Page 19 ©2009 StanCorp Financial Group, Inc. Non-GAAP Financial Measures ($ millions – except share data) 2004 2005 2006 2007 2008 Q1 2009 Reconciliation of Non-GAAP financial measures: Net income 199.4 $ 211.1 $ 203.8 $ 227.5 $ 162.9 $ 32.7 $ After-tax one-time costs - - - - - (5.4) After-tax net capital gains (losses) 7.4 1.4 1.2 (0.4) (83.4) (17.3) Net income excluding after-tax one-time costs and after-tax net capital gains (losses) 192.0 $ 209.7 $ 202.6 $ 227.9 $ 246.3 $ 55.4 $ Net capital gains (losses) 11.5 $ 2.2 $ 1.9 $ (0.6) $ (128.8) $ (26.7) $ Taxes on net capital gains (losses) 4.1 0.8 0.7 (0.2) (45.4) (9.4) After-tax net capital gains (losses) 7.4 $ 1.4 $ 1.2 $ (0.4) $ (83.4) $ (17.3) $ Diluted earnings per common share: Net income 3.45 $ 3.76 $ 3.73 $ 4.35 $ 3.30 $ 0.67 $ After-tax one-time costs - - - - - (0.11) After-tax net capital gains (losses) 0.13 0.02 0.03 - (1.70) (0.35) Net income excluding after-tax one-time costs and after-tax net capital gains (losses) 3.32 $ 3.74 $ 3.70 $ 4.35 $ 5.00 $ 1.13 $ Share data: Basic weighted-average 57,192,206 55,465,215 54,079,033 51,824,050 48,917,235 48,963,496 Diluted weighted-average 57,838,188 56,076,666 54,688,114 52,344,950 49,292,240 49,013,181 At period end 56,889,678 54,712,936 53,592,178 49,155,131 48,989,074 48,986,261 Shareholders' equity 1,401.1 $ 1,413.8 $ 1,464.5 $ 1,429.0 $ 1,380.3 $ 1,413.6 $ Accumulated other comprehensive income (loss) 136.1 59.8 (8.1) 16.8 (153.9) (157.5) Shareholders' equity excluding accumulated other comprehensive income (loss) 1,265.0 $ 1,354.0 $ 1,472.6 $ 1,412.2 $ 1,534.2 $ 1,571.1 $ Net income return on average equity 14.7% 15.0% 14.2% 15.7% 11.6% 9.4% Net income return on average equity (excluding after-tax net capital gains (losses) and accumulated other comprehensive income (loss)) 15.9 16.0 14.3 15.8 16.7 14.3 Book value per common share: Including accumulated other comprehensive income (loss) 24.63 $ 25.84 $ 27.33 $ 29.07 $ 28.18 $ 28.86 $ Accumulated other comprehensive income (loss) 2.39 1.09 (0.15) 0.34 (3.14) (3.21) Excluding accumulated other comprehensive income (loss) 22.24 $ 24.75 $ 27.48 $ 28.73 $ 31.32 $ 32.07 $ |