |||||||||||
|
Total investments |
110,587 | 111,591 | 106,721 | 108,633 | 110,639 | 0.0% | |||||||||||
|
Cash and invested cash |
4,113 | 3,444 | 2,722 | 1,923 | 1,978 |
-51.9% |
|||||||||||
|
DAC and VOBA |
8,280 | 8,020 | 9,134 | 9,030 | 8,555 | 3.3% | |||||||||||
|
Premiums and fees receivable |
370 | 355 | 430 | 465 | 365 |
-1.4% |
|||||||||||
|
Accrued investment income |
1,070 | 1,117 | 1,062 | 1,124 | 1,082 | 1.1% | |||||||||||
|
Reinsurance recoverables |
5,540 | 5,432 | 5,265 | 5,333 | 5,228 |
-5.6% |
|||||||||||
|
Funds withheld reinsurance assets |
628 | 628 | 617 | 610 | 607 |
-3.3% |
|||||||||||
|
Goodwill |
2,273 | 2,273 | 2,273 | 2,273 | 2,273 | 0.0% | |||||||||||
|
Other assets |
5,134 | 5,152 | 5,006 | 5,119 | 5,099 |
-0.7% |
|||||||||||
|
Separate account assets |
125,033 | 128,593 | 128,397 | 132,958 | 135,825 | 8.6% | |||||||||||
|
Total assets |
$ |
263,028 |
$ |
266,605 |
$ |
261,627 |
$ |
267,468 |
$ |
271,651 | 3.3% | ||||||
|
||||||||||||||||||
|
||||||||||||||||||
|
||||||||||||||||||
Page 4a |
|
Lincoln Financial Group |
|||||||||||||||||
|
Consolidated Balance Sheets |
|||||||||||||||||
|
Unaudited (millions of dollars) |
|||||||||||||||||
|
||||||||||||||||||
|
As of |
|||||||||||||||||
|
6/30/16 |
9/30/16 |
12/31/16 |
3/31/17 |
6/30/17 |
Change |
||||||||||||
|
LIABILITIES AND STOCKHOLDERS’ EQUITY |
|||||||||||||||||
|
Liabilities |
|||||||||||||||||
|
Future contract benefits |
$ |
22,147 |
$ |
22,120 |
$ |
21,576 |
$ |
22,202 |
$ |
22,293 | 0.7% | ||||||
|
Other contract holder funds |
77,458 | 77,963 | 78,903 | 79,078 | 79,216 | 2.3% | |||||||||||
|
Short-term debt |
250 | 250 |
- |
200 | 450 | 80.0% | |||||||||||
|
Long-term debt by rating agency leverage definitions: |
|||||||||||||||||
|
Operating (see note (2) on page 6 for details) |
865 | 865 | 865 | 865 | 865 | 0.0% | |||||||||||
|
Financial |
4,595 | 4,592 | 4,480 | 4,268 | 4,036 |
-12.2% |
|||||||||||
|
Reinsurance related embedded derivatives |
134 | 137 | 53 | 50 | 53 |
-60.4% |
|||||||||||
|
Funds withheld reinsurance liabilities |
2,019 | 1,999 | 1,976 | 1,961 | 1,862 |
-7.8% |
|||||||||||
|
Deferred gain on business sold through reinsurance |
61 | 43 | 24 | 6 | 2 |
-96.7% |
|||||||||||
|
Payables for collateral on investments |
6,297 | 5,654 | 4,995 | 5,086 | 4,952 |
-21.4% |
|||||||||||
|
Other liabilities |
8,249 | 8,066 | 5,880 | 5,821 | 6,101 |
-26.0% |
|||||||||||
|
Separate account liabilities |
125,033 | 128,593 | 128,397 | 132,958 | 135,825 | 8.6% | |||||||||||
|
Total liabilities |
247,108 | 250,282 | 247,149 | 252,495 | 255,655 | 3.5% | |||||||||||
|
||||||||||||||||||
|
Stockholders’ Equity |
|||||||||||||||||
|
Common stock |
6,006 | 5,906 | 5,869 | 5,839 | 5,774 |
-3.9% |
|||||||||||
|
Retained earnings |
6,719 | 7,040 | 7,043 | 7,287 | 7,511 | 11.8% | |||||||||||
|
AOCI: |
|||||||||||||||||
|
Unrealized investment gains (losses) |
3,501 | 3,684 | 1,858 | 2,139 | 3,003 |
-14.2% |
|||||||||||
|
Foreign currency translation adjustment |
(18) | (20) | (27) | (25) | (20) |
-11.1% |
|||||||||||
|
Funded status of employee benefit plans |
(288) | (287) | (265) | (267) | (272) | 5.6% | |||||||||||
|
Total AOCI |
3,195 | 3,377 | 1,566 | 1,847 | 2,711 |
-15.1% |
|||||||||||
|
Total stockholders’ equity |
15,920 | 16,323 | 14,478 | 14,973 | 15,996 | 0.5% | |||||||||||
|
Total liabilities and stockholders’ equity |
$ |
263,028 |
$ |
266,605 |
$ |
261,627 |
$ |
267,468 |
$ |
271,651 | 3.3% | ||||||
|
||||||||||||||||||
|
||||||||||||||||||
|
||||||||||||||||||
|
||||||||||||||||||
|
||||||||||||||||||
|
||||||||||||||||||
|
||||||||||||||||||
Page 4b |
|
Lincoln Financial Group |
|||||||||||||||||||||||||
|
Earnings, Shares and Return on Equity |
|||||||||||||||||||||||||
|
Unaudited (millions of dollars, except per share data) |
|||||||||||||||||||||||||
|
||||||||||||||||||||||||||
|
As of or For the Three Months Ended |
As of or For the Six Months Ended |
||||||||||||||||||||||||
|
6/30/16 |
9/30/16 |
12/31/16 |
3/31/17 |
6/30/17 |
Change |
6/30/16 |
6/30/17 |
Change |
|||||||||||||||||
|
Income (Loss) |
|||||||||||||||||||||||||
|
Net income (loss) |
$ |
325 |
$ |
467 |
$ |
190 |
$ |
435 |
$ |
411 | 26.5% |
$ |
536 |
$ |
846 | 57.8% | |||||||||
|
Pre-tax income (loss) from operations |
489 | 571 | 533 | 485 | 544 | 11.2% | 888 | 1,030 | 16.0% | ||||||||||||||||
|
After-tax income (loss) from operations (1) |
373 | 441 | 409 | 442 | 419 | 12.3% | 690 | 860 | 24.6% | ||||||||||||||||
|
Operating tax rate |
23.7% | 22.8% | 23.3% | 8.9% | 23.0% | 22.3% | 16.5% | ||||||||||||||||||
|
||||||||||||||||||||||||||
|
Average Stockholders’ Equity |
|||||||||||||||||||||||||
|
Average equity, including AOCI |
$ |
15,289 |
$ |
16,122 |
$ |
15,400 |
$ |
14,725 |
$ |
15,485 | 1.3% |
$ |
14,713 |
$ |
15,105 | 2.7% | |||||||||
|
Average AOCI |
2,563 | 3,286 | 2,471 | 1,706 | 2,279 |
-11.1% |
1,975 | 1,993 | 0.9% | ||||||||||||||||
|
Average equity, excluding AOCI |
$ |
12,726 |
$ |
12,836 |
$ |
12,929 |
$ |
13,019 |
$ |
13,206 | 3.8% |
$ |
12,738 |
$ |
13,112 | 2.9% | |||||||||
|
||||||||||||||||||||||||||
|
ROE, excluding AOCI |
|||||||||||||||||||||||||
|
Net income (loss) |
10.2% | 14.5% | 5.9% | 13.4% | 12.4% | 8.4% | 12.9% | ||||||||||||||||||
|
Income (loss) from operations |
11.7% | 13.7% | 12.7% | 13.6% | 12.7% | 10.8% | 13.1% | ||||||||||||||||||
|
||||||||||||||||||||||||||
|
Per Share |
|||||||||||||||||||||||||
|
Net income (loss) (diluted) |
$ |
1.35 |
$ |
2.00 |
$ |
0.82 |
$ |
1.89 |
$ |
1.81 | 34.1% |
$ |
2.18 |
$ |
3.70 | 69.7% | |||||||||
|
Income (loss) from operations (diluted) |
1.56 | 1.89 | 1.77 | 1.92 | 1.85 | 18.6% | 2.82 | 3.77 | 33.7% | ||||||||||||||||
|
Dividends declared during the period |
0.25 | 0.25 | 0.29 | 0.29 | 0.29 | 16.0% | 0.50 | 0.58 | 16.0% | ||||||||||||||||
|
||||||||||||||||||||||||||
|
Book value, including AOCI |
$ |
68.39 |
$ |
71.43 |
$ |
63.97 |
$ |
66.58 |
$ |
71.98 | 5.2% |
$ |
68.39 |
$ |
71.98 | 5.2% | |||||||||
|
Per share impact of AOCI |
13.72 | 14.78 | 6.92 | 8.21 | 12.20 |
-11.1% |
13.72 | 12.20 |
-11.1% |
||||||||||||||||
|
Book value, excluding AOCI |
$ |
54.67 |
$ |
56.65 |
$ |
57.05 |
$ |
58.37 |
$ |
59.78 | 9.3% |
$ |
54.67 |
$ |
59.78 | 9.3% | |||||||||
|
||||||||||||||||||||||||||
|
Shares |
|||||||||||||||||||||||||
|
Repurchased during the period |
6.2 | 4.3 | 3.2 | 2.9 | 3.0 |
-51.6% |
11.8 | 5.9 |
-50.0% |
||||||||||||||||
|
End-of-period – basic |
232.8 | 228.5 | 226.3 | 224.9 | 222.2 |
-4.6% |
232.8 | 222.2 |
-4.6% |
||||||||||||||||
|
End-of-period – diluted |
236.2 | 231.4 | 230.1 | 228.9 | 226.0 |
-4.3% |
236.2 | 226.0 |
-4.3% |
||||||||||||||||
|
Average for the period – diluted |
239.9 | 233.7 | 230.9 | 230.1 | 227.3 |
-5.3% |
242.5 | 228.7 |
-5.7% |
||||||||||||||||
|
||||||||||||||||||||||||||
|
(1) See reconciliation to net income (loss) on page 24. |
|||||||||||||||||||||||||
|
||||||||||||||||||||||||||
|
||||||||||||||||||||||||||
|
||||||||||||||||||||||||||
Page 5 |
|
Lincoln Financial Group |
|||||||||||||||||||||||||
|
Key Stakeholder Metrics |
|||||||||||||||||||||||||
|
Unaudited (millions of dollars, except per share data) |
|||||||||||||||||||||||||
|
||||||||||||||||||||||||||
|
As of or For the Three Months Ended |
For the Six Months Ended |
||||||||||||||||||||||||
|
6/30/16 |
9/30/16 |
12/31/16 |
3/31/17 |
6/30/17 |
Change |
6/30/16 |
6/30/17 |
Change |
|||||||||||||||||
|
||||||||||||||||||||||||||
|
Cash Returned to Common Stockholders |
|||||||||||||||||||||||||
|
Shares repurchased |
$ |
275 |
$ |
200 |
$ |
204 |
$ |
200 |
$ |
200 |
-27.3% |
$ |
475 |
$ |
400 |
-15.8% |
|||||||||
|
Common dividends |
60 | 58 | 57 | 66 | 65 | 8.3% | 121 | 131 | 8.3% | ||||||||||||||||
|
Total cash returned to common stockholders |
$ |
335 |
$ |
258 |
$ |
261 |
$ |
266 |
$ |
265 |
-20.9% |
$ |
596 |
$ |
531 |
-10.9% |
|||||||||
|
||||||||||||||||||||||||||
|
Leverage Ratio |
|||||||||||||||||||||||||
|
Short-term debt |
$ |
250 |
$ |
250 |
$ |
- |
$ |
200 |
$ |
450 | 80.0% | ||||||||||||||
|
Long-term debt |
5,460 | 5,457 | 5,345 | 5,133 | 4,901 |
-10.2% |
|||||||||||||||||||
|
Total debt (1) |
5,710 | 5,707 | 5,345 | 5,333 | 5,351 |
-6.3% |
|||||||||||||||||||
|
Less: |
|||||||||||||||||||||||||
|
Operating debt (2) |
1,115 | 1,115 | 865 | 865 | 865 |
-22.4% |
|||||||||||||||||||
|
25% of capital securities |
302 | 302 | 302 | 302 | 302 | 0.0% | |||||||||||||||||||
|
Carrying value of fair value hedges |
423 | 420 | 258 | 246 | 263 |
-37.8% |
|||||||||||||||||||
|
Total numerator |
$ |
3,870 |
$ |
3,870 |
$ |
3,920 |
$ |
3,920 |
$ |
3,921 | 1.3% | ||||||||||||||
|
||||||||||||||||||||||||||
|
Stockholders’ equity, excluding unrealized |
|||||||||||||||||||||||||
|
investment gains (losses) |
$ |
12,419 |
$ |
12,639 |
$ |
12,620 |
$ |
12,834 |
$ |
12,993 | 4.6% | ||||||||||||||
|
Add: 25% of capital securities |
302 | 302 | 302 | 302 | 302 | 0.0% | |||||||||||||||||||
|
Total numerator |
3,870 | 3,870 | 3,920 | 3,920 | 3,921 | 1.3% | |||||||||||||||||||
|
Total denominator |
$ |
16,591 |
$ |
16,811 |
$ |
16,842 |
$ |
17,056 |
$ |
17,216 | 3.8% | ||||||||||||||
|
||||||||||||||||||||||||||
|
Leverage ratio |
23.3% | 23.0% | 23.3% | 23.0% | 22.8% | ||||||||||||||||||||
|
||||||||||||||||||||||||||
|
Holding Company Available Liquidity |
$ |
523 |
$ |
546 |
$ |
561 |
$ |
551 |
$ |
523 | 0.0% | ||||||||||||||
|
||||||||||||||||||||||||||
|
(1) Excludes obligations under capital leases of $260 million that are reported in other liabilities on our Consolidated Balance Sheets. |
|||||||||||||||||||||||||
|
(2) We have categorized as operating debt the senior notes issued in October 2007 and June 2010 because the proceeds were used as a long-term structured solution to reduce the strain |
|||||||||||||||||||||||||
|
on increasing statutory reserves associated with secondary guarantee UL and term policies. |
|||||||||||||||||||||||||
|
||||||||||||||||||||||||||
|
||||||||||||||||||||||||||
|
||||||||||||||||||||||||||
|
||||||||||||||||||||||||||
|
||||||||||||||||||||||||||
Page 6 |
|
Lincoln Financial Group |
|||||||||||||||||||||||||
|
Segment and Sources of Earnings |
|||||||||||||||||||||||||
|
Unaudited (millions of dollars) |
|||||||||||||||||||||||||
|
||||||||||||||||||||||||||
|
For the Three Months Ended |
As of or For the Six Months Ended |
||||||||||||||||||||||||
|
6/30/16 |
9/30/16 |
12/31/16 |
3/31/17 |
6/30/17 |
Change |
6/30/16 |
6/30/17 |
Change |
|||||||||||||||||
|
Income (Loss) from Operations, Pre-Tax |
|||||||||||||||||||||||||
|
Annuities |
$ |
296 |
$ |
303 |
$ |
306 |
$ |
280 |
$ |
310 | 4.7% |
$ |
568 |
$ |
590 | 3.9% | |||||||||
|
Retirement Plan Services |
41 | 45 | 46 | 48 | 50 | 22.0% | 83 | 98 | 18.1% | ||||||||||||||||
|
Life Insurance |
175 | 246 | 228 | 187 | 194 | 10.9% | 278 | 381 | 37.1% | ||||||||||||||||
|
Group Protection |
23 | 44 | 25 | 11 | 53 | 130.4% | 31 | 64 | 106.5% | ||||||||||||||||
|
Other Operations |
(46) | (67) | (72) | (41) | (63) |
-37.0% |
(72) | (103) |
-43.1% |
||||||||||||||||
|
Income (loss) from operations, before income taxes |
$ |
489 |
$ |
571 |
$ |
533 |
$ |
485 |
$ |
544 | 11.2% |
$ |
888 |
$ |
1,030 | 16.0% | |||||||||
|
||||||||||||||||||||||||||
|
Income (Loss) from Operations, After-Tax |
|||||||||||||||||||||||||
|
Annuities |
$ |
235 |
$ |
240 |
$ |
242 |
$ |
281 |
$ |
251 | 6.8% |
$ |
453 |
$ |
532 | 17.4% | |||||||||
|
Retirement Plan Services |
31 | 32 | 34 | 37 | 37 | 19.4% | 61 | 74 | 21.3% | ||||||||||||||||
|
Life Insurance |
120 | 167 | 154 | 130 | 133 | 10.8% | 195 | 263 | 34.9% | ||||||||||||||||
|
Group Protection |
15 | 28 | 16 | 7 | 35 | 133.3% | 20 | 42 | 110.0% | ||||||||||||||||
|
Other Operations |
(28) | (26) | (37) | (13) | (37) |
-32.1% |
(39) | (51) |
-30.8% |
||||||||||||||||
|
Income (loss) from operations |
$ |
373 |
$ |
441 |
$ |
409 |
$ |
442 |
$ |
419 | 12.3% |
$ |
690 |
$ |
860 | 24.6% | |||||||||
|
||||||||||||||||||||||||||
|
For the Three Months Ended |
For the Trailing Twelve Months |
||||||||||||||||||||||||
|
6/30/16 |
9/30/16 |
12/31/16 |
3/31/17 |
6/30/17 |
Change |
6/30/16 |
6/30/17 |
Change |
|||||||||||||||||
|
Sources of Earnings, Pre-Tax |
|||||||||||||||||||||||||
|
Investment spread |
$ |
161 |
$ |
205 |
$ |
199 |
$ |
172 |
$ |
186 | 15.5% |
$ |
614 |
$ |
763 | 24.3% | |||||||||
|
Mortality/morbidity |
118 | 175 | 151 | 115 | 158 | 33.9% | 346 | 599 | 73.1% | ||||||||||||||||
|
Fees on AUM |
220 | 222 | 220 | 209 | 230 | 4.5% | 913 | 881 |
-3.5% |
||||||||||||||||
|
VA riders |
36 | 36 | 35 | 30 | 33 |
-8.3% |
92 | 134 | 45.7% | ||||||||||||||||
|
Total sources of earnings, before income taxes |
535 | 638 | 605 | 526 | 607 | 13.5% | 1,965 | 2,377 | 21.0% | ||||||||||||||||
|
Other Operations |
(46) | (67) | (72) | (41) | (63) |
-37.0% |
(210) | (242) |
-15.2% |
||||||||||||||||
|
Income (loss) from operations, before income taxes |
$ |
489 |
$ |
571 |
$ |
533 |
$ |
485 |
$ |
544 | 11.2% |
$ |
1,755 |
$ |
2,135 | 21.7% | |||||||||
|
||||||||||||||||||||||||||
|
Sources of Earnings, Pre-Taxes, Percentage By Component |
|||||||||||||||||||||||||
|
Investment spread |
30.0% | 32.3% | 32.9% | 32.5% | 30.7% | 31.3% | 32.1% | ||||||||||||||||||
|
Mortality/morbidity |
22.1% | 27.4% | 24.9% | 21.9% | 26.0% | 17.6% | 25.2% | ||||||||||||||||||
|
Fees on AUM |
41.2% | 34.8% | 36.4% | 39.9% | 37.8% | 46.5% | 37.1% | ||||||||||||||||||
|
VA riders |
6.7% | 5.5% | 5.8% | 5.7% | 5.5% | 4.6% | 5.6% | ||||||||||||||||||
|
Total |
100.0% | 100.0% | 100.0% | 100.0% | 100.0% | 100.0% | 100.0% | ||||||||||||||||||
|
||||||||||||||||||||||||||
|
||||||||||||||||||||||||||
Page 7 |
|
Lincoln Financial Group |
|||||||||||||||||||||||||
|
Select Earnings Drivers By Segment |
|||||||||||||||||||||||||
|
Unaudited (millions of dollars) |
|||||||||||||||||||||||||
|
||||||||||||||||||||||||||
|
For the Three Months Ended |
For the Six Months Ended |
||||||||||||||||||||||||
|
6/30/16 |
9/30/16 |
12/31/16 |
3/31/17 |
6/30/17 |
Change |
6/30/16 |
6/30/17 |
Change |
|||||||||||||||||
|
Annuities |
|||||||||||||||||||||||||
|
Operating revenues |
$ |
983 |
$ |
1,000 |
$ |
1,011 |
$ |
1,061 |
$ |
1,076 | 9.5% |
$ |
2,022 |
$ |
2,138 | 5.7% | |||||||||
|
Deposits |
2,113 | 1,938 | 1,810 | 2,016 | 1,991 |
-5.8% |
4,466 | 4,008 |
-10.3% |
||||||||||||||||
|
Net flows |
(452) | (868) | (932) | (944) | (1,075) |
NM |
(486) | (2,019) |
NM |
||||||||||||||||
|
Average account values |
122,383 | 125,023 | 124,450 | 127,644 | 130,321 | 6.5% | 120,286 | 128,990 | 7.2% | ||||||||||||||||
|
||||||||||||||||||||||||||
|
Retirement Plan Services |
|||||||||||||||||||||||||
|
Operating revenues |
$ |
270 |
$ |
282 |
$ |
284 |
$ |
282 |
$ |
290 | 7.4% |
$ |
537 |
$ |
571 | 6.3% | |||||||||
|
Deposits |
1,660 | 1,799 | 2,406 | 2,252 | 1,978 | 19.2% | 3,452 | 4,229 | 22.5% | ||||||||||||||||
|
Net flows |
4 | 97 | 386 | 116 | 395 |
NM |
82 | 511 |
NM |
||||||||||||||||
|
Average account values |
55,127 | 56,537 | 57,552 | 59,530 | 61,728 | 12.0% | 53,957 | 60,613 | 12.3% | ||||||||||||||||
|
||||||||||||||||||||||||||
|
Life Insurance |
|||||||||||||||||||||||||
|
Operating revenues |
$ |
1,538 |
$ |
1,630 |
$ |
1,600 |
$ |
1,606 |
$ |
1,655 | 7.6% |
$ |
3,016 |
$ |
3,260 | 8.1% | |||||||||
|
Deposits |
1,391 | 1,490 | 1,648 | 1,414 | 1,543 | 10.9% | 2,630 | 2,959 | 12.5% | ||||||||||||||||
|
Net flows |
978 | 1,102 | 1,209 | 924 | 1,101 | 12.6% | 1,808 | 2,025 | 12.0% | ||||||||||||||||
|
Average account values |
44,162 | 44,792 | 45,485 | 46,147 | 46,842 | 6.1% | 43,979 | 46,495 | 5.7% | ||||||||||||||||
|
Average in-force face amount |
671,412 | 680,010 | 688,791 | 695,759 | 701,592 | 4.5% | 668,083 | 698,676 | 4.6% | ||||||||||||||||
|
||||||||||||||||||||||||||
|
Group Protection |
|||||||||||||||||||||||||
|
Operating revenues |
$ |
525 |
$ |
534 |
$ |
537 |
$ |
541 |
$ |
541 | 3.0% |
$ |
1,059 |
$ |
1,082 | 2.2% | |||||||||
|
Non-medical earned premiums |
478 | 485 | 487 | 495 | 494 | 3.3% | 967 | 988 | 2.2% | ||||||||||||||||
|
||||||||||||||||||||||||||
|
Consolidated |
|||||||||||||||||||||||||
|
Operating revenues (1) |
$ |
3,395 |
$ |
3,530 |
$ |
3,519 |
$ |
3,578 |
$ |
3,629 | 6.9% |
$ |
6,795 |
$ |
7,206 | 6.0% | |||||||||
|
Deposits |
5,164 | 5,227 | 5,864 | 5,682 | 5,512 | 6.7% | 10,548 | 11,196 | 6.1% | ||||||||||||||||
|
Net flows |
530 | 331 | 663 | 96 | 421 |
-20.6% |
1,404 | 517 |
-63.2% |
||||||||||||||||
|
Average account values |
221,672 | 226,352 | 227,487 | 233,321 | 238,891 | 7.8% | 218,222 | 236,098 | 8.2% | ||||||||||||||||
|
||||||||||||||||||||||||||
|
(1) See reconciliation to total revenues on page 24. |
|||||||||||||||||||||||||
|
||||||||||||||||||||||||||
|
||||||||||||||||||||||||||
Page 8 |
|
Lincoln Financial Group |
|||||||||||||||||||||||||
|
Sales By Segment |
|||||||||||||||||||||||||
|
Unaudited (millions of dollars) |
|||||||||||||||||||||||||
|
||||||||||||||||||||||||||
|
For the Three Months Ended |
For the Six Months Ended |
||||||||||||||||||||||||
|
6/30/16 |
9/30/16 |
12/31/16 |
3/31/17 |
6/30/17 |
Change |
6/30/16 |
6/30/17 |
Change |
|||||||||||||||||
|
Sales |
|||||||||||||||||||||||||
|
Annuities: |
|||||||||||||||||||||||||
|
With guaranteed living benefits |
$ |
1,164 |
$ |
1,052 |
$ |
928 |
$ |
905 |
$ |
1,007 |
-13.5% |
$ |
2,412 |
$ |
1,913 |
-20.7% |
|||||||||
|
Without guaranteed living benefits |
471 | 466 | 471 | 549 | 607 | 28.9% | 908 | 1,156 | 27.3% | ||||||||||||||||
|
Variable |
1,635 | 1,518 | 1,399 | 1,454 | 1,614 |
-1.3% |
3,320 | 3,069 |
-7.6% |
||||||||||||||||
|
Fixed |
478 | 420 | 411 | 562 | 377 |
-21.1% |
1,146 | 939 |
-18.1% |
||||||||||||||||
|
Total Annuities |
$ |
2,113 |
$ |
1,938 |
$ |
1,810 |
$ |
2,016 |
$ |
1,991 |
-5.8% |
$ |
4,466 |
$ |
4,008 |
-10.3% |
|||||||||
|
||||||||||||||||||||||||||
|
Retirement Plan Services: |
|||||||||||||||||||||||||
|
First-year sales |
$ |
431 |
$ |
607 |
$ |
1,177 |
$ |
800 |
$ |
737 | 71.0% |
$ |
824 |
$ |
1,537 | 86.5% | |||||||||
|
Recurring deposits |
1,229 | 1,192 | 1,229 | 1,452 | 1,241 | 1.0% | 2,628 | 2,692 | 2.4% | ||||||||||||||||
|
Total Retirement Plan Services |
$ |
1,660 |
$ |
1,799 |
$ |
2,406 |
$ |
2,252 |
$ |
1,978 | 19.2% |
$ |
3,452 |
$ |
4,229 | 22.5% | |||||||||
|
||||||||||||||||||||||||||
|
Life Insurance: |
|||||||||||||||||||||||||
|
UL |
$ |
24 |
$ |
23 |
$ |
29 |
$ |
17 |
$ |
14 |
-41.7% |
$ |
43 |
$ |
31 |
-27.9% |
|||||||||
|
MoneyGuard® |
51 | 56 | 64 | 60 | 80 | 56.9% | 94 | 139 | 47.9% | ||||||||||||||||
|
IUL |
18 | 23 | 31 | 18 | 16 |
-11.1% |
36 | 34 |
-5.6% |
||||||||||||||||
|
VUL |
41 | 52 | 58 | 36 | 50 | 22.0% | 70 | 86 | 22.9% | ||||||||||||||||
|
Term |
30 | 31 | 29 | 27 | 28 |
-6.7% |
54 | 55 | 1.9% | ||||||||||||||||
|
Total individual life insurance |
164 | 185 | 211 | 158 | 188 | 14.6% | 297 | 345 | 16.2% | ||||||||||||||||
|
Executive Benefits |
9 | 8 | 20 | 23 | 9 | 0.0% | 16 | 33 | 106.3% | ||||||||||||||||
|
Total Life Insurance |
$ |
173 |
$ |
193 |
$ |
231 |
$ |
181 |
$ |
197 | 13.9% |
$ |
313 |
$ |
378 | 20.8% | |||||||||
|
||||||||||||||||||||||||||
|
Group Protection: |
|||||||||||||||||||||||||
|
Life |
$ |
25 |
$ |
28 |
$ |
98 |
$ |
23 |
$ |
28 | 12.0% |
$ |
52 |
$ |
51 |
-1.9% |
|||||||||
|
Disability |
30 | 33 | 109 | 23 | 32 | 6.7% | 52 | 55 | 5.8% | ||||||||||||||||
|
Dental |
16 | 17 | 56 | 11 | 28 | 75.0% | 26 | 39 | 50.0% | ||||||||||||||||
|
Total Group Protection |
$ |
71 |
$ |
78 |
$ |
263 |
$ |
57 |
$ |
88 | 23.9% |
$ |
130 |
$ |
145 | 11.5% | |||||||||
|
Percent employee-paid |
46.4% | 44.0% | 47.5% | 53.3% | 40.7% | 50.1% | 45.6% | ||||||||||||||||||
|
||||||||||||||||||||||||||
|
||||||||||||||||||||||||||
|
||||||||||||||||||||||||||
Page 9 |
|
Lincoln Financial Group |
|||||||||||||||||||||||||
|
Operating Revenues and General and Administrative Expenses By Segment |
|||||||||||||||||||||||||
|
Unaudited (millions of dollars) |
|||||||||||||||||||||||||
|
||||||||||||||||||||||||||
|
For the Three Months Ended |
For the Six Months Ended |
||||||||||||||||||||||||
|
6/30/16 |
9/30/16 |
12/31/16 |
3/31/17 |
6/30/17 |
Change |
6/30/16 |
6/30/17 |
Change |
|||||||||||||||||
|
Operating Revenues |
|||||||||||||||||||||||||
|
Annuities |
$ |
983 |
$ |
1,000 |
$ |
1,011 |
$ |
1,061 |
$ |
1,076 | 9.5% |
$ |
2,022 |
$ |
2,138 | 5.7% | |||||||||
|
Retirement Plan Services |
270 | 282 | 284 | 282 | 290 | 7.4% | 537 | 571 | 6.3% | ||||||||||||||||
|
Life Insurance |
1,538 | 1,630 | 1,600 | 1,606 | 1,655 | 7.6% | 3,016 | 3,260 | 8.1% | ||||||||||||||||
|
Group Protection |
525 | 534 | 537 | 541 | 541 | 3.0% | 1,059 | 1,082 | 2.2% | ||||||||||||||||
|
Other Operations |
79 | 84 | 87 | 88 | 67 |
-15.2% |
161 | 155 |
-3.7% |
||||||||||||||||
|
Total |
$ |
3,395 |
$ |
3,530 |
$ |
3,519 |
$ |
3,578 |
$ |
3,629 | 6.9% |
$ |
6,795 |
$ |
7,206 | 6.0% | |||||||||
|
||||||||||||||||||||||||||
|
General and Administrative Expenses, |
|||||||||||||||||||||||||
|
Net of Amounts Capitalized (1) |
|||||||||||||||||||||||||
|
Annuities |
$ |
114 |
$ |
111 |
$ |
113 |
$ |
112 |
$ |
120 | 5.3% |
$ |
229 |
$ |
232 | 1.3% | |||||||||
|
Retirement Plan Services |
77 | 77 | 79 | 75 | 79 | 2.6% | 150 | 154 | 2.7% | ||||||||||||||||
|
Life Insurance |
115 | 121 | 128 | 120 | 126 | 9.6% | 226 | 246 | 8.8% | ||||||||||||||||
|
Group Protection |
71 | 77 | 79 | 73 | 77 | 8.5% | 140 | 149 | 6.4% | ||||||||||||||||
|
Other Operations |
9 | 25 | 48 | 22 | 26 | 188.9% | 10 | 49 |
NM |
||||||||||||||||
|
Total |
$ |
386 |
$ |
411 |
$ |
447 |
$ |
402 |
$ |
428 | 10.9% |
$ |
755 |
$ |
830 | 9.9% | |||||||||
|
||||||||||||||||||||||||||
|
General and Administrative Expenses, |
|||||||||||||||||||||||||
|
Net of Amounts Capitalized, as a Percentage |
|||||||||||||||||||||||||
|
of Operating Revenues |
|||||||||||||||||||||||||
|
Annuities |
11.6% | 11.1% | 11.2% | 10.6% | 11.1% | 11.3% | 10.8% | ||||||||||||||||||
|
Retirement Plan Services |
28.3% | 27.3% | 27.7% | 26.6% | 27.2% | 27.9% | 26.9% | ||||||||||||||||||
|
Life Insurance |
7.5% | 7.4% | 8.0% | 7.5% | 7.6% | 7.5% | 7.5% | ||||||||||||||||||
|
Group Protection |
13.5% | 14.4% | 14.8% | 13.4% | 14.2% | 13.2% | 13.8% | ||||||||||||||||||
|
Other Operations |
11.7% | 30.2% | 55.2% | 24.8% | 40.8% | 6.0% | 31.7% | ||||||||||||||||||
|
Total |
11.4% | 11.6% | 12.7% | 11.2% | 11.8% | 11.1% | 11.5% | ||||||||||||||||||
|
||||||||||||||||||||||||||
|
(1) See page 11 for general and administrative expenses capitalized. |
|||||||||||||||||||||||||
|
||||||||||||||||||||||||||
|
||||||||||||||||||||||||||
|
||||||||||||||||||||||||||
|
||||||||||||||||||||||||||
Page 10 |
|
Lincoln Financial Group |
|||||||||||||||||||||||||
|
Operating Commissions and Other Expenses |
|||||||||||||||||||||||||
|
Unaudited (millions of dollars) |
|||||||||||||||||||||||||
|
||||||||||||||||||||||||||
|
For the Three Months Ended |
For the Six Months Ended |
||||||||||||||||||||||||
|
6/30/16 |
9/30/16 |
12/31/16 |
3/31/17 |
6/30/17 |
Change |
6/30/16 |
6/30/17 |
Change |
|||||||||||||||||
|
Operating Commissions and |
|||||||||||||||||||||||||
|
Other Expenses Incurred |
|||||||||||||||||||||||||
|
General and administrative expenses |
$ |
429 |
$ |
454 |
$ |
504 |
$ |
446 |
$ |
475 | 10.7% |
$ |
839 |
$ |
921 | 9.8% | |||||||||
|
Commissions |
546 | 562 | 590 | 555 | 576 | 5.5% | 1,068 | 1,131 | 5.9% | ||||||||||||||||
|
Taxes, licenses and fees |
64 | 65 | 58 | 70 | 64 | 0.0% | 133 | 134 | 0.8% | ||||||||||||||||
|
Interest and debt expense |
68 | 66 | 67 | 64 | 63 |
-7.4% |
136 | 127 |
-6.6% |
||||||||||||||||
|
Expenses associated with reserve financing |
|||||||||||||||||||||||||
|
and unrelated letters of credit |
19 | 21 | 21 | 21 | 21 | 10.5% | 37 | 42 | 13.5% | ||||||||||||||||
|
Total operating commissions and other |
|||||||||||||||||||||||||
|
expenses incurred |
1,126 | 1,168 | 1,240 | 1,156 | 1,199 | 6.5% | 2,213 | 2,355 | 6.4% | ||||||||||||||||
|
||||||||||||||||||||||||||
|
Less Amounts Capitalized |
|||||||||||||||||||||||||
|
General and administrative expenses |
(43) | (43) | (57) | (44) | (47) |
-9.3% |
(84) | (91) |
-8.3% |
||||||||||||||||
|
Commissions |
(274) | (286) | (314) | (261) | (280) |
-2.2% |
(525) | (541) |
-3.0% |
||||||||||||||||
|
Taxes, licenses and fees |
(9) | (10) | (10) | (11) | (11) |
-22.2% |
(17) | (22) |
-29.4% |
||||||||||||||||
|
Total amounts capitalized |
(326) | (339) | (381) | (316) | (338) |
-3.7% |
(626) | (654) |
-4.5% |
||||||||||||||||
|
Total expenses incurred, net of amounts |
|||||||||||||||||||||||||
|
capitalized, excluding amortization |
800 | 829 | 859 | 840 | 861 | 7.6% | 1,587 | 1,701 | 7.2% | ||||||||||||||||
|
||||||||||||||||||||||||||
|
Amortization |
|||||||||||||||||||||||||
|
Amortization of DAC and VOBA |
244 | 512 | 258 | 237 | 243 |
-0.4% |
501 | 480 |
-4.2% |
||||||||||||||||
|
Amortization of intangibles |
1 | 1 | 1 | 1 | 1 | 0.0% | 2 | 2 | 0.0% | ||||||||||||||||
|
Total amortization |
245 | 513 | 259 | 238 | 244 |
-0.4% |
503 | 482 |
-4.2% |
||||||||||||||||
|
Total operating commissions and |
|||||||||||||||||||||||||
|
other expenses |
$ |
1,045 |
$ |
1,342 |
$ |
1,118 |
$ |
1,078 |
$ |
1,105 | 5.7% |
$ |
2,090 |
$ |
2,183 | 4.4% | |||||||||
|
||||||||||||||||||||||||||
|
||||||||||||||||||||||||||
|
||||||||||||||||||||||||||
|
||||||||||||||||||||||||||
|
||||||||||||||||||||||||||
|
||||||||||||||||||||||||||
|
||||||||||||||||||||||||||
Page 11 |
|
Lincoln Financial Group |
|||||||||||||||||||||||||
|
Interest Rate Yields and Spreads By Segment |
|||||||||||||||||||||||||
|
Unaudited |
|||||||||||||||||||||||||
|
||||||||||||||||||||||||||
|
For the Three Months Ended |
For the Six Months Ended |
||||||||||||||||||||||||
|
6/30/16 |
9/30/16 |
12/31/16 |
3/31/17 |
6/30/17 |
Change |
6/30/16 |
6/30/17 |
Change |
|||||||||||||||||
|
Annuities |
|||||||||||||||||||||||||
|
Earned rate on reserves |
4.16% | 4.16% | 4.00% | 4.06% | 3.99% | (17) | 4.20% | 4.03% | (17) | ||||||||||||||||
|
Variable investment income on reserves (1) |
0.08% | 0.22% | 0.20% | 0.11% | 0.20% | 12 | 0.08% | 0.15% | 7 | ||||||||||||||||
|
Net investment income yield on reserves |
4.24% | 4.38% | 4.20% | 4.17% | 4.19% | (5) | 4.28% | 4.18% | (10) | ||||||||||||||||
|
Interest rate credited to contract holders |
2.41% | 2.42% | 2.44% | 2.43% | 2.37% | (4) | 2.38% | 2.40% | 2 | ||||||||||||||||
|
Interest rate spread |
1.83% | 1.96% | 1.76% | 1.74% | 1.82% | (1) | 1.90% | 1.78% | (12) | ||||||||||||||||
|
Base spreads excluding variable investment income |
1.75% | 1.74% | 1.56% | 1.63% | 1.62% | (13) | 1.82% | 1.63% | (19) | ||||||||||||||||
|
||||||||||||||||||||||||||
|
Retirement Plan Services |
|||||||||||||||||||||||||
|
Earned rate on reserves |
4.52% | 4.48% | 4.42% | 4.37% | 4.30% | (22) | 4.55% | 4.33% | (22) | ||||||||||||||||
|
Variable investment income on reserves (1) |
0.06% | 0.27% | 0.27% | 0.08% | 0.17% | 11 | 0.05% | 0.13% | 8 | ||||||||||||||||
|
Net investment income yield on reserves |
4.58% | 4.75% | 4.69% | 4.45% | 4.47% | (11) | 4.60% | 4.46% | (14) | ||||||||||||||||
|
Interest rate credited to contract holders |
3.01% | 3.00% | 3.04% | 2.93% | 2.91% | (10) | 3.00% | 2.92% | (8) | ||||||||||||||||
|
Interest rate spread |
1.57% | 1.75% | 1.65% | 1.52% | 1.56% | (1) | 1.60% | 1.54% | (6) | ||||||||||||||||
|
Base spreads excluding variable investment income |
1.51% | 1.48% | 1.38% | 1.44% | 1.39% | (12) | 1.55% | 1.41% | (14) | ||||||||||||||||
|
||||||||||||||||||||||||||
|
Life Insurance – Interest-Sensitive |
|||||||||||||||||||||||||
|
Earned rate on reserves |
5.22% | 5.22% | 5.16% | 5.11% | 5.05% | (17) | 5.25% | 5.08% | (17) | ||||||||||||||||
|
Variable investment income on reserves (1) |
0.17% | 0.42% | 0.32% | 0.34% | 0.44% | 27 | 0.07% | 0.39% | 32 | ||||||||||||||||
|
Net investment income yield on reserves |
5.39% | 5.64% | 5.48% | 5.45% | 5.49% | 10 | 5.32% | 5.47% | 15 | ||||||||||||||||
|
Interest rate credited to contract holders |
3.92% | 3.89% | 3.85% | 3.85% | 3.82% | (10) | 3.92% | 3.83% | (9) | ||||||||||||||||
|
Interest rate spread |
1.47% | 1.75% | 1.63% | 1.60% | 1.67% | 20 | 1.40% | 1.64% | 24 | ||||||||||||||||
|
Base spreads excluding variable investment income |
1.30% | 1.33% | 1.31% | 1.26% | 1.23% | (7) | 1.33% | 1.25% | (8) | ||||||||||||||||
|
||||||||||||||||||||||||||
|
Total (2) |
|||||||||||||||||||||||||
|
Earned rate (3) |
4.72% | 4.68% | 4.64% | 4.61% | 4.57% | (15) | 4.74% | 4.59% | (15) | ||||||||||||||||
|
Variable investment income (1) (3) |
0.12% | 0.36% | 0.30% | 0.26% | 0.35% | 23 | 0.06% | 0.30% | 24 | ||||||||||||||||
|
Net investment income yield (3) |
4.84% | 5.04% | 4.94% | 4.87% | 4.92% | 8 | 4.80% | 4.89% | 9 | ||||||||||||||||
|
Interest rate credited to contract holders |
3.30% | 3.28% | 3.28% | 3.26% | 3.22% | (8) | 3.29% | 3.24% | (5) | ||||||||||||||||
|
Interest rate spread |
1.54% | 1.76% | 1.66% | 1.61% | 1.70% | 16 | 1.51% | 1.65% | 14 | ||||||||||||||||
|
Base spreads excluding variable investment income |
1.42% | 1.40% | 1.36% | 1.35% | 1.35% | (7) | 1.45% | 1.35% | (10) | ||||||||||||||||
|
(1) Variable investment income consists of commercial mortgage loan prepayment and bond make-whole premiums and investment income on alternative investments. |
|||||||||||||||||||||||||
|
(2) Includes the results of all of our business segments and Other Operations. |
|||||||||||||||||||||||||
|
(3) Includes investment yields on reserves and surplus. |
|||||||||||||||||||||||||
|
||||||||||||||||||||||||||
Page 12 |
|
Lincoln Financial Group |
|||||||||||||||||||||||||
|
Annuities – Select Earnings and Operational Data |
|||||||||||||||||||||||||
|
Unaudited (millions of dollars) |
|||||||||||||||||||||||||
|
||||||||||||||||||||||||||
|
As of or For the Three Months Ended |
As of or For the Six Months Ended |
||||||||||||||||||||||||
|
6/30/16 |
9/30/16 |
12/31/16 |
3/31/17 |
6/30/17 |
Change |
6/30/16 |
6/30/17 |
Change |
|||||||||||||||||
|
Income (Loss) from Operations |
|||||||||||||||||||||||||
|
Operating revenues: |
|||||||||||||||||||||||||
|
Insurance premiums |
$ |
68 |
$ |
45 |
$ |
67 |
$ |
124 |
$ |
106 | 55.9% |
$ |
219 |
$ |
230 | 5.0% | |||||||||
|
Fee income |
510 | 535 | 529 | 533 | 553 | 8.4% | 1,003 | 1,086 | 8.3% | ||||||||||||||||
|
Net investment income |
258 | 268 | 256 | 256 | 263 | 1.9% | 509 | 519 | 2.0% | ||||||||||||||||
|
Operating realized gain (loss) |
44 | 45 | 45 | 45 | 45 | 2.3% | 87 | 90 | 3.4% | ||||||||||||||||
|
Other revenues |
103 | 107 | 114 | 103 | 109 | 5.8% | 204 | 213 | 4.4% | ||||||||||||||||
|
Total operating revenues |
983 | 1,000 | 1,011 | 1,061 | 1,076 | 9.5% | 2,022 | 2,138 | 5.7% | ||||||||||||||||
|
Operating expenses: |
|||||||||||||||||||||||||
|
Interest credited |
144 | 148 | 149 | 147 | 145 | 0.7% | 283 | 292 | 3.2% | ||||||||||||||||
|
Benefits |
136 | 112 | 132 | 193 | 174 | 27.9% | 353 | 366 | 3.7% | ||||||||||||||||
|
Commissions incurred |
216 | 214 | 202 | 224 | 222 | 2.8% | 434 | 446 | 2.8% | ||||||||||||||||
|
Other expenses incurred |
210 | 214 | 214 | 213 | 224 | 6.7% | 428 | 438 | 2.3% | ||||||||||||||||
|
Amounts capitalized |
(105) | (100) | (92) | (97) | (98) | 6.7% | (217) | (194) | 10.6% | ||||||||||||||||
|
Amortization |
86 | 109 | 100 | 101 | 99 | 15.1% | 173 | 200 | 15.6% | ||||||||||||||||
|
Total operating expenses |
687 | 697 | 705 | 781 | 766 | 11.5% | 1,454 | 1,548 | 6.5% | ||||||||||||||||
|
Income (loss) from operations before taxes |
296 | 303 | 306 | 280 | 310 | 4.7% | 568 | 590 | 3.9% | ||||||||||||||||
|
Federal income tax expense (benefit) |
61 | 63 | 64 | (1) | 59 |
-3.3% |
115 | 58 |
-49.6% |
||||||||||||||||
|
Income (loss) from operations |
$ |
235 |
$ |
240 |
$ |
242 |
$ |
281 |
$ |
251 | 6.8% |
$ |
453 |
$ |
532 | 17.4% | |||||||||
|
||||||||||||||||||||||||||
|
Effective Federal Income Tax Rate |
20.6% | 20.8% | 21.0% |
-0.4% |
19.2% | 20.2% | 9.9% | ||||||||||||||||||
|
||||||||||||||||||||||||||
|
Average Equity, Excluding Goodwill and AOCI |
$ |
4,502 |
$ |
4,611 |
$ |
4,608 |
$ |
4,575 |
$ |
4,769 | 5.9% |
$ |
4,441 |
$ |
4,672 | 5.2% | |||||||||
|
||||||||||||||||||||||||||
|
ROE, Excluding Goodwill and AOCI |
20.9% | 20.8% | 21.0% | 24.6% | 21.0% | 20.4% | 22.8% | ||||||||||||||||||
|
||||||||||||||||||||||||||
|
Return on Average Account Values |
77 | 77 | 78 | 88 | 77 |
- |
75 | 82 | 7 | ||||||||||||||||
|
||||||||||||||||||||||||||
|
Account Values |
|||||||||||||||||||||||||
|
Variable annuity account values: |
|||||||||||||||||||||||||
|
Average |
$ |
103,444 |
$ |
105,954 |
$ |
105,374 |
$ |
108,337 |
$ |
110,832 | 7.1% |
$ |
101,523 |
$ |
109,592 | 7.9% | |||||||||
|
End-of-period |
103,861 | 106,473 | 105,766 | 109,475 | 111,570 | 7.4% | 103,861 | 111,570 | 7.4% | ||||||||||||||||
|
Fixed annuity account values: |
|||||||||||||||||||||||||
|
Average |
18,939 | 19,069 | 19,076 | 19,307 | 19,489 | 2.9% | 18,763 | 19,398 | 3.4% | ||||||||||||||||
|
End-of-period |
18,990 | 19,037 | 19,139 | 19,455 | 19,459 | 2.5% | 18,990 | 19,459 | 2.5% | ||||||||||||||||
|
||||||||||||||||||||||||||
Page 13 |
|
Lincoln Financial Group |
|||||||||||||||||||||||||
|
Retirement Plan Services – Select Earnings and Operational Data |
|||||||||||||||||||||||||
|
Unaudited (millions of dollars) |
|||||||||||||||||||||||||
|
||||||||||||||||||||||||||
|
As of or For the Three Months Ended |
As of or For the Six Months Ended |
||||||||||||||||||||||||
|
6/30/16 |
9/30/16 |
12/31/16 |
3/31/17 |
6/30/17 |
Change |
6/30/16 |
6/30/17 |
Change |
|||||||||||||||||
|
Income (Loss) from Operations |
|||||||||||||||||||||||||
|
Operating revenues: |
|||||||||||||||||||||||||
|
Fee income |
$ |
57 |
$ |
58 |
$ |
58 |
$ |
59 |
$ |
62 | 8.8% |
$ |
112 |
$ |
121 | 8.0% | |||||||||
|
Net investment income |
209 | 220 | 222 | 218 | 224 | 7.2% | 417 | 441 | 5.8% | ||||||||||||||||
|
Other revenues |
4 | 4 | 4 | 5 | 4 | 0.0% | 8 | 9 | 12.5% | ||||||||||||||||
|
Total operating revenues |
270 | 282 | 284 | 282 | 290 | 7.4% | 537 | 571 | 6.3% | ||||||||||||||||
|
Operating expenses: |
|||||||||||||||||||||||||
|
Interest credited |
127 | 128 | 134 | 132 | 134 | 5.5% | 251 | 265 | 5.6% | ||||||||||||||||
|
Benefits |
- |
- |
- |
- |
- |
NM |
1 | 1 | 0.0% | ||||||||||||||||
|
Commissions incurred |
19 | 20 | 18 | 19 | 19 | 0.0% | 39 | 38 |
-2.6% |
||||||||||||||||
|
Other expenses incurred |
84 | 85 | 89 | 85 | 89 | 6.0% | 165 | 172 | 4.2% | ||||||||||||||||
|
Amounts capitalized |
(6) | (6) | (10) | (8) | (8) |
-33.3% |
(13) | (15) |
-15.4% |
||||||||||||||||
|
Amortization |
5 | 10 | 7 | 6 | 6 | 20.0% | 11 | 12 | 9.1% | ||||||||||||||||
|
Total operating expenses |
229 | 237 | 238 | 234 | 240 | 4.8% | 454 | 473 | 4.2% | ||||||||||||||||
|
Income (loss) from operations before taxes |
41 | 45 | 46 | 48 | 50 | 22.0% | 83 | 98 | 18.1% | ||||||||||||||||
|
Federal income tax expense (benefit) |
10 | 13 | 12 | 11 | 13 | 30.0% | 22 | 24 | 9.1% | ||||||||||||||||
|
Income (loss) from operations |
$ |
31 |
$ |
32 |
$ |
34 |
$ |
37 |
$ |
37 | 19.4% |
$ |
61 |
$ |
74 | 21.3% | |||||||||
|
||||||||||||||||||||||||||
|
Effective Federal Income Tax Rate |
25.6% | 28.6% | 26.8% | 22.4% | 27.5% | 25.7% | 25.0% | ||||||||||||||||||
|
||||||||||||||||||||||||||
|
Average Equity, Excluding Goodwill and AOCI |
$ |
1,098 |
$ |
1,128 |
$ |
1,149 |
$ |
1,191 |
$ |
1,218 | 10.9% |
$ |
1,083 |
$ |
1,204 | 11.2% | |||||||||
|
||||||||||||||||||||||||||
|
ROE, Excluding Goodwill and AOCI |
11.2% | 11.4% | 11.7% | 12.5% | 12.0% | 11.3% | 12.2% | ||||||||||||||||||
|
||||||||||||||||||||||||||
|
Pre-tax Net Margin |
28.8% | 29.4% | 30.5% | 31.9% | 32.2% | 28.9% | 32.1% | ||||||||||||||||||
|
||||||||||||||||||||||||||
|
Return on Average Account Values |
22 | 23 | 23 | 25 | 24 | 2 | 23 | 24 | 1 | ||||||||||||||||
|
||||||||||||||||||||||||||
|
Net Flows by Market |
|||||||||||||||||||||||||
|
Small Market |
(22) | 99 | 320 | (380) | 124 |
NM |
$ |
(9) |
$ |
(256) |
NM |
||||||||||||||
|
Mid - Large Market |
191 | 166 | 340 | 738 | 525 | 174.9% | 406 | 1,264 | 211.3% | ||||||||||||||||
|
Multi-Fund® and Other |
(165) | (168) | (274) | (242) | (254) |
-53.9% |
(315) | (497) |
-57.8% |
||||||||||||||||
|
||||||||||||||||||||||||||
|
Net Flows – Trailing Twelve Months |
$ |
112 |
$ |
(41) |
$ |
565 |
$ |
603 |
$ |
994 |
NM |
$ |
112 |
$ |
994 |
NM |
|||||||||
|
||||||||||||||||||||||||||
|
||||||||||||||||||||||||||
|
||||||||||||||||||||||||||
Page 14 |
|
Lincoln Financial Group |
|||||||||||||||||||||||||
|
Life Insurance – Select Earnings and Operational Data |
|||||||||||||||||||||||||
|
Unaudited (millions of dollars) |
|||||||||||||||||||||||||
|
||||||||||||||||||||||||||
|
As of or For the Three Months Ended |
As of or For the Six Months Ended |
||||||||||||||||||||||||
|
6/30/16 |
9/30/16 |
12/31/16 |
3/31/17 |
6/30/17 |
Change |
6/30/16 |
6/30/17 |
Change |
|||||||||||||||||
|
Income (Loss) from Operations |
|||||||||||||||||||||||||
|
Operating revenues: |
|||||||||||||||||||||||||
|
Insurance premiums |
$ |
177 |
$ |
174 |
$ |
179 |
$ |
185 |
$ |
199 | 12.4% |
$ |
350 |
$ |
384 | 9.7% | |||||||||
|
Fee income |
721 | 780 | 758 | 760 | 778 | 7.9% | 1,408 | 1,538 | 9.2% | ||||||||||||||||
|
Net investment income |
633 | 665 | 652 | 658 | 672 | 6.2% | 1,244 | 1,329 | 6.8% | ||||||||||||||||
|
Operating realized gain (loss) |
- |
(1) | 3 | (4) | (3) |
NM |
(1) | (7) |
NM |
||||||||||||||||
|
Other revenues |
7 | 12 | 8 | 7 | 9 | 28.6% | 15 | 16 | 6.7% | ||||||||||||||||
|
Total operating revenues |
1,538 | 1,630 | 1,600 | 1,606 | 1,655 | 7.6% | 3,016 | 3,260 | 8.1% | ||||||||||||||||
|
Operating expenses: |
|||||||||||||||||||||||||
|
Interest credited |
349 | 349 | 348 | 349 | 349 | 0.0% | 697 | 698 | 0.1% | ||||||||||||||||
|
Benefits |
708 | 522 | 707 | 797 | 807 | 14.0% | 1,448 | 1,604 | 10.8% | ||||||||||||||||
|
Commissions incurred |
174 | 190 | 222 | 174 | 190 | 9.2% | 321 | 365 | 13.7% | ||||||||||||||||
|
Other expenses incurred |
193 | 201 | 207 | 201 | 209 | 8.3% | 378 | 409 | 8.2% | ||||||||||||||||
|
Amounts capitalized |
(198) | (219) | (249) | (199) | (219) |
-10.6% |
(363) | (418) |
-15.2% |
||||||||||||||||
|
Amortization |
137 | 341 | 137 | 97 | 125 |
-8.8% |
257 | 221 |
-14.0% |
||||||||||||||||
|
Total operating expenses |
1,363 | 1,384 | 1,372 | 1,419 | 1,461 | 7.2% | 2,738 | 2,879 | 5.1% | ||||||||||||||||
|
Income (loss) from operations before taxes |
175 | 246 | 228 | 187 | 194 | 10.9% | 278 | 381 | 37.1% | ||||||||||||||||
|
Federal income tax expense (benefit) |
55 | 79 | 74 | 57 | 61 | 10.9% | 83 | 118 | 42.2% | ||||||||||||||||
|
Income (loss) from operations |
$ |
120 |
$ |
167 |
$ |
154 |
$ |
130 |
$ |
133 | 10.8% |
$ |
195 |
$ |
263 | 34.9% | |||||||||
|
||||||||||||||||||||||||||
|
Effective Federal Income Tax Rate |
31.3% | 32.4% | 32.6% | 30.3% | 31.6% | 29.9% | 31.0% | ||||||||||||||||||
|
||||||||||||||||||||||||||
|
Average Equity, Excluding Goodwill and AOCI |
$ |
6,320 |
$ |
6,272 |
$ |
6,410 |
$ |
6,581 |
$ |
6,762 | 7.0% |
$ |
6,362 |
$ |
6,672 | 4.9% | |||||||||
|
||||||||||||||||||||||||||
|
ROE, Excluding Goodwill and AOCI |
7.6% | 10.6% | 9.6% | 7.9% | 7.9% | 6.1% | 7.9% | ||||||||||||||||||
|
||||||||||||||||||||||||||
|
Average Account Values |
$ |
44,162 |
$ |
44,792 |
$ |
45,485 |
$ |
46,147 |
$ |
46,842 | 6.1% |
$ |
43,979 |
$ |
46,495 | 5.7% | |||||||||
|
||||||||||||||||||||||||||
|
In-Force Face Amount |
|||||||||||||||||||||||||
|
UL and other |
$ |
333,006 |
$ |
334,601 |
$ |
336,851 |
$ |
337,338 |
$ |
337,971 | 1.5% |
$ |
333,006 |
$ |
337,971 | 1.5% | |||||||||
|
Term insurance |
342,366 | 350,047 | 356,083 | 361,247 | 366,628 | 7.1% | 342,366 | 366,628 | 7.1% | ||||||||||||||||
|
Total in-force face amount |
$ |
675,372 |
$ |
684,648 |
$ |
692,934 |
$ |
698,585 |
$ |
704,599 | 4.3% |
$ |
675,372 |
$ |
704,599 | 4.3% | |||||||||
|
||||||||||||||||||||||||||
|
||||||||||||||||||||||||||
Page 15 |
|
Lincoln Financial Group |
|||||||||||||||||||||||||
|
Group Protection – Select Earnings and Operational Data |
|||||||||||||||||||||||||
|
Unaudited (millions of dollars) |
|||||||||||||||||||||||||
|
||||||||||||||||||||||||||
|
For the Three Months Ended |
For the Six Months Ended |
||||||||||||||||||||||||
|
6/30/16 |
9/30/16 |
12/31/16 |
3/31/17 |
6/30/17 |
Change |
6/30/16 |
6/30/17 |
Change |
|||||||||||||||||
|
Income (Loss) from Operations |
|||||||||||||||||||||||||
|
Operating revenues: |
|||||||||||||||||||||||||
|
Insurance premiums |
$ |
478 |
$ |
485 |
$ |
487 |
$ |
495 |
$ |
494 | 3.3% |
$ |
967 |
$ |
988 | 2.2% | |||||||||
|
Net investment income |
43 | 45 | 47 | 43 | 43 | 0.0% | 86 | 87 | 1.2% | ||||||||||||||||
|
Other revenues |
4 | 4 | 3 | 3 | 4 | 0.0% | 6 | 7 | 16.7% | ||||||||||||||||
|
Total operating revenues |
525 | 534 | 537 | 541 | 541 | 3.0% | 1,059 | 1,082 | 2.2% | ||||||||||||||||
|
Operating expenses: |
|||||||||||||||||||||||||
|
Interest credited |
1 | 1 | 1 |
- |
- |
-100.0% |
1 | 1 | 0.0% | ||||||||||||||||
|
Benefits |
345 | 291 | 345 | 351 | 326 |
-5.5% |
685 | 676 |
-1.3% |
||||||||||||||||
|
Commissions incurred |
61 | 57 | 67 | 63 | 62 | 1.6% | 124 | 125 | 0.8% | ||||||||||||||||
|
Other expenses incurred |
97 | 102 | 116 | 96 | 99 | 2.1% | 189 | 196 | 3.7% | ||||||||||||||||
|
Amounts capitalized |
(17) | (14) | (30) | (13) | (13) | 23.5% | (31) | (27) | 12.9% | ||||||||||||||||
|
Amortization |
15 | 53 | 13 | 33 | 14 |
-6.7% |
60 | 47 |
-21.7% |
||||||||||||||||
|
Total operating expenses |
502 | 490 | 512 | 530 | 488 |
-2.8% |
1,028 | 1,018 |
-1.0% |
||||||||||||||||
|
Income (loss) from operations before taxes |
23 | 44 | 25 | 11 | 53 | 130.4% | 31 | 64 | 106.5% | ||||||||||||||||
|
Federal income tax expense (benefit) |
8 | 16 | 9 | 4 | 18 | 125.0% | 11 | 22 | 100.0% | ||||||||||||||||
|
Income (loss) from operations |
$ |
15 |
$ |
28 |
$ |
16 |
$ |
7 |
$ |
35 | 133.3% |
$ |
20 |
$ |
42 | 110.0% | |||||||||
|
||||||||||||||||||||||||||
|
Effective Federal Income Tax Rate |
35.0% | 35.0% | 35.0% | 35.0% | 35.0% | 35.0% | 35.0% | ||||||||||||||||||
|
||||||||||||||||||||||||||
|
Average Equity, Excluding Goodwill and AOCI |
$ |
1,159 |
$ |
1,096 |
$ |
1,070 |
$ |
1,065 |
$ |
1,044 |
-9.9% |
$ |
1,181 |
$ |
1,055 |
-10.7% |
|||||||||
|
||||||||||||||||||||||||||
|
ROE, Excluding Goodwill and AOCI |
5.1% | 10.4% | 6.1% | 2.6% | 13.3% | 3.4% | 7.9% | ||||||||||||||||||
|
||||||||||||||||||||||||||
|
Loss Ratios by Product Line |
|||||||||||||||||||||||||
|
Life |
70.4% | 66.1% | 66.1% | 72.5% | 66.1% | 70.8% | 69.3% | ||||||||||||||||||
|
Disability |
74.8% | 52.9% | 76.4% | 68.9% | 65.4% | 71.0% | 67.1% | ||||||||||||||||||
|
Dental |
70.4% | 66.6% | 67.0% | 73.3% | 68.7% | 71.9% | 71.0% | ||||||||||||||||||
|
Total non-medical |
72.5% | 60.1% | 70.9% | 71.0% | 66.1% | 71.0% | 68.5% | ||||||||||||||||||
|
||||||||||||||||||||||||||
|
||||||||||||||||||||||||||
|
||||||||||||||||||||||||||
Page 16 |
|
Lincoln Financial Group |
|||||||||||||||||||||||||
|
Other Operations – Select Earnings and Operational Data |
|||||||||||||||||||||||||
|
Unaudited (millions of dollars) |
|||||||||||||||||||||||||
|
||||||||||||||||||||||||||
|
For the Three Months Ended |
For the Six Months Ended |
||||||||||||||||||||||||
|
6/30/16 |
9/30/16 |
12/31/16 |
3/31/17 |
6/30/17 |
Change |
6/30/16 |
6/30/17 |
Change |
|||||||||||||||||
|
Other Operations |
|||||||||||||||||||||||||
|
Operating revenues: |
|||||||||||||||||||||||||
|
Insurance premiums |
$ |
4 |
$ |
3 |
$ |
2 |
$ |
3 |
$ |
2 |
-50.0% |
$ |
9 |
$ |
5 |
-44.4% |
|||||||||
|
Net investment income |
56 | 61 | 67 | 63 | 60 | 7.1% | 115 | 123 | 7.0% | ||||||||||||||||
|
Amortization of deferred gain on |
|||||||||||||||||||||||||
|
business sold through reinsurance |
18 | 18 | 18 | 18 | 4 |
-77.8% |
35 | 21 |
-40.0% |
||||||||||||||||
|
Other revenues |
1 | 2 |
- |
4 | 1 | 0.0% | 2 | 6 | 200.0% | ||||||||||||||||
|
Total operating revenues |
79 | 84 | 87 | 88 | 67 |
-15.2% |
161 | 155 |
-3.7% |
||||||||||||||||
|
Operating expenses: |
|||||||||||||||||||||||||
|
Interest credited |
19 | 17 | 18 | 18 | 18 |
-5.3% |
39 | 36 |
-7.7% |
||||||||||||||||
|
Benefits |
32 | 49 | 34 | 28 | 27 |
-15.6% |
59 | 54 |
-8.5% |
||||||||||||||||
|
Commissions and other expenses |
6 | 19 | 32 | 10 | 8 | 33.3% | (1) | 18 |
NM |
||||||||||||||||
|
Interest and debt expenses |
68 | 66 | 67 | 64 | 63 |
-7.4% |
136 | 127 |
-6.6% |
||||||||||||||||
|
Strategic digitization expense |
- |
- |
8 | 9 | 14 |
NM |
- |
23 |
NM |
||||||||||||||||
|
Total operating expenses |
125 | 151 | 159 | 129 | 130 | 4.0% | 233 | 258 | 10.7% | ||||||||||||||||
|
Income (loss) from operations before taxes |
(46) | (67) | (72) | (41) | (63) |
-37.0% |
(72) | (103) |
-43.1% |
||||||||||||||||
|
Federal income tax expense (benefit) |
(18) | (41) | (35) | (28) | (26) |
-44.4% |
(33) | (52) |
-57.6% |
||||||||||||||||
|
Income (loss) from operations |
$ |
(28) |
$ |
(26) |
$ |
(37) |
$ |
(13) |
$ |
(37) |
-32.1% |
$ |
(39) |
$ |
(51) |
-30.8% |
|||||||||
|
||||||||||||||||||||||||||
|
||||||||||||||||||||||||||
|
||||||||||||||||||||||||||
|
||||||||||||||||||||||||||
|
||||||||||||||||||||||||||
|
||||||||||||||||||||||||||
|
||||||||||||||||||||||||||
|
||||||||||||||||||||||||||
|
||||||||||||||||||||||||||
|
||||||||||||||||||||||||||
|
||||||||||||||||||||||||||
|
||||||||||||||||||||||||||
|
||||||||||||||||||||||||||
|
||||||||||||||||||||||||||
|
||||||||||||||||||||||||||
Page 17 |
|
Lincoln Financial Group |
|||||||||||||||||||||||||
|
Consolidated – DAC, VOBA, DSI and DFEL Roll Forwards |
|||||||||||||||||||||||||
|
Unaudited (millions of dollars) |
|||||||||||||||||||||||||
|
||||||||||||||||||||||||||
|
For the Three Months Ended |
For the Six Months Ended |
||||||||||||||||||||||||
|
6/30/16 |
9/30/16 |
12/31/16 |
3/31/17 |
6/30/17 |
Change |
6/30/16 |
6/30/17 |
Change |
|||||||||||||||||
|
DAC, VOBA, and DSI |
|||||||||||||||||||||||||
|
Balance as of beginning-of-period |
$ |
9,235 |
$ |
8,522 |
$ |
8,256 |
$ |
9,377 |
$ |
9,274 | 0.4% |
$ |
9,766 |
$ |
9,377 |
-4.0% |
|||||||||
|
Deferrals |
332 | 345 | 385 | 325 | 342 | 3.0% | 640 | 668 | 4.4% | ||||||||||||||||
|
Operating amortization |
(250) | (523) | (267) | (244) | (250) | 0.0% | (514) | (494) | 3.9% | ||||||||||||||||
|
Deferrals, net of operating amortization |
82 | (178) | 118 | 81 | 92 | 12.2% | 126 | 174 | 38.1% | ||||||||||||||||
|
Amortization associated with benefit ratio unlocking |
(1) | (8) | 2 | (11) | (6) |
NM |
- |
(17) |
NM |
||||||||||||||||
|
Adjustment related to realized (gains) losses |
(1) | (26) | 50 | (5) | (10) |
NM |
(4) | (14) |
NM |
||||||||||||||||
|
Adjustment related to unrealized (gains) losses |
(793) | (54) | 951 | (168) | (556) | 29.9% | (1,366) | (726) | 46.9% | ||||||||||||||||
|
Balance as of end-of-period |
$ |
8,522 |
$ |
8,256 |
$ |
9,377 |
$ |
9,274 |
$ |
8,794 | 3.2% |
$ |
8,522 |
$ |
8,794 | 3.2% | |||||||||
|
||||||||||||||||||||||||||
|
DFEL |
|||||||||||||||||||||||||
|
Balance as of beginning-of-period |
$ |
1,696 |
$ |
1,357 |
$ |
1,286 |
$ |
1,874 |
$ |
1,796 | 5.9% |
$ |
1,952 |
$ |
1,874 |
-4.0% |
|||||||||
|
Deferrals |
150 | 164 | 181 | 169 | 196 | 30.7% | 286 | 365 | 27.6% | ||||||||||||||||
|
Operating amortization |
(92) | (151) | (100) | (82) | (94) |
-2.2% |
(176) | (176) | 0.0% | ||||||||||||||||
|
Deferrals, net of operating amortization |
58 | 13 | 81 | 87 | 102 | 75.9% | 110 | 189 | 71.8% | ||||||||||||||||
|
Amortization associated with benefit ratio unlocking |
- |
(1) |
- |
(1) | (1) |
NM |
- |
(2) |
NM |
||||||||||||||||
|
Adjustment related to realized (gains) losses |
1 | (5) | 2 | (4) | (4) |
NM |
- |
(8) |
NM |
||||||||||||||||
|
Adjustment related to unrealized (gains) losses |
(398) | (78) | 505 | (160) | (450) |
-13.1% |
(705) | (610) | 13.5% | ||||||||||||||||
|
Balance as of end-of-period |
$ |
1,357 |
$ |
1,286 |
$ |
1,874 |
$ |
1,796 |
$ |
1,443 | 6.3% |
$ |
1,357 |
$ |
1,443 | 6.3% | |||||||||
|
||||||||||||||||||||||||||
|
DAC, VOBA, DSI, and DFEL Balance as |
|||||||||||||||||||||||||
|
of End-of-Period, After-Tax |
$ |
4,657 |
$ |
4,531 |
$ |
4,877 |
$ |
4,861 |
$ |
4,778 | 2.6% |
$ |
4,657 |
$ |
4,778 | 2.6% | |||||||||
|
||||||||||||||||||||||||||
|
||||||||||||||||||||||||||
|
||||||||||||||||||||||||||
|
||||||||||||||||||||||||||
|
||||||||||||||||||||||||||
|
||||||||||||||||||||||||||
|
||||||||||||||||||||||||||
|
||||||||||||||||||||||||||
|
||||||||||||||||||||||||||
|
||||||||||||||||||||||||||
|
||||||||||||||||||||||||||
Page 18 |
|
Lincoln Financial Group |
|||||||||||||||||||||||||
|
Annuities – Account Value Roll Forwards |
|||||||||||||||||||||||||
|
Unaudited (millions of dollars) |
|||||||||||||||||||||||||
|
||||||||||||||||||||||||||
|
For the Three Months Ended |
For the Six Months Ended |
||||||||||||||||||||||||
|
6/30/16 |
9/30/16 |
12/31/16 |
3/31/17 |
6/30/17 |
Change |
6/30/16 |
6/30/17 |
Change |
|||||||||||||||||
|
Fixed Annuities |
|||||||||||||||||||||||||
|
Balance as of beginning-of-period |
$ |
19,448 |
$ |
19,598 |
$ |
19,634 |
$ |
19,723 |
$ |
20,027 | 3.0% |
$ |
19,082 |
$ |
19,723 | 3.4% | |||||||||
|
Gross deposits |
478 | 420 | 411 | 562 | 377 |
-21.1% |
1,146 | 939 |
-18.1% |
||||||||||||||||
|
Full surrenders and deaths |
(345) | (412) | (321) | (343) | (404) |
-17.1% |
(631) | (747) |
-18.4% |
||||||||||||||||
|
Other contract benefits |
(130) | (137) | (148) | (137) | (150) |
-15.4% |
(256) | (287) |
-12.1% |
||||||||||||||||
|
Net flows |
3 | (129) | (58) | 82 | (177) |
NM |
259 | (95) |
NM |
||||||||||||||||
|
Reinvested interest credited |
143 | 163 | 145 | 220 | 168 | 17.5% | 246 | 388 | 57.7% | ||||||||||||||||
|
Sales inducements deferred |
4 | 2 | 2 | 2 | 3 |
-25.0% |
11 | 5 |
-54.5% |
||||||||||||||||
|
Balance as of end-of-period, gross |
19,598 | 19,634 | 19,723 | 20,027 | 20,021 | 2.2% | 19,598 | 20,021 | 2.2% | ||||||||||||||||
|
Reinsurance ceded |
(608) | (597) | (584) | (572) | (562) | 7.6% | (608) | (562) | 7.6% | ||||||||||||||||
|
Balance as of end-of-period, net |
$ |
18,990 |
$ |
19,037 |
$ |
19,139 |
$ |
19,455 |
$ |
19,459 | 2.5% |
$ |
18,990 |
$ |
19,459 | 2.5% | |||||||||
|
||||||||||||||||||||||||||
|
Variable Annuities |
|||||||||||||||||||||||||
|
Balance as of beginning-of-period |
$ |
102,903 |
$ |
103,861 |
$ |
106,473 |
$ |
105,766 |
$ |
109,475 | 6.4% |
$ |
103,146 |
$ |
105,766 | 2.5% | |||||||||
|
Gross deposits |
1,635 | 1,518 | 1,399 | 1,454 | 1,614 |
-1.3% |
3,320 | 3,069 |
-7.6% |
||||||||||||||||
|
Full surrenders and deaths |
(1,160) | (1,312) | (1,236) | (1,439) | (1,474) |
-27.1% |
(2,191) | (2,913) |
-33.0% |
||||||||||||||||
|
Other contract benefits |
(930) | (945) | (1,037) | (1,041) | (1,038) |
-11.6% |
(1,874) | (2,080) |
-11.0% |
||||||||||||||||
|
Net flows |
(455) | (739) | (874) | (1,026) | (898) |
-97.4% |
(745) | (1,924) |
NM |
||||||||||||||||
|
Change in market value and reinvestment |
1,413 | 3,351 | 167 | 4,735 | 2,993 | 111.8% | 1,460 | 7,728 |
NM |
||||||||||||||||
|
Balance as of end-of-period, gross |
103,861 | 106,473 | 105,766 | 109,475 | 111,570 | 7.4% | 103,861 | 111,570 | 7.4% | ||||||||||||||||
|
Reinsurance ceded |
- |
- |
- |
- |
- |
NM |
- |
- |
NM |
||||||||||||||||
|
Balance as of end-of-period, net |
$ |
103,861 |
$ |
106,473 |
$ |
105,766 |
$ |
109,475 |
$ |
111,570 | 7.4% |
$ |
103,861 |
$ |
111,570 | 7.4% | |||||||||
|
||||||||||||||||||||||||||
|
Total |
|||||||||||||||||||||||||
|
Balance as of beginning-of-period |
$ |
122,351 |
$ |
123,459 |
$ |
126,107 |
$ |
125,489 |
$ |
129,502 | 5.8% |
$ |
122,228 |
$ |
125,489 | 2.7% | |||||||||
|
Gross deposits |
2,113 | 1,938 | 1,810 | 2,016 | 1,991 |
-5.8% |
4,466 | 4,008 |
-10.3% |
||||||||||||||||
|
Full surrenders and deaths |
(1,505) | (1,724) | (1,557) | (1,782) | (1,878) |
-24.8% |
(2,822) | (3,660) |
-29.7% |
||||||||||||||||
|
Other contract benefits |
(1,060) | (1,082) | (1,185) | (1,178) | (1,188) |
-12.1% |
(2,130) | (2,367) |
-11.1% |
||||||||||||||||
|
Net flows |
(452) | (868) | (932) | (944) | (1,075) |
NM |
(486) | (2,019) |
NM |
||||||||||||||||
|
Change in market value and reinvestment |
1,556 | 3,514 | 312 | 4,955 | 3,161 | 103.1% | 1,706 | 8,116 |
NM |
||||||||||||||||
|
Sales inducements deferred |
4 | 2 | 2 | 2 | 3 |
-25.0% |
11 | 5 |
-54.5% |
||||||||||||||||
|
Balance as of end-of-period, gross |
123,459 | 126,107 | 125,489 | 129,502 | 131,591 | 6.6% | 123,459 | 131,591 | 6.6% | ||||||||||||||||
|
Reinsurance ceded |
(608) | (597) | (584) | (572) | (562) | 7.6% | (608) | (562) | 7.6% | ||||||||||||||||
|
Balance as of end-of-period, net |
$ |
122,851 |
$ |
125,510 |
$ |
124,905 |
$ |
128,930 |
$ |
131,029 | 6.7% |
$ |
122,851 |
$ |
131,029 | 6.7% | |||||||||
|
||||||||||||||||||||||||||
Page 19 |
|
Lincoln Financial Group |
|||||||||||||||||||||||||
|
Retirement Plan Services – Account Value Roll Forwards |
|||||||||||||||||||||||||
|
Unaudited (millions of dollars) |
|||||||||||||||||||||||||
|
||||||||||||||||||||||||||
|
For the Three Months Ended |
For the Six Months Ended |
||||||||||||||||||||||||
|
6/30/16 |
9/30/16 |
12/31/16 |
3/31/17 |
6/30/17 |
Change |
6/30/16 |
6/30/17 |
Change |
|||||||||||||||||
|
General Account |
|||||||||||||||||||||||||
|
Balance as of beginning-of-period |
$ |
16,727 |
$ |
16,996 |
$ |
17,387 |
$ |
17,883 |
$ |
18,192 | 8.8% |
$ |
16,588 |
$ |
17,883 | 7.8% | |||||||||
|
Gross deposits |
448 | 555 | 681 | 710 | 557 | 24.3% | 869 | 1,267 | 45.8% | ||||||||||||||||
|
Withdrawals |
(483) | (456) | (557) | (538) | (429) | 11.2% | (1,055) | (966) | 8.4% | ||||||||||||||||
|
Net flows |
(35) | 99 | 124 | 172 | 128 |
NM |
(186) | 301 | 261.8% | ||||||||||||||||
|
Transfers between fixed and variable accounts |
178 | 163 | 238 | 1 | (40) |
NM |
344 | (40) |
NM |
||||||||||||||||
|
Reinvestment interest credited |
126 | 129 | 134 | 136 | 133 | 5.6% | 250 | 269 | 7.6% | ||||||||||||||||
|
Balance as of end-of-period |
$ |
16,996 |
$ |
17,387 |
$ |
17,883 |
$ |
18,192 |
$ |
18,413 | 8.3% |
$ |
16,996 |
$ |
18,413 | 8.3% | |||||||||
|
||||||||||||||||||||||||||
|
Separate Account and Mutual Funds |
|||||||||||||||||||||||||
|
Balance as of beginning-of-period |
$ |
37,772 |
$ |
38,434 |
$ |
39,881 |
$ |
40,551 |
$ |
42,541 | 12.6% |
$ |
37,512 |
$ |
40,551 | 8.1% | |||||||||
|
Gross deposits |
1,212 | 1,244 | 1,725 | 1,542 | 1,421 | 17.2% | 2,583 | 2,962 | 14.7% | ||||||||||||||||
|
Withdrawals |
(1,173) | (1,246) | (1,463) | (1,598) | (1,154) | 1.6% | (2,315) | (2,752) |
-18.9% |
||||||||||||||||
|
Net flows |
39 | (2) | 262 | (56) | 267 |
NM |
268 | 210 |
-21.6% |
||||||||||||||||
|
Transfers between fixed and variable accounts |
(155) | (126) | (172) | (8) | (23) | 85.2% | (303) | (31) | 89.8% | ||||||||||||||||
|
Change in market value and reinvestment |
778 | 1,575 | 580 | 2,054 | 1,370 | 76.1% | 957 | 3,425 | 257.9% | ||||||||||||||||
|
Balance as of end-of-period |
$ |
38,434 |
$ |
39,881 |
$ |
40,551 |
$ |
42,541 |
$ |
44,155 | 14.9% |
$ |
38,434 |
$ |
44,155 | 14.9% | |||||||||
|
||||||||||||||||||||||||||
|
Total |
|||||||||||||||||||||||||
|
Balance as of beginning-of-period |
$ |
54,499 |
$ |
55,430 |
$ |
57,268 |
$ |
58,434 |
$ |
60,733 | 11.4% |
$ |
54,100 |
$ |
58,434 | 8.0% | |||||||||
|
Gross deposits |
1,660 | 1,799 | 2,406 | 2,252 | 1,978 | 19.2% | 3,452 | 4,229 | 22.5% | ||||||||||||||||
|
Withdrawals |
(1,656) | (1,702) | (2,020) | (2,136) | (1,583) | 4.4% | (3,370) | (3,718) |
-10.3% |
||||||||||||||||
|
Net flows |
4 | 97 | 386 | 116 | 395 |
NM |
82 | 511 |
NM |
||||||||||||||||
|
Transfers between fixed and variable accounts |
23 | 37 | 66 | (7) | (63) |
NM |
41 | (71) |
NM |
||||||||||||||||
|
Change in market value and reinvestment |
904 | 1,704 | 714 | 2,190 | 1,503 | 66.3% | 1,207 | 3,694 | 206.0% | ||||||||||||||||
|
Balance as of end-of-period |
$ |
55,430 |
$ |
57,268 |
$ |
58,434 |
$ |
60,733 |
$ |
62,568 | 12.9% |
$ |
55,430 |
$ |
62,568 | 12.9% | |||||||||
|
||||||||||||||||||||||||||
|
||||||||||||||||||||||||||
|
||||||||||||||||||||||||||
|
||||||||||||||||||||||||||
|
||||||||||||||||||||||||||
|
||||||||||||||||||||||||||
|
||||||||||||||||||||||||||
|
||||||||||||||||||||||||||
|
||||||||||||||||||||||||||
Page 20 |
|
Lincoln Financial Group |
|||||||||||||||||||||||||
|
Life Insurance – Account Value Roll Forwards |
|||||||||||||||||||||||||
|
Unaudited (millions of dollars) |
|||||||||||||||||||||||||
|
||||||||||||||||||||||||||
|
For the Three Months Ended |
For the Six Months Ended |
||||||||||||||||||||||||
|
6/30/16 |
9/30/16 |
12/31/16 |
3/31/17 |
6/30/17 |
Change |
6/30/16 |
6/30/17 |
Change |
|||||||||||||||||
|
General Account |
|||||||||||||||||||||||||
|
Balance as of beginning-of-period |
$ |
35,640 |
$ |
35,775 |
$ |
35,975 |
$ |
36,272 |
$ |
36,295 | 1.8% |
$ |
35,545 |
$ |
36,272 | 2.0% | |||||||||
|
Deposits |
992 | 1,050 | 1,159 | 1,042 | 1,115 | 12.4% | 1,938 | 2,158 | 11.4% | ||||||||||||||||
|
Withdrawals and deaths |
(294) | (270) | (241) | (403) | (316) |
-7.5% |
(612) | (720) |
-17.6% |
||||||||||||||||
|
Net flows |
698 | 780 | 918 | 639 | 799 | 14.5% | 1,326 | 1,438 | 8.4% | ||||||||||||||||
|
Contract holder assessments |
(898) | (921) | (975) | (969) | (995) |
-10.8% |
(1,767) | (1,964) |
-11.1% |
||||||||||||||||
|
Reinvested interest credited |
335 | 341 | 354 | 353 | 355 | 6.0% | 671 | 708 | 5.5% | ||||||||||||||||
|
Balance as of end-of-period, gross |
35,775 | 35,975 | 36,272 | 36,295 | 36,454 | 1.9% | 35,775 | 36,454 | 1.9% | ||||||||||||||||
|
Reinsurance ceded |
(760) | (756) | (747) | (738) | (734) | 3.4% | (760) | (734) | 3.4% | ||||||||||||||||
|
Balance as of end-of-period, net |
$ |
35,015 |
$ |
35,219 |
$ |
35,525 |
$ |
35,557 |
$ |
35,720 | 2.0% |
$ |
35,015 |
$ |
35,720 | 2.0% | |||||||||
|
||||||||||||||||||||||||||
|
Separate Account |
|||||||||||||||||||||||||
|
Balance as of beginning-of-period |
$ |
9,830 |
$ |
10,172 |
$ |
10,763 |
$ |
11,058 |
$ |
11,772 | 19.8% |
$ |
9,696 |
$ |
11,058 | 14.0% | |||||||||
|
Deposits |
399 | 440 | 489 | 372 | 428 | 7.3% | 692 | 801 | 15.8% | ||||||||||||||||
|
Withdrawals and deaths |
(119) | (118) | (198) | (87) | (126) |
-5.9% |
(210) | (214) |
-1.9% |
||||||||||||||||
|
Net flows |
280 | 322 | 291 | 285 | 302 | 7.9% | 482 | 587 | 21.8% | ||||||||||||||||
|
Contract holder assessments |
(143) | (153) | (158) | (152) | (165) |
-15.4% |
(278) | (317) |
-14.0% |
||||||||||||||||
|
Change in market value and reinvestment |
205 | 422 | 162 | 581 | 387 | 88.8% | 272 | 968 | 255.9% | ||||||||||||||||
|
Balance as of end-of-period, gross |
10,172 | 10,763 | 11,058 | 11,772 | 12,296 | 20.9% | 10,172 | 12,296 | 20.9% | ||||||||||||||||
|
Reinsurance ceded |
(785) | (800) | (794) | (824) | (836) |
-6.5% |
(785) | (836) |
-6.5% |
||||||||||||||||
|
Balance as of end-of-period, net |
$ |
9,387 |
$ |
9,963 |
$ |
10,264 |
$ |
10,948 |
$ |
11,460 | 22.1% |
$ |
9,387 |
$ |
11,460 | 22.1% | |||||||||
|
||||||||||||||||||||||||||
|
Total |
|||||||||||||||||||||||||
|
Balance as of beginning-of-period |
$ |
45,470 |
$ |
45,947 |
$ |
46,738 |
$ |
47,330 |
$ |
48,067 | 5.7% |
$ |
45,241 |
$ |
47,330 | 4.6% | |||||||||
|
Deposits |
1,391 | 1,490 | 1,648 | 1,414 | 1,543 | 10.9% | 2,630 | 2,959 | 12.5% | ||||||||||||||||
|
Withdrawals and deaths |
(413) | (388) | (439) | (490) | (442) |
-7.0% |
(822) | (934) |
-13.6% |
||||||||||||||||
|
Net flows |
978 | 1,102 | 1,209 | 924 | 1,101 | 12.6% | 1,808 | 2,025 | 12.0% | ||||||||||||||||
|
Contract holder assessments |
(1,041) | (1,074) | (1,133) | (1,121) | (1,160) |
-11.4% |
(2,045) | (2,281) |
-11.5% |
||||||||||||||||
|
Change in market value and reinvestment |
540 | 763 | 516 | 934 | 742 | 37.4% | 943 | 1,676 | 77.7% | ||||||||||||||||
|
Balance as of end-of-period, gross |
45,947 | 46,738 | 47,330 | 48,067 | 48,750 | 6.1% | 45,947 | 48,750 | 6.1% | ||||||||||||||||
|
Reinsurance ceded |
(1,545) | (1,556) | (1,541) | (1,562) | (1,570) |
-1.6% |
(1,545) | (1,570) |
-1.6% |
||||||||||||||||
|
Balance as of end-of-period, net |
$ |
44,402 |
$ |
45,182 |
$ |
45,789 |
$ |
46,505 |
$ |
47,180 | 6.3% |
$ |
44,402 |
$ |
47,180 | 6.3% | |||||||||
|
||||||||||||||||||||||||||
Page 21 |
|
Lincoln Financial Group |
||||||||||||||||||
|
Select Investment Data |
||||||||||||||||||
|
Unaudited (millions of dollars) |
||||||||||||||||||
|
|||||||||||||||||||
|
As of 6/30/16 |
As of 12/31/16 |
As of 6/30/17 |
||||||||||||||||
|
Amount |
% |
Amount |
% |
Amount |
% |
|||||||||||||
|
AFS and Trading Securities, at Fair Value |
||||||||||||||||||
|
AFS securities: |
||||||||||||||||||
|
Corporate bonds |
$ |
80,129 | 85.2% |
$ |
78,149 | 85.6% |
$ |
81,598 | 85.9% | |||||||||
|
U.S. government bonds |
464 | 0.5% | 419 | 0.5% | 578 | 0.6% | ||||||||||||
|
Foreign government bonds |
530 | 0.6% | 506 | 0.6% | 455 | 0.5% | ||||||||||||
|
Mortgage-backed securities |
3,975 | 4.2% | 3,964 | 4.3% | 4,028 | 4.2% | ||||||||||||
|
Asset-backed collateralized debt obligations |
687 | 0.7% | 744 | 0.8% | 703 | 0.7% | ||||||||||||
|
State and municipal bonds |
4,985 | 5.3% | 4,627 | 5.1% | 5,010 | 5.3% | ||||||||||||
|
Hybrid and redeemable preferred securities |
691 | 0.7% | 604 | 0.7% | 642 | 0.7% | ||||||||||||
|
VIEs’ fixed maturity securities |
600 | 0.6% | 200 | 0.2% |
- |
0.0% | ||||||||||||
|
Equity securities |
277 | 0.3% | 275 | 0.3% | 275 | 0.3% | ||||||||||||
|
Total AFS securities |
92,338 | 98.1% | 89,488 | 98.1% | 93,289 | 98.2% | ||||||||||||
|
Trading securities |
1,812 | 1.9% | 1,712 | 1.9% | 1,678 | 1.8% | ||||||||||||
|
Total AFS and trading securities |
$ |
94,150 | 100.0% |
$ |
91,200 | 100.0% |
$ |
94,967 | 100.0% | |||||||||
|
|||||||||||||||||||
|
AFS and Trading Securities, at Amortized Cost |
||||||||||||||||||
|
Fixed maturity securities |
$ |
85,187 | 99.7% |
$ |
86,003 | 99.7% |
$ |
87,665 | 99.7% | |||||||||
|
Equity securities |
259 | 0.3% | 260 | 0.3% | 262 | 0.3% | ||||||||||||
|
Total AFS and trading securities |
$ |
85,446 | 100.0% |
$ |
86,263 | 100.0% |
$ |
87,927 | 100.0% | |||||||||
|
|||||||||||||||||||
|
Percentage of Fixed Maturity AFS Securities, at Amortized Cost |
||||||||||||||||||
|
Investment grade |
94.7% | 95.0% | 95.5% | |||||||||||||||
|
Below investment grade |
5.3% | 5.0% | 4.5% | |||||||||||||||
|
|||||||||||||||||||
|
|||||||||||||||||||
|
|||||||||||||||||||
|
|||||||||||||||||||
|
|||||||||||||||||||
|
|||||||||||||||||||
|
|||||||||||||||||||
|
|||||||||||||||||||
|
|||||||||||||||||||
|
|||||||||||||||||||
Page 22 |
|
Lincoln Financial Group |
|||||||||||||||||||||||||
|
Realized Gain (Loss) and Benefit Ratio Unlocking, After-DAC |
|||||||||||||||||||||||||
|
Unaudited (millions of dollars) |
|||||||||||||||||||||||||
|
||||||||||||||||||||||||||
|
For the Three Months Ended |
For the Six Months Ended |
||||||||||||||||||||||||
|
6/30/16 |
9/30/16 |
12/31/16 |
3/31/17 |
6/30/17 |
Change |
6/30/16 |
6/30/17 |
Change |
|||||||||||||||||
|
Realized Gain (Loss), Pre-Tax |
|||||||||||||||||||||||||
|
Total operating realized gain (loss) |
$ |
44 |
$ |
44 |
$ |
48 |
$ |
41 |
$ |
42 |
-4.5% |
$ |
86 |
$ |
83 |
-3.5% |
|||||||||
|
Total excluded realized gain (loss) |
(89) | (7) | (265) | (80) | (52) | 41.6% | (245) | (132) | 46.1% | ||||||||||||||||
|
Total realized gain (loss), pre-tax |
$ |
(45) |
$ |
37 |
$ |
(217) |
$ |
(39) |
$ |
(10) | 77.8% |
$ |
(159) |
$ |
(49) | 69.2% | |||||||||
|
||||||||||||||||||||||||||
|
Excluded Realized Gain (Loss) Net of |
|||||||||||||||||||||||||
|
Benefit Ratio Unlocking, After-Tax |
|||||||||||||||||||||||||
|
Total excluded realized gain (loss) |
$ |
(57) |
$ |
(4) |
$ |
(172) |
$ |
(52) |
$ |
(34) | 40.4% |
$ |
(159) |
$ |
(85) | 46.5% | |||||||||
|
Benefit ratio unlocking |
9 | 30 | (6) | 45 | 26 | 188.9% | 4 | 71 |
NM |
||||||||||||||||
|
Net gain (loss), after-tax |
$ |
(48) |
$ |
26 |
$ |
(178) |
$ |
(7) |
$ |
(8) | 83.3% |
$ |
(155) |
$ |
(14) | 91.0% | |||||||||
|
||||||||||||||||||||||||||
|
Realized Gain (Loss) Net of Benefit Ratio |
|||||||||||||||||||||||||
|
Unlocking, After-Tax |
|||||||||||||||||||||||||
|
Realized gain (loss) related to investments |
$ |
(47) |
$ |
(28) |
$ |
(10) |
$ |
(1) |
$ |
(13) | 72.3% |
$ |
(112) |
$ |
(15) | 86.6% | |||||||||
|
Variable annuity net derivative results: |
|||||||||||||||||||||||||
|
Hedge program performance, including unlocking |
|||||||||||||||||||||||||
|
for GLB reserves hedged |
(23) | 82 | (87) | 9 | 17 | 173.9% | (117) | 27 | 123.1% | ||||||||||||||||
|
GLB non-performance risk component |
24 | (32) | (91) | (9) | (8) |
NM |
91 | (18) |
NM |
||||||||||||||||
|
Total variable annuity net derivative results |
1 | 50 | (178) |
- |
9 |
NM |
(26) | 9 | 134.6% | ||||||||||||||||
|
Indexed annuity forward-starting option |
(2) | 4 | 10 | (6) | (4) |
-100.0% |
(17) | (8) | 52.9% | ||||||||||||||||
|
Excluded realized gain (loss) net of |
|||||||||||||||||||||||||
|
benefit ratio unlocking, after-tax |
$ |
(48) |
$ |
26 |
$ |
(178) |
$ |
(7) |
$ |
(8) | 83.3% |
$ |
(155) |
$ |
(14) | 91.0% | |||||||||
|
||||||||||||||||||||||||||
|
Components of Realized Gain (Loss) |
|||||||||||||||||||||||||
|
Related to Investments, After-Tax |
|||||||||||||||||||||||||
|
OTTI |
$ |
(18) |
$ |
(8) |
$ |
(16) |
$ |
(3) |
$ |
(3) | 85.7% |
$ |
(42) |
$ |
(5) | 88.1% | |||||||||
|
Other realized gain (loss) related to certain investments |
(24) | (19) | (8) | (6) | (9) | 60.5% | (70) | (15) | 78.6% | ||||||||||||||||
|
Gain (loss) on the mark-to-market on certain instruments |
(5) | (1) | 14 | 8 | (1) | 80.0% |
- |
5 |
NM |
||||||||||||||||
|
Total realized gain (loss) related |
|||||||||||||||||||||||||
|
to investments, after-tax |
$ |
(47) |
$ |
(28) |
$ |
(10) |
$ |
(1) |
$ |
(13) | 72.3% |
$ |
(112) |
$ |
(15) | 86.6% | |||||||||
|
||||||||||||||||||||||||||
|
||||||||||||||||||||||||||
|
||||||||||||||||||||||||||
Page 23 |
|
Lincoln Financial Group |
|||||||||||||||||||||||||
|
Select GAAP to Non-GAAP Reconciliations |
|||||||||||||||||||||||||
|
Unaudited (millions of dollars) |
|||||||||||||||||||||||||
|
||||||||||||||||||||||||||
|
For the Three Months Ended |
For the Six Months Ended |
||||||||||||||||||||||||
|
6/30/16 |
9/30/16 |
12/31/16 |
3/31/17 |
6/30/17 |
Change |
6/30/16 |
6/30/17 |
Change |
|||||||||||||||||
|
Revenues |
|||||||||||||||||||||||||
|
Total revenues |
$ |
3,307 |
$ |
3,525 |
$ |
3,254 |
$ |
3,500 |
$ |
3,577 | 8.2% |
$ |
6,551 |
$ |
7,077 | 8.0% | |||||||||
|
Less: |
|||||||||||||||||||||||||
|
Excluded realized gain (loss) |
(89) | (7) | (265) | (80) | (52) | 41.6% | (245) | (132) | 46.1% | ||||||||||||||||
|
Amortization of DFEL on benefit ratio unlocking |
- |
1 | (1) | 1 |
- |
NM |
- |
2 |
NM |
||||||||||||||||
|
Amortization of deferred gains arising from reserve |
|||||||||||||||||||||||||
|
changes on business sold through reinsurance |
1 | 1 | 1 | 1 |
- |
-100.0% |
1 | 1 | 0.0% | ||||||||||||||||
|
Operating revenues |
$ |
3,395 |
$ |
3,530 |
$ |
3,519 |
$ |
3,578 |
$ |
3,629 | 6.9% |
$ |
6,795 |
$ |
7,206 | 6.0% | |||||||||
|
||||||||||||||||||||||||||
|
Net Income |
|||||||||||||||||||||||||
|
Net income (loss) |
$ |
325 |
$ |
467 |
$ |
190 |
$ |
435 |
$ |
411 | 26.5% |
$ |
536 |
$ |
846 | 57.8% | |||||||||
|
Less: |
|||||||||||||||||||||||||
|
Excluded realized gain (loss) |
(57) | (4) | (172) | (52) | (34) | 40.4% | (159) | (85) | 46.5% | ||||||||||||||||
|
Benefit ratio unlocking |
9 | 30 | (6) | 45 | 26 | 188.9% | 4 | 71 |
NM |
||||||||||||||||
|
Income (loss) from reserve changes (net of related |
|||||||||||||||||||||||||
|
amortization) on business sold through reinsurance |
- |
- |
- |
- |
- |
NM |
1 |
- |
-100.0% |
||||||||||||||||
|
Gain (loss) on early extinguishment of debt |
- |
- |
(41) |
- |
- |
NM |
- |
- |
NM |
||||||||||||||||
|
Income (loss) from operations |
$ |
373 |
$ |
441 |
$ |
409 |
$ |
442 |
$ |
419 | 12.3% |
$ |
690 |
$ |
860 | 24.6% | |||||||||
|
||||||||||||||||||||||||||
|
Earnings (Loss) Per Common Share – Diluted |
|||||||||||||||||||||||||
|
Net income (loss) |
$ |
1.35 |
$ |
2.00 |
$ |
0.82 |
$ |
1.89 |
$ |
1.81 | 34.1% |
$ |
2.18 |
$ |
3.70 | 69.7% | |||||||||
|
Less: |
|||||||||||||||||||||||||
|
Excluded realized gain (loss) |
(0.25) | (0.02) | (0.75) | (0.22) | (0.16) | 36.0% | (0.66) | (0.38) | 42.4% | ||||||||||||||||
|
Benefit ratio unlocking |
0.04 | 0.13 | (0.03) | 0.19 | 0.12 | 200.0% | 0.02 | 0.31 |
NM |
||||||||||||||||
|
Gain (loss) on early extinguishment of debt |
- |
- |
(0.17) |
- |
- |
NM |
- |
- |
NM |
||||||||||||||||
|
Income (loss) from operations |
$ |
1.56 |
$ |
1.89 |
$ |
1.77 |
$ |
1.92 |
$ |
1.85 | 18.6% |
$ |
2.82 |
$ |
3.77 | 33.7% | |||||||||
|
||||||||||||||||||||||||||
|
||||||||||||||||||||||||||
|
||||||||||||||||||||||||||
|
||||||||||||||||||||||||||
|
||||||||||||||||||||||||||
|
||||||||||||||||||||||||||
|
||||||||||||||||||||||||||
|
||||||||||||||||||||||||||
|
||||||||||||||||||||||||||
Page 24 |
'B!#9'W\L,$]*]1L5+*UT+Z:YAN LD2NJ!8UVC[N%!P>OS$GG\*I
MJUQ$6IWFEZ/9F[OVAAA#!02F6=CT55 )9CV4 D]A62_C'PM!#/)=726?D0M<
M21WEK);R+&"!N\N10V"6 ''S'@9(-9WBMDMOB!X0O+]E33$:YC$DAPB7+(!'
MN/0$C>%SW/O5CXA/8'PKK2OL.H+I%UY8 )98ROS9QT!*KUZD5#E:+EZ_A_7W
M%Q2#RHR0,BA.^W]-@]-SK
M8]'TR+5)-4CTZS34)5VR7:P*)7''!?&2.!W["J,W@WPM
PD/E3SRLR[7 <%58D)D$94<#&.0!7V_P"&_P#D5=)_Z\H?_0!7Q%\6
M_$^G^,?B5J&NZ/YOV2ZC@*K,FQT(B165AZ@@C@D<<$U]N^&_^15TG_KRA_\
M0!54[^RU\OU)J6]JK=O\C2HKE_&GQ#T#P);0MK4\DMW6VG0V=SJNKW8+0:?9KER
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M%Y
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end
?<;?IYK
M?US7J5> ?LU_$/15\(KX2U.^AL]2@N6-JD[[1<)(00$)X+;B1M')X(!YQ[U=
MW=O86 ")]UGXD\1:E;K;BWBL]3OQ-!"H(QL0* I &!CMQ
M78T52;1-DSSSXJ?!_2?B;:Q32W#Z?J]LFR"\1=X*YSL=>-R\G&"""<^H/S;\
M%M%N[?\ : TRP)5I=.N9Q.\1)7$:.K$'T)XS[BOHKXMZ_P"/K5;70OAYX?EN
MI]3C8-JB-Q:XSE><*C$8(=FQU !/(B^#?P?A^&]C-?:G-'=Z_>)LFFC)*0IG
M.Q"0"0-ZA0.Q!4GCK1'WIV*E[NYZ]1110 445ROQ,\4CP;\.=7UE2!/% 4M^>LK_*GY$Y
M_"IE+EC
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