Phoenix Companies (PNX) 8-K Results of Operations and Financial Condition

Exhibit 99.1

 

The Phoenix Companies, Inc.
Revised Financial Supplement
Wall Street Coverage		Transfer Agent and Registrar
Firm	Analyst	For information or assistance regarding your account, please contact our transfer agent and registrar:
Barclays Capital	Eric Berg
Credit Suisse Securities (USA)	Tom Gallagher	The Phoenix Companies, Inc. C/O BNY Mellon Shareowner Services
Dowling & Partners	Paul Goulekas / Sean Rourke	P.O. Box 358015, Pittsburgh, PA 15258
JP Morgan	Jimmy Bhullar	Toll-free: 1-800-490-4258   Int'l: 201-680-6823
Langen McAlenney	Robert Glasspiegel	TDD: 800-231-5469, Int'l TDD: 201-680-6610
Raymond James & Associates	Steven Schwartz	E-mail: shrrelations@bnymellon.com
UBS	Andrew Kligerman	Web: www.bnymellon.com/shareowner/isd
		For More Information
		To receive additional information, including financial supplements and Securities and Exchange Commission filings along with access to other shareholder services, visit the Investor Relations Section on our Web site at Phoenixwm.com or contact our Investor Relations Department at:
Shareholder Information
Security Listings		The Phoenix Companies, Inc.
The common stock of The Phoenix Companies, Inc. is traded on the New York Stock Exchange (NYSE) under the symbol "PNX." Our 7.45 percent bond is traded on the NYSE under the symbol "PFX."		Investor Relations
		One American Row
		P.O. Box 5056, Hartford, CT  06102-5056
		Phone: 1-860-403-7100
		Fax: 1-860-403-7880
		e-mail: pnx.ir@phoenixwm.com
For more information on our products and services, call your Phoenix representative or visit our Web site at Phoenixwm.com. In managing our business, we analyze our performance on the basis of “operating income” which does not equate to net income as determined in accordance with GAAP. Rather, it is the measure of profit or loss used by our management to evaluate performance, allocate resources and manage our operations. We believe that operating income, and measures that are derived from or incorporate operating income, are appropriate measures that are useful to investors as will, because they identify the earnings of, and underlying profitability factors affecting, the ongoing operations of our business. Operating income is calculated by excluding realized investment gains (losses) and certain other items because we do not consider them to be related to our operating performance. The size and timing of realized investment gains (losses) are often subject to our discretion. Certain other items are also excluded from operating income if, in our o pinion, they are not indicative of overall operating trends. The criteria used to identify an item that will be excluded from operating income include: whether the item is infrequent and is material to our income; or whether it results from a change in regulatory requirements, or relates to other unusual circumstances. Items excluded from operating income may vary from period to period. Because these items are excluded based on our discretion, inconsistencies in the application of our selection criteria may exist. Some of these items may be significant components of net income in accordance with GAAP. Accordingly, operating income, determined in accordance with GAAP and may be different from similarly titled measures of other companies. Total operating return on equity (“ROE”) is an internal performance measure used in the management of our operations, including our compensation plans and planning processes. Our management believes that this measure provides investors with a useful metric to assess our performance and effectiveness of our use of historic capital. ROE is calculated by dividing (i) total operating income, by (ii) average equity, excluding accumulated OCI, FIN 46-R and discontinued operations. Total operating return on tangible equity (“return on tangible equity”) is also an internal performance measure used in the evaluation of our operations. Our management believes that this measure provides investors with a useful metric to assess our performance and the effectiveness of our use of current capital. Return on tangible equity is calculated by dividing (i) total operating income, by (ii) average equity, excluding accumulate d OCI, FIN 46-R, discontinued operations and the carrying value of goodwill and intangible assets.

The Phoenix Companies, Inc.
Financial Supplement
March 2009 (unaudited)
Table of Contents
Financial Highlights	1
Consolidated Income Statement	2
Alternate Operating Income Statement Details excluding Regulatory Closed Block	4
Closed Block Assets and Liabilities	6
Variable Universal Life Funds Under Management	8
Universal Life / Interest Sensitive Funds Under Management	10
Life and Private Placement Sales	12
Annuities Funds Under Management and Annuities Supplementary Information	14
Deferred Policy Acquisition Costs	16
Consolidated Statement of Income - GAAP Format	18
Condensed Consolidated Balance Sheet - Preliminary	19
General Account Investment Portfolio Summary.	20
General Account GAAP Net Investment Income Yields	22
General Account Realized Investment Gains and Losses	24

The Phoenix Companies, Inc.
Financial Highlights
First Quarter 2009 (unaudited)
(amount in millions, except per share data)
For the Period Ended:	YTD March			December 31,
	2008			2008		2007			2006		2005
Balance Sheet Information
General Account Invested Assets		$	13,444.1	$	13,822.8	$	15,764.5		$	16,113.6	$	16,692.8
Separate Account Assets			7,537.3		7,930.2		10,820.3			9,458.6		7,722.2
Total Assets			24,825.7		25,768.8		30,418.3			29,026.2		27,744.4
Indebtedness			452.1		458.0		627.7			628.2		659.9
Total Stockholders' Equity			865.4		865.0		2,279.0			2,231.5		2,007.1
Total Stockholders' Equity, excluding SFAS 115, other accumulated OCI and FIN 46-R		$	1,545.2	$	1,665.7	$	2,470.0		$	2,360.0	$	2,118.9
Average Equity, excluding other accumulated OCI, FIN 46-R and Discontinued Operations(1)		$	1,632.5	$	1,808.3	$	2,381.8		$	2,239.4	$	2,017.1
Total Operating Return on Equity(1)			-28.86%		-4.51%		5.38%			3.68%		4.99%
Average Tangible Common Equity(2)		$	1,602.4	$	1,702.2	$	1,703.1		$	1,516.8	$	1,280.4
Total Operating Return on Average Tangible Equity(2)			-29.41%		-4.79%		7.94%			5.74%		7.86%
								& nbsp;
Debt to Total Capitalization(4)			22.6%		21.6%		20.3%			21.0%		23.7%
Book Value Per Share		$	7.48	$	7.56	$	19.94		$	19.63	$	21.10
Book Value Per Share, excluding SFAS 115  and other accumulated OCI		$	13.36	$	14.06	$	21.15		$	20.29	$	21.72
Book Value Per Share, excluding SFAS 115, other accumulated OCI and FIN 46-R		$	13.36	$	14.56	$	21.61		$	20.76	$	22.28
Period-end Common Shares Outstanding			115.6		114.4		114.3			113.7		95.1
								& nbsp;
Indebtedness:
Surplus Notes		$	174.0	$	174.0	$	174.0		$	174.0	$	204.2
Senior Unsecured Bonds - due 2008							153.7			153.7		153.7
Senior Unsecured Bonds - due 2032			278.1		284.0		300.0			300.0		300.0
Interest Rate Swap										0.5		2.0
Total Indebtedness		$	452.1	$	458.0	$	627.7		$	628.2	$	659.9
								& nbsp;
Statutory Financial Data for Phoenix Life Insurance Company (3)
Capital, Surplus and Surplus Notes		$	619.1	$	758.9	$	848.1		$	932.5	$	885.5
Asset Valuation Reserve (AVR)			90.3		94.4		192.6			187.8		210.8
Capital, Surplus, Surplus Notes and AVR		$	709.4	$	853.3	$	1,040.7		$	1,120.3	$	1,096.3
Policyholder Dividend Liability		$	329.3	$	324.2	$	355.6		$	348.9	$	356.1
Interest Maintenance Reserve		$	(44.9)	$	(44.2)	$	(44.4)		$	(44.3)	$	(23.1)
Statutory Gain From Operations		$	12.0	$	53.4	$	115.2		$	131.6	$	106.2
Statutory Net Income (Loss)		$	(15.7)	$	(82.3)	$	80.0		$	162.0	$	61.0

(1)

This average equity is used for the calculation of total operating return on equity and represents the average of the monthly average of equity, excluding other accumulated OCI, the effects of FIN 46-R and the equity of discontinued operations.

(2)

This average equity is used for the calculation of total operating return on tangible equity and represents the average of the monthly average of equity, excluding other accumulated OCI, the effects of FIN 46-R, the equity of discontinued operations and the carrying value of goodwill and intangible assets.

(3)

Phoenix Life Insurance Company is required to file financial statements with state regulatory authorities prepared on an accounting basis prescribed or permitted by the Insurance Department of the State of New York.  March 2009 amounts are preliminary.

(4)

This debt to total capitalization is based on total stockholders' equity, excluding SFAS 115, other accumulated OCI and FIN 46-R.

1

The Phoenix Companies, Inc.
Consolidated Income Statement
First Quarter 2009 (unaudited)
(amount in millions, except per share data)
	YTD March					December 31,
	2009				2008		2008		2007		2006	2005
Consolidated Income Statement
Premiums		$	172.2	$	180.2	$	765.9	$	798.3	$	839.7	$	928.7
Fees			158.9		149.7		622.2		516.9		414.9		346.1
Net Investment Income			185.3		245.5		909.5		1,037.6		1,024.3		1,059.8
Total Revenue			516.4		575.4		2,297.6		2,352.8		2,278.9		2,334.6
Policy Benefits and Increase in Policy Liabilities			318.8		335.8		1,370.9		1,318.5		1,341.1		1,376.7
Policyholder Dividends			50.3		89.2		327.7		375.6		353.1		376.9
Policy Acquisition Cost Amortization			66.2		46.0		434.8		192.8		149.2		114.5
Controllable and Other Expenses			80.2		79.3		283.2		268.9		251.6		289.0
Interest Expense on Indebtedness			8.5		10.2		36.7		44.2		49.2		46.6
Total Benefits and Expenses			524.0		560.5		2,453.3		2,200.0		2,144.2		2,203.7
Pre-tax Operating Income (Loss)			(7.6)		14.9		(155.7)		152.8		134.7		130.9
Applicable Income Taxes (Benefit)			110.2		5.8		(74.1)		28.9		40.8		27.8
Operating Income (Loss)			(117.8)		9.1		(81.6)		123.9		93.9		103.1
Net Realized Investment Gains (Losses)			44.8		(14.6)		(88.6)		(8.4)		21.0		25.8
Earnings on CDOs Consolidated Under FIN-46R					0.8		(4.2)		1.0		(1.0)		1.3
Discontinued Operations			(1.8)		(9.7)		(551.6)		1.1		(18.2)		(10.7)
Other Income (Expenses) Excluded from Operating Income											(0.4)		(11.1)
Net Income (Loss)		$	(74.8)	$	(14.4)	$	(726.0)	$	117.6	$	95.3	$	108.4
Earnings Per Share
Basic
Weighted-Average Shares Outstanding			115.6		114.3		114.4		114.1		110.9		95.0
Total Operating Income (Loss) Per Share		$	(1.02)	$	0.08	$	(0.71)	$	1.09	$	0.85	$	1.09
Net Income (Loss) Per Share		$	(0.65)	$	(0.13)	$	(6.35)	$	1.03	$	0.86	$	1.14
Diluted
Weighted-Average Shares Outstanding and Dilutive Potential Common Shares(1)			115.6		114.3		114.4		116.0		113.2		102.4
Total Operating Income (Loss) Per Share		$	(1.02)	$	0.08	$	(0.71)	$	1.07	$	0.83	$	1.01
Net Income (Loss) Per Share		$	(0.65)	$	(0.13)	$	(6.35)	$	1.01	$	0.84	$	1.06

(1)

For the three months ended March 31, 2009, the weighted average common shares outstanding and dilutive potential common shares were 116.2 million, which were used to calculate operating income per share. For the calculation of net loss per share, dilutive potential shares were not included because their effect would have been anti-dilutive.

2

The Phoenix Companies, Inc.
Consolidated Income Statement
First Quarter 2009 (unaudited)
(amount in millions, except per share data)
Quarters ended
	2008								2009
	March		June		September		December		March
Consolidated Income Statement
Premiums	$	180.2	$	191.3	$	195.2	$	199.2	$	172.2
Fees		149.7		154.4		157.8		160.3		158.9
Net Investment Income		245.5		244.4		216.5		203.1		185.3
Total Revenue		575.4		590.1		569.5		562.6		516.4
Policy Benefits and Increase in Policy Liabilities		335.8		327.0		336.6		371.5		318.8
Policyholder Dividends		89.2		95.5		68.9		74.1		50.3
Policy Acquisition Cost Amortization		46.0		59.0		72.1		257.7		66.2
Controllable and Other Expenses		79.3		72.5		64.9		66.5		80.2
Interest Expense on Indebtedness		10.2		8.8		8.8		8.9		8.5
Total Benefits and Expenses		560.5		562.8		551.3		778.7		524.0
Pre-tax Operating Income (Loss)		14.9		27.3		18.2		(216.1)		(7.6)
Applicable Income Taxes (Benefit)		5.8		8.0		10.8		(98.7)		110.2
Operating Income (Loss)		9.1		19.3		7.4		(117.4)		(117.8)
Net Realized Investment Gains (Losses)		(14.6)		(8.7)		(17.0)		(48.3)		44.8
Earnings on CDOs Consolidated Under FIN-46R		0.8		0.6		(4.4)		(1.2)
Discontinued Operations		(9.7)		(5.0)		(325.5)		(211.4)		(1.8)
Net Income (Loss)	$	(14.4)	$	6.2	$	(339.5)	$	(378.3)	$	(74.8)
					&nbs p;
Earnings Per Share
Basic
Weighted-Average Shares Outstanding		114.3		114.4		114.4		114.4		115.6
Total Operating Income (Loss) Per Share	$	0.08	$	0.17	$	0.06	$	(1.03)	$	(1.02)
Net Income (Loss) Per Share	$	(0.13)	$	0.05	$	(2.97)	$	(3.31)	$	(0.65)
Diluted
Weighted-Average Shares Outstanding and Dilutive Potential Common Shares(1)		114.3		116.0		114.4		114.4		115.6
Total Operating Income (Loss) Per Share	$	0.08	$	0.17	$	0.06	$	(1.03)	$	(1.02)
Net Income (Loss) Per Share	$	(0.13)	$	0.05	$	(2.97)	$	(3.31)	$	(0.65)

(1)

Effective the second quarter of 2008 the Alternative Retirement Solutions line of business was reclassified from annuities to other life. Comparable amounts have been adjusted for all periods presented.

3

The Phoenix Companies, Inc.
Alternate Operating Income Statement
Details excluding Regulatory Closed Block
First Quarter 2009 (unaudited)
($ in millions)
	YTD March					December 31,
		2009		2008		2008		2007		2006		2005
Premiums		$	12.4	$	4.7	$	46.6	$	52.7	$	53.1	$	47.1
Cost of insurance charges			121.9		103.0		441.4		340.7		262.8		186.6
Other fees			31.4		42.5		165.7		160.5		135.5		142.1
Surrender charges			5.6		4.2		15.1		15.7		16.6		17.4
Net investment income on assets backing liabilities			88.3		91.8		361.9		387.2		409.6		449.9
Net investment income on assets backing surplus			(6.7)		12.8		24.5		78.8		74.1		53.4
Total Revenue			252.9		259.0		1,055.2		1,035.6		951.7		896.5
Benefits paid			120.5		125.4		463.1		436.7		447.9		428.6
Increases (decreases) in reserves			(33.5)		(38.4)		(94.1)		(144.4)		(177.3)		(223.3)
Interest on policyholder funds			35.4		39.1		154.3		157.0		171.8		191.2
Policyholder dividends			0.1		0.1		0.6		0.7		0.6		0.8
Interest expense on indebtedness			8.5		10.2		36.7		44.2		49.2		46.6
Commissions and sales incentives, net of deferrals			6.7		13.4		43.1		36.9		37.3		37.9
Operating expenses, net of deferrals			69.8		62.3		230.0		223.9		207.6		242.5
Reinsurance allowance, net of deferrals			(0.8)		(3.4)		(13.0)		(13.4)		(12.3)		(11.4)
Premium taxes			3.3		5.1		18.1		15.4		12.8		11.5
Policy acquisition cost amortization			66.2		46.0		434.8		192.8		149.2		114.5
Total Benefits and Expenses			276.2		259.8		1,273.6		949.8		886.8		838.9
Pre-tax Operating Income (Loss) excl. Regulatory Closed Block			(23.3)		(0.8)		(218.4)		85.8		64.9		57.6
Pre-tax Operating Income – Regulatory Closed Block			15.7		15.7		62.7		67.0		69.8		73.2
Total Pre-tax Operating Income (Loss)			(7.6)		14.9		(155.7)		152.8		134.7		130.8
Income tax (benefit)			110.2		5.8		(74.1)		28.9		40.8		27.8
Total Operating Income (Loss)		$	(117.8)	$	9.1	$	(81.6)	$	123.9	$	93.9	$	103.0
									;

4

The Phoenix Companies, Inc.
Alternate Operating Income Statement
Details excluding Regulatory Closed Block
First Quarter 2009 (unaudited)
($ in millions)
	2008								2009
	March		June		September		December		March
Premiums	$	4.7	$	12.4	$	15.2	$	14.3		$	12.4
Cost of insurance charges		103.0		106.4		113.7		118.3			121.9
Other fees		42.5		44.1		41.3		37.8			31.4
Surrender charges		4.2		3.9		2.8		4.2			5.6
Net investment income on assets backing liabilities		91.8		88.8		90.0		91.3			88.3
Net investment income on assets backing surplus		12.8		14.4		7.5		(10.2)			(6.7)
Total Revenue		259.0		270.0		270.5		255.7			252.9
Benefits paid		125.4		110.7		97.1		129.9			120.5
Increases (decreases) in reserves		(38.4)		(30.7)		(12.1)		(12.9)			(33.5)
Interest on policyholder funds		39.1		39.1		38.7		37.4			35.4
Policyholder dividends		0.1		0.2		0.1		0.2			0.1
Interest expense on indebtedness		10.2		8.8		8.8		8.9			8.5
Commissions and sales incentives, net of deferrals		13.4		12.9		9.3		7.5			6.7
Operating expenses, net of deferrals		62.3		56.2		54.3		57.2			69.8
Reinsurance allowance, net of deferrals		(3.4)		(2.5)		(4.3)		(2.8)			(0.8)
Premium taxes		5.1		4.9		4.1		4.0			3.3
Policy acquisition cost amortization		46.0		59.0		72.1		257.7			66.2
Total Benefits and Expenses		259.8		258.6		268.1		487.1			276.2
Pre-tax Operating Income (Loss) excl. Regulatory Closed Block		(0.8)		11.4		2.4		(231.4)			(23.3)
Pre-tax Operating Income - Regulatory Closed Block		15.7		15.9		15.8		15.3			15.7
Total Pre-tax Operating Income (Loss)		14.9		27.3		18.2		(216.1)			(7.6)
Income tax (benefit)		5.8		8.0		10.8		(98.7)			110.2
Total Operating Income (Loss)	$	9.1	$	19.3	$	7.4	$	(117.4)		$	(117.8)

5

The Phoenix Companies, Inc.
Closed Block Assets
First Quarter 2009 (unaudited)
($ in millions)
	YTD March					December 31,
	2009			2008		2008		2007		2006		2005
Debt securities		$	5,969.3	$	6,826.5	$	6,011.4	$	6,919.4	$	7,000.5	$	6,992.0
Equity securities			9.0		122.3		9.0		134.0		120.5		95.4
Mortgage loans			7.8		11.9		8.9		12.7		66.5		109.9
Venture capital partnerships			174.0		174.8		188.5		157.3		97.9		73.4
Policy loans			1,411.6		1,358.8		1,377.0		1,357.1		1,346.6		1,349.2
Other investments			146.5		131.2		153.3		123.7		85.5		69.3
Total Closed Block investments			7,718.2		8,625.5		7,748.1		8,704.2		8,717.5		8,689.2
Cash and cash equivalents			21.5		60.2		57.2		67.8		66.3		87.0
Accrued investment income			112.5		115.6		113.0		112.1		112.8		118.2
Receivables			53.8		44.6		49.5		44.7		46.7		40.9
Deferred income taxes			419.3		324.7		418.3		329.3		329.8		328.0
Other Closed Block assets			330.5		16.0		338.0		10.0		19.9		24.9
Total Closed Block assets			8,655.8		9,186.6		8,724.1		9,268.1		9,293.0		9,288.2
Policy liabilities and accruals			9,626.5		9,800.7		9,742.7		9,811.2		9,798.8		9,815.8
Policyholder dividends payable			312.1		337.1		311.1		332.8		331.7		338.9
Policyholder dividend obligation					149.8				246.0		326.9		334.1
Other Closed Block liabilities			93.1		59.9		72.0		49.3		47.9		53.8
Total Closed Block liabilities			10,031.7		10,347.5		10,125.8		10,439.3		10,505.3		10,542.6
Excess of Closed Block liabilities over Closed Block assets		$	1,375.9	$	1,160.9	$	1,401.7	$	1,171.2	$	1,212.3	$	1,254.4

6

The Phoenix Companies, Inc.
Closed Block Assets
First Quarter 2009 (unaudited)
($ in millions)
	2008								2009
	March		June		September		December		March
Debt securities	$	6,826.5	$	6,671.0	$	6,317.4	$	6,011.4		$	5,969.3
Equity securities		122.3		118.0		109.4		9.0			9.0
Mortgage loans		11.9		10.1		9.5		8.9			7.8
Venture capital partnerships		174.8		187.7		187.0		188.5			174.0
Policy loans		1,358.8		1,368.7		1,365.7		1,377.0			1,411.6
Other investments		131.2		139.2		150.0		153.3			146.5
Total Closed Block investments		8,625.5		8,494.7		8,139.0		7,748.1			7,718.2
Cash and cash equivalents		60.2		97.5		81.2		57.2			21.5
Accrued investment income		115.6		110.5		116.8		113.0			112.5
Receivables		44.6		48.2		58.2		49.5			53.8
Deferred income taxes		324.7		324.0		428.5		418.3			419.3
Other Closed Block assets		16.0		36.2		18.7		338.0			330.5
Total Closed Block assets		9,186.6		9,111.1		8,842.4		8,724.1			8,655.8
Policy liabilities and accruals		9,800.7		9,806.8		9,792.0		9,742.7			9,626.5
Policyholder dividends payable		337.1		339.3		340.0		311.1			312.1
Policyholder dividend obligation		149.8
Other Closed Block liabilities		59.9		141.1		87.1		72.0			93.1
Total Closed Block liabilities		10,347.5		10,287.2		10,219.1		10,125.8			10,031.7
Excess of Closed Block liabilities over Closed Block assets	$	1,160.9	$	1,176.1	$	1,376.7	$	1,401.7		$	1,375.9

7

The Phoenix Companies, Inc.
Variable Universal Life Funds Under Management
First Quarter 2009 (unaudited)
($ in millions)
	YTD March					December 31,
	2009			2008		2008		2007		2006		2005
Funds Under Management (FUM)
Deposits, excluding Private Placement		$	31.2	$	38.1	$	142.2	$	153.8	$	149.0	$	171.4
Surrenders, excluding Private Placement			(26.3)		(25.9)		(105.4)		(102.1)		(85.9)		(84.4)
Net Sales, excluding Private Placement			4.9		12.2		36.8		51.7		63.1		87.0
Private Placement, Net Sales			4.8		3.8		68.6		50.4		1.0		36.7
Total Net Sales			9.7		16.0		105.4		102.1		64.1		123.7
Deaths			(0.8)		(1.0)		(4.6)		(19.6)		(4.7)		(3.6)
Interest Credited			(74.3)		(115.4)		(713.0)		195.3		259.9		141.5
Acquisitions (Dispositions)							11.2		218.8
Fees			(5.9)		(8.8)		(32.3)		(33.5)		(30.4)		(30.3)
Cost of Insurance			(22.7)		(20.8)		(85.1)		(79.9)		(75.8)		(74.6)
Change in FUM			(94.0)		(130.0)		(718.4)		383.2		213.1		156.7
Beginning Balance			1,977.9		2,696.3		2,696.3		2,313.1		2,100.0		1,943.3
Ending Fund Balance		$	1,883.9	$	2,566.3	$	1,977.9	$	2,696.3	$	2,313.1	$	2,100.0
Gross Life Insurance In Force(1)		$	24,664.6	$	24,796.6	$	24,934.5	$	24,714.2	$	24,164.6	$	24,767.7

(1)

2006 and 2005 face amounts updated to include the term rider face amounts for all variable universal life products.

8

The Phoenix Companies, Inc.
Variable Universal Life Funds Under Management
First Quarter 2009 (unaudited)
($ in millions)
		2008							2009
	March		June		September		December		March
Funds Under Management (FUM)
Deposits, excluding Private Placement	$	38.1	$	34.7	$	34.0	$	35.4		$	31.2
Surrenders, excluding Private Placement		(25.9)		(34.0)		(27.4)		(18.1)			(26.3)
Net Sales, excluding Private Placement		12.2		0.7		6.6		17.3			4.9
Private Placement, Net Sales		3.8		41.9		11.9		11.0			4.8
Total Net Sales		16.0		42.6		18.5		28.3			9.7
Deaths		(1.0)		(1.4)		(1.6)		(0.6)			(0.8)
Interest Credited		(115.4)		10.5		(249.8)		(358.3)			(74.3)
Acquisitions (Dispositions)						11.2
Fees		(8.8)		(9.2)		(7.5)		(6.8)			(5.9)
Cost of Insurance		(20.8)		(21.1)		(20.9)		(22.3)			(22.7)
Change in FUM		(130.0)		21.4		(250.1)		(359.7)			(94.0)
Beginning Balance		2,696.3		2,566.3		2,587.7		2,337.6			1,977.9
Ending Fund Balance	$	2,566.3	$	2,587.7	$	2,337.6	$	1,977.9		$	1,883.9
Gross Life Insurance In Force(1)	$	24,796.6	$	24,845.0	$	24,760.0	$	24,934.5		$	24,664.6
									&nb sp;

(1)

2008 face amounts updated to include the term rider face amounts for all variable universal life products.

9

The Phoenix Companies, Inc.
Universal Life / Interest Sensitive Funds Under Management
First Quarter 2009 (unaudited)
($ in millions)
	YTD March					December 31,
	2009			2008		2008		2007		2006		2005
Funds Under Management (FUM)
Deposits		$	95.3	$	179.1	$	587.5	$	540.9	$	417.1	$	297.8
Surrenders			(31.6)		(19.7)		(118.8)		(77.0)		(84.7)		(94.1)
Net Sales			63.7		159.4		468.7		463.9		332.4		203.7
Deaths			(7.3)		(9.0)		(28.4)		(22.9)		(20.5)		(22.3)
Interest Credited			24.0		23.8		97.7		86.3		79.6		78.7
Fees			(8.2)		(16.4)		(51.5)		(48.6)		(36.6)		(26.8)
Cost of Insurance			(98.1)		(81.7)		(354.4)		(258.9)		(184.9)		(109.9)
Change in FUM			(25.9)		76.1		132.1		219.8		170.0		123.4
Beginning Balance			2,256.0		2,123.9		2,123.9		1,904.1		1,734.1		1,610.7
Ending Fund Balance		$	2,230.1	$	2,200.0	$	2,256.0	$	2,123.9	$	1,904.1	$	1,734.1
Gross Life Insurance In Force		$	33,631.1	$	29,774.2	$	33,351.1	$	27,358.2	$	20,402.1	$	16,303.0
									;

10

The Phoenix Companies, Inc.
Universal Life / Interest Sensitive Funds Under Management
First Quarter 2009 (unaudited)
($ in millions)
Quarters ended
		2008							2009
	March		June		September		December		March
Funds Under Management (FUM)
Deposits	$	179.1	$	149.7	$	133.6	$	125.1		$	95.3
Surrenders		(19.7)		(23.9)		(19.8)		(55.4)			(31.6)
Net Sales		159.4		125.8		113.8		69.7			63.7
Deaths		(9.0)		(8.3)		(2.8)		(8.3)			(7.3)
Interest Credited		23.8		24.3		24.7		24.9			24.0
Fees		(16.4)		(13.4)		(11.5)		(10.2)			(8.2)
Cost of Insurance		(81.7)		(84.8)		(92.3)		(95.6)			(98.1)
Change in FUM		76.1		43.6		31.9		(19.5)			(25.9)
Beginning Balance		2,123.9		2,200.0		2,243.6		2,275.5			2,256.0
Ending Fund Balance	$	2,200.0	$	2,243.6	$	2,275.5	$	2,256.0		$	2,230.1
Gross Life Insurance In Force	$	29,774.2	$	31,298.0	$	32,610.0	$	33,351.1		$	33,631.1

11

The Phoenix Companies, Inc.
Life and Private Placement Sales
First Quarter 2009 (unaudited)
($ in millions)
	YTD March					December 31,
	2009			2008		2008		2007		2006		2005
Life Insurance Sales
Wholesaler Channel
Variable Universal Life		$	2.9	$	6.8	$	26.7	$	21.9	$	16.7	$	16.1
Universal Life/Interest Sensitive			11.9		101.4		229.9		308.2		221.9		104.4
Term Life			4.0		5.0		21.6		22.2		20.3		16.4
Life Insurance Annualized Premium(1)			18.8		113.2		278.2		352.3		258.9		136.9
Variable Universal Life			0.6		1.1		9.3		8.0		8.6		6.4
Universal Life/Interest Sensitive			9.2		11.2		54.2		65.0		61.8		49.2
Life Insurance Single Premium			9.8		12.3		63.5		73.0		70.4		55.6
								��
Variable Universal Life			3.5		7.9		36.0		29.9		25.3		22.5
Universal Life/Interest Sensitive			21.1		112.6		284.1		373.2		283.7		153.6
Term Life			4.0		5.0		21.6		22.2		20.3		16.4
Total Wholesaler Life Insurance Premium(2)		$	28.6	$	125.5	$	341.7	$	425.3	$	329.3	$	192.5
Gross Life Insurance in Force		$	166,266.7	$	160,354.0	$	166,781.0	$	156,889.0	$	144,139.0	$	134,780.0
Average face amount for life insurance sales		$	1.0	$	1.3	$	1.0	$	1.2	$	1.2	$	1.1
Private Placement Life and Annuity Deposits
Variable Universal Life (annualized and single)		$	11.0	$	13.8	$	104.5	$	59.2	$	33.5	$	46.5
Annuity			23.4		27.8		198.2		399.7		1,020.2		773.8
Total Private Placement Life and Annuity Deposits		$	34.4	$	41.6	$	302.7	$	458.9	$	1,053.7	$	820.3
Private Placement Funds Under Management (FUM)		$	4,009.4	$	5,016.0	$	4,073.9	$	5,039.2	$	4,055.5	$	2,776.4

(1)

Annualized Premium represents first year premiums on an annual basis.

(2)

Total Premium represents Annualized and Single premiums.

12

The Phoenix Companies, Inc.
Life and Private Placement Sales
First Quarter 2009 (unaudited)
($ in millions)
Quarters ended
	2008								2009
	March		June		September		December		March
Life Insurance Sales
Wholesaler Channel
Variable Universal Life	$	6.8	$	5.5	$	6.7	$	7.7		$	2.9
Universal Life/Interest Sensitive		101.4		58.3		43.5		26.7			11.9
Term Life		5.0		5.1		5.6		5.9			4.0
Life Insurance Annualized Premium(1)		113.2		68.9		55.8		40.3			18.8
											&nbs p;
Variable Universal Life		1.1		1.4		2.7		4.1			0.6
Universal Life/Interest Sensitive		11.2		11.5		14.5		17.0			9.2
Life Insurance Single Premium		12.3		12.9		17.2		21.1			9.8
											&nbs p;
Variable Universal Life		7.9		6.9		9.4		11.8			3.5
Universal Life/Interest Sensitive		112.6		69.8		58.0		43.7			21.1
Term Life		5.0		5.1		5.6		5.9			4.0
Total Wholesaler Life Insurance Premium(2)	$	125.5	$	81.8	$	73.0	$	61.4		$	28.6
											&nbs p;
Gross Life Insurance in Force	$	160,354	$	162,872	$	165,118	$	166,781		$	166,267
											&nbs p;
Average face amount for life insurance sales	$	1.3	$	1.2	$	1.0	$	1.0		$	1.0
Private Placement Life and Annuity Deposits											&nbs p;
Variable Universal Life (annualized and single)	$	13.8	$	56.2	$	12.2	$	22.3		$	11.0
Annuity		27.8		52.6		94.1		23.7			23.4
Total Private Placement Life and Annuity Deposits	$	41.6	$	108.8	$	106.3	$	46.0		$	34.4
Private Placement Funds Under Management (FUM)	$	5,016.0	$	5,259.4	$	5,091.7	$	4,073.9		$	4,009.4

(1)

Annualized Premium represents first year premiums on an annual basis.

(2)

Total Premium represents Annualized and Single premiums.

13

The Phoenix Companies, Inc.
Annuities Funds Under Management and
Annuities Supplementary Information
First Quarter 2009 (unaudited)
($ in millions)
	YTD March					December 31,
	2009			2008		2008		2007		2006		2005
Funds Under Management (FUM)
Deposits, excluding Discontinued Products and Private Placement		$	97.7	$	169.1	$	622.5	$	627.0	$	414.7	$	312.9
Surrenders, excluding Discontinued Products and Private Placement			(130.6)		(136.1)		(511.2)		(609.2)		(690.2)		(584.4)
Net Sales, excluding Discontinued Products and Private Placement			(32.9)		33.0		111.3		17.8		(275.5)		(271.5)
Net Sales, Private Placement			(137.7)		(79.0)		(386.6)		228.4		807.4		587.9
Net Sales, Discontinued Products			(42.1)		(116.1)		(289.3)		(327.7)		(684.1)		(383.8)
Total Net Sales			(212.7)		(162.1)		(564.6)		(81.5)		(152.2)		(67.4)
Deaths			(16.7)		(23.0)		(75.4)		(77.3)		(87.0)		(80.2)
Interest Credited			(95.8)		(215.8)		(1,622.9)		783.3		949.6		545.8
Fees			(14.0)		(18.6)		(70.0)		(72.6)		(70.9)		(63.0)
Change in FUM			(339.2)		(419.5)		(2,332.9)		551.9		639.5		335.2
Beginning Balance			6,896.6		9,229.5		9,229.5		8,677.6		8,038.1		7,702.9
Ending Fund Balance		$	6,557.4	$	8,810.0	$	6,896.6	$	9,229.5	$	8,677.6	$	8,038.1
VA Funds in Guaranteed Interest Accounts(1)		$	608.0	$	794.8	$	664.9	$	809.3	$	1,030.8	$	1,553.8
Private Placements Funds(1)		$	3,106.1	$	3,935.2	$	3,161.1	$	3,963.2	$	3,302.8	$	2,099.3
Discontinued Funds(1)		$	602.2	$	827.3	$	644.8	$	946.6	$	1,263.3	$	1,727.1
(1)  Amounts are included in the Annuities Funds Under Management (FUM) table above.
Variable Annuity Guaranteed Minimum Death Benefits
Death Benefit in Excess of Fund Value		$	1,251.9	$	336.3	$	1,105.5	$	202.4	$	238.8	$	335.5
Death Benefit in Excess of Fund Value, Net of Reinsurance			821.1		135.9		709.6		46.6		51.4		82.1
Statutory Reserve, Net of Reinsurance			49.0		14.5		39.0		12.9		13.2		13.8
Variable Annuity Guaranteed Income Benefits
Account Balance		$	419.8	$	659.7	$	464.1	$	716.8	$	620.1	$	465.8
Statutory Reserve			72.7		7.7		34.7		6.9		4.4		2.2
Variable Annuity Guaranteed Accumulation Benefits
Account Balance		$	311.9	$	389.4	$	335.6	$	389.8	$	210.6	$	72.6
Statutory Reserve			4.6		2.8		4.3		2.3		0.8		0.3
Variable Annuity Guaranteed Withdrawal Benefits
Account Balance		$	436.0	$	282.9	$	413.2	$	214.6	$	30.1	$	1.1
Statutory Reserve			4.3		1.2		3.5		0.7		0.1		—
Variable Annuity Guaranteed Payout Annuity Floor
Account Balance		$	18.9	$	37.6	$	22.7	$	43.4	$	49.8	$	49.9
Statutory Reserve			13.1		3.8		11.2		2.2		2.1		1.9

14

The Phoenix Companies, Inc.
Annuities Funds Under Management and
Annuities Supplementary Information
First Quarter 2009 (unaudited)
($ in millions)
Quarters ended
	2008								2009
	March		June		September		December		March
Funds Under Management (FUM)
Deposits, excluding Discontinued Products and Private Placement	$	169.1	$	176.0	$	154.4	$	123.0		$	97.7
Surrenders, excluding Discontinued Products and Private Placement		(136.1)		(134.2)		(119.7)		(121.2)			(130.6)
Net Sales, excluding Discontinued Products and Private Placement		33.0		41.8		34.7		1.8			(32.9)
Net Sales, Private Placement		(79.0)		(10.2)		18.7		(316.1)			(137.7)
Net Sales, Discontinued Products		(116.1)		(54.5)		(69.9)		(48.8)			(42.1)
Total Net Sales		(162.1)		(22.9)		(16.5)		(363.1)			(212.7)
Deaths		(23.0)		(17.5)		(20.5)		(14.4)			(16.7)
Interest Credited		(215.8)		214.6		(484.4)		(1,137.3)			(95.8)
Fees		(18.6)		(20.0)		(17.8)		(13.6)			(14.0)
Change in FUM		(419.5)		154.2		(539.2)		(1,528.4)			(339.2)
Beginning Balance		9,229.5		8,810.0		8,964.2		8,425.0			6,896.6
Ending Fund Balance	$	8,810.0	$	8,964.2	$	8,425.0	$	6,896.6		$	6,557.4
VA Funds in Guaranteed Interest Accounts(1)	$	794.8	$	770.5	$	715.1	$	664.9		$	608.0
Private Placements Funds(1)	$	3,935.2	$	4,131.6	$	4,047.7	$	3,161.1		$	3,106.1
Discontinued Funds(1)	$	827.3	$	772.9	$	698.4	$	644.8		$	602.2
(1)  Amounts are included in the Annuities Funds Under Management (FUM) table above.
Variable Annuity Guaranteed Minimum Death Benefits
Death Benefit in Excess of Fund Value	$	336.3	$	342.3	$	634.6	$	1,105.5		$	1,251.9
Death Benefit in Excess of Fund Value, Net of Reinsurance		135.9		146.1		362.6		709.6			821.1
Statutory Reserve, Net of Reinsurance		14.6		14.8		20.6		39.0			49.0
Variable Annuity Guaranteed Income Benefits
Account Balance	$	659.7	$	648.8	$	570.1	$	464.1		$	419.8
Statutory Reserve		7.7		8.5		13.2		34.7			72.7
Variable Annuity Guaranteed Accumulation Benefits
Account Balance	$	389.4	$	430.3	$	404.4	$	335.6		$	311.9
Statutory Reserve		2.8		3.3		10.8		4.3			4.6
Variable Annuity Guaranteed Withdrawal Benefits
Account Balance	$	282.9	$	372.9	$	407.2	$	413.2		$	436.0
Statutory Reserve		1.2		1.9		3.4		3.5			4.3
Variable Annuity Guaranteed Payout Annuity Floor
Account Balance	$	37.6	$	34.9	$	30.3	$	22.7		$	18.9
Statutory Reserve		3.8		3.7		6.2		11.2			13.1

15

The Phoenix Companies, Inc.
Deferred Policy Acquisition Costs
First Quarter 2009 (unaudited)
($ in millions)
	YTD March					December 31,
	2009			2008		2008		2007		2006		2005
Deferred Policy Acquisition Costs:
Variable Universal Life		$	330.4	$	366.3	$	336.9	$	367.2	$	371.3	$	353.0
Universal Life			949.6		889.6		970.4		796.7		529.8		354.7
Variable Annuities			157.1		285.8		166.0		282.6		275.0		281.3
Fixed Annuities			5.5		10.1		6.5		12.8		20.3		38.8
Participating			481.5		576.7		478.6		566.9		559.0		544.2
Offset for Unrealized Investment (Gains) Losses			757.4		107.4		773.0		63.7		0.2		(16.0)
Total		$	2,681.5	$	2,235.9	$	2,731.4	$	2,089.9	$	1,755.6	$	1,556.0
Deferred Policy Acquisition Costs:
Policy acquisition costs deferred		$	36.1	$	142.2	$	341.7	$	463.9	$	329.2	$	187.7
Costs amortized to expenses:
Recurring costs			(66.2)		(46.0)		(435.3)		(192.8)		(149.2)		(114.5)
Realized investment gains (losses)			0.4		6.0		25.8		(0.2)		3.4		(17.6)
Offsets to net unrealized investment gains or losses included in other comprehensive income			(15.6)		43.8		709.3		63.4		16.2		70.5
Cumulative effect of FSP FAS 115-2 and 124-2			(4.6)
Change in deferred policy acquisition costs			(49.9)		146.0		641.5		334.3		199.6		126.1
Deferred policy acquisition costs, beginning of year			2,731.4		2,089.9		2,089.9		1,755.6		1,556.0		1,429.9
Deferred policy acquisition costs, end of year		$	2,681.5	$	2,235.9	$	2,731.4	$	2,089.9	$	1,755.6	$	1,556.0

16

The Phoenix Companies, Inc.
Deferred Policy Acquisition Costs
First Quarter 2009 (unaudited)
($ in millions)
Quarters ended
	2008								2009
	March		June		September		December		March
Deferred Acquisition Costs:
Variable Universal Life	$	366.3	$	362.0	$	361.3	$	336.9		$	330.4
Universal Life		889.6		938.4		957.5		970.4			949.6
Variable Annuities		285.8		290.6		287.0		166.0			157.1
Fixed Annuities		10.1		9.0		8.0		6.5			5.5
Participating		576.7		578.8		583.4		478.6			481.5
Offset for Unrealized Investment Gains and Losses		107.4		172.2		263.3		773.0			757.4
Total	$	2,235.9	$	2,351.0	$	2,460.5	$	2,731.4		$	2,681.5
Deferred Policy Acquisition Costs:
Policy acquisition costs deferred	$	142.2	$	105.9	$	87.0	$	6.6		$	36.1
Costs amortized to expenses:
Recurring costs		(46.0)		(59.0)		(72.1)		(258.2)			(66.2)
Realized investment gains		6.0		3.4		3.4		13.0			0.4
Offsets to net unrealized investment gains or losses included in other comprehensive income		43.8		64.8		91.2		509.5			(15.6)
Cumulative effect of FSP FAS 115-2 and 124-2											(4.6)
Change in deferred policy acquisition costs		146.0		115.1		109.5		270.9			(49.9)
Deferred policy acquisition costs, beginning of year		2,089.9		2,235.9		2,351.0		2,460.5			2,731.4
Deferred policy acquisition costs, end of year	$	2,235.9	$	2,351.0	$	2,460.5	$	2,731.4		$	2,681.5

17

The Phoenix Companies, Inc.
Consolidated Statement of Income - GAAP Format(1)
First Quarter 2009 (unaudited)
($ in millions)
	YTD March					December 31,
	2009			2008		2008		2007		2006		2005
Revenues
Premiums		$	172.2	$	180.2	$	765.9	$	798.3	$	839.7	$	928.7
Insurance, Investment Management and Product Fees			158.9		149.6		622.6		516.4		414.1		341.2
Net Investment Income			185.6		248.2		915.6		1,058.8		1,048.5		1,098.6
Net Realized Investment Gains (Losses), excluding Impairment Losses			63.7		(6.3)		(50.8)		45.9		84.1		69.9
Other-than-Temporary Impairment Losses(2)			(38.3)		(40.4)		(245.0)		(51.9)		(8.9)		(35.3)
Total Revenues			542.1		531.3		2,008.3		2,367.5		2,377.5		2,403.1
									&n bsp;
Benefits and Expenses									&n bsp;
Policy Benefits and Increase in Policy Liabilities			318.8		335.8		1,370.9		1,318.5		1,341.1		1,376.7
Policyholder Dividends			37.8		73.7		207.5		380.0		399.1		364.4
Policy Acquisition Cost Amortization			65.7		40.0		409.0		193.0		145.8		132.1
Interest Expense on Indebtedness			8.5		10.2		36.7		44.2		49.2		46.6
Interest Expense on Non-recourse Collateralized Obligations					3.2		11.8		15.4		18.7		29.4
Other Operating Expenses			78.3		75.2		263.7		277.9		258.2		300.0
Total Expenses			509.1		538.1		2,299.6		2,229.0		2,212.1		2,249.2
									&n bsp;
Income (Loss) from Continuing Operations before Income Taxes			33.0		(6.8)		(291.3)		138.5		165.4		153.9
Applicable Income Taxes (Benefit)			106.0		(2.1)		(116.9)		21.9		51.6		44.9
									&n bsp;
Income (Loss) from Continuing Operations			(73.0)		(4.7)		(174.4)		116.6		113.8		109.0
Discontinued Operations:									&n bsp;
Income (Loss) from Discontinued Operations			(1.8)		(9.7)		(551.6)		1.0		(18.5)		(0.6)
Net Income (Loss)		$	(74.8)	$	(14.4)	$	(726.0)	$	117.6	$	95.3	$	108.4

(1)

Certain reclassifications have been made to prior periods to conform with the current presentation.

(2)

The 2009 amount represents gross impairments of $57.7 million less $19.8 million, which was recognized in other comprehensive loss.

18

The Phoenix Companies, Inc.
Consolidated Statement of Income - GAAP Format(1)
First Quarter 2009 (unaudited)
($ in millions)
Quarters Ended
	2008								2009
	March		June		September		December		March
Revenues
Premiums	$	180.2	$	191.3	$	195.2	$	199.2		$	172.2
Insurance, Investment Management and Product Fees		149.6		154.2		157.8		161.0			158.9
Net Investment Income		248.2		246.0		218.0		203.4			185.6
Net Realized Investment Gains (Losses), excluding Impairment Losses		(6.3)		(50.4)		(54.3)		60.2			63.7
Other-than-Temporary Impairment Losses(2)		(40.4)		24.9		(5.4)		(224.1)			(38.3)
Total Revenues		531.3		566.0		511.3		399.7			542.1
Benefits and Expenses
Policy Benefits and Increase in Policy Liabilities		335.8		327.0		336.6		371.5			318.8
Policyholder Dividends		73.7		86.0		43.4		4.4			37.8
Policy Acquisition Cost Amortization		40.0		55.6		68.0		245.4			65.7
Interest Expense on Indebtedness		10.2		8.8		8.8		8.9			8.5
Interest Expense on Non-recourse Collateralized Obligations		3.2		1.9		5.6		1.1
Other Operating Expenses		75.2		72.1		59.9		56.5			78.3
Total Expenses		538.1		551.4		522.3		687.8			509.1
Income (Loss) from Continuing Operations before Income Taxes		(6.8)		14.6		(11.0)		(288.1)			33.0
Applicable Income Taxes (Benefit)		(2.1)		3.4		2.9		(121.1)			106.0
Income (Loss) from Continuing Operations		(4.7)		11.2		(13.9)		(167.0)			(73.0)
Discontinued Operations:
Income (Loss) from Discontinued Operations		(9.7)		(5.0)		(325.6)		(211.3)			(1.8)
Net Income (Loss)	$	(14.4)	$	6.2	$	(339.5)	$	(378.3)		$	(74.8)

(1)

Certain reclassifications have been made to prior periods to conform with the current presentation.

(2)

The 2009 amount represents gross impairments of $57.7 million less $19.8 million, which was recognized in other comprehensive loss.

19

The Phoenix Companies, Inc.
Condensed Consolidated Balance Sheet - Preliminary
First Quarter 2009 (unaudited)
($ in millions, except par value)
	YTD March					December 31,
	2009			2008		2008		2007		2006		2005
ASSETS:
Available-for-Sale Debt Securities, at fair value		$	9,802.3	$	11,659.4	$	9,831.0	$	11,970.0	$	12,696.8	$	13,404.6
Available-for-Sale Equity Securities, at fair value			25.1		192.2		25.2		191.8		173.6		169.6
Policy Loans, at unpaid principal balances			2,595.2		2,402.9		2,535.7		2,380.5		2,322.0		2,245.0
Venture Capital Partnerships, at equity in net assets			185.7		195.4		200.8		173.7		116.8		145.1
Other Investments			618.2		430.5		616.9		507.3		433.3		450.8
Fair value option investments			64.9		70.8		84.1
			13,291.4		14,951.2		13,293.7		15,223.3		15,742.5		16,415.1
Available-for-Sale Debt and Equity Securities Pledged as Collateral, at fair value			—		185.9		148.0		219.1		267.8		304.4
Total Investments			13,291.4		15,137.1		13,441.7		15,442.4		16,010.3		16,719.5
Cash and Cash Equivalents			152.7		341.5		381.1		541.2		371.1		277.7
Accrued Investment Income			212.2		215.8		203.4		209.6		215.8		225.8
Receivables			406.9		169.2		411.5		321.4		192.1		123.7
Deferred Policy Acquisition Costs			2,681.5		2,235.9		2,731.4		2,089.9		1,755.6		1,556.0
Deferred Income Taxes			346.5		65.5		456.7		53.9		53.2		88.1
Goodwill			30.1		30.1		30.1		30.1		16.7		13.3
Other Assets			167.1		863.1		182.7		909.5		952.8		1,018.1
Separate Account Assets			7,537.3		10,344.2		7,930.2		10,820.3		9,458.6		7,722.2
Total Assets		$	24,825.7	$	29,402.4	$	25,768.8	$	30,418.3	$	29,026.2	$	27,744.4
LIABILITIES:
Policy Liabilities and Accruals		$	13,907.2	$	13,808.0	$	14,008.8	$	14,002.4	$	13,525.7	$	13,246.2
Policyholder Deposit Funds			1,540.4		1,723.3		1,616.6		1,808.9		2,228.4		3,060.7
Indebtedness			452.1		474.0		458.0		627.7		628.2		659.9
Other Liabilities			523.3		527.6		645.0		562.1		609.8		658.4
Non-recourse Collateralized Obligations			—		270.5		245.2		317.9		344.0		389.9
Separate Account Liabilities			7,537.3		10,344.2		7,930.2		10,820.3		9,458.6		7,722.2
Total Liabilities			23,960.3		27,147.6		24,903.8		28,139.3		26,794.7		25,737.3
STOCKHOLDERS' EQUITY:
Common stock, $.01 par value, 1.0 billion shares authorized;115,618,972 shares outstanding (March 31, 2009)			1.3		1.3		1.3		1.3		1.3		1.1
Additional paid-in capital			2,625.9		2,619.5		2,626.4		2,616.1		2,600.3		2,437.6
Accumulated Deficit			(902.5)		(38.0)		(839.5)		(20.7)		(115.9)		(193.1)
Treasury stock, at cost: 11,382,827 shares (March 31, 2009)			(179.5)		(179.5)		(179.5)		(179.5)		(179.5)		(179.5)
Accumulated Other Comprehensive Loss			(679.8)		(148.5)		(743.7)		(138.2)		(74.7)		(59.0)
Total Stockholders' Equity			865.4		2,254.8		865.0		2,279.0		2,231.5		2,007.1
Total Liabilities, Minority Interest and Stockholders' Equity		$	24,825.7	$	29,402.4	$	25,768.8	$	30,418.3	$	29,026.2	$	27,744.4

20

The Phoenix Companies, Inc.
General Account Investment Portfolio Summary(1)
First Quarter 2009 (unaudited)
($ millions)
	Total Debt Securities				Public Debt Securities				Private Debt Securities
	3/31/09		12/31/08		3/31/09		12/31/08		3/31/09		12/31/08
Debt Securities by Credit Quality (Carrying Value)
AAA/AA/A	$	5,892.8	$	6,124.7	$	4,614.8	$	4,801.8	$	1,278.0	$	1,322.9
BBB		2,911.0		2,901.2		1,625.5		1,584.7		1,285.5		1,316.5
Total Investment Grade		8,803.8		9,025.9		6,240.3		6,386.5		2,563.5		2,639.4
BB		579.2		475.3		382.9		347.3		196.3		128.0
B		238.2		212.4		132.7		112.6		105.5		99.8
CCC and Lower		110.7		103.7		76.5		70.4		34.2		33.3
In or Near Default		70.4		13.7		44.5		3.8		25.9		9.9
Total Debt Securities	$	9,802.3	$	9,831.0	$	6,876.9	$	6,920.6	$	2,925.4	$	2,910.4
% Below Investment Grade				8.2%				7.7%				9.3%
Unrealized Gains and Losses on Debt and Equity Securities
As of 3/31/09
	Total				Outside Closed Block				Closed Block
	Gains		Losses		Gains		Losses		Gains		Losses
Total Debt Securities	$	146.9	$	(1,721.6)	$	41.0	$	(870.9)	$	105.9	$	(850.7)
Equity Securities		1.1		(0.2)		1.1		(0.1)		—		(0.1)
Total Unrealized Gains (Losses)		148.0		(1,721.8)		42.1		(871.0)		105.9		(850.8)
Applicable PDO		105.9		(160.3)		—		—		105.9		(160.3)
Applicable DAC (Credit)		18.4		(775.8)		18.4		(473.6)		—		(302.2)
Applicable Deferred Income Tax (Benefit)		8.3		(275.0)		8.3		(139.1)		—		(135.9)
Total Offsets to Net Unrealized Gains (Losses)		132.6		(1,211.1)		26.7		(612.7)		105.9		(598.4)
Net Unrealized Gains (Losses)	$	15.4	$	(510.7)	$	15.4	$	(258.3)	$	0.0	$	(252.4)
Net Unrealized Losses	$	(495.3)			$	(242.9)			$	(252.4)

(1)

Excludes debt and equity securities pledged as collateral.

21

The Phoenix Companies, Inc.
General Account GAAP Net Investment Income Yields(1)
First Quarter 2009 (unaudited)
($ in millions)
Quarters ended
	YTD March				December 31,
	2009		2008		2008		2007		2006		2005
GAAP Net Investment Income
Debt Securities	$	176.3	$	183.3	$	706.6	$	774.4	$	800.7	$	804.6
Equity Securities		—		1.0		4.3		8.2		7.0		7.5
Mortgages		0.2		0.2		1.0		1.7		6.2		20.2
Policy Loans		47.4		45.0		187.0		179.5		169.3		165.8
Venture Capital		(20.5)		5.8		(4.7)		27.0		3.3		23.8
Cash & Cash Equivalents		0.1		3.6		7.5		18.8		16.3		7.6
Other Income		1.8		1.9		3.8		8.3		—		—
Other Investments(2)		(17.1)		7.0		13.4		43.9		40.0		47.8
Total Cash and Invested Assets		188.2		247.8		918.9		1,061.8		1,042.8		1,077.3
Discontinued Operations		0.2		1.0		3.0		9.1		8.1		6.5
Investment Expenses		2.4		1.8		8.2		9.6		5.3		4.4
Total Net Investment Income	$	185.6	$	245.0	$	907.7	$	1,043.1	$	1,029.4	$	1,066.4
Annualized Yields
Debt Securities		7.3%		6.4%		7.1%		6.6%		6.5%		6.2%
Equity Securities		—		1.9%		4.6%		4.1%		3.7%		3.0%
Mortgages		7.5%		5.4%		8.7%		11.0%		8.1%		15.3%
Policy Loans		7.7%		7.8%		7.7%		7.9%		7.6%		7.7%
Venture Capital		-35.2%		13.4%		-2.3%		17.3%		2.7%		12.8%
Cash & Cash Equivalents		—		3.1%		2.2%		4.1%		4.7%		5.2%
Other Investments(2)		-9.8%		7.0%		2.4%		11.6%		13.6%		16.4%
Total Cash and Invested Assets		5.7%		6.6%		6.8%		7.0%		6.7%		6.6%
Investment Expenses and Discontinued Operations		0.1%		0.1%		0.1%		0.1%		0.1%		0.1%
Total Net Investment Income yields		5.6%		6.5%		6.7%		6.9%		6.6%		6.6%

(1)

Excludes debt and equity securities pledged as collateral.

(2)

Includes real estate, affiliates and other invested assets.

22

The Phoenix Companies, Inc.
General Account GAAP Net Investment Income Yields(1)
First Quarter 2009 (unaudited)
($ in millions)
Quarters ended
	2008								2009
	March		June		September		December		March
GAAP Net Investment Income
Debt Securities	$	183.3	$	178.0	$	175.7	$	169.4		$	176.3
Equity Securities		1.0		1.2		1.2		0.9			—
Mortgages		0.2		0.4		0.2		0.2			0.2
Policy Loans		45.0		45.8		47.4		48.8			47.4
Venture Capital		5.8		8.8		(8.4)		(10.9)			(20.5)
Cash & Cash Equivalents		3.6		1.8		1.7		0.4			0.1
Other Income		1.9		0.3		0.1		1.5			1.8
Other Investments(2)		7.0		11.0		1.2		(5.8)			(17.1)
Total Cash and Invested Assets		247.8		247.3		219.1		204.5			188.2
Discontinued Operations		1.0		0.8		0.6		0.6			0.2
Investment Expenses		1.8		2.5		2.6		1.3			2.4
Total Net Investment Income	$	245.0	$	244.0	$	215.9	$	202.6		$	185.6
Annualized Yields
Debt Securities		6.4%		6.4%		6.6%		6.8%			7.3%
Equity Securities		1.9%		2.4%		2.7%		3.8%			—
Mortgages		5.4%		12.3%		6.6%		6.9%			7.5%
Policy Loans		7.8%		7.8%		7.9%		8.1%			7.7%
Venture Capital		13.4%		19.1%		-15.1%		-19.7%			-35.2%
Cash & Cash Equivalents		3.1%		1.8%		1.8%		0.5%			—
Other Investments(2)		7.0%		10.9%		1.0%		-4.1%			-9.8%
Total Cash and Invested Assets		6.6%		6.7%		6.1%		6.0%			5.7%
Investment Expenses and Discontinued Operations		0.1%		0.1%		0.1%		0.1%			0.1%
Total Net Investment Income yields		6.5%		6.5%		5.9%		5.9%			5.6%

(1)

Excludes debt and equity securities pledged as collateral.

(2)

Includes real estate, affiliates and other invested assets.

23

The Phoenix Companies, Inc.
General Account Realized Investment Gains and Losses
First Quarter 2009 (unaudited)
($ Millions)
	YTD March				December 31,
	2009		2008		2008		2007		2006		2005
Realized Investment Gains and Losses
Debt Security	$	(31.4)	$	(32.6)	$	(224.0)	$	(46.7)	$	(7.9)	$	(31.2)
Equity Security				(0.5)		(2.7)		(0.5)				(2.1)
Mortgage Loan												(0.8)
Debt and Equity Securities Pledged as Collateral						(2.3)		(0.8)		(1.0)		(1.2)
Other Invested Asset		(6.9)		(7.3)		(16.0)		(3.9)
Total Impairment Losses		(38.3)		(40.4)		(245.0)		(51.9)		(8.9)		(35.3)
Debt Security Net Transaction		0.6		(2.8)		(9.8)		11.6		42.0		(18.0)
Equity Security Net Transaction		2.2		(0.2)		(29.5)		9.5		21.9		2.9
Venture Capital Net Investment		0.4				(3.0)				2.4		(13.9)
Mortgage Loan Net Transaction		(0.1)		(0.1)		(0.1)		1.4		3.2
Affiliate Equity Security Transaction								13.7		10.4		3.7
Real Estate Net Transaction						2.4		1.4				(0.6)
Settlement of HRH Stock Purchase Contracts												86.3  ;
Other Invested Asset Net Transactions		(0.2)		0.6		(0.9)		3.7		4.2		7.2
Debt and Equity Securities Pledged as Collateral				0.8		2.2		1.8				2.5
CDO Deconsolidation		57.0
Total Net Transactions		59.9		(1.7)		(38.7)		43.1		84.1		70.1
Realized Gains (Losses) on Fair Value Option Securities		(2.3)		(3.6)		(18.4)		3.8		1.4
Realized Losses on Derivative Assets and Liabilities		6.1		(1.0)		6.3		(1.0)		(0.1)		(0.2)
Net Realized Investment Gains (Losses)		25.4		(46.7)		(295.8)		(6.0)		76.5		34.6
Closed Block Applicable PDO (Reduction)		(12.5)		(15.5)		(120.2)		4.4		46.0		(12.4)
Applicable Deferred Acquisition Costs (Credit)		(0.4)		(6.0)		(25.7)		0.2		(3.5)		17.6
Applicable Deferred Income Tax (Credit)		(5.0)		(9.1)		(50.2)		(5.6)		11.8		13.0
Net Realized Investment Gains (Losses) Included in Net Income (Loss)	$	43.3	$	(16.1)	$	(99.7)	$	(5.0)	$	22.2	$	16.4

24

The Phoenix Companies, Inc.
General Account Realized Investment Gains and Losses
First Quarter 2009 (unaudited)
($ Millions)
Quarters ended
	2008								2009
	March		June		September		December		March
Realized Investment Gains and Losses
Debt Security	$	(32.6)	$	(24.9)	$	(37.1)	$	(129.4)	$	(31.4)
Equity Security		(0.5)		(0.1)		(1.0)		(1.1)
Debt and Equity Securities Pledged as Collateral						(0.7)		(1.6)
Other Invested Asset		(7.3)		(1.5)				(7.2)		(6.9)
Total Impairment Losses		(40.4)		(26.5)		(38.8)		(139.3)		(38.3)
Debt Security Net Transactions		(2.8)				(8.0)		1.0		0.6
Equity Security Net Transactions		(0.2)		2.3		(2.5)		(29.1)		2.2
Venture Capital Net Investment								(3.0)		0.4
Mortgage Loan Net Transactions		(0.1)								(0.1)
Affiliate Equity Security Transactions
Real Estate Net Transactions								2.4
Other Invested Asset Net Transactions		0.6		(0.2)		(0.6)		(0.7)		(0.2)
Debt and Equity Securities Pledged as Collateral		0.8		0.6		0.1		0.7
CDO Deconsolidation										57.0
Total Net Transactions		(1.7)		2.7		(11.0)		(28.7)		59.9
Realized Gains (Losses) on Fair Value Option Securities		(3.6)		0.2		(4.6)		(10.4)		(2.3)
Realized Losses on Derivative Assets and Liabilities		(1.0)		(1.9)		(5.3)		14.5		6.1
Net Realized Investment Gains (Losses)		(46.7)		(25.5)		(59.7)		(163.9)		25.4
Closed Block Applicable PDO (Reduction)		(15.5)		(9.5)		(25.6)		(69.6)		(12.5)
Applicable Deferred Acquisition Costs (Credit)		(6.0)		(3.6)		(3.9)		(12.2)		(0.4)
Applicable Deferred Income Tax (Credit)		(9.1)		(4.6)		(10.3)		(26.2)		(5.0)
Net Realized Investment Gains (Losses) Included in Net Income (Loss)	$	(16.1)	$	(7.8)	$	(19.9)	$	(55.9)	$	43.3

25