EX-99.1 2 a06-22440_1ex99d1.htm EX-99

Exhibit 99.1

 

 

News Release

 

Ameriprise Financial Reports Third Quarter
2006 Results

 

Net income per diluted share $0.71 for the quarter, including $0.23 of non-recurring separation costs

 

Adjusted earnings per diluted share for the quarter $0.94

 

MINNEAPOLIS – October 24, 2006 – Ameriprise Financial, Inc. (NYSE: AMP) today reported net income of $174 million for the quarter ended September 30, 2006 versus net income of $125 million and income before discontinued operations of $123 million for the year-ago quarter. Adjusted earnings increased 29 percent to $231 million in the third quarter of 2006 compared to the third quarter of 2005. Adjusted earnings exclude income from discontinued operations, after-tax non-recurring separation costs and after-tax earnings in the 2005 period of AMEX Assurance, which remained with American Express.(1)

 

Net income per diluted share for the third quarter of 2006 was $0.71. Adjusted earnings per diluted share for the third quarter of 2006 were $0.94, up 29 percent from the year-ago period. Both per share amounts are based on an average diluted share count of 246 million.

 

Revenues grew 6 percent to $2.0 billion in the third quarter of 2006. Adjusted revenues, which exclude the impact of AMEX Assurance in the 2005 period, grew 5 percent and include the impact of the sale of the Company’s defined contribution recordkeeping business, which reduced revenues by 1 percent. Growth reflected fundamental improvement in asset-based fees and premiums, partially offset by declines in net investment income.

 

Return on equity for the 12 months ended September 30, 2006 was 7.6 percent. Adjusted return on equity increased to 11.2 percent compared to 10.4 percent for the comparable period last year. During the quarter, the Company repurchased more than 2.3 million shares of its common stock for approximately $106 million.

 

“After our first year as an independent, public company, our business continues to show strong, positive momentum,” said Jim Cracchiolo, chairman and chief executive officer.

 

“We successfully maintained our focus on executing against our strategic objectives, while effectively managing our separation. We continued to build the Ameriprise Financial brand, grew our mass affluent client base and improved the productivity of the advisor force. This focus led to growth in cash sales and increased client assets primarily driven by strong net inflows into wrap accounts and variable annuities. Importantly, we’ve invested in our infrastructure and strengthened our platform for growth.”

 


(1) See definitions and reconciliations throughout the release.

 

1



 

Third Quarter 2006 Summary

 

Management believes that the presentation of adjusted financial measures best reflects the underlying performance of the Company’s ongoing operations. The adjusted financial measures exclude discontinued operations, non-recurring separation costs and AMEX Assurance. This presentation is consistent with the non-GAAP financial information presented in the Company’s annual report and Form 10-K for year-end 2005, filed March 8, 2006 with the Securities and Exchange Commission.

 

Ameriprise Financial, Inc.
Third Quarter 2006 Summary

 

 

 

 

 

 

 

%

 

Per Diluted Share

 

%

 

(in millions, unaudited)

 

2006

 

2005

 

Change

 

2006

 

2005

 

Change

 

Net income

 

$

174

 

$

125

 

39

%

$

0.71

 

$

0.50

 

42

%

Less: Income from discontinued operations

 

 

2

 

 

#

 

 

 

Income before discontinued operations

 

174

 

123

 

41

 

0.71

 

0.50

 

42

 

Less: Income attributable to AMEX Assurance, after-tax

 

 

3

 

 

#

 

0.01

 

 

#

Add: Separation costs, after-tax

 

57

 

59

 

(3

)

0.23

 

0.24

 

(4

)

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Adjusted earnings, after-tax

 

$

231

 

$

179

 

29

%

$

0.94

 

$

0.73

 

29

%

 


# Variance of 100% or greater.

 

Included in consolidated net income and adjusted earnings for the third quarter of 2006 were $14 million in pretax realized net investment gains and a $20 million pretax loss on a single externally-managed hedge fund investment. This compared to $6 million in pretax net investment losses in the third quarter of 2005.

 

As part of its annual detailed review of deferred acquisition cost (DAC) valuation assumptions (DAC unlocking), the Company reported a $25 million pretax benefit in the third quarter of 2006 compared to a $67 million pretax benefit in the third quarter of 2005.

 

2



 

Third Quarter 2006 Consolidated Operating Highlights

 

                  The Company continues to successfully execute its strategy of acquiring mass affluent clients, with the number of mass affluent client groups increasing 7 percent from the year-ago period. This increase helped drive average client assets for all branded advisor client groups to $91,600 compared to $83,300 in the year-ago period.

 

                  Financial planning penetration of newly acquired mass affluent client groups was 59 percent year-to-date. Overall, client financial plan penetration ended the period at 44 percent compared to 43 percent in the prior year.

 

                  Strong advisor productivity increases drove 14 percent growth in total Gross Dealer Concession (GDC) from the year-ago period, primarily driven by a 31 percent increase in wrap account balances.

 

                  During the quarter, the number of branded advisors increased by 79 to 10,634, up 1 percent year-over-year, with total advisors up 2 percent year-over-year to 12,427. This change to positive quarterly net gain in the branded advisor channel was primarily driven by improving employee and franchisee advisor retention, with franchisee advisor retention reaching pre-separation levels of 93 percent.

 

                  Owned, managed and administered assets were $440 billion at September 30, 2006 with year-over-year growth of 5 percent. This reflected the sale of the defined contribution recordkeeping business in the second quarter of 2006, which resulted in the transfer of $17 billion in administered assets and lowered year-over-year reported growth by 4 percent.

 

                  Strong net inflows in wrap accounts and variable annuities continued with $1.8 billion in wrap net inflows and $1.4 billion in RiverSource annuity variable account net inflows.

 

                  RiverSource mutual fund net outflows narrowed, declining to $0.8 billion compared to net outflows of $2.7 billion in the prior-year period. This improvement was driven by both increased sales and lower redemption rates in the branded advisor channel.

 

                  Certificate and annuity fixed account net outflows of $1.3 billion reflected the Company’s strategy to focus on products that both meet client needs and offer a more attractive return on capital. This decline in account balances lowered related capital requirements in the quarter.

 

                  The Company launched Ameriprise Bank, FSB and new home lending products establishing a new capability for serving clients’ borrowing, cash management and personal trust needs.

 

                  Life insurance in-force was up 9 percent year-over-year to $171 billion.

 

                  The Company continues to achieve targeted reengineering savings with a substantial portion applied to fund a significant investment agenda for growth.

 

                  The Company delivered strong operating results while simultaneously accomplishing its separation objectives. With the majority of these objectives completed, the separation process continues to be well executed and on track.

 

3



 

Ameriprise Financial, Inc.
Consolidated Income Statements Reconciled to Adjusted

 

 

 

Quarter Ended
September 30,

 

%

 

AMEX Assurance
Quarter Ended
September 30,

 

Adjusted
Quarter Ended
September 30,

 

%

 

(in millions, unaudited)

 

2006

 

2005

 

Change

 

2006

 

2005

 

2006

 

2005

 

Change

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Revenues

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Management, financial advice and service fees

 

$

720

 

$

687

 

5

%

$

 

$

1

 

$

720

 

$

686

 

5

%

Distribution fees

 

300

 

296

 

1

 

 

 

300

 

296

 

1

 

Net investment income

 

542

 

561

 

(3

)

 

3

 

542

 

558

 

(3

)

Premiums

 

244

 

202

 

21

 

 

(15

)

244

 

217

 

12

 

Other revenues

 

171

 

127

 

35

 

 

(1

)

171

 

128

 

34

 

Total revenues

 

1,977

 

1,873

 

6

 

 

(12

)

1,977

 

1,885

 

5

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Expenses

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Compensation and benefits:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Field

 

428

 

408

 

5

 

 

35

 

428

 

373

 

15

 

Non-field

 

328

 

295

 

11

 

 

 

328

 

295

 

11

 

Total compensation and benefits

 

756

 

703

 

8

 

 

35

 

756

 

668

 

13

 

Interest credited to account values

 

317

 

337

 

(6

)

 

 

317

 

337

 

(6

)

Benefits, claims, losses and settlement expenses

 

233

 

190

 

23

 

 

(51

)

233

 

241

 

(3

)

Amortization of deferred acquisition costs

 

87

 

49

 

78

 

 

 

87

 

49

 

78

 

Interest and debt expense

 

32

 

16

 

 

#

 

 

32

 

16

 

 

#

Other expenses

 

248

 

305

 

(19

)

 

1

 

248

 

304

 

(18

)

Total expenses before separation costs

 

1,673

 

1,600

 

5

 

 

(15

)

1,673

 

1,615

 

4

 

Income before income tax provision, discontinued operations and separation
costs
(1)

 

304

 

273

 

11

 

 

3

 

304

 

270

 

13

 

Income tax provision before tax benefit attributable to separation costs (1)

 

73

 

91

 

(20

)

 

 

73

 

91

 

(20

)

Income before discontinued operations and separation costs (1)

 

231

 

182

 

27

 

$

 

$

3

 

$

231

 

$

179

 

29

%

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Separation costs, after-tax (1)

 

57

 

59

 

(3

)

 

 

 

 

 

 

 

 

 

 

Income before discontinued operations

 

174

 

123

 

41

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Discontinued operations, net of tax

 

 

2

 

 

#

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Net income

 

$

174

 

$

125

 

39

%

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Weighted average common shares outstanding:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Basic

 

244.5

 

246.2

 

 

 

 

 

 

 

 

 

 

 

 

 

Diluted

 

246.4

 

246.2

 

 

 

 

 

 

 

 

 

 

 

 

 

 


(1)              For this non-GAAP presentation of separation costs, after-tax is calculated using the statutory tax rate of 35%, adjusted for permanent differences, if any.

#                 Variance of 100% or greater.

 

4



 

Third Quarter 2006 Consolidated Results

 

Income before discontinued operations grew 41 percent to $174 million. Adjusted earnings grew 29 percent to $231 million, with adjusted pretax income up 13 percent compared to the year-ago quarter. The pretax benefit from DAC unlocking in the third quarter of 2006 was $25 million, compared to a benefit of $67 million in the prior-year period.

 

Profits in the quarter were positively impacted by the Company’s efforts to gather assets and grow revenues from higher margin, less capital-intensive products, reflected in strong net inflows in wrap accounts and variable annuities. Market appreciation also favorably impacted results.

 

These positives were partially offset by the impact of lower account balances and spread compression in the fixed annuity and certificate businesses in the Asset Accumulation and Income (AA&I) segment, increased accruals for management incentives in recognition of year-to-date performance, primarily in the AA&I segment, and increased interest expense from establishing an independent capital structure, reflected in the Corporate and Other segment.

 

Revenues

 

Consolidated revenues rose 6 percent to $2.0 billion. Adjusted revenues grew 5 percent. This growth reflected continued strong flows in wrap accounts and variable annuities, as well as market appreciation. These positives were offset by lower management fees due to the impact of the sale of the defined contribution recordkeeping business in the second quarter of 2006 and lower net investment income due to lower account balances in the fixed annuity and certificate businesses. In addition, revenues were impacted by lower distribution fees due to a shift from sales of loaded mutual funds to sales of load-waived mutual funds within wrap accounts. This shift is driven by clients migrating from transaction-based fee arrangements to asset-based fee arrangements, where the asset-based fees are paid over time.

 

Management, financial advice and service fees grew 5 percent to $720 million. Underlying year-over-year growth was driven by 31 percent growth in wrap assets and 24 percent growth in annuity variable account assets. These increases were partially offset by $16 million in lower fees due to the sale of the defined contribution recordkeeping business. In addition, the third quarter of 2005 included $28 million in Threadneedle hedge fund performance fees.  Combined, these two items lowered the growth rate by more than 6 percent. The Company will recognize Threadneedle annual hedge fund performance fees earned in the fourth quarter of 2006.

 

Distribution fees grew 1 percent to $300 million. Underlying business activity was strong, with total cash sales up 9 percent. This was offset by the impact of a mix shift from sales of loaded mutual funds to sales of load-waived mutual funds within wrap accounts.

 

Net investment income declined 3 percent to $542 million. This reflected the ongoing trend of declining assets supporting the fixed annuity and certificate businesses. In total, changes in realized net investment gains, investment income from hedges related to stock market certificates, equity index annuities, Guaranteed Minimum Withdrawal Benefit (GMWB) annuities, and other investment income had no impact on the year-over-year decline. In addition, in accordance with EITF 04-5 beginning in 2006, the current quarter included a benefit from the consolidation of certain hedge funds managed by RiverSource Investments.

 

Premiums grew 21 percent to $244 million. Adjusted premiums grew 12 percent. The increase was favorably impacted by a $15 million adjustment in premiums resulting from a review of the long term care (LTC) reinsurance arrangement during the third quarter of 2006. In addition to the

 

5



 

LTC premiums, adjusted growth was driven by a continued increase in policy counts in Auto and Home.

 

Other revenues grew 35 percent to $171 million. Adjusted other revenues grew 34 percent, with the current quarter impacted by the consolidation of certain property fund limited partnerships managed by Threadneedle in accordance with EITF 04-5. In addition, this increase was driven by growth in variable annuity rider fees and cost of insurance for variable universal life and universal life (VUL/UL) products.

 

Expenses

 

Compensation and benefits – Field increased 5 percent to $428 million. The reported expenses in this line in the third quarter of 2005 included $35 million in ceding commissions paid to American Express. Adjusted Compensation and benefits – Field increased 15 percent. This increase was primarily the result of overall business growth as reflected by the 14 percent growth in GDC. The shift from loaded mutual funds to load-waived mutual funds within wrap accounts also impacted field compensation, as transaction-based compensation paid in the current period was replaced by asset-based compensation paid over time.

 

Compensation and benefits – Non-field increased 11 percent to $328 million. This increase reflects higher costs related to operating as an independent company and increased accruals in the quarter for annual management incentives in recognition of year-to-date performance and in recognition of strong investment management performance. Cost containment initiatives resulted in flat base salary and benefits on a sequential basis, excluding severance costs recognized in the second quarter of 2006, and a flat non-field employee count.

 

Interest credited to account values decreased 6 percent to $317 million, reflecting continued declines in fixed annuity and certificates account balances. The impact of declining balances was partially offset by increased certificate crediting rates, reflecting higher short-term interest rates. Stock market appreciation also increased the crediting rates for stock market certificates and equity indexed annuities. These equity market-driven expense increases are hedged, resulting in correlated increases in net investment income for the third quarter of 2006.

 

Benefits, claims, losses and settlement expenses increased 23 percent to $233 million. On an adjusted basis, expenses declined 3 percent. In the third quarter of 2006, these expenses included $12 million related to DAC unlocking. In the third quarter of 2005, these expenses reflected the addition of $13 million to LTC maintenance expense reserves and the assumption of $9 million in E&O reserves from AMEX Assurance. Underlying growth was primarily driven by exposure growth in Auto and Home.

 

DAC expenses increased 78 percent to $87 million, reflecting the impact of DAC unlocking in the third quarter of both periods. DAC unlocking had a $38 million favorable impact on DAC expenses in the third quarter of 2006 and a favorable $67 million impact in the third quarter of 2005. Excluding the impact of the DAC unlocking in both years, year-over-year expense growth was driven by underlying business growth.

 

The net third quarter 2006 pretax benefit from the change in DAC valuation assumptions was $25 million, comprised of a $38 million benefit in the DAC amortization expense line, a $12 million increase in benefits, claims, losses and settlement expenses and a $1 million decrease in other revenues. This net benefit primarily reflected a $25 million benefit from modeling increased product persistency and a $15 million benefit from modeling improvements in mortality, offset by negative impacts of $8 million from modeling lower variable product fund fee revenue and $8 million from model changes related to Variable Life Second to Die insurance.

 

6



 

Interest and debt expense increased from $16 million to $32 million, as the Company established its long-term independent corporate capital structure. The Company replaced short-term debt with fixed rate, medium-term debt in the fourth quarter of 2005 and issued junior subordinated notes (hybrid securities) in the second quarter of 2006.

 

Other expenses were down 19 percent to $248 million. Adjusted other expenses declined 18 percent. This decrease was primarily due to higher legal costs in the third quarter of 2005. In 2006, other expenses included expenses consolidated under EITF 04-5 related to certain property fund limited partnerships managed by Threadneedle and certain hedge funds managed by RiverSource. The remaining components of this expense line were down 10 percent, reflecting management’s continuing commitment to tightly manage costs.

 

Taxes

 

The effective tax rate on net income before discontinued operations was 19.8 percent, down from 32.0 percent in the third quarter of 2005. The effective tax rate on adjusted earnings was 24.0 percent, down from 33.7 percent in the third quarter of 2005. Included in the third quarter of 2006 was a $13 million tax benefit related to the finalization of prior-period tax returns. Included in the third quarter of 2005 was a $13 million increase in tax expense related to the finalization of prior-period tax returns.

 

Balance Sheet and Capital

 

During the third quarter of 2006, the Company repurchased 2.3 million shares for approximately $106 million. The quarter-end basic share count was 243.5 million and the ending diluted share count was 245.8 million. The average diluted share count for the quarter was 246.4 million.

 

Shareholders’ equity as of third quarter 2006 was $7.8 billion, essentially flat compared to the prior-year period as retained earnings were offset by $422 million in share repurchases and a $206 million decline in accumulated other comprehensive income primarily related to the impact of rising interest rates on the Company’s fixed income investment portfolio. Book value per outstanding share was $32.02 as of September 30, 2006.

 

The Company remains committed to maintaining the safety and soundness of its balance sheet, continuing to maintain substantial liquidity and a high quality investment portfolio, and continuing to actively manage and mitigate risk exposures.

 

                  Cash and cash equivalents increased $1.2 billion in the quarter to $3.3 billion, primarily as a result of establishing Ameriprise Bank, FSB. Liabilities related to these bank assets are now reported in the customer deposits liability line along with certificate reserves.

 

                  The quality of the investment portfolio remained high with 7 percent of the fixed income portfolio in below investment grade securities. As part of its capital optimization program, the Company has been strategically liquidating externally managed hedge funds, with the September 30, 2006 market value of approximately $130 million, down 67 percent since separation.

 

                  Unrealized net investment losses in the Available-for-Sale investment portfolio were $0.4 billion at quarter end.

 

7



 

                  The Company continued to purchase long-dated customized put options designed to closely match the options sold to customers as variable annuity GMWB riders. This primarily static hedging program continues to perform within expected ranges, mitigating tail risk and earnings volatility.

 

                  The debt to capital ratio as of September 30, 2006 was 22.5 percent. The debt to capital ratio excluding non-recourse debt and with 75 percent equity credit for the hybrid securities was 16.7 percent. For the third quarter of 2006 the ratio of earnings to fixed charges was 6.1 times. Excluding interest on non-recourse debt, the ratio of earnings to fixed charges was 7.0 times.

 

8



 

Asset Accumulation and Income Segment
Income Statements

 

 

 

Quarter Ended
September 30,

 

%

 

(in millions, unaudited)

 

2006

 

2005

 

Change

 

 

 

 

 

 

 

 

 

Revenues

 

 

 

 

 

 

 

Management, financial advice and service fees

 

$

657

 

$

623

 

5

%

Distribution fees

 

272

 

269

 

1

 

Net investment income

 

443

 

480

 

(8

)

Other revenues

 

51

 

12

 

 

#

Total revenues

 

1,423

 

1,384

 

3

 

 

 

 

 

 

 

 

 

Expenses

 

 

 

 

 

 

 

Compensation and benefits - field

 

370

 

331

 

12

 

Interest credited to account values

 

281

 

300

 

(6

)

Benefits, claims, losses and settlement expenses

 

3

 

7

 

(57

)

Amortization of deferred acquisition costs

 

98

 

69

 

42

 

Interest and debt expense

 

4

 

 

 

Other expenses

 

475

 

493

 

(4

)

Total expenses

 

1,231

 

1,200

 

3

 

Pretax segment income

 

$

192

 

$

184

 

4

%

 


#  Variance of 100% or greater.

 

Asset Accumulation and Income Segment – Third Quarter 2006 Results

 

Pretax segment income increased $8 million, or 4 percent, to $192 million for the third quarter. Strong underlying growth was driven primarily by broker-dealer activities, offset by significant declines in income generated by fixed annuity and certificate products.

 

Total revenues increased $39 million, or 3 percent, to $1.4 billion, reflecting strong broker-dealer activity, continued growth in fee-based assets related to wrap account and variable annuity inflows, as well as market appreciation. Revenue growth was negatively impacted by the sale of the defined contribution recordkeeping business in the second quarter of 2006. Growth was also impacted by a $37 million year-over-year decline in net investment income, reflecting lower annuity related investment income, primarily as a result of declining account balances and the allocation to this segment of $15 million of the previously mentioned externally-managed hedge fund loss. In addition, net investment income included $12 million in income from the consolidation of certain hedge funds managed by RiverSource in accordance with EITF 04-5.

 

Total expenses increased $31 million, or 3 percent, to $1.2 billion, primarily due to a $39 million increase in field compensation related to business growth and an increase of $29 million in DAC amortization expenses including the impact of DAC unlocking in the third quarter of both periods. A substantial decline in year-over-year legal and regulatory expenses was partially offset by increased accruals in the quarter for higher estimated performance-based compensation in recognition of year-to-date performance and in recognition of strong investment management performance, as well as the year-over-year impact of DAC unlocking.

 

9



 

Segment Highlights

 

                  Total managed assets of $283.4 billion were up 9 percent from the prior-year period.

 

                  Wrap product net inflows of $1.8 billion in the quarter resulted in total ending assets of  $70.1 billion, up 31 percent compared to the year-ago quarter.

 

                  Total RiverSource mutual fund outflows declined to $0.8 billion compared to $2.7 billion in the prior-year period and $1.1 billion in the second quarter of 2006. Management believes the year-over-year sales growth of 48 percent and year-to-date sales growth of 33 percent reflect client and advisor recognition of RiverSource investment performance and strong client and advisor adoption of new solution-based products.

 

                  Investment performance at RiverSource Investments and Threadneedle Investments remained strong.

 

                  One of the Company’s larger Defined Contribution Investment Management Only clients announced plans to change investment options in the 401(k) plan they sponsor. While this did not impact flows in the quarter, management believes this will result in related net outflows for this account of approximately $0.8 billion in the fourth quarter of 2006, primarily in mutual funds.

 

                  Growth in total managed institutional assets of 6 percent to $134.9 billion reflected year-to-date inflows of $4.2 billion including foreign exchange impact and market appreciation.

 

                  Threadneedle experienced net outflows as continued positive net inflows in targeted growth areas were offset by larger outflows of lower margin Zurich assets.

 

                  Cash sales through third party distributors increased 60 percent compared to the prior-year period, reflecting strong variable annuity sales. The Company added nine distribution partners to distribute RiverSource Annuities, bringing the total to 82. The Company established the operational infrastructure necessary to offer RiverSource Funds on third party platforms.

 

                  RiverSource annuity variable account net inflows of $1.4 billion resulted in $39.3 billion in total ending balances, up 24 percent from the prior-year period.

 

                  RiverSource annuity fixed account net outflows of $1.0 billion resulted in $24.0 billion in ending balances, down 9 percent from the prior-year period. The tax equivalent spread declined to 1.65 percent from 2.19 percent in the prior-year period, primarily as a result of lower hedge-fund related investment income. The year-to-date spread of 2.02 percent is down slightly from 2.09 percent from the comparable prior-year period.

 

                  Certificate net outflows of $0.3 billion resulted in $4.6 billion in ending balances, down 28 percent from the prior-year period. The tax equivalent spread declined to 1.00 percent from 1.48 percent in the prior-year period, primarily due to higher interest crediting rates reflecting increased short-term interest rates.

 

                  The Company launched Ameriprise Bank, FSB and new home lending products and now offers a suite of borrowing, cash management and personal trust products and services, primarily through its branded advisors.

 

10



 

Protection Segment
Income Statements Reconciled to Adjusted

 

 

 

Quarter Ended
September 30,

 

%

 

AMEX Assurance
Quarter Ended
September 30,

 

Adjusted
Quarter Ended
September 30,

 

%

 

(in millions, unaudited)

 

2006

 

2005

 

Change

 

2006

 

2005

 

2006

 

2005

 

Change

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Revenues

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Management, financial advice and service fees

 

$

20

 

$

17

 

18

%

$

 

$

1

 

$

20

 

$

16

 

25

%

Distribution fees

 

27

 

27

 

 

 

 

27

 

27

 

 

Net investment income

 

87

 

87

 

 

 

3

 

87

 

84

 

4

 

Premiums

 

249

 

207

 

20

 

 

(15

)

249

 

222

 

12

 

Other revenues

 

115

 

108

 

6

 

 

(1

)

115

 

109

 

6

 

Total revenues

 

498

 

446

 

12

 

 

(12

)

498

 

458

 

9

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Expenses

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Compensation and benefits – field

 

22

 

47

 

(53

)

 

35

 

22

 

12

 

83

 

Interest credited to account values

 

36

 

37

 

(3

)

 

 

36

 

37

 

(3

)

Benefits, claims, losses and settlement expenses

 

230

 

183

 

26

 

 

(51

)

230

 

234

 

(2

)

Amortization of deferred acquisition costs

 

(11

)

(20

)

45

 

 

 

(11

)

(20

)

45

 

Other expenses

 

70

 

67

 

4

 

 

1

 

70

 

66

 

6

 

Total expenses

 

347

 

314

 

11

 

 

(15

)

347

 

329

 

5

 

Pretax segment income

 

$

151

 

$

132

 

14

%

$

 

$

3

 

$

151

 

$

129

 

17

%

 

Protection Segment – Third Quarter 2006 Results

 

Adjusted financial information excludes AMEX Assurance from prior periods.

 

Pretax segment income was up 14 percent to $151 million for the third quarter of 2006. Adjusted pretax segment income rose 17 percent driven by profitability improvements across all product lines.

 

Revenues grew 12 percent to $498 million. Adjusted revenues grew 9 percent, or $40 million. This increase included a $15 million adjustment in premiums resulting from a review of the LTC reinsurance arrangement during the third quarter of 2006. The remaining growth was primarily driven by a 12 percent increase in revenues from Auto and Home.

 

Expenses grew 11 percent to $347 million. Adjusted expenses grew 5 percent, or $18 million, reflecting underlying business growth. While adjusted expenses in the third quarters of both 2006 and 2005 reflected a number of disclosed items, in total these items were substantially equal in amount and direction for each period. As a result, these items did not materially impact adjusted expense trends or adjusted pretax income trends for this segment.

 

11



 

Segment Highlights

 

                  Life insurance in-force increased 9 percent to $171 billion.

 

                  VUL/UL policyholder account balances grew 11 percent to $7.9 billion, reflecting the Company’s leadership position in VUL.

 

                  Auto and Home premiums grew 6 percent to $140 million.

 

12



 

Corporate and Other and Eliminations Segment
Income Statements

 

 

 

Quarter Ended
September 30,

 

%

 

(in millions, unaudited)

 

2006

 

2005

 

Change

 

Revenues

 

 

 

 

 

 

 

Management, financial advice and service fees

 

$

43

 

$

47

 

(9

)%

Distribution fees

 

1

 

 

 

Net investment income (loss)

 

12

 

(6

)

 

#

Premiums

 

(5

)

(5

)

 

Other revenues

 

5

 

7

 

(29

)

Total revenues

 

56

 

43

 

30

 

Expenses

 

 

 

 

 

 

 

Compensation and benefits – field

 

36

 

30

 

20

 

Interest and debt expense

 

28

 

16

 

75

 

Other expenses

 

31

 

40

 

(23

)

Total expenses before separation costs

 

95

 

86

 

10

 

 

 

 

 

 

 

 

 

Pre-tax segment loss before separation costs

 

(39

)

(43

)

(9

)

Separation costs, pre-tax

 

87

 

92

 

(5

)

Pretax segment loss

 

$

(126

)

$

(135

)

(7

)%

 


#  Variance of 100% or greater.

 

Corporate and Other and Eliminations Segment – Third Quarter 2006 Results

 

This segment primarily reflects financial planning fees and associated compensation, unallocated corporate expenses and interest expenses on debt considered part of the corporate capital structure.

 

The pretax segment loss was $126 million for the third quarter of 2006, compared to a pretax loss of $135 million in the year-ago quarter. Excluding non-recurring separation costs, the segment incurred an operating loss of $39 million in the quarter compared to a loss of $43 million in the prior-year period.

 

An $18 million improvement in net investment income reflected higher investment asset balances due to the capital contribution from American Express at the end of the third quarter of 2005 and the issuance of hybrid securities during the second quarter of 2006. This increase in revenues was primarily offset by higher interest and debt expense associated with establishing the Company’s long-term corporate capital structure.

 

Management believes separation activities continue to be well-executed and on track. Separation costs incurred in the quarter were $87 million, the largest component of which related to reestablishing the Company’s technology infrastructure. Since separation, the Company has incurred $531 million in non-recurring separation costs.

 

13



 

Definitions

 

Allocated Equity - The internal allocation of consolidated shareholders’ equity, excluding accumulated other comprehensive income (loss), to the Company’s operating segments for purposes of measuring segment return on allocated equity. Allocated equity does not represent insurance company risk-based capital or other regulatory capital requirements applicable to the Company and certain of its subsidiaries.

 

AMEX Assurance Company - A legal entity owned by IDS Property Casualty Insurance Company that offers travel and other card insurance to American Express Company (American Express) customers. This business had historically been reported in the Travel Related Services segment of American Express. Under the separation agreement with American Express, 100 percent of this business was ceded to an American Express subsidiary in return for an arm’s length ceding fee. Ameriprise Financial expects to sell the legal entity of AMEX Assurance to American Express within two years after September 30, 2005 for a fixed price equal to the net book value of AMEX Assurance.

 

Asset Management Net Flows - A calculation of sales less redemptions plus other. Other includes reinvested dividends.

 

Client Group - In general, a client group consists of accounts for an individual, spouse or domestic partner and any accounts owned for, by or with the individual’s unmarried children under the age of 21.

 

Clients With a Financial Plan Percentage - The period-end number of current clients who have received a financial plan or have entered into an agreement to receive and have paid for a financial plan, divided by the number of active retail client groups, serviced by branded employees, franchise advisors and the Company’s customer service organization.

 

Contribution Margin - Total revenues less compensation and benefits - field, interest credited to account values and benefits, claims, losses and settlement expenses as a percentage of total revenues.

 

Debt to Capital Ratio - A ratio comprised of total debt divided by total capital. This ratio is also presented excluding non-recourse debt of a collateralized debt obligation (CDO) consolidated in accordance with FIN 46(R) and non-recourse debt of property fund limited partnerships managed by Threadneedle consolidated in accordance with EITF 04-5. In addition, we provide debt to capital ratio information, excluding non-recourse debt that reflects an equity credit on our junior subordinated notes we issued on May 26, 2006. These junior subordinated notes receive at least a 75 percent equity credit by the majority of the rating agencies.

 

Deferred Acquisition Costs (DAC) - This represents the costs of acquiring new protection, annuity and certain mutual fund business, principally direct sales commissions and other distribution and underwriting costs that have been deferred on the sale of annuity, life, disability income and long term care insurance and, to a lesser extent, deferred marketing and promotion expenses on auto and home insurance and deferred distribution costs on certain mutual fund products. These costs are deferred to the extent they are recoverable from future profits.

 

Gross Dealer Concession (GDC) - An internal measure, commonly used in the financial services industry, of the sales production of the advisor channel.

 

14



 

Life Insurance in-Force - The total amount of all life insurance death benefits currently insured by the Company.

 

Mass Affluent - Individuals with $100,000 to $1 million in investable assets.

 

Mass Affluent Client Groups - Client groups with over $100,000 in invested assets or comparable product values with the Company.

 

Non-Recurring Separation Costs - The Company has incurred significant non-recurring separation costs as a result of the separation from American Express. Separation costs generally consist of costs associated with separating and reestablishing the Company’s technology platforms, establishing the Ameriprise Financial brand and advisor and employee retention programs.

 

Ratio of Earnings to Fixed Charges - A ratio comprised of earnings divided by fixed charges. Earnings are defined as income before income tax provision, discontinued operations and accounting change plus interest and debt expense, the interest portion of rental expense, amortization of capitalized interest and adjustments related to equity investments and minority interests in consolidated entities. Fixed charges are defined as interest and debt expense, the interest portion of rental expense and capitalized interest. The ratio is also presented excluding the effect of interest on non-recourse debt of a CDO consolidated in accordance with FIN 46(R) and the Threadneedle managed property fund limited partnerships consolidated in accordance with EITF 04-5.

 

Segments:

 

Asset Accumulation and Income Segment - This segment offers products and services, both the Company’s and other companies’, to help the Company’s retail clients address identified financial objectives related to asset accumulation and income management. Products and services in this segment are related to financial advice services, asset management, brokerage and banking and include mutual funds, wrap accounts, variable and fixed annuities, brokerage accounts, financial advice services and investment certificates. This operating segment also serves institutional clients by providing investment management services in separately managed accounts, sub-advisory, alternative investments and 401(k) markets. The Company earns revenues in this segment primarily through fees we receive based on managed assets and annuity separate account assets. These fees are impacted by both market movements and net asset flows. The Company also earns net investment income on owned assets, principally supporting the fixed annuity business and distribution fees on sales of mutual funds and other products. This segment includes the results of Securities America Financial Corporation (SAFC) which through its operating subsidiary, Securities America, Inc., operates its own separately branded distribution network.

 

Protection Segment - This segment offers a variety of protection products, both the Company’s and other companies’, including life, disability income, long term care and auto and home insurance to address the identified protection and risk management needs of the Company’s retail clients. The Company earns revenues in this operating segment primarily through premiums, fees and charges that the Company receives to assume insurance-related risk, fees the Company receives from insurance separate account assets and net investment income the Company earns on general account owned assets on the Company’s consolidated balance sheets related to this segment.

 

15



 

Corporate and Other and Eliminations Segment - This segment consists of income derived from financial planning fees, corporate level assets and unallocated corporate expenses. This segment also includes non-recurring costs associated with the Company’s separation from American Express. For purposes of presentation in this earnings release and statistical supplement, this segment also includes eliminations.

 

Total Clients - The sum of all clients, individual, business and institutional, that receive investment management and/or other services, excluding those clients serviced by SAFC and Threadneedle.

 

Ameriprise Financial, Inc. is a leading financial planning and services company with more than 12,000 financial advisors and registered representatives that provides solutions for clients’ asset accumulation, income management and insurance protection needs. The Company’s financial advisors deliver tailored solutions to clients through a comprehensive and personalized financial planning approach built on a long-term relationship with a knowledgeable advisor. The Company specializes in meeting the retirement-related financial needs of the mass affluent. Financial advisory services and investments are available through Ameriprise Financial Services, Inc. Member NASD and SIPC. For more information, visit www.ameriprise.com.

 

Forward Looking Statements

 

This news release contains forward-looking statements that reflect the Company’s plans, estimates and beliefs. Actual results could differ materially from those described in these forward-looking statements. The Company has made various forward-looking statements in this news release. Examples of such forward-looking statements include:

 

                  statements of plans, intentions, expectations, objectives or goals, including those relating to the establishment of the Company’s new brands, mass affluent client acquisition strategy, asset flows and competitive environment;

                  statements about future economic performance, the performance of equity markets and interest rate variations and the economic performance of the United States; and

                  statements of assumptions underlying such statements.

 

The words “believe,” “expect,” “anticipate,” “optimistic,” “intend,” “plan,” “aim,” “will,” “may,” “should,” “could,” “would,” “likely” and similar expressions are intended to identify forward-looking statements but are not the exclusive means of identifying such statements. Forward-looking statements are subject to risks and uncertainties, which could cause actual results to differ materially from such statements.

 

Such factors include, but are not limited to:

                  the impact of the separation from American Express;

                  ability to establish the Company’s new brands;

                  the Company’s capital structure as a stand-alone company, including ratings and indebtedness, and limitations on subsidiaries to pay dividends;

                  changes in the interest rate and equity market environments;

                  changes in the regulatory environment, including ongoing legal proceedings and regulatory actions;

                  investment management performance;

                  effects of competition in the financial services industry and changes in product distribution mix and distribution channels;

                  risks of default by issuers of investments the Company owns or by counterparties to derivative or reinsurance arrangements;

 

16



 

                  experience deviations from assumptions regarding morbidity, mortality and persistency in certain annuity and insurance products; and

                  general economic and political factors, including consumer confidence in the economy.

 

Readers are cautioned that the foregoing list of factors is not exhaustive. There may also be other risks that the Company is unable to predict at this time that may cause actual results to differ materially from those in forward-looking statements. Readers are cautioned not to place undue reliance on these forward-looking statements, which speak only as of the date on which they are made. The Company undertakes no obligation to update publicly or revise any forward-looking statements. The foregoing list of factors should be read in conjunction with the “Risk Factors” discussion included as Part 1, Item 1A of the Company’s Annual Report on Form 10-K filed with the SEC on March 8, 2006.

 

Contacts

 

Investor Relations:

 

Media Relations:

Laura Gagnon

 

Paul Johnson

Ameriprise Financial

 

Ameriprise Financial

612.671.2080

 

612.671.0625

laura.c.gagnon@ampf.com

 

paul.w.johnson@ampf.com

 

 

 

Mary Baranowski

 

 

Ameriprise Financial

 

 

212.437.8624

 

 

mary.baranowski@ampf.com

 

 

 

 

Additional Tables

 

Nine months Ended September 30, 2006:

                  Summary

                  Consolidated Income Statements Reconciled to Adjusted

                  Asset Accumulation and Income Segment – Income Statements

                  Protection Segment – Income Statements

                  Corporate and Other and Eliminations – Income Statements

 

Reconciliation Tables:

                  Selected Adjusted Consolidated Income Data to GAAP – Three Months Ended September 2006

                  Selected Adjusted Consolidated Income Data to GAAP – Three Months Ended September 2005

                  Selected Adjusted Consolidated Income Data to GAAP – Nine Months Ended September 2006

                  Selected Adjusted Consolidated Income Data to GAAP – Nine Months Ended September 2005

                  Debt to Total Capital at September 30, 2006

 

Return on Equity Calculations:

                  Twelve months ended September 30, 2006

                  Twelve months ended June 30, 2006

                  Twelve months ended December 31, 2005

 

17



 

Ameriprise Financial, Inc.
Nine Months Ended September 30, 2006 Summary

 

 

 

 

 

 

 

%

 

Per Diluted Share

 

%

 

(in millions, unaudited)

 

2006

 

2005

 

Change

 

2006

 

2005

 

Change

 

Net income

 

$

460

 

$

463

 

(1

)%

$

1.85

 

$

1.87

 

(1

)%

Less: Income from discontinued operations

 

 

16

 

 

#

 

0.05

 

 

#

Income before discontinued operations

 

460

 

447

 

3

 

1.85

 

1.82

 

2

 

Less: Income attributable to AMEX Assurance, after-tax

 

 

56

 

 

#

 

0.23

 

 

#

Add: Separation costs, after-tax

 

155

 

109

 

42

 

0.62

 

0.44

 

41

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Adjusted earnings, after-tax

 

$

615

 

$

500

 

23

%

$

2.47

 

$

2.03

 

22

%

 


#  Variance of 100% or greater.

 

Ameriprise Financial, Inc.
Consolidated Income Statements Reconciled to Adjusted

 

 

 

Nine Months Ended
September 30,

 

%

 

AMEX Assurance
Nine Months Ended
September 30,

 

Adjusted
Nine Months Ended
September 30,

 

%

 

(in millions, unaudited)

 

2006

 

2005

 

Change

 

2006

 

2005

 

2006

 

2005

 

Change

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Revenues

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Management, financial advice and service fees

 

$

2,151

 

$

1,927

 

12

%

$

 

$

3

 

$

2,151

 

$

1,924

 

12

%

Distribution fees

 

926

 

873

 

6

 

 

 

926

 

873

 

6

 

Net investment income

 

1,638

 

1,667

 

(2

)

 

9

 

1,638

 

1,658

 

(1

)

Premiums

 

693

 

751

 

(8

)

 

127

 

693

 

624

 

11

 

Other revenues

 

571

 

397

 

44

 

 

(1

)

571

 

398

 

43

 

Total revenues

 

5,979

 

5,615

 

6

 

 

138

 

5,979

 

5,477

 

9

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Expenses

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Compensation and benefits:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Field

 

1,287

 

1,141

 

13

 

 

37

 

1,287

 

1,104

 

17

 

Non-field

 

974

 

854

 

14

 

 

 

974

 

854

 

14

 

Total compensation and benefits

 

2,261

 

1,995

 

13

 

 

37

 

2,261

 

1,958

 

15

 

Interest credited to account values

 

948

 

976

 

(3

)

 

 

948

 

976

 

(3

)

Benefits, claims, losses and settlement expenses

 

685

 

646

 

6

 

 

(12

)

685

 

658

 

4

 

Amortization of deferred acquisition costs

 

368

 

319

 

15

 

 

17

 

368

 

302

 

22

 

Interest and debt expense

 

83

 

52

 

60

 

 

 

83

 

52

 

60

 

Other expenses

 

802

 

841

 

(5

)

 

14

 

802

 

827

 

(3

)

Total expenses before separation costs

 

5,147

 

4,829

 

7

 

 

56

 

5,147

 

4,773

 

8

 

Income before income tax provision, discontinued operations and separation costs (1)

 

832

 

786

 

6

 

 

82

 

832

 

704

 

18

 

Income tax provision before tax benefit attributable to separation costs (1)

 

217

 

230

 

(6

)

 

26

 

217

 

204

 

6

 

Income before discontinued operations and separation costs (1)

 

615

 

556

 

11

 

$

 

$

56

 

$

615

 

$

500

 

23

%

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Separation costs, after-tax (1)

 

155

 

109

 

42

 

 

 

 

 

 

 

 

 

 

 

Income before discontinued operations

 

460

 

447

 

3

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Discontinued operations, net of tax

 

 

16

 

 

#

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Net income

 

$

460

 

$

463

 

(1

)%

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Weighted average common shares outstanding:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Basic

 

247.6

 

246.2

 

 

 

 

 

 

 

 

 

 

 

 

 

Diluted

 

249.3

 

246.2

 

 

 

 

 

 

 

 

 

 

 

 

 

 


# Variance of 100% or greater.

 

18



 

Asset Accumulation and Income Segment
Income Statements

 

 

 

Nine Months Ended
September 30,

 

%

 

(in millions, unaudited)

 

2006

 

2005

 

Change

 

 

 

 

 

 

 

 

 

Revenues

 

 

 

 

 

 

 

Management, financial advice and service fees

 

$

1,957

 

$

1,724

 

14

%

Distribution fees

 

842

 

792

 

6

 

Net investment income

 

1,345

 

1,437

 

(6

)

Other revenues

 

194

 

54

 

 

#

Total revenues

 

4,338

 

4,007

 

8

 

 

 

 

 

 

 

 

 

Expenses

 

 

 

 

 

 

 

Compensation and benefits - field

 

1,112

 

950

 

17

 

Interest credited to account values

 

840

 

867

 

(3

)

Benefits, claims, losses and settlement expenses

 

19

 

31

 

(39

)

Amortization of deferred acquisition costs

 

276

 

250

 

10

 

Interest and debt expense

 

12

 

 

 

Other expenses

 

1,437

 

1,380

 

4

 

Total expenses

 

3,696

 

3,478

 

6

 

Pretax segment income

 

$

642

 

$

529

 

21

%

 


#  Variance of 100% or greater.

 

Protection Segment
Income Statements Reconciled to Adjusted

 

 

 

Nine
Months Ended
September 30,

 

%

 

AMEX Assurance
Nine Months Ended
September 30,

 

Adjusted
Nine Months Ended
September 30,

 

%

 

(in millions, unaudited)

 

2006

 

2005

 

Change

 

2006

 

2005

 

2006

 

2005

 

Change

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Revenues

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Management, financial advice and service fees

 

$

58

 

$

49

 

18

%

$

 

$

3

 

$

58

 

$

46

 

26

%

Distribution fees

 

82

 

81

 

1

 

 

 

82

 

81

 

1

 

Net investment income

 

262

 

258

 

2

 

 

9

 

262

 

249

 

5

 

Premiums

 

709

 

767

 

(8

)

 

127

 

709

 

640

 

11

 

Other revenues

 

356

 

322

 

11

 

 

(1

)

356

 

323

 

10

 

Total revenues

 

1,467

 

1,477

 

(1

)

 

138

 

1,467

 

1,339

 

10

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Expenses

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Compensation and benefits - field

 

67

 

92

 

(27

)

 

37

 

67

 

55

 

22

 

Interest credited to account values

 

108

 

109

 

(1

)

 

 

108

 

109

 

(1

)

Benefits, claims, losses and settlement expenses

 

666

 

615

 

8

 

 

(12

)

666

 

627

 

6

 

Amortization of deferred acquisition costs

 

92

 

69

 

33

 

 

17

 

92

 

52

 

77

 

Other expenses

 

217

 

217

 

 

 

14

 

217

 

203

 

7

 

Total expenses

 

1,150

 

1,102

 

4

 

 

56

 

1,150

 

1,046

 

10

 

Pretax segment income

 

$

317

 

$

375

 

(15

)%

$

 

$

82

 

$

317

 

$

293

 

8

%

 

19



 

Corporate and Other and Eliminations Segment
Income Statements

 

 

 

Nine Months Ended
September 30,

 

%

 

(in millions, unaudited)

 

2006

 

2005

 

Change

 

Revenues

 

 

 

 

 

 

 

Management, financial advice and service fees

 

$

136

 

$

154

 

(12

)%

Distribution fees

 

2

 

 

 

Net investment income (loss)

 

31

 

(28

)

 

#

Premiums

 

(16

)

(16

)

 

Other revenues

 

21

 

21

 

 

Total revenues

 

174

 

131

 

33

 

 

 

 

 

 

 

 

 

Expenses

 

 

 

 

 

 

 

Compensation and benefits - field

 

108

 

99

 

9

 

Interest and debt expense

 

71

 

52

 

37

 

Other expenses

 

122

 

98

 

24

 

Total expenses before separation costs

 

301

 

249

 

21

 

 

 

 

 

 

 

 

 

Pretax segment loss before separation costs

 

(127

)

(118

)

8

 

Separation costs, pre-tax

 

238

 

168

 

42

 

Pretax segment loss

 

$

(365

)

$

(286

)

28

%

 


#  Variance of 100% or greater.

 

Ameriprise Financial, Inc.
Reconciliation Table: Selected Adjusted Consolidated Income Data to GAAP

 

 

 

Three Months Ended September 30, 2006

 

 

 

(in millions, unaudited)
Line item in non-GAAP presentation

 

Presented Before
Separation Cost
Impacts in Reported
Financials

 

Difference
Attributable to
Separation
Costs

 

GAAP
Equivalent

 

GAAP Line Item

 

 

 

 

 

 

 

 

 

 

 

Total revenues (GAAP measure)

 

$

1,977

 

$

 

$

1,977

 

Total revenues

 

 

 

 

 

 

 

 

 

 

 

Total expenses before separation costs

 

1,673

 

87

 

1,760

 

Total expenses

 

 

 

 

 

 

 

 

 

 

 

Income before income tax provision and separation costs

 

304

 

(87

)

217

 

Income before income tax provision

 

 

 

 

 

 

 

 

 

 

 

Income tax provision before tax benefit attributable to separation costs (1)

 

73

 

(30

)

43

 

Income tax provision

 

 

 

 

 

 

 

 

 

 

 

Income before separation costs

 

231

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Separation costs, after-tax (1)

 

57

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Net income (GAAP measure)

 

$

174

 

 

 

$

174

 

Net Income

 

 


(1)              For this non-GAAP presentation of separation costs, after-tax is calculated using the statutory tax rate of 35%, adjusted for permanent differences, if any.

 

20



 

Ameriprise Financial, Inc.
Reconciliation Table: Selected Adjusted Consolidated Income Data to GAAP

 

(in millions, unaudited)

 

Three Months Ended September 30, 2005

 

 

 

Line item in non-GAAP presentation

 

Presented Before
Separation Cost
Impacts in Reported
Financials

 

Difference
Attributable to
Separation
Costs

 

GAAP
Equivalent

 

GAAP Line Item

 

 

 

 

 

 

 

 

 

 

 

Total revenues (GAAP measure)

 

$

1,873

 

$

 

$

1,873

 

Total revenues

 

 

 

 

 

 

 

 

 

 

 

Total expenses before separation costs

 

1,600

 

92

 

1,692

 

Total expenses

 

 

 

 

 

 

 

 

 

 

 

Income before income tax provision, discontinued operations and separation costs

 

273

 

(92

)

181

 

Income before income tax provision and discontinued operations

 

 

 

 

 

 

 

 

 

 

 

Income tax provision before tax benefit attributable to separation costs (1)

 

91

 

(33

)

58

 

Income tax provision

 

 

 

 

 

 

 

 

 

 

 

Income before discontinued operations and separation costs

 

182

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Separation costs, after-tax (1)

 

59

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Income before discontinued operations (GAAP measure)

 

$

123

 

 

 

$

123

 

Income before discontinued operations

 

 

 

 

 

 

 

 

 

 

 

 


 

(1)              For this non-GAAP presentation of separation costs, after-tax is calculated using the statutory tax rate of 35%, adjusted for permanent differences, if any.

 

 

 

Ameriprise Financial, Inc.
Reconciliation Table: Selected Adjusted Consolidated Income Data to GAAP

 

(in millions, unaudited)

 

Nine Months Ended September 30, 2006

 

 

 

Line item in non-GAAP presentation

 

Presented Before
Separation Cost
Impacts in Reported
Financials

 

Difference
Attributable to
Separation
Costs

 

GAAP
Equivalent

 

GAAP Line Item

 

 

 

 

 

 

 

 

 

 

 

Total revenues (GAAP measure)

 

$

5,979

 

$

 

$

5,979

 

Total revenues

 

 

 

 

 

 

 

 

 

 

 

Total expenses before separation costs

 

5,147

 

238

 

5,385

 

Total expenses

 

 

 

 

 

 

 

 

 

 

 

Income before income tax provision and separation costs

 

832

 

(238

)

594

 

Income before income tax provision

 

 

 

 

 

 

 

 

 

 

 

Income tax provision before tax benefit attributable to separation costs (1)

 

217

 

(83

)

134

 

Income tax provision

 

 

 

 

 

 

 

 

 

 

 

Income before separation costs

 

615

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Separation costs, after-tax (1)

 

155

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Net income (GAAP measure)

 

$

460

 

 

 

$

460

 

Net Income

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 


 

(1)              For this non-GAAP presentation of separation costs, after-tax is calculated using the statutory tax rate of 35%, adjusted for permanent differences, if any.

 

 

 

21



 

Ameriprise Financial, Inc.
Reconciliation Table: Selected Adjusted Consolidated Income Data to GAAP

 

(in millions, unaudited)

 

Nine Months Ended September 30, 2005

 

 

 

Line item in non-GAAP presentation

 

Presented Before
Separation Cost
Impacts in Reported
Financials

 

Difference
Attributable to
Separation
Costs

 

GAAP
Equivalent

 

GAAP Line Item

 

 

 

 

 

 

 

 

 

 

 

Total revenues (GAAP measure)

 

$

5,615

 

$

 

$

5,615

 

Total revenues

 

 

 

 

 

 

 

 

 

 

 

Total expenses before separation costs

 

4,829

 

168

 

4,997

 

Total expenses

 

 

 

 

 

 

 

 

 

 

 

Income before income tax provision, discontinued operations and separation costs

 

786

 

(168

)

618

 

Income before income tax provision and discontinued operations

 

 

 

 

 

 

 

 

 

 

 

Income tax provision before tax benefit attributable to separation costs (1)

 

230

 

(59

)

171

 

Income tax provision

 

 

 

 

 

 

 

 

 

 

 

Income before discontinued operations and separation costs

 

556

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Separation costs, after-tax (1)

 

109

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Income before discontinued operations
(GAAP measure)

 

$

447

 

 

 

$

447

 

Income before discontinued operations

 

 


(1)              For this non-GAAP presentation of separation costs, after-tax is calculated using the statutory tax rate of 35%, adjusted for permanent differences, if any.

 

Ameriprise Financial, Inc.
Reconciliation Table: Debt to Total Capital
September 30, 2006

 

(in millions)

 

GAAP
Measure

 

Non-
recourse
Debt

 

Debt Less
Non-recourse
Debt

 

Impact of 75%
Equity Credit*

 

Debt Less
Non-recourse
with Equity
Credit*

 

 

 

 

 

 

 

 

 

 

 

 

 

Debt

 

$

2,254

 

$

254

 

$

2,000

 

$

375

 

$

1,625

 

Capital

 

10,007

 

254

 

9,753

 

 

 

9,753

 

Debt to Capital

 

22.5

%

 

 

20.5

%

 

 

16.7

%

 


* The Company’s hybrid securities receive an equity credit of at least 75% by the majority of the rating agencies.

 

22



 

Ameriprise Financial, Inc.
Return on Equity Calculation for the Twelve Months Ended September 30, 2006

 

 

 

ROE excluding

 

 

 

 

 

 

 

Discontinued

 

 

 

 

 

(in millions, unaudited)

 

Operations (1)

 

Adjustments

 

Adjusted ROE (2)

 

 

 

 

 

 

 

 

 

Return

 

$

571

 

$

236

 

$

807

 

 

 

 

 

 

 

 

 

Equity

 

$

7,550

 

(336

)

$

7,214

 

 

 

 

 

 

 

 

 

Return on Equity

 

7.6

%

 

 

11.2

%

 

Ameriprise Financial, Inc.
Return on Equity Calculation for the Twelve Months Ended June 30, 2006

 

 

 

ROE excluding

 

 

 

 

 

 

 

Discontinued

 

 

 

 

 

(in millions, unaudited)

 

Operations (1)

 

Adjustments

 

Adjusted ROE (2)

 

 

 

 

 

 

 

 

 

Return

 

$

520

 

$

236

 

$

756

 

 

 

 

 

 

 

 

 

Equity

 

$

7,348

 

(291

)

$

7,057

 

 

 

 

 

 

 

 

 

Return on Equity

 

7.1

%

 

 

10.7

%

 

Ameriprise Financial, Inc.
Return on Equity Calculation for the Twelve Months Ended December 31, 2005

 

 

 

ROE excluding

 

 

 

 

 

 

 

Discontinued

 

 

 

 

 

(in millions, unaudited)

 

Operations (1)

 

Adjustments

 

Adjusted ROE (2)

 

 

 

 

 

 

 

 

 

Return

 

$

558

 

$

135

 

$

693

 

 

 

 

 

 

 

 

 

Equity

 

$

6,980

 

(168

)

$

6,812

 

 

 

 

 

 

 

 

 

Return on Equity

 

8.0

%

 

 

10.2

%

 


(1)              Return on equity calculated using the 12 month trailing income before discontinued operations in the numerator and the average of shareholders’ equity before the assets and liabilities of discontinued operations as of the last day of the preceding four quarters and the current quarter in the denominator.

 

(2)              Adjusted return on equity calculated using adjusted earnings (income before discontinued operations excluding non-recurring separation costs and AMEX Assurance) in the numerator and equity excluding both the assets and liabilities of discontinued operations and equity allocated to expected non-recurring separation costs as of the last day of the preceding four quarters and the current quarter in the denominator.

 

Both return on equity calculations use the trailing twelve months’ return and equity calculated using a five point average of quarter-end equity.

 

# # #

 

23