Attached files
file | filename |
---|---|
8-K - 8-K - LINCOLN NATIONAL CORP | lnc-20160504x8k.htm |
EX-99.1 - EX-99.1 - LINCOLN NATIONAL CORP | lnc-20160504xex99_1.htm |
|
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 Non-GAAP to GAAP Reconciliations |
24 | |||||||||||||||||
|
|||||||||||||||||||
|
|||||||||||||||||||
|
|||||||||||||||||||
|
|
Lincoln Financial Group |
|||||||||||||
|
Analyst Coverage |
|||||||||||||
|
||||||||||||||
|
||||||||||||||
|
Firm |
Analyst |
Phone Number |
|||||||||||
|
Bank of America Merrill Lynch |
Seth Weiss |
646-855-3783 |
|||||||||||
|
Barclays Capital |
Jay Gelb |
212-526-1561 |
|||||||||||
|
Citi Research |
Erik Bass |
212-816-5257 |
|||||||||||
|
Deutsche Bank |
Yaron Kinar |
212-250-7927 |
|||||||||||
|
Dowling & Partners |
Humphrey Lee |
860-676-7324 |
|||||||||||
|
FBR Capital Markets |
Randy Binner |
703-312-1890 |
|||||||||||
|
Goldman Sachs |
Michael Kovac |
212-902-2303 |
|||||||||||
|
J.P. Morgan Securities |
Jimmy Bhullar |
212-622-6397 |
|||||||||||
|
Janney Montgomery Scott |
Bob Glasspiegel |
860-724-1203 |
|||||||||||
|
Keefe, Bruyette and Woods |
Ryan Krueger |
860-722-5930 |
|||||||||||
|
Macquarie Capital |
Sean Dargan |
212-231-0663 |
|||||||||||
|
Morgan Stanley |
Nigel Dally |
212-761-4132 |
|||||||||||
|
Piper Jaffray |
John Nadel |
212-284-6123 |
|||||||||||
|
Raymond James and Associates |
Steven Schwartz |
312-612-7686 |
|||||||||||
|
RBC Capital |
Eric Berg |
212-618-7593 |
|||||||||||
|
Sandler O’Neill & Partners, L.P. |
John Barnidge |
312-281-3412 |
|||||||||||
|
UBS |
Suneet Kamath |
212-713-1355 |
|||||||||||
|
Wells Fargo Securities |
John Hall |
212-214-8032 |
|||||||||||
|
||||||||||||||
|
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 May 4, 2016 |
|||||||||||||
|
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. |
|
|
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 |
|
|
commercial 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, including an adjustment |
|
|
for internal replacements of approximately 50% of commissionable premiums; |
|
|
• 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, including an adjustment for internal replacements of approximately 50% of commissionable premiums; |
|
|
• 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. |
|
|
||
|
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. |
|
|
||
Page 2a |
|
Lincoln Financial Group |
|
|
Notes |
|
|
||
|
||
|
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. |
|
|
||
|
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. |
|
|
||
|
Statistical Supplement is Dated |
|
|
The financial data in this document is dated May 4, 2016, and has not been updated since that date. Lincoln Financial Group does not intend to update this document. |
|
|
||
|
||
|
||
|
||
Page 2b |
|
Lincoln Financial Group |
|||||||||||||||||
|
Consolidated Statements of Income (Loss) |
|||||||||||||||||
|
Unaudited (millions of dollars, except per share data) |
|||||||||||||||||
|
||||||||||||||||||
|
For the Three Months Ended |
|||||||||||||||||
|
3/31/15 |
6/30/15 |
9/30/15 |
12/31/15 |
3/31/16 |
Change |
||||||||||||
|
Revenues |
|||||||||||||||||
|
Insurance premiums |
$ |
790 |
$ |
782 |
$ |
825 |
$ |
848 |
$ |
816 | 3.3% | ||||||
|
Fee income |
1,222 | 1,239 | 1,469 | 1,116 | 1,235 | 1.1% | |||||||||||
|
Net investment income |
1,187 | 1,187 | 1,254 | 1,200 | 1,172 |
-1.3% |
|||||||||||
|
Realized gain (loss): |
|||||||||||||||||
|
Other-than-temporary impairment (“OTTI”) |
(13) | (7) | (18) | (16) | (36) |
NM |
|||||||||||
|
Realized gain (loss), excluding OTTI |
(35) | 17 | 45 | (124) | (78) |
NM |
|||||||||||
|
Total realized gain (loss) |
(48) | 10 | 27 | (140) | (114) |
NM |
|||||||||||
|
Amortization of deferred gains on business |
|||||||||||||||||
|
sold through reinsurance |
18 | 18 | 18 | 18 | 18 | 0.0% | |||||||||||
|
Other revenues |
135 | 145 | 123 | 130 | 116 |
-14.1% |
|||||||||||
|
Total revenues |
3,304 | 3,381 | 3,716 | 3,172 | 3,243 |
-1.8% |
|||||||||||
|
||||||||||||||||||
|
Expenses |
|||||||||||||||||
|
Interest credited |
625 | 629 | 622 | 632 | 633 | 1.3% | |||||||||||
|
Benefits |
1,236 | 1,220 | 1,327 | 1,262 | 1,331 | 7.7% | |||||||||||
|
Commissions and other expenses |
1,013 | 1,014 | 1,432 | 859 | 976 |
-3.7% |
|||||||||||
|
Interest and debt expense |
68 | 69 | 67 | 68 | 68 | 0.0% | |||||||||||
|
Total expenses |
2,942 | 2,932 | 3,448 | 2,821 | 3,008 | 2.2% | |||||||||||
|
Income (loss) from continuing operations before taxes |
362 | 449 | 268 | 351 | 235 |
-35.1% |
|||||||||||
|
Federal income tax expense (benefit) |
62 | 105 | 41 | 68 | 27 |
-56.5% |
|||||||||||
|
Net income (loss) |
300 | 344 | 227 | 283 | 208 |
-30.7% |
|||||||||||
|
Adjustment for LNC stock units in our |
|||||||||||||||||
|
deferred compensation plans |
(1) |
- |
(7) |
- |
(7) |
NM |
|||||||||||
|
Net income (loss) available to common |
|||||||||||||||||
|
stockholders – diluted |
$ |
299 |
$ |
344 |
$ |
220 |
$ |
283 |
$ |
201 |
-32.8% |
||||||
|
||||||||||||||||||
|
Earnings (Loss) Per Common Share – Diluted |
|||||||||||||||||
|
Net income (loss) |
$ |
1.15 |
$ |
1.35 |
$ |
0.87 |
$ |
1.14 |
$ |
0.82 |
-28.7% |
||||||
|
||||||||||||||||||
|
||||||||||||||||||
|
||||||||||||||||||
|
||||||||||||||||||
|
||||||||||||||||||
Page 3 |
|
Lincoln Financial Group |
|||||||||||||||||
|
Consolidated Balance Sheets |
|||||||||||||||||
|
Unaudited (millions of dollars) |
|||||||||||||||||
|
||||||||||||||||||
|
As of |
|||||||||||||||||
|
3/31/15 |
6/30/15 |
9/30/15 |
12/31/15 |
3/31/16 |
Change |
||||||||||||
|
ASSETS |
|||||||||||||||||
|
Investments: |
|||||||||||||||||
|
Available-for-sale (“AFS”) securities: |
|||||||||||||||||
|
Corporate bonds |
$ |
77,063 |
$ |
74,169 |
$ |
74,432 |
$ |
74,032 |
$ |
76,956 |
-0.1% |
||||||
|
U.S. government bonds |
452 | 428 | 438 | 429 | 450 |
-0.4% |
|||||||||||
|
Foreign government bonds |
561 | 540 | 532 | 524 | 532 |
-5.2% |
|||||||||||
|
Mortgage-backed securities |
4,674 | 4,476 | 4,252 | 4,104 | 4,028 |
-13.8% |
|||||||||||
|
Asset-backed collateralized debt obligations |
423 | 499 | 515 | 589 | 628 | 48.5% | |||||||||||
|
State and municipal bonds |
4,705 | 4,418 | 4,480 | 4,480 | 4,744 | 0.8% | |||||||||||
|
Hybrid and redeemable preferred securities |
935 | 892 | 857 | 806 | 726 |
-22.4% |
|||||||||||
|
VIEs' fixed maturity securities |
598 | 598 | 598 | 598 | 599 | 0.2% | |||||||||||
|
Equity securities |
210 | 227 | 242 | 237 | 245 | 16.7% | |||||||||||
|
Total AFS securities |
89,621 | 86,247 | 86,346 | 85,799 | 88,908 |
-0.8% |
|||||||||||
|
Trading securities |
2,077 | 1,949 | 1,914 | 1,854 | 1,864 |
-10.3% |
|||||||||||
|
Mortgage loans on real estate |
7,654 | 8,171 | 8,431 | 8,678 | 8,916 | 16.5% | |||||||||||
|
Real estate |
19 | 24 | 21 | 17 | 17 |
-10.5% |
|||||||||||
|
Policy loans |
2,664 | 2,654 | 2,647 | 2,545 | 2,533 |
-4.9% |
|||||||||||
|
Derivative investments |
2,095 | 1,340 | 2,020 | 1,537 | 2,085 |
-0.5% |
|||||||||||
|
Other investments |
1,885 | 1,624 | 1,820 | 1,778 | 2,048 | 8.6% | |||||||||||
|
Total investments |
106,015 | 102,009 | 103,199 | 102,208 | 106,371 | 0.3% | |||||||||||
|
Cash and invested cash |
3,487 | 2,327 | 3,772 | 3,146 | 3,177 |
-8.9% |
|||||||||||
|
DAC and VOBA |
8,156 | 9,150 | 8,866 | 9,510 | 8,984 | 10.2% | |||||||||||
|
Premiums and fees receivable |
452 | 415 | 383 | 376 | 401 |
-11.3% |
|||||||||||
|
Accrued investment income |
1,129 | 1,064 | 1,116 | 1,070 | 1,108 |
-1.9% |
|||||||||||
|
Reinsurance recoverables |
5,598 | 5,608 | 5,559 | 5,623 | 5,597 | 0.0% | |||||||||||
|
Funds withheld reinsurance assets |
646 | 642 | 639 | 629 | 630 |
-2.5% |
|||||||||||
|
Goodwill |
2,273 | 2,273 | 2,273 | 2,273 | 2,273 | 0.0% | |||||||||||
|
Other assets |
2,869 | 3,617 | 3,420 | 3,454 | 3,671 | 28.0% | |||||||||||
|
Separate account assets |
127,828 | 128,079 | 120,275 | 123,619 | 123,506 |
-3.4% |
|||||||||||
|
Total assets |
$ |
258,453 |
$ |
255,184 |
$ |
249,502 |
$ |
251,908 |
$ |
255,718 |
-1.1% |
||||||
|
||||||||||||||||||
|
||||||||||||||||||
|
||||||||||||||||||
Page 4a |
|
Lincoln Financial Group |
|||||||||||||||||
|
Consolidated Balance Sheets |
|||||||||||||||||
|
Unaudited (millions of dollars) |
|||||||||||||||||
|
||||||||||||||||||
|
As of |
|||||||||||||||||
|
3/31/15 |
6/30/15 |
9/30/15 |
12/31/15 |
3/31/16 |
Change |
||||||||||||
|
LIABILITIES AND STOCKHOLDERS’ EQUITY |
|||||||||||||||||
|
Liabilities |
|||||||||||||||||
|
Future contract benefits |
$ |
20,468 |
$ |
20,166 |
$ |
20,523 |
$ |
20,708 |
$ |
21,438 | 4.7% | ||||||
|
Other contract holder funds |
75,663 | 76,243 | 76,451 | 77,362 | 77,475 | 2.4% | |||||||||||
|
Short-term debt |
250 |
- |
- |
- |
- |
-100.0% |
|||||||||||
|
Long-term debt by rating agency leverage definitions: |
|||||||||||||||||
|
Operating (see note (2) on page 6 for details) |
1,115 | 1,115 | 1,115 | 1,115 | 1,115 | 0.0% | |||||||||||
|
Financial |
4,480 | 4,384 | 4,459 | 4,438 | 4,535 | 1.2% | |||||||||||
|
Reinsurance related embedded derivatives |
165 | 120 | 116 | 87 | 111 |
-32.7% |
|||||||||||
|
Funds withheld reinsurance liabilities |
717 | 718 | 676 | 638 | 597 |
-16.7% |
|||||||||||
|
Deferred gain on business sold through reinsurance |
153 | 134 | 116 | 98 | 79 |
-48.4% |
|||||||||||
|
Payables for collateral on investments |
5,046 | 4,587 | 5,297 | 4,657 | 5,017 |
-0.6% |
|||||||||||
|
VIEs' liabilities |
5 | 3 | 2 | 4 |
- |
-100.0% |
|||||||||||
|
Other liabilities |
6,340 | 4,936 | 6,071 | 5,565 | 7,187 | 13.4% | |||||||||||
|
Separate account liabilities |
127,828 | 128,079 | 120,275 | 123,619 | 123,506 |
-3.4% |
|||||||||||
|
Total liabilities |
242,230 | 240,485 | 235,101 | 238,291 | 241,060 |
-0.5% |
|||||||||||
|
||||||||||||||||||
|
Stockholders’ Equity |
|||||||||||||||||
|
Common stock |
6,493 | 6,469 | 6,380 | 6,298 | 6,162 |
-5.1% |
|||||||||||
|
Retained earnings |
6,077 | 6,286 | 6,358 | 6,474 | 6,565 | 8.0% | |||||||||||
|
AOCI: |
|||||||||||||||||
|
Unrealized investment gains (losses) |
3,929 | 2,220 | 1,940 | 1,149 | 2,235 |
-43.1% |
|||||||||||
|
Foreign currency translation adjustment |
(4) | 3 | (2) | (5) | (7) |
-75.0% |
|||||||||||
|
Funded status of employee benefit plans |
(272) | (279) | (275) | (299) | (297) |
-9.2% |
|||||||||||
|
Total AOCI |
3,653 | 1,944 | 1,663 | 845 | 1,931 |
-47.1% |
|||||||||||
|
Total stockholders’ equity |
16,223 | 14,699 | 14,401 | 13,617 | 14,658 |
-9.6% |
|||||||||||
|
Total liabilities and stockholders’ equity |
$ |
258,453 |
$ |
255,184 |
$ |
249,502 |
$ |
251,908 |
$ |
255,718 |
-1.1% |
||||||
|
||||||||||||||||||
|
||||||||||||||||||
|
||||||||||||||||||
|
||||||||||||||||||
|
||||||||||||||||||
|
||||||||||||||||||
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 |
|||||||||||||||||
|
3/31/15 |
6/30/15 |
9/30/15 |
12/31/15 |
3/31/16 |
Change |
||||||||||||
|
Income (Loss) |
|||||||||||||||||
|
Pre-tax income (loss) from operations |
$ |
443 |
$ |
490 |
$ |
364 |
$ |
504 |
$ |
397 |
-10.4% |
||||||
|
After-tax income (loss) from operations |
352 | 371 | 289 | 382 | 314 |
-10.8% |
|||||||||||
|
Operating tax rate |
20.5% | 24.3% | 20.6% | 24.2% | 20.9% | ||||||||||||
|
Net income (loss) |
300 | 344 | 227 | 283 | 208 |
-30.7% |
|||||||||||
|
||||||||||||||||||
|
Average Stockholders’ Equity |
|||||||||||||||||
|
Average equity, including AOCI |
$ |
15,982 |
$ |
15,461 |
$ |
14,550 |
$ |
14,009 |
$ |
14,137 |
-11.5% |
||||||
|
Average AOCI |
3,374 | 2,799 | 1,804 | 1,254 | 1,388 |
-58.9% |
|||||||||||
|
Average equity, excluding AOCI |
$ |
12,608 |
$ |
12,662 |
$ |
12,746 |
$ |
12,755 |
$ |
12,749 | 1.1% | ||||||
|
||||||||||||||||||
|
ROE |
|||||||||||||||||
|
Income (loss) from operations |
11.2% | 11.7% | 9.1% | 12.0% | 9.8% | ||||||||||||
|
Net income (loss) |
9.5% | 10.9% | 7.1% | 8.9% | 6.5% | ||||||||||||
|
||||||||||||||||||
|
Per Share |
|||||||||||||||||
|
Income (loss) from operations (diluted) |
$ |
1.35 |
$ |
1.46 |
$ |
1.11 |
$ |
1.54 |
$ |
1.25 |
-7.4% |
||||||
|
Net income (loss) (diluted) |
1.15 | 1.35 | 0.87 | 1.14 | 0.82 |
-28.7% |
|||||||||||
|
Dividends declared during the period |
0.20 | 0.20 | 0.20 | 0.25 | 0.25 | 25.0% | |||||||||||
|
Book value, including AOCI |
64.14 | 58.58 | 58.19 | 55.85 | 61.33 |
-4.4% |
|||||||||||
|
Book value, excluding AOCI |
49.70 | 50.83 | 51.47 | 52.38 | 53.25 | 7.1% | |||||||||||
|
||||||||||||||||||
|
Shares |
|||||||||||||||||
|
Repurchased during the period |
6.0 | 2.6 | 3.7 | 3.7 | 5.5 |
-8.7% |
|||||||||||
|
End-of-period – basic |
252.9 | 250.9 | 247.5 | 243.8 | 239.0 |
-5.5% |
|||||||||||
|
End-of-period – diluted |
257.2 | 254.1 | 251.2 | 246.7 | 242.2 |
-5.8% |
|||||||||||
|
Average for the period – diluted |
260.6 | 255.1 | 253.2 | 248.9 | 245.1 |
-5.9% |
|||||||||||
|
||||||||||||||||||
|
||||||||||||||||||
|
||||||||||||||||||
|
||||||||||||||||||
|
||||||||||||||||||
|
||||||||||||||||||
|
||||||||||||||||||
|
||||||||||||||||||
Page 5 |
|
Lincoln Financial Group |
|||||||||||||||||
|
Key Stakeholder Metrics |
|||||||||||||||||
|
Unaudited (millions of dollars, except per share data) |
|||||||||||||||||
|
||||||||||||||||||
|
As of or For the Three Months Ended |
|||||||||||||||||
|
3/31/15 |
6/30/15 |
9/30/15 |
12/31/15 |
3/31/16 |
Change |
||||||||||||
|
||||||||||||||||||
|
Cash Returned to Common Stockholders |
|||||||||||||||||
|
Shares repurchased |
$ |
350 |
$ |
150 |
$ |
200 |
$ |
200 |
$ |
200 |
-42.9% |
||||||
|
Common dividends |
51 | 51 | 50 | 49 | 61 | 19.6% | |||||||||||
|
Total cash returned to common stockholders |
$ |
401 |
$ |
201 |
$ |
250 |
$ |
249 |
$ |
261 |
-34.9% |
||||||
|
||||||||||||||||||
|
Leverage Ratio |
|||||||||||||||||
|
Short-term debt |
$ |
250 |
$ |
- |
$ |
- |
$ |
- |
$ |
- |
-100.0% |
||||||
|
Long-term debt |
5,595 | 5,499 | 5,574 | 5,553 | 5,650 | 1.0% | |||||||||||
|
Total debt (1) |
5,845 | 5,499 | 5,574 | 5,553 | 5,650 |
-3.3% |
|||||||||||
|
Less: |
|||||||||||||||||
|
Long-term operating debt (2) |
1,115 | 1,115 | 1,115 | 1,115 | 1,115 | 0.0% | |||||||||||
|
25% of capital securities |
301 | 301 | 302 | 302 | 302 | 0.3% | |||||||||||
|
Carrying value of fair value hedges |
315 | 217 | 292 | 270 | 365 | 15.9% | |||||||||||
|
Total numerator |
$ |
4,114 |
$ |
3,866 |
$ |
3,865 |
$ |
3,866 |
$ |
3,868 |
-6.0% |
||||||
|
||||||||||||||||||
|
Stockholders’ equity, excluding unrealized |
|||||||||||||||||
|
investment gains (losses) |
$ |
12,294 |
$ |
12,479 |
$ |
12,461 |
$ |
12,468 |
$ |
12,423 | 1.0% | ||||||
|
Add: 25% of capital securities |
301 | 301 | 302 | 302 | 302 | 0.3% | |||||||||||
|
Total numerator |
4,114 | 3,866 | 3,865 | 3,866 | 3,868 |
-6.0% |
|||||||||||
|
Total denominator |
$ |
16,709 |
$ |
16,646 |
$ |
16,628 |
$ |
16,636 |
$ |
16,593 |
-0.7% |
||||||
|
||||||||||||||||||
|
Leverage ratio |
24.6% | 23.2% | 23.2% | 23.2% | 23.3% | ||||||||||||
|
||||||||||||||||||
|
Holding Company Available Liquidity |
$ |
786 |
$ |
545 |
$ |
505 |
$ |
608 |
$ |
539 |
-31.4% |
||||||
|
||||||||||||||||||
|
(1) Excludes obligations under capital leases of $130 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 and the senior note issued in September 2008 by our primary insurance subsidiary. |
|||||||||||||||||
|
||||||||||||||||||
|
||||||||||||||||||
|
||||||||||||||||||
|
||||||||||||||||||
|
||||||||||||||||||
Page 6 |
|
Lincoln Financial Group |
|||||||||||||||||
|
Segment and Sources of Earnings |
|||||||||||||||||
|
Unaudited (millions of dollars) |
|||||||||||||||||
|
||||||||||||||||||
|
For the Three Months Ended |
|||||||||||||||||
|
3/31/15 |
6/30/15 |
9/30/15 |
12/31/15 |
3/31/16 |
Change |
||||||||||||
|
Income (Loss) from Operations, Pre-Tax |
|||||||||||||||||
|
Annuities |
$ |
293 |
$ |
328 |
$ |
328 |
$ |
309 |
$ |
272 |
-7.2% |
||||||
|
Retirement Plan Services |
48 | 39 | 57 | 45 | 41 |
-14.6% |
|||||||||||
|
Life Insurance |
156 | 152 | 46 | 175 | 103 |
-34.0% |
|||||||||||
|
Group Protection |
(10) | 30 | 26 | 20 | 8 | 180.0% | |||||||||||
|
Other Operations |
(44) | (59) | (93) | (45) | (27) | 38.6% | |||||||||||
|
Income (loss) from operations, before income taxes |
$ |
443 |
$ |
490 |
$ |
364 |
$ |
504 |
$ |
397 |
-10.4% |
||||||
|
||||||||||||||||||
|
Sources of Earnings, Pre-Tax |
|||||||||||||||||
|
Investment spread |
$ |
164 |
$ |
175 |
$ |
136 |
$ |
179 |
$ |
139 |
-15.2% |
||||||
|
Mortality/morbidity |
74 | 110 | 48 | 115 | 65 |
-12.2% |
|||||||||||
|
Fees on AUM |
205 | 218 | 282 | 219 | 191 |
-6.8% |
|||||||||||
|
VA riders |
44 | 46 | (9) | 36 | 29 |
-34.1% |
|||||||||||
|
Total sources of earnings, before income taxes |
487 | 549 | 457 | 549 | 424 |
-12.9% |
|||||||||||
|
Other Operations |
(44) | (59) | (93) | (45) | (27) | 38.6% | |||||||||||
|
Income (loss) from operations, before income taxes |
$ |
443 |
$ |
490 |
$ |
364 |
$ |
504 |
$ |
397 |
-10.4% |
||||||
|
||||||||||||||||||
|
Sources of Earnings, Pre-Taxes, Percentage By Component |
|||||||||||||||||
|
Investment spread |
33.8% | 32.0% | 29.7% | 32.6% | 32.8% | ||||||||||||
|
Mortality/morbidity |
15.2% | 19.9% | 10.4% | 21.0% | 15.3% | ||||||||||||
|
Fees on AUM |
42.0% | 39.7% | 61.9% | 39.9% | 45.1% | ||||||||||||
|
VA riders |
9.0% | 8.4% |
-2.0% |
6.5% | 6.8% | ||||||||||||
|
Total |
100.0% | 100.0% | 100.0% | 100.0% | 100.0% | ||||||||||||
|
||||||||||||||||||
|
Income (Loss) from Operations, After-Tax |
|||||||||||||||||
|
Annuities |
$ |
239 |
$ |
255 |
$ |
259 |
$ |
243 |
$ |
218 |
-8.8% |
||||||
|
Retirement Plan Services |
35 | 30 | 42 | 33 | 31 |
-11.4% |
|||||||||||
|
Life Insurance |
111 | 105 | 36 | 119 | 75 |
-32.4% |
|||||||||||
|
Group Protection |
(6) | 19 | 17 | 13 | 5 | 183.3% | |||||||||||
|
Other Operations |
(27) | (38) | (65) | (26) | (15) | 44.4% | |||||||||||
|
Income (loss) from operations |
$ |
352 |
$ |
371 |
$ |
289 |
$ |
382 |
$ |
314 |
-10.8% |
||||||
|
||||||||||||||||||
|
||||||||||||||||||
Page 7 |
|
Lincoln Financial Group |
|||||||||||||||||
|
Select Earnings Drivers By Segment |
|||||||||||||||||
|
Unaudited (millions of dollars) |
|||||||||||||||||
|
||||||||||||||||||
|
For the Three Months Ended |
|||||||||||||||||
|
3/31/15 |
6/30/15 |
9/30/15 |
12/31/15 |
3/31/16 |
Change |
||||||||||||
|
Annuities |
|||||||||||||||||
|
Operating revenues |
$ |
989 |
$ |
991 |
$ |
1,060 |
$ |
1,079 |
$ |
1,039 | 5.1% | ||||||
|
Deposits |
2,990 | 3,380 | 3,304 | 3,018 | 2,353 |
-21.3% |
|||||||||||
|
Net flows |
196 | 397 | 536 | 435 | (35) |
NM |
|||||||||||
|
Average account values |
122,877 | 125,820 | 122,668 | 122,330 | 118,189 |
-3.8% |
|||||||||||
|
||||||||||||||||||
|
Retirement Plan Services |
|||||||||||||||||
|
Operating revenues |
$ |
273 |
$ |
270 |
$ |
282 |
$ |
276 |
$ |
267 |
-2.2% |
||||||
|
Deposits |
1,704 | 1,862 | 1,884 | 2,095 | 1,791 | 5.1% | |||||||||||
|
Net flows |
115 | 306 | 251 | (221) | 78 |
-32.2% |
|||||||||||
|
Average account values |
54,018 | 55,264 | 54,184 | 54,396 | 52,999 |
-1.9% |
|||||||||||
|
||||||||||||||||||
|
Life Insurance |
|||||||||||||||||
|
Operating revenues |
$ |
1,432 |
$ |
1,443 |
$ |
1,727 |
$ |
1,348 |
$ |
1,478 | 3.2% | ||||||
|
Deposits |
1,311 | 1,344 | 1,400 | 1,542 | 1,238 |
-5.6% |
|||||||||||
|
Net flows |
888 | 929 | 1,019 | 1,170 | 830 |
-6.5% |
|||||||||||
|
Average account values |
42,468 | 42,891 | 42,963 | 43,269 | 43,795 | 3.1% | |||||||||||
|
Average in-force face amount |
642,258 | 646,261 | 651,256 | 657,846 | 664,753 | 3.5% | |||||||||||
|
||||||||||||||||||
|
Group Protection |
|||||||||||||||||
|
Operating revenues |
$ |
605 |
$ |
617 |
$ |
570 |
$ |
565 |
$ |
534 |
-11.7% |
||||||
|
Non-medical earned premiums |
535 | 535 | 522 | 516 | 489 |
-8.6% |
|||||||||||
|
||||||||||||||||||
|
Consolidated |
|||||||||||||||||
|
Operating revenues |
$ |
3,394 |
$ |
3,417 |
$ |
3,735 |
$ |
3,354 |
$ |
3,400 | 0.2% | ||||||
|
Deposits |
6,005 | 6,586 | 6,588 | 6,655 | 5,382 |
-10.4% |
|||||||||||
|
Net flows |
1,199 | 1,632 | 1,806 | 1,384 | 873 |
-27.2% |
|||||||||||
|
Average account values |
219,363 | 223,975 | 219,815 | 219,995 | 214,983 |
-2.0% |
|||||||||||
|
||||||||||||||||||
|
||||||||||||||||||
|
||||||||||||||||||
|
||||||||||||||||||
Page 8 |
|
Lincoln Financial Group |
|||||||||||||||||
|
Sales By Segment |
|||||||||||||||||
|
Unaudited (millions of dollars) |
|||||||||||||||||
|
||||||||||||||||||
|
For the Three Months Ended |
|||||||||||||||||
|
3/31/15 |
6/30/15 |
9/30/15 |
12/31/15 |
3/31/16 |
Change |
||||||||||||
|
Sales |
|||||||||||||||||
|
Annuities: |
|||||||||||||||||
|
With guaranteed living benefits |
$ |
1,982 |
$ |
2,157 |
$ |
1,991 |
$ |
1,698 |
$ |
1,248 |
-37.0% |
||||||
|
Without guaranteed living benefits |
715 | 858 | 747 | 664 | 437 |
-38.9% |
|||||||||||
|
Variable |
2,697 | 3,015 | 2,738 | 2,362 | 1,685 |
-37.5% |
|||||||||||
|
Fixed |
293 | 365 | 566 | 656 | 668 | 128.0% | |||||||||||
|
Total Annuities |
$ |
2,990 |
$ |
3,380 |
$ |
3,304 |
$ |
3,018 |
$ |
2,353 |
-21.3% |
||||||
|
||||||||||||||||||
|
Retirement Plan Services: |
|||||||||||||||||
|
First-year sales |
$ |
382 |
$ |
673 |
$ |
706 |
$ |
902 |
$ |
393 | 2.9% | ||||||
|
Recurring deposits |
1,322 | 1,189 | 1,178 | 1,193 | 1,398 | 5.7% | |||||||||||
|
Total Retirement Plan Services |
$ |
1,704 |
$ |
1,862 |
$ |
1,884 |
$ |
2,095 |
$ |
1,791 | 5.1% | ||||||
|
||||||||||||||||||
|
Life Insurance: |
|||||||||||||||||
|
UL |
$ |
20 |
$ |
22 |
$ |
23 |
$ |
25 |
$ |
18 |
-10.0% |
||||||
|
MoneyGuard® |
40 | 46 | 52 | 54 | 42 | 5.0% | |||||||||||
|
IUL |
15 | 23 | 21 | 27 | 18 | 20.0% | |||||||||||
|
VUL |
45 | 43 | 47 | 58 | 29 |
-35.6% |
|||||||||||
|
Term |
19 | 21 | 20 | 25 | 25 | 31.6% | |||||||||||
|
Total individual life insurance |
139 | 155 | 163 | 189 | 132 |
-5.0% |
|||||||||||
|
Executive Benefits |
14 | 46 | 10 | 9 | 7 |
-50.0% |
|||||||||||
|
Total Life Insurance |
$ |
153 |
$ |
201 |
$ |
173 |
$ |
198 |
$ |
139 |
-9.2% |
||||||
|
||||||||||||||||||
|
Group Protection: |
|||||||||||||||||
|
Life |
$ |
25 |
$ |
26 |
$ |
24 |
$ |
86 |
$ |
27 | 8.0% | ||||||
|
Disability |
22 | 23 | 22 | 94 | 22 | 0.0% | |||||||||||
|
Dental |
9 | 13 | 15 | 43 | 10 | 11.1% | |||||||||||
|
Total Group Protection |
$ |
56 |
$ |
62 |
$ |
61 |
$ |
223 |
$ |
59 | 5.4% | ||||||
|
Percent employee-paid |
61.0% | 44.2% | 49.5% | 47.4% | 54.5% | ||||||||||||
|
||||||||||||||||||
|
||||||||||||||||||
|
||||||||||||||||||
Page 9 |
|
Lincoln Financial Group |
|||||||||||||||||
|
Operating Revenues and General and Administrative Expenses By Segment |
|||||||||||||||||
|
Unaudited (millions of dollars) |
|||||||||||||||||
|
||||||||||||||||||
|
For the Three Months Ended |
|||||||||||||||||
|
3/31/15 |
6/30/15 |
9/30/15 |
12/31/15 |
3/31/16 |
Change |
||||||||||||
|
Operating Revenues |
|||||||||||||||||
|
Annuities |
$ |
989 |
$ |
991 |
$ |
1,060 |
$ |
1,079 |
$ |
1,039 | 5.1% | ||||||
|
Retirement Plan Services |
273 | 270 | 282 | 276 | 267 |
-2.2% |
|||||||||||
|
Life Insurance |
1,432 | 1,443 | 1,727 | 1,348 | 1,478 | 3.2% | |||||||||||
|
Group Protection |
605 | 617 | 570 | 565 | 534 |
-11.7% |
|||||||||||
|
Other Operations |
95 | 96 | 96 | 86 | 82 |
-13.7% |
|||||||||||
|
Total |
$ |
3,394 |
$ |
3,417 |
$ |
3,735 |
$ |
3,354 |
$ |
3,400 | 0.2% | ||||||
|
||||||||||||||||||
|
General and Administrative Expenses, |
|||||||||||||||||
|
Net of Amounts Capitalized |
|||||||||||||||||
|
Annuities |
$ |
109 |
$ |
118 |
$ |
113 |
$ |
120 |
$ |
114 | 4.6% | ||||||
|
Retirement Plan Services |
71 | 78 | 77 | 80 | 74 | 4.2% | |||||||||||
|
Life Insurance |
108 | 114 | 105 | 115 | 111 | 2.8% | |||||||||||
|
Group Protection |
67 | 71 | 70 | 72 | 69 | 3.0% | |||||||||||
|
Other Operations |
14 | 26 | 56 | 18 |
- |
-100.0% |
|||||||||||
|
Total |
$ |
369 |
$ |
407 |
$ |
421 |
$ |
405 |
$ |
368 |
-0.3% |
||||||
|
||||||||||||||||||
|
General and Administrative Expenses, |
|||||||||||||||||
|
Net of Amounts Capitalized, as a Percentage |
|||||||||||||||||
|
of Operating Revenues |
|||||||||||||||||
|
Annuities |
11.1% | 11.9% | 10.6% | 11.1% | 11.0% | ||||||||||||
|
Retirement Plan Services |
25.9% | 28.9% | 27.2% | 29.0% | 27.7% | ||||||||||||
|
Life Insurance |
7.6% | 7.9% | 6.1% | 8.5% | 7.5% | ||||||||||||
|
Group Protection |
11.1% | 11.4% | 12.2% | 12.7% | 13.0% | ||||||||||||
|
Other Operations |
14.3% | 27.5% | 57.9% | 22.0% | 0.6% | ||||||||||||
|
Total |
10.9% | 11.9% | 11.3% | 12.1% | 10.8% | ||||||||||||
|
||||||||||||||||||
|
||||||||||||||||||
|
||||||||||||||||||
|
||||||||||||||||||
|
||||||||||||||||||
|
||||||||||||||||||
Page 10 |
|
Lincoln Financial Group |
|||||||||||||||||
|
Operating Commissions and Other Expenses |
|||||||||||||||||
|
Unaudited (millions of dollars) |
|||||||||||||||||
|
||||||||||||||||||
|
For the Three Months Ended |
|||||||||||||||||
|
3/31/15 |
6/30/15 |
9/30/15 |
12/31/15 |
3/31/16 |
Change |
||||||||||||
|
Operating Commissions and |
|||||||||||||||||
|
Other Expenses Incurred |
|||||||||||||||||
|
General and administrative expenses |
$ |
416 |
$ |
452 |
$ |
468 |
$ |
465 |
$ |
410 |
-1.4% |
||||||
|
Commissions |
577 | 602 | 598 | 623 | 522 |
-9.5% |
|||||||||||
|
Media expenses |
14 | 14 |
- |
- |
- |
-100.0% |
|||||||||||
|
Taxes, licenses and fees |
74 | 57 | 63 | 46 | 68 |
-8.1% |
|||||||||||
|
Interest and debt expense |
68 | 69 | 67 | 68 | 68 | 0.0% | |||||||||||
|
Expenses associated with reserve financing |
|||||||||||||||||
|
and unrelated letters of credit |
19 | 18 | 18 | 18 | 18 |
-5.3% |
|||||||||||
|
Total operating commissions and other |
|||||||||||||||||
|
expenses incurred |
1,168 | 1,212 | 1,214 | 1,220 | 1,086 |
-7.0% |
|||||||||||
|
||||||||||||||||||
|
Less Amounts Capitalized |
|||||||||||||||||
|
General and administrative expenses |
(47) | (45) | (47) | (60) | (42) | 10.6% | |||||||||||
|
Commissions |
(296) | (313) | (320) | (340) | (251) | 15.2% | |||||||||||
|
Taxes, licenses and fees |
(8) | (8) | (8) | (7) | (8) | 0.0% | |||||||||||
|
Total amounts capitalized |
(351) | (366) | (375) | (407) | (301) | 14.2% | |||||||||||
|
Total expenses incurred, net of amounts |
|||||||||||||||||
|
capitalized, excluding amortization |
817 | 846 | 839 | 813 | 785 |
-3.9% |
|||||||||||
|
||||||||||||||||||
|
Amortization |
|||||||||||||||||
|
Amortization of DAC and VOBA |
261 | 237 | 674 | 110 | 258 |
-1.1% |
|||||||||||
|
Amortization of intangibles |
1 | 1 | 1 | 1 | 1 | 0.0% | |||||||||||
|
Total amortization |
262 | 238 | 675 | 111 | 259 |
-1.1% |
|||||||||||
|
Total operating commissions and |
|||||||||||||||||
|
other expenses |
$ |
1,079 |
$ |
1,084 |
$ |
1,514 |
$ |
924 |
$ |
1,044 |
-3.2% |
||||||
|
||||||||||||||||||
|
||||||||||||||||||
|
||||||||||||||||||
|
||||||||||||||||||
|
||||||||||||||||||
|
||||||||||||||||||
Page 11 |
|
Lincoln Financial Group |
|||||||||||||||||
|
Interest Rate Yields and Spreads By Segment |
|||||||||||||||||
|
Unaudited |
|||||||||||||||||
|
||||||||||||||||||
|
For the Three Months Ended |
|||||||||||||||||
|
3/31/15 |
6/30/15 |
9/30/15 |
12/31/15 |
3/31/16 |
Change |
||||||||||||
|
Annuities |
|||||||||||||||||
|
Earned rate on reserves |
4.24% | 4.20% | 4.19% | 4.12% | 4.12% | (12) | |||||||||||
|
Variable investment income on reserves (1) |
0.20% | 0.06% | 0.18% | 0.15% | 0.06% | (14) | |||||||||||
|
Net investment income yield on reserves |
4.44% | 4.26% | 4.37% | 4.27% | 4.18% | (26) | |||||||||||
|
Interest rate credited to contract holders |
2.64% | 2.61% | 2.56% | 2.53% | 2.60% | (4) | |||||||||||
|
Interest rate spread |
1.80% | 1.65% | 1.81% | 1.74% | 1.58% | (22) | |||||||||||
|
Base spreads excluding variable investment income |
1.60% | 1.59% | 1.63% | 1.59% | 1.52% | (8) | |||||||||||
|
||||||||||||||||||
|
Retirement Plan Services |
|||||||||||||||||
|
Earned rate on reserves |
4.65% | 4.61% | 4.71% | 4.62% | 4.58% | (7) | |||||||||||
|
Variable investment income on reserves (1) |
0.18% | 0.03% | 0.19% | 0.12% | 0.05% | (13) | |||||||||||
|
Net investment income yield on reserves |
4.83% | 4.64% | 4.90% | 4.74% | 4.63% | (20) | |||||||||||
|
Interest rate credited to contract holders |
3.02% | 3.01% | 3.01% | 3.01% | 2.98% | (4) | |||||||||||
|
Interest rate spread |
1.81% | 1.63% | 1.89% | 1.73% | 1.65% | (16) | |||||||||||
|
Base spreads excluding variable investment income |
1.63% | 1.60% | 1.70% | 1.61% | 1.60% | (3) | |||||||||||
|
||||||||||||||||||
|
Life Insurance |
|||||||||||||||||
|
Earned rate on reserves |
5.33% | 5.31% | 5.33% | 5.33% | 5.26% | (7) | |||||||||||
|
Variable investment income on reserves (1) |
0.22% | 0.19% | 0.42% | 0.08% |
-0.01% |
(23) | |||||||||||
|
Net investment income yield on reserves |
5.55% | 5.50% | 5.75% | 5.41% | 5.25% | (30) | |||||||||||
|
Interest rate credited to contract holders |
3.88% | 3.97% | 3.92% | 3.97% | 3.92% | 4 | |||||||||||
|
Interest rate spread |
1.67% | 1.53% | 1.83% | 1.44% | 1.33% | (34) | |||||||||||
|
Base spreads excluding variable investment income |
1.45% | 1.34% | 1.41% | 1.36% | 1.34% | (11) | |||||||||||
|
||||||||||||||||||
|
Total (2) |
|||||||||||||||||
|
Earned rate (3) |
4.84% | 4.80% | 4.86% | 4.85% | 4.78% | (6) | |||||||||||
|
Variable investment income (1) (3) |
0.19% | 0.17% | 0.36% | 0.09% |
-0.01% |
(20) | |||||||||||
|
Net investment income yield (3) |
5.03% | 4.97% | 5.22% | 4.94% | 4.77% | (26) | |||||||||||
|
Interest rate credited to contract holders |
3.34% | 3.38% | 3.34% | 3.35% | 3.34% |
- |
|||||||||||
|
Interest rate spread |
1.69% | 1.59% | 1.88% | 1.59% | 1.43% | (26) | |||||||||||
|
Base spreads excluding variable investment income |
1.50% | 1.42% | 1.52% | 1.50% | 1.44% | (6) | |||||||||||
|
(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 |
|||||||||||||||||
|
3/31/15 |
6/30/15 |
9/30/15 |
12/31/15 |
3/31/16 |
Change |
||||||||||||
|
Income (Loss) from Operations |
|||||||||||||||||
|
Operating revenues: |
|||||||||||||||||
|
Insurance premiums |
$ |
79 |
$ |
55 |
$ |
129 |
$ |
154 |
$ |
151 | 91.1% | ||||||
|
Fee income |
510 | 531 | 520 | 517 | 493 |
-3.3% |
|||||||||||
|
Net investment income |
247 | 247 | 257 | 252 | 251 | 1.6% | |||||||||||
|
Operating realized gain (loss) |
43 | 45 | 45 | 44 | 44 | 2.3% | |||||||||||
|
Other revenues |
110 | 113 | 109 | 112 | 100 |
-9.1% |
|||||||||||
|
Total operating revenues |
989 | 991 | 1,060 | 1,079 | 1,039 | 5.1% | |||||||||||
|
Operating expenses: |
|||||||||||||||||
|
Interest credited |
143 | 139 | 134 | 135 | 140 |
-2.1% |
|||||||||||
|
Benefits |
129 | 90 | 219 | 214 | 216 | 67.4% | |||||||||||
|
Commissions incurred |
249 | 267 | 261 | 257 | 218 |
-12.4% |
|||||||||||
|
Other expenses incurred |
222 | 231 | 220 | 227 | 218 |
-1.8% |
|||||||||||
|
Amounts capitalized |
(147) | (165) | (160) | (146) | (112) | 23.8% | |||||||||||
|
Amortization |
100 | 101 | 58 | 83 | 87 |
-13.0% |
|||||||||||
|
Total operating expenses |
696 | 663 | 732 | 770 | 767 | 10.2% | |||||||||||
|
Income (loss) from operations before taxes |
293 | 328 | 328 | 309 | 272 |
-7.2% |
|||||||||||
|
Federal income tax expense (benefit) |
54 | 73 | 69 | 66 | 54 | 0.0% | |||||||||||
|
Income (loss) from operations |
$ |
239 |
$ |
255 |
$ |
259 |
$ |
243 |
$ |
218 |
-8.8% |
||||||
|
||||||||||||||||||
|
Effective Federal Income Tax Rate |
18.2% | 22.4% | 20.9% | 21.4% | 19.8% | ||||||||||||
|
||||||||||||||||||
|
Average Equity, Excluding Goodwill and AOCI |
$ |
3,887 |
$ |
4,073 |
$ |
4,262 |
$ |
4,335 |
$ |
4,381 | 12.7% | ||||||
|
||||||||||||||||||
|
ROE, Excluding Goodwill |
24.6% | 25.0% | 24.3% | 22.4% | 19.9% | ||||||||||||
|
||||||||||||||||||
|
Return on Average Account Values |
78 | 81 | 84 | 79 | 74 | (4) | |||||||||||
|
||||||||||||||||||
|
Account Values |
|||||||||||||||||
|
Variable annuity account values: |
|||||||||||||||||
|
Average |
$ |
105,240 |
$ |
108,051 |
$ |
104,676 |
$ |
104,052 |
$ |
99,610 |
-5.3% |
||||||
|
End-of-period |
106,279 | 106,600 | 100,580 | 103,145 | 102,902 |
-3.2% |
|||||||||||
|
Fixed annuity account values: |
|||||||||||||||||
|
Average |
17,637 | 17,769 | 17,992 | 18,278 | 18,579 | 5.3% | |||||||||||
|
End-of-period |
17,975 | 17,935 | 18,027 | 18,451 | 18,829 | 4.8% | |||||||||||
|
||||||||||||||||||
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 |
|||||||||||||||||
|
3/31/15 |
6/30/15 |
9/30/15 |
12/31/15 |
3/31/16 |
Change |
||||||||||||
|
Income (Loss) from Operations |
|||||||||||||||||
|
Operating revenues: |
|||||||||||||||||
|
Fee income |
$ |
62 |
$ |
61 |
$ |
60 |
$ |
61 |
$ |
55 |
-11.3% |
||||||
|
Net investment income |
208 | 206 | 219 | 213 | 207 |
-0.5% |
|||||||||||
|
Other revenues |
3 | 3 | 3 | 2 | 5 | 66.7% | |||||||||||
|
Total operating revenues |
273 | 270 | 282 | 276 | 267 |
-2.2% |
|||||||||||
|
Operating expenses: |
|||||||||||||||||
|
Interest credited |
123 | 123 | 124 | 126 | 125 | 1.6% | |||||||||||
|
Benefits |
- |
1 |
- |
- |
- |
NM |
|||||||||||
|
Commissions incurred |
20 | 20 | 19 | 19 | 19 |
-5.0% |
|||||||||||
|
Other expenses incurred |
80 | 85 | 83 | 88 | 82 | 2.5% | |||||||||||
|
Amounts capitalized |
(7) | (7) | (6) | (9) | (6) | 14.3% | |||||||||||
|
Amortization |
9 | 9 | 5 | 7 | 6 |
-33.3% |
|||||||||||
|
Total operating expenses |
225 | 231 | 225 | 231 | 226 | 0.4% | |||||||||||
|
Income (loss) from operations before taxes |
48 | 39 | 57 | 45 | 41 |
-14.6% |
|||||||||||
|
Federal income tax expense (benefit) |
13 | 9 | 15 | 12 | 10 |
-23.1% |
|||||||||||
|
Income (loss) from operations |
$ |
35 |
$ |
30 |
$ |
42 |
$ |
33 |
$ |
31 |
-11.4% |
||||||
|
||||||||||||||||||
|
Effective Federal Income Tax Rate |
26.8% | 24.1% | 27.3% | 25.4% | 25.8% | ||||||||||||
|
||||||||||||||||||
|
Average Equity, Excluding Goodwill and AOCI |
$ |
1,006 |
$ |
993 |
$ |
1,010 |
$ |
1,045 |
$ |
1,067 | 6.1% | ||||||
|
||||||||||||||||||
|
ROE, Excluding Goodwill |
14.0% | 12.0% | 16.4% | 12.8% | 11.5% | ||||||||||||
|
||||||||||||||||||
|
Pre-tax Net Margin |
32.1% | 26.8% | 36.2% | 29.8% | 29.1% | ||||||||||||
|
||||||||||||||||||
|
Return on Average Account Values |
26 | 22 | 31 | 25 | 23 |
-11.5% |
|||||||||||
|
||||||||||||||||||
|
Net Flows by Market |
|||||||||||||||||
|
Small Market |
(19) | 2 | 88 | 190 | 13 | 168.4% | |||||||||||
|
Mid - Large Market |
387 | 555 | 359 | (185) | 215 |
-44.4% |
|||||||||||
|
Multi-Fund® and Other |
(253) | (251) | (196) | (226) | (150) | 40.7% | |||||||||||
|
||||||||||||||||||
|
Net Flows – Trailing Twelve Months |
$ |
(405) |
$ |
(465) |
$ |
(264) |
$ |
452 |
$ |
415 | 202.5% | ||||||
|
||||||||||||||||||
|
||||||||||||||||||
|
||||||||||||||||||
Page 14 |
|
Lincoln Financial Group |
|||||||||||||||||
|
Life Insurance – Select Earnings and Operational Data |
|||||||||||||||||
|
Unaudited (millions of dollars) |
|||||||||||||||||
|
||||||||||||||||||
|
As of or For the Three Months Ended |
|||||||||||||||||
|
3/31/15 |
6/30/15 |
9/30/15 |
12/31/15 |
3/31/16 |
Change |
||||||||||||
|
Income (Loss) from Operations |
|||||||||||||||||
|
Operating revenues: |
|||||||||||||||||
|
Insurance premiums |
$ |
149 |
$ |
160 |
$ |
166 |
$ |
174 |
$ |
172 | 15.4% | ||||||
|
Fee income |
649 | 647 | 890 | 538 | 687 | 5.9% | |||||||||||
|
Net investment income |
626 | 626 | 662 | 628 | 611 |
-2.4% |
|||||||||||
|
Operating realized gain (loss) |
- |
2 |
- |
(1) |
- |
NM |
|||||||||||
|
Other revenues |
8 | 8 | 9 | 9 | 8 | 0.0% | |||||||||||
|
Total operating revenues |
1,432 | 1,443 | 1,727 | 1,348 | 1,478 | 3.2% | |||||||||||
|
Operating expenses: |
|||||||||||||||||
|
Interest credited |
338 | 345 | 344 | 352 | 348 | 3.0% | |||||||||||
|
Benefits |
650 | 673 | 578 | 661 | 740 | 13.8% | |||||||||||
|
Commissions incurred |
162 | 160 | 175 | 199 | 147 |
-9.3% |
|||||||||||
|
Other expenses incurred |
185 | 183 | 182 | 181 | 185 | 0.0% | |||||||||||
|
Amounts capitalized |
(179) | (182) | (193) | (224) | (165) | 7.8% | |||||||||||
|
Amortization |
120 | 112 | 595 | 4 | 120 | 0.0% | |||||||||||
|
Total operating expenses |
1,276 | 1,291 | 1,681 | 1,173 | 1,375 | 7.8% | |||||||||||
|
Income (loss) from operations before taxes |
156 | 152 | 46 | 175 | 103 |
-34.0% |
|||||||||||
|
Federal income tax expense (benefit) |
45 | 47 | 10 | 56 | 28 |
-37.8% |
|||||||||||
|
Income (loss) from operations |
$ |
111 |
$ |
105 |
$ |
36 |
$ |
119 |
$ |
75 |
-32.4% |
||||||
|
||||||||||||||||||
|
Effective Federal Income Tax Rate |
28.8% | 31.4% | 22.5% | 31.6% | 27.5% | ||||||||||||
|
||||||||||||||||||
|
Average Equity, Excluding Goodwill and AOCI |
$ |
6,226 |
$ |
6,422 |
$ |
6,506 |
$ |
6,435 |
$ |
6,405 | 2.9% | ||||||
|
||||||||||||||||||
|
ROE, Excluding Goodwill |
7.1% | 6.5% | 2.2% | 7.4% | 4.7% | ||||||||||||
|
||||||||||||||||||
|
Average Account Values |
$ |
42,468 |
$ |
42,891 |
$ |
42,963 |
$ |
43,269 |
$ |
43,795 | 3.1% | ||||||
|
||||||||||||||||||
|
In-Force Face Amount |
|||||||||||||||||
|
UL and other |
$ |
324,815 |
$ |
326,026 |
$ |
328,115 |
$ |
331,299 |
$ |
331,690 | 2.1% | ||||||
|
Term insurance |
318,832 | 322,848 | 325,522 | 330,755 | 335,762 | 5.3% | |||||||||||
|
Total in-force face amount |
$ |
643,647 |
$ |
648,874 |
$ |
653,637 |
$ |
662,054 |
$ |
667,452 | 3.7% | ||||||
|
||||||||||||||||||
Page 15 |
|
Lincoln Financial Group |
|||||||||||||||||
|
Group Protection – Select Earnings and Operational Data |
|||||||||||||||||
|
Unaudited (millions of dollars) |
|||||||||||||||||
|
||||||||||||||||||
|
For the Three Months Ended |
|||||||||||||||||
|
3/31/15 |
6/30/15 |
9/30/15 |
12/31/15 |
3/31/16 |
Change |
||||||||||||
|
Income (Loss) from Operations |
|||||||||||||||||
|
Operating revenues: |
|||||||||||||||||
|
Insurance premiums |
$ |
561 |
$ |
567 |
$ |
519 |
$ |
516 |
$ |
489 |
-12.8% |
||||||
|
Net investment income |
43 | 47 | 48 | 45 | 42 |
-2.3% |
|||||||||||
|
Other revenues |
1 | 3 | 3 | 4 | 3 | 200.0% | |||||||||||
|
Total operating revenues |
605 | 617 | 570 | 565 | 534 |
-11.7% |
|||||||||||
|
Operating expenses: |
|||||||||||||||||
|
Interest credited |
1 | 1 |
- |
1 | 1 | 0.0% | |||||||||||
|
Benefits |
440 | 421 | 386 | 387 | 340 |
-22.7% |
|||||||||||
|
Commissions incurred |
66 | 69 | 62 | 63 | 62 |
-6.1% |
|||||||||||
|
Other expenses incurred |
94 | 93 | 95 | 104 | 93 |
-1.1% |
|||||||||||
|
Amounts capitalized |
(17) | (12) | (16) | (27) | (15) | 11.8% | |||||||||||
|
Amortization |
31 | 15 | 17 | 17 | 45 | 45.2% | |||||||||||
|
Total operating expenses |
615 | 587 | 544 | 545 | 526 |
-14.5% |
|||||||||||
|
Income (loss) from operations before taxes |
(10) | 30 | 26 | 20 | 8 | 180.0% | |||||||||||
|
Federal income tax expense (benefit) |
(4) | 11 | 9 | 7 | 3 | 175.0% | |||||||||||
|
Income (loss) from operations |
$ |
(6) |
$ |
19 |
$ |
17 |
$ |
13 |
$ |
5 | 183.3% | ||||||
|
||||||||||||||||||
|
Effective Federal Income Tax Rate |
35.0% | 35.0% | 35.0% | 35.0% | 35.0% | ||||||||||||
|
||||||||||||||||||
|
Average Equity, Excluding Goodwill and AOCI |
$ |
1,241 |
$ |
1,238 |
$ |
1,228 |
$ |
1,217 |
$ |
1,203 |
-3.1% |
||||||
|
||||||||||||||||||
|
ROE, Excluding Goodwill |
-2.1% |
6.3% | 5.4% | 4.4% | 1.8% | ||||||||||||
|
||||||||||||||||||
|
Loss Ratios by Product Line |
|||||||||||||||||
|
Life |
77.7% | 72.0% | 70.5% | 72.3% | 71.1% | ||||||||||||
|
Disability |
79.7% | 75.4% | 79.3% | 79.5% | 67.2% | ||||||||||||
|
Dental |
73.0% | 72.3% | 70.3% | 69.1% | 73.5% | ||||||||||||
|
Total non-medical |
78.1% | 73.6% | 74.5% | 75.3% | 69.6% | ||||||||||||
|
||||||||||||||||||
|
||||||||||||||||||
|
||||||||||||||||||
Page 16 |
|
Lincoln Financial Group |
|||||||||||||||||
|
Other Operations – Select Earnings and Operational Data |
|||||||||||||||||
|
Unaudited (millions of dollars) |
|||||||||||||||||
|
||||||||||||||||||
|
For the Three Months Ended |
|||||||||||||||||
|
3/31/15 |
6/30/15 |
9/30/15 |
12/31/15 |
3/31/16 |
Change |
||||||||||||
|
Other Operations |
|||||||||||||||||
|
Operating revenues: |
|||||||||||||||||
|
Insurance premiums |
$ |
- |
$ |
1 |
$ |
11 |
$ |
4 |
$ |
3 |
NM |
||||||
|
Net investment income |
63 | 61 | 67 | 62 | 61 |
-3.2% |
|||||||||||
|
Amortization of deferred gain on |
|||||||||||||||||
|
business sold through reinsurance |
18 | 18 | 18 | 18 | 18 | 0.0% | |||||||||||
|
Media revenues |
14 | 16 |
- |
- |
- |
-100.0% |
|||||||||||
|
Other revenues |
- |
- |
- |
2 |
- |
NM |
|||||||||||
|
Total operating revenues |
95 | 96 | 96 | 86 | 82 |
-13.7% |
|||||||||||
|
Operating expenses: |
|||||||||||||||||
|
Interest credited |
21 | 20 | 20 | 19 | 20 |
-4.8% |
|||||||||||
|
Benefits |
27 | 30 | 52 | 31 | 29 | 7.4% | |||||||||||
|
Media expenses |
14 | 14 |
- |
- |
- |
-100.0% |
|||||||||||
|
Commissions and other expenses |
9 | 22 | 50 | 13 | (8) |
NM |
|||||||||||
|
Interest and debt expenses |
68 | 69 | 67 | 68 | 68 | 0.0% | |||||||||||
|
Total operating expenses |
139 | 155 | 189 | 131 | 109 |
-21.6% |
|||||||||||
|
Income (loss) from operations before taxes |
(44) | (59) | (93) | (45) | (27) | 38.6% | |||||||||||
|
Federal income tax expense (benefit) |
(17) | (21) | (28) | (19) | (12) | 29.4% | |||||||||||
|
Income (loss) from operations |
$ |
(27) |
$ |
(38) |
$ |
(65) |
$ |
(26) |
$ |
(15) | 44.4% | ||||||
|
||||||||||||||||||
|
||||||||||||||||||
|
||||||||||||||||||
|
||||||||||||||||||
|
||||||||||||||||||
|
||||||||||||||||||
|
||||||||||||||||||
|
||||||||||||||||||
|
||||||||||||||||||
|
||||||||||||||||||
|
||||||||||||||||||
|
||||||||||||||||||
|
||||||||||||||||||
|
||||||||||||||||||
Page 17 |
|
Lincoln Financial Group |
|||||||||||||||||
|
Consolidated – DAC, VOBA, DSI and DFEL Roll Forwards |
|||||||||||||||||
|
Unaudited (millions of dollars) |
|||||||||||||||||
|
||||||||||||||||||
|
For the Three Months Ended |
|||||||||||||||||
|
3/31/15 |
6/30/15 |
9/30/15 |
12/31/15 |
3/31/16 |
Change |
||||||||||||
|
DAC, VOBA, and DSI |
|||||||||||||||||
|
Balance as of beginning-of-period |
$ |
8,447 |
$ |
8,391 |
$ |
9,394 |
$ |
9,111 |
$ |
9,766 | 15.6% | ||||||
|
Business acquired (sold) through reinsurance |
- |
15 | 2 |
- |
- |
NM |
|||||||||||
|
Deferrals |
358 | 375 | 380 | 415 | 309 |
-13.7% |
|||||||||||
|
Operating amortization |
(270) | (246) | (681) | (117) | (265) | 1.9% | |||||||||||
|
Deferrals, net of operating amortization |
88 | 129 | (301) | 298 | 44 |
-50.0% |
|||||||||||
|
Amortization associated with benefit ratio unlocking |
(2) | 1 | 15 | (3) | 2 | 200.0% | |||||||||||
|
Adjustment related to realized (gains) losses |
4 | (15) | (26) | 20 | (4) |
NM |
|||||||||||
|
Adjustment related to unrealized (gains) losses |
(146) | 873 | 27 | 340 | (573) |
NM |
|||||||||||
|
Balance as of end-of-period |
$ |
8,391 |
$ |
9,394 |
$ |
9,111 |
$ |
9,766 |
$ |
9,235 | 10.1% | ||||||
|
||||||||||||||||||
|
DFEL |
|||||||||||||||||
|
Balance as of beginning-of-period |
$ |
1,401 |
$ |
1,322 |
$ |
1,797 |
$ |
1,593 |
$ |
1,952 | 39.3% | ||||||
|
Deferrals |
120 | 128 | 141 | 150 | 136 | 13.3% | |||||||||||
|
Operating amortization |
(76) | (73) | (306) | 78 | (84) |
-10.5% |
|||||||||||
|
Deferrals, net of operating amortization |
44 | 55 | (165) | 228 | 52 | 18.2% | |||||||||||
|
Amortization associated with benefit ratio unlocking |
- |
- |
2 | (1) |
- |
NM |
|||||||||||
|
Adjustment related to realized (gains) losses |
- |
(2) | (3) | 1 | (1) |
NM |
|||||||||||
|
Adjustment related to unrealized (gains) losses |
(123) | 422 | (38) | 131 | (307) |
NM |
|||||||||||
|
Balance as of end-of-period |
$ |
1,322 |
$ |
1,797 |
$ |
1,593 |
$ |
1,952 |
$ |
1,696 | 28.3% | ||||||
|
||||||||||||||||||
|
DAC, VOBA, DSI, and DFEL Balance as of End-of-Period, After-Tax |
$ |
4,595 |
$ |
4,938 |
$ |
4,887 |
$ |
5,079 |
$ |
4,900 | 6.6% | ||||||
|
||||||||||||||||||
|
||||||||||||||||||
|
||||||||||||||||||
|
||||||||||||||||||
|
||||||||||||||||||
|
||||||||||||||||||
|
||||||||||||||||||
|
||||||||||||||||||
|
||||||||||||||||||
|
||||||||||||||||||
|
||||||||||||||||||
Page 18 |
|
Lincoln Financial Group |
|||||||||||||||||
|
Annuities – Account Value Roll Forwards |
|||||||||||||||||
|
Unaudited (millions of dollars) |
|||||||||||||||||
|
||||||||||||||||||
|
For the Three Months Ended |
|||||||||||||||||
|
3/31/15 |
6/30/15 |
9/30/15 |
12/31/15 |
3/31/16 |
Change |
||||||||||||
|
Fixed Annuities |
|||||||||||||||||
|
Balance as of beginning-of-period |
$ |
18,661 |
$ |
18,651 |
$ |
18,597 |
$ |
18,672 |
$ |
19,082 | 2.3% | ||||||
|
Gross deposits |
293 | 365 | 566 | 656 | 668 | 128.0% | |||||||||||
|
Full surrenders and deaths |
(305) | (377) | (357) | (276) | (285) | 6.6% | |||||||||||
|
Other contract benefits |
(149) | (166) | (168) | (176) | (127) | 14.8% | |||||||||||
|
Net flows |
(161) | (178) | 41 | 204 | 256 | 259.0% | |||||||||||
|
Reinvested interest credited |
146 | 117 | 31 | 200 | 103 |
-29.5% |
|||||||||||
|
Sales inducements deferred |
5 | 7 | 3 | 6 | 7 | 40.0% | |||||||||||
|
Balance as of end-of-period, gross |
18,651 | 18,597 | 18,672 | 19,082 | 19,448 | 4.3% | |||||||||||
|
Reinsurance ceded |
(676) | (662) | (645) | (631) | (619) | 8.4% | |||||||||||
|
Balance as of end-of-period, net |
$ |
17,975 |
$ |
17,935 |
$ |
18,027 |
$ |
18,451 |
$ |
18,829 | 4.8% | ||||||
|
||||||||||||||||||
|
Variable Annuities |
|||||||||||||||||
|
Balance as of beginning-of-period |
$ |
104,073 |
$ |
106,279 |
$ |
106,600 |
$ |
100,581 |
$ |
103,146 |
-0.9% |
||||||
|
Gross deposits |
2,697 | 3,015 | 2,738 | 2,362 | 1,685 |
-37.5% |
|||||||||||
|
Full surrenders and deaths |
(1,402) | (1,501) | (1,299) | (1,122) | (1,030) | 26.5% | |||||||||||
|
Other contract benefits |
(938) | (939) | (944) | (1,009) | (946) |
-0.9% |
|||||||||||
|
Net flows |
357 | 575 | 495 | 231 | (291) |
NM |
|||||||||||
|
Change in market value and reinvestment |
1,849 | (254) | (6,514) | 2,334 | 48 |
-97.4% |
|||||||||||
|
Balance as of end-of-period, gross |
106,279 | 106,600 | 100,581 | 103,146 | 102,903 |
-3.2% |
|||||||||||
|
Reinsurance ceded |
- |
- |
(1) | (1) | (1) |
NM |
|||||||||||
|
Balance as of end-of-period, net |
$ |
106,279 |
$ |
106,600 |
$ |
100,580 |
$ |
103,145 |
$ |
102,902 |
-3.2% |
||||||
|
||||||||||||||||||
|
Total |
|||||||||||||||||
|
Balance as of beginning-of-period |
$ |
122,734 |
$ |
124,930 |
$ |
125,197 |
$ |
119,253 |
$ |
122,228 |
-0.4% |
||||||
|
Gross deposits |
2,990 | 3,380 | 3,304 | 3,018 | 2,353 |
-21.3% |
|||||||||||
|
Full surrenders and deaths |
(1,707) | (1,878) | (1,656) | (1,398) | (1,315) | 23.0% | |||||||||||
|
Other contract benefits |
(1,087) | (1,105) | (1,112) | (1,185) | (1,073) | 1.3% | |||||||||||
|
Net flows |
196 | 397 | 536 | 435 | (35) |
NM |
|||||||||||
|
Change in market value and reinvestment |
1,995 | (137) | (6,483) | 2,534 | 151 |
-92.4% |
|||||||||||
|
Sales inducements deferred |
5 | 7 | 3 | 6 | 7 | 40.0% | |||||||||||
|
Balance as of end-of-period, gross |
124,930 | 125,197 | 119,253 | 122,228 | 122,351 |
-2.1% |
|||||||||||
|
Reinsurance ceded |
(676) | (662) | (646) | (632) | (620) | 8.3% | |||||||||||
|
Balance as of end-of-period, net |
$ |
124,254 |
$ |
124,535 |
$ |
118,607 |
$ |
121,596 |
$ |
121,731 |
-2.0% |
||||||
|
||||||||||||||||||
Page 19 |
|
Lincoln Financial Group |
|||||||||||||||||
|
Retirement Plan Services – Account Value Roll Forwards |
|||||||||||||||||
|
Unaudited (millions of dollars) |
|||||||||||||||||
|
||||||||||||||||||
|
For the Three Months Ended |
|||||||||||||||||
|
3/31/15 |
6/30/15 |
9/30/15 |
12/31/15 |
3/31/16 |
Change |
||||||||||||
|
General Account |
|||||||||||||||||
|
Balance at beginning-of-period |
$ |
16,229 |
$ |
16,288 |
$ |
16,469 |
$ |
16,649 |
$ |
16,588 | 2.2% | ||||||
|
Gross deposits |
418 | 452 | 425 | 562 | 420 | 0.5% | |||||||||||
|
Withdrawals and deaths |
(541) | (478) | (547) | (821) | (572) |
-5.7% |
|||||||||||
|
Net flows |
(123) | (26) | (122) | (259) | (152) |
-23.6% |
|||||||||||
|
Transfers between fixed and variable accounts |
61 | 84 | 176 | 71 | 168 | 175.4% | |||||||||||
|
Reinvestment interest credited |
121 | 123 | 126 | 127 | 123 | 1.7% | |||||||||||
|
Balance at end-of-period |
16,288 | 16,469 | 16,649 | 16,588 | 16,727 | 2.7% | |||||||||||
|
||||||||||||||||||
|
Separate Account and Mutual Funds |
|||||||||||||||||
|
Balance at beginning-of-period |
$ |
37,310 | 38,344 | 38,520 | 36,195 | 37,512 | 0.5% | ||||||||||
|
Gross deposits |
1,286 | 1,410 | 1,459 | 1,533 | 1,371 | 6.6% | |||||||||||
|
Withdrawals and deaths |
(1,048) | (1,078) | (1,086) | (1,495) | (1,141) |
-8.9% |
|||||||||||
|
Net flows |
238 | 332 | 373 | 38 | 230 |
-3.4% |
|||||||||||
|
Transfers between fixed and variable accounts |
(74) | (81) | (161) | (62) | (149) |
NM |
|||||||||||
|
Change in market value and reinvestment |
870 | (75) | (2,537) | 1,341 | 179 |
-79.4% |
|||||||||||
|
Balance at end-of-period |
38,344 | 38,520 | 36,195 | 37,512 | 37,772 |
-1.5% |
|||||||||||
|
||||||||||||||||||
|
Total |
|||||||||||||||||
|
Balance as of beginning-of-period |
$ |
53,539 |
$ |
54,632 |
$ |
54,989 |
$ |
52,844 |
$ |
54,100 | 1.0% | ||||||
|
Gross deposits |
1,704 | 1,862 | 1,884 | 2,095 | 1,791 | 5.1% | |||||||||||
|
Withdrawals and deaths |
(1,589) | (1,556) | (1,633) | (2,316) | (1,713) |
-7.8% |
|||||||||||
|
Net flows |
115 | 306 | 251 | (221) | 78 |
-32.2% |
|||||||||||
|
Transfers between fixed and variable accounts |
(13) | 3 | 15 | 9 | 19 | 246.2% | |||||||||||
|
Change in market value and reinvestment |
991 | 48 | (2,411) | 1,468 | 302 |
-69.5% |
|||||||||||
|
Balance as of end-of-period |
$ |
54,632 |
$ |
54,989 |
$ |
52,844 |
$ |
54,100 |
$ |
54,499 |
-0.2% |
||||||
|
||||||||||||||||||
|
||||||||||||||||||
|
||||||||||||||||||
|
||||||||||||||||||
|
||||||||||||||||||
|
||||||||||||||||||
|
||||||||||||||||||
|
||||||||||||||||||
|
||||||||||||||||||
Page 20 |
|
Lincoln Financial Group |
|||||||||||||||||
|
Life Insurance – Account Value Roll Forwards |
|||||||||||||||||
|
Unaudited (millions of dollars) |
|||||||||||||||||
|
||||||||||||||||||
|
For the Three Months Ended |
|||||||||||||||||
|
3/31/15 |
6/30/15 |
9/30/15 |
12/31/15 |
3/31/16 |
Change |
||||||||||||
|
General Account |
|||||||||||||||||
|
Balance as of beginning-of-period |
$ |
34,612 |
$ |
34,753 |
$ |
34,930 |
$ |
35,213 |
$ |
35,545 | 2.7% | ||||||
|
Deposits |
921 | 964 | 1,012 | 1,082 | 945 | 2.6% | |||||||||||
|
Withdrawals and deaths |
(299) | (299) | (214) | (208) | (317) |
-6.0% |
|||||||||||
|
Net flows |
622 | 665 | 798 | 874 | 628 | 1.0% | |||||||||||
|
Contract holder assessments |
(814) | (830) | (855) | (882) | (868) |
-6.6% |
|||||||||||
|
Reinvested interest credited |
333 | 342 | 340 | 340 | 335 | 0.6% | |||||||||||
|
Balance as of end-of-period, gross |
34,753 | 34,930 | 35,213 | 35,545 | 35,640 | 2.6% | |||||||||||
|
Reinsurance ceded |
(782) | (773) | (770) | (763) | (763) | 2.4% | |||||||||||
|
Balance as of end-of-period, net |
$ |
33,971 |
$ |
34,157 |
$ |
34,443 |
$ |
34,782 |
$ |
34,877 | 2.7% | ||||||
|
||||||||||||||||||
|
Separate Account |
|||||||||||||||||
|
Balance as of beginning-of-period |
$ |
9,263 |
$ |
9,635 |
$ |
9,766 |
$ |
9,213 |
$ |
9,696 | 4.7% | ||||||
|
Deposits |
390 | 380 | 388 | 460 | 293 |
-24.9% |
|||||||||||
|
Withdrawals and deaths |
(124) | (116) | (167) | (164) | (91) | 26.6% | |||||||||||
|
Net flows |
266 | 264 | 221 | 296 | 202 |
-24.1% |
|||||||||||
|
Contract holder assessments |
(130) | (127) | (132) | (143) | (135) |
-3.8% |
|||||||||||
|
Change in market value and reinvestment |
236 | (6) | (642) | 330 | 67 |
-71.6% |
|||||||||||
|
Balance as of end-of-period, gross |
9,635 | 9,766 | 9,213 | 9,696 | 9,830 | 2.0% | |||||||||||
|
Reinsurance ceded |
(882) | (864) | (788) | (809) | (786) | 10.9% | |||||||||||
|
Balance as of end-of-period, net |
$ |
8,753 |
$ |
8,902 |
$ |
8,425 |
$ |
8,887 |
$ |
9,044 | 3.3% | ||||||
|
||||||||||||||||||
|
Total |
|||||||||||||||||
|
Balance as of beginning-of-period |
$ |
43,875 |
$ |
44,388 |
$ |
44,696 |
$ |
44,426 |
$ |
45,241 | 3.1% | ||||||
|
Deposits |
1,311 | 1,344 | 1,400 | 1,542 | 1,238 |
-5.6% |
|||||||||||
|
Withdrawals and deaths |
(423) | (415) | (381) | (372) | (408) | 3.5% | |||||||||||
|
Net flows |
888 | 929 | 1,019 | 1,170 | 830 |
-6.5% |
|||||||||||
|
Contract holder assessments |
(944) | (957) | (987) | (1,025) | (1,003) |
-6.3% |
|||||||||||
|
Change in market value and reinvestment |
569 | 336 | (302) | 670 | 402 |
-29.3% |
|||||||||||
|
Balance as of end-of-period, gross |
44,388 | 44,696 | 44,426 | 45,241 | 45,470 | 2.4% | |||||||||||
|
Reinsurance ceded |
(1,664) | (1,637) | (1,558) | (1,572) | (1,549) | 6.9% | |||||||||||
|
Balance as of end-of-period, net |
$ |
42,724 |
$ |
43,059 |
$ |
42,868 |
$ |
43,669 |
$ |
43,921 | 2.8% | ||||||
|
||||||||||||||||||
Page 21 |
|
Lincoln Financial Group |
||||||||||||||||||
|
Select Investment Data |
||||||||||||||||||
|
Unaudited (millions of dollars) |
||||||||||||||||||
|
|||||||||||||||||||
|
As of 3/31/15 |
As of 12/31/15 |
As of 3/31/16 |
||||||||||||||||
|
Amount |
% |
Amount |
% |
Amount |
% |
|||||||||||||
|
AFS and Trading Securities, at Fair Value |
||||||||||||||||||
|
AFS securities: |
||||||||||||||||||
|
Corporate bonds |
$ |
77,063 | 84.0% |
$ |
74,032 | 84.5% |
$ |
76,956 | 84.7% | |||||||||
|
U.S. government bonds |
452 | 0.5% | 429 | 0.5% | 450 | 0.5% | ||||||||||||
|
Foreign government bonds |
561 | 0.6% | 524 | 0.6% | 532 | 0.6% | ||||||||||||
|
Mortgage-backed securities |
4,674 | 5.1% | 4,104 | 4.7% | 4,028 | 4.4% | ||||||||||||
|
Asset-backed collateralized debt obligations |
423 | 0.5% | 589 | 0.7% | 628 | 0.7% | ||||||||||||
|
State and municipal bonds |
4,705 | 5.1% | 4,480 | 5.1% | 4,744 | 5.2% | ||||||||||||
|
Hybrid and redeemable preferred securities |
935 | 1.0% | 806 | 0.9% | 726 | 0.8% | ||||||||||||
|
VIEs’ fixed maturity securities |
598 | 0.7% | 598 | 0.7% | 599 | 0.7% | ||||||||||||
|
Equity securities |
210 | 0.2% | 237 | 0.3% | 245 | 0.3% | ||||||||||||
|
Total AFS securities |
89,621 | 97.7% | 85,799 | 98.0% | 88,908 | 97.9% | ||||||||||||
|
Trading securities |
2,077 | 2.3% | 1,854 | 2.0% | 1,864 | 2.1% | ||||||||||||
|
Total AFS and trading securities |
$ |
91,698 | 100.0% |
$ |
87,653 | 100.0% |
$ |
90,772 | 100.0% | |||||||||
|
|||||||||||||||||||
|
AFS and Trading Securities, at Amortized Cost |
||||||||||||||||||
|
Fixed maturity securities |
$ |
82,579 | 99.8% |
$ |
84,241 | 99.7% |
$ |
84,853 | 99.7% | |||||||||
|
Equity securities |
192 | 0.2% | 226 | 0.3% | 231 | 0.3% | ||||||||||||
|
Total AFS and trading securities |
$ |
82,771 | 100.0% |
$ |
84,467 | 100.0% |
$ |
85,084 | 100.0% | |||||||||
|
|||||||||||||||||||
|
Percentage of Fixed Maturity AFS Securities, at Amortized Cost |
||||||||||||||||||
|
Investment grade |
94.9% | 95.1% | 94.6% | |||||||||||||||
|
Below investment grade |
5.1% | 4.9% | 5.4% | |||||||||||||||
|
|||||||||||||||||||
|
|||||||||||||||||||
|
|||||||||||||||||||
|
|||||||||||||||||||
|
|||||||||||||||||||
|
|||||||||||||||||||
|
|||||||||||||||||||
|
|||||||||||||||||||
|
|||||||||||||||||||
|
|||||||||||||||||||
Page 22 |
|
Lincoln Financial Group |
|||||||||||||||||
|
Realized Gain (Loss) and Benefit Ratio Unlocking, After-DAC |
|||||||||||||||||
|
Unaudited (millions of dollars) |
|||||||||||||||||
|
||||||||||||||||||
|
For the Three Months Ended |
|||||||||||||||||
|
3/31/15 |
6/30/15 |
9/30/15 |
12/31/15 |
3/31/16 |
Change |
||||||||||||
|
Realized Gain (Loss), Pre-Tax |
|||||||||||||||||
|
Total operating realized gain (loss) |
$ |
43 |
$ |
47 |
$ |
45 |
$ |
43 |
$ |
44 | 2.3% | ||||||
|
Total excluded realized gain (loss) |
(91) | (37) | (18) | (183) | (158) |
-73.6% |
|||||||||||
|
Total realized gain (loss), pre-tax |
$ |
(48) |
$ |
10 |
$ |
27 |
$ |
(140) |
$ |
(114) |
NM |
||||||
|
||||||||||||||||||
|
Realized Gain (Loss) Net of Benefit Ratio |
|||||||||||||||||
|
Unlocking, After-Tax |
|||||||||||||||||
|
Realized gain (loss) related to investments |
$ |
(10) |
$ |
(14) |
$ |
(26) |
$ |
(35) |
$ |
(64) |
NM |
||||||
|
Variable annuity net derivative results: |
|||||||||||||||||
|
Hedge program performance, including unlocking |
|||||||||||||||||
|
for GLB reserves hedged |
(35) |
- |
(102) | (13) | (94) |
NM |
|||||||||||
|
GLB non-performance risk component |
7 | (8) | 84 | (43) | 67 |
NM |
|||||||||||
|
Total variable annuity net derivative results |
(28) | (8) | (18) | (56) | (27) | 3.6% | |||||||||||
|
Indexed annuity forward-starting option |
(13) | (4) | (18) | (8) | (15) |
-15.4% |
|||||||||||
|
Gain (loss) on sale of subsidiaries/businesses |
(1) | (1) |
- |
- |
- |
100.0% | |||||||||||
|
Excluded realized gain (loss) net of |
|||||||||||||||||
|
benefit ratio unlocking, after-tax |
$ |
(52) |
$ |
(27) |
$ |
(62) |
$ |
(99) |
$ |
(106) |
NM |
||||||
|
||||||||||||||||||
|
Components of Realized Gain (Loss) |
|||||||||||||||||
|
Related to Investments, After-Tax |
|||||||||||||||||
|
OTTI |
$ |
(8) |
$ |
(5) |
$ |
(12) |
$ |
(10) |
$ |
(23) |
NM |
||||||
|
Other realized gain (loss) related to certain investments |
(9) | 4 | (4) | (12) | (46) |
NM |
|||||||||||
|
Gain (loss) on the mark-to-market on certain instruments |
7 | (13) | (10) | (13) | 5 |
-28.6% |
|||||||||||
|
Total realized gain (loss) related |
|||||||||||||||||
|
to investments, after-tax |
$ |
(10) |
$ |
(14) |
$ |
(26) |
$ |
(35) |
$ |
(64) |
NM |
||||||
|
||||||||||||||||||
|
||||||||||||||||||
|
||||||||||||||||||
|
||||||||||||||||||
|
||||||||||||||||||
|
||||||||||||||||||
|
||||||||||||||||||
Page 23 |
|
Lincoln Financial Group |
|||||||||||||||||
|
Select Non-GAAP to GAAP Reconciliations |
|||||||||||||||||
|
Unaudited (millions of dollars) |
|||||||||||||||||
|
||||||||||||||||||
|
For the Three Months Ended |
|||||||||||||||||
|
3/31/15 |
6/30/15 |
9/30/15 |
12/31/15 |
3/31/16 |
Change |
||||||||||||
|
Revenues |
|||||||||||||||||
|
Operating revenues |
$ |
3,394 |
$ |
3,417 |
$ |
3,735 |
$ |
3,354 |
$ |
3,400 | 0.2% | ||||||
|
Excluded realized gain (loss) |
(91) | (37) | (18) | (183) | (158) |
-73.6% |
|||||||||||
|
Amortization of DFEL on benefit ratio unlocking |
- |
- |
(2) |
- |
- |
NM |
|||||||||||
|
Amortization of deferred gains arising from reserve |
|||||||||||||||||
|
changes on business sold through reinsurance |
1 | 1 | 1 | 1 | 1 | 0.0% | |||||||||||
|
Total revenues |
$ |
3,304 |
$ |
3,381 |
$ |
3,716 |
$ |
3,172 |
$ |
3,243 |
-1.8% |
||||||
|
||||||||||||||||||
|
Excluded Realized Gain (Loss) Net of |
|||||||||||||||||
|
Benefit Ratio Unlocking, After-Tax |
|||||||||||||||||
|
Total excluded realized gain (loss) |
$ |
(60) |
$ |
(23) |
$ |
(11) |
$ |
(118) |
$ |
(102) |
-70.0% |
||||||
|
Benefit ratio unlocking |
8 | (4) | (51) | 19 | (4) |
NM |
|||||||||||
|
Net gain (loss), after-tax |
$ |
(52) |
$ |
(27) |
$ |
(62) |
$ |
(99) |
$ |
(106) |
NM |
||||||
|
||||||||||||||||||
|
Net Income |
|||||||||||||||||
|
Income (loss) from operations |
$ |
352 |
$ |
371 |
$ |
289 |
$ |
382 |
$ |
314 |
-10.8% |
||||||
|
Excluded realized gain (loss) |
(60) | (23) | (11) | (118) | (102) |
-70.0% |
|||||||||||
|
Benefit ratio unlocking |
8 | (4) | (51) | 19 | (4) |
NM |
|||||||||||
|
Net income (loss) |
$ |
300 |
$ |
344 |
$ |
227 |
$ |
283 |
$ |
208 |
-30.7% |
||||||
|
||||||||||||||||||
|
Earnings (Loss) Per Common Share – Diluted |
|||||||||||||||||
|
Income (loss) from operations |
$ |
1.35 |
$ |
1.46 |
$ |
1.11 |
$ |
1.54 |
$ |
1.25 |
-7.4% |
||||||
|
Excluded realized gain (loss) |
(0.23) | (0.09) | (0.04) | (0.48) | (0.41) |
-78.3% |
|||||||||||
|
Benefit ratio unlocking |
0.03 | (0.02) | (0.20) | 0.08 | (0.02) |
NM |
|||||||||||
|
Net income (loss) |
$ |
1.15 |
$ |
1.35 |
$ |
0.87 |
$ |
1.14 |
$ |
0.82 |
-28.7% |
||||||
|
||||||||||||||||||
|
||||||||||||||||||
|
||||||||||||||||||
|
||||||||||||||||||
|
||||||||||||||||||
|
||||||||||||||||||
|
||||||||||||||||||
|
||||||||||||||||||
|
||||||||||||||||||
|
||||||||||||||||||
Page 24 |