Supplemental Unaudited Quarterly Financial Information | 12 Months Ended |
Dec. 31, 2014 |
Quarterly Financial Information Disclosure [Abstract] | |
Supplemental Unaudited Quarterly Financial Information | Supplemental Unaudited Quarterly Financial Information |
|
The following tables reflect unaudited summarized quarterly financial results during the years ended December 31, 2014 and 2013. |
|
|
| | | | | | | | | | | | | | | |
Summarized Selected Quarterly Financial Data: | Quarter ended 2014 |
($ in millions, except per share amounts) | Mar 31, | | June 30, | | Sept 30, | | Dec 31, |
| As revised | | As restated | | As revised | | |
| | | | | | | |
Revenues | $ | 399 | | | $ | 413.1 | | | $ | 414.4 | | | $ | 440.4 | |
|
| | | | | | | |
Benefits and expenses | $ | 431.4 | | | $ | 454.5 | | | $ | 434 | | | $ | 542.2 | |
|
| | | | | | | |
Income tax expense (benefit) | $ | (4.8 | ) | | $ | (19.6 | ) | | $ | 2.6 | | | $ | 32.3 | |
|
| | | | | | | |
Income (loss) from continuing operations | $ | (27.6 | ) | | $ | (21.8 | ) | | $ | (22.2 | ) | | $ | (134.1 | ) |
| | | | | | | |
Income (loss) from discontinued operations | $ | (0.6 | ) | | $ | (0.6 | ) | | $ | (0.3 | ) | | $ | (2.0 | ) |
| | | | | | | |
Net income (loss) | $ | (28.2 | ) | | $ | (22.4 | ) | | $ | (22.5 | ) | | $ | (136.1 | ) |
| | | | | | | |
Less: Net (income) loss attributable to noncontrolling interests | $ | (0.1 | ) | | $ | — | | | $ | (0.1 | ) | | $ | 4.2 | |
|
| | | | | | | |
Net income (loss) attributable to The Phoenix Companies, Inc. | $ | (28.1 | ) | | $ | (22.4 | ) | | $ | (22.4 | ) | | $ | (140.3 | ) |
| | | | | | | |
Net income (loss) attributable to The Phoenix Companies, Inc. per share: | | | | | | | |
Basic | $ | (4.89 | ) | | $ | (3.90 | ) | | $ | (3.90 | ) | | $ | (24.40 | ) |
Diluted | $ | (4.89 | ) | | $ | (3.90 | ) | | $ | (3.90 | ) | | $ | (24.40 | ) |
|
|
| | | | | | | | | | | | | | | |
Summarized Selected Quarterly Financial Data: | Quarter ended 2013 |
($ in millions, except per share amounts) | Mar 31, | | June 30, | | Sept 30, | | Dec 31, |
| As revised | | As revised | | As revised | | As restated |
| | | | | | | |
Revenues | $ | 394.8 | | | $ | 419.2 | | | $ | 429.8 | | | $ | 463.8 | |
|
| | | | | | | |
Benefits and expenses | $ | 459.8 | | | $ | 449.1 | | | $ | 438.9 | | | $ | 321.7 | |
|
| | | | | | | |
Income tax expense (benefit) | $ | 4.2 | | | $ | (1.2 | ) | | $ | 8.7 | | | $ | (3.2 | ) |
|
| | | | | | | |
Income (loss) from continuing operations | $ | (69.2 | ) | | $ | (28.7 | ) | | $ | (17.8 | ) | | $ | 145.3 | |
|
| | | | | | | |
Income (loss) from discontinued operations | $ | (1.8 | ) | | $ | (0.2 | ) | | $ | 0.3 | | | $ | (1.2 | ) |
|
| | | | | | | |
Net income (loss) | $ | (71.0 | ) | | $ | (28.9 | ) | | $ | (17.5 | ) | | $ | 144.1 | |
|
| | | | | | | |
Less: Net income (loss) attributable to noncontrolling interests | $ | (0.1 | ) | | $ | (0.1 | ) | | $ | (0.1 | ) | | $ | 1 | |
|
| | | | | | | |
Net income (loss) attributable to The Phoenix Companies, Inc. | $ | (70.9 | ) | | $ | (28.8 | ) | | $ | (17.4 | ) | | $ | 143.1 | |
|
| | | | | | | |
Net income (loss) attributable to The Phoenix Companies, Inc. per share: | | | | | | | |
Basic | $ | (12.41 | ) | | $ | (5.02 | ) | | $ | (3.03 | ) | | $ | 24.92 | |
|
Diluted | $ | (12.41 | ) | | $ | (5.02 | ) | | $ | (3.03 | ) | | $ | 24.84 | |
|
|
| | | | | | | | | | | | | | | |
($ in millions, except share data) | Consolidated Balance Sheet |
As of March 31, 2014 |
| | | Correction of errors | | |
| As | | UL | | Other | | As |
reported | unlock | adjustments | revised |
ASSETS: | | | | | | | |
Available-for-sale debt securities, at fair value | $ | 12,002.10 | | | $ | — | | | $ | (81.4 | ) | [1] | $ | 11,920.70 | |
|
Available-for-sale equity securities, at fair value | 64.1 | | | — | | | 79.1 | | [1] | 143.2 | |
|
Short-term investments | 571 | | | — | | | — | | | 571 | |
|
Limited partnerships and other investments | 569.5 | | | — | | | — | | | 569.5 | |
|
Policy loans, at unpaid principal balances | 2,353.70 | | | — | | | — | | | 2,353.70 | |
|
Derivative instruments | 172.7 | | | — | | | (12.7 | ) | | 160 | |
|
Fair value investments | 215.2 | | | — | | | — | | | 215.2 | |
|
Total investments | 15,948.30 | | | — | | | (15.0 | ) | | 15,933.30 | |
|
Cash and cash equivalents | 424.5 | | | — | | | — | | | 424.5 | |
|
Accrued investment income | 176 | | | — | | | — | | | 176 | |
|
Reinsurance recoverable | 616 | | | (4.3 | ) | | (0.1 | ) | | 611.6 | |
|
Deferred policy acquisition costs | 892.4 | | | 7.8 | | | 6.7 | | | 906.9 | |
|
Deferred income taxes, net | 47.4 | | | — | | | (1.8 | ) | | 45.6 | |
|
Other assets | 278.8 | | | — | | | 20.5 | | | 299.3 | |
|
Discontinued operations assets | 41.4 | | | — | | | 4.8 | | | 46.2 | |
|
Separate account assets | 3,308.00 | | | — | | | — | | | 3,308.00 | |
|
Total assets | $ | 21,732.80 | | | $ | 3.5 | | | $ | 15.1 | | | $ | 21,751.40 | |
|
| | | | | | | |
LIABILITIES: | | | | | | | |
Policy liabilities and accruals | $ | 12,425.80 | | | $ | (17.5 | ) | | $ | (9.7 | ) | | $ | 12,398.60 | |
|
Policyholder deposit funds | 3,540.00 | | | — | | | 15.3 | | | 3,555.30 | |
|
Dividend obligations | 819.8 | | | — | | | (2.2 | ) | | 817.6 | |
|
Indebtedness | 378.8 | | | — | | | — | | | 378.8 | |
|
Pension and post-employment liabilities | 309.4 | | | — | | | (2.8 | ) | | 306.6 | |
|
Other liabilities | 373 | | | — | | | 6.1 | | | 379.1 | |
|
Discontinued operations liabilities | 36.7 | | | — | | | 4.8 | | | 41.5 | |
|
Separate account liabilities | 3,308.00 | | | — | | | — | | | 3,308.00 | |
|
Total liabilities | 21,191.50 | | | (17.5 | ) | | 11.5 | | | 21,185.50 | |
|
| | | | | | | |
STOCKHOLDERS’ EQUITY: | | | | | | | |
Common stock, $.01 par value: 5.7 million shares outstanding | 0.1 | | | — | | | — | | | 0.1 | |
|
Additional paid-in capital | 2,633.10 | | | — | | | — | | | 2,633.10 | |
|
Accumulated other comprehensive income (loss) | (195.4 | ) | | 1.1 | | | 2 | | | (192.3 | ) |
|
Retained earnings (accumulated deficit) | (1,725.4 | ) | | 19.9 | | | 1.6 | | | (1,703.9 | ) |
|
Treasury stock, at cost: 0.7 million shares | (182.9 | ) | | — | | | — | | | (182.9 | ) |
|
Total The Phoenix Companies, Inc. stockholders’ equity | 529.5 | | | 21 | | | 3.6 | | | 554.1 | |
|
Noncontrolling interests | 11.8 | | | — | | | — | | | 11.8 | |
|
Total stockholders’ equity | 541.3 | | | 21 | | | 3.6 | | | 565.9 | |
|
Total liabilities and stockholders’ equity | $ | 21,732.80 | | | $ | 3.5 | | | $ | 15.1 | | | $ | 21,751.40 | |
|
——————— |
| | | | | | | | | | | | | | | |
[1] | Included within Other Adjustments is a reclassification of $79.1 million to reflect perpetual preferred stock securities as available-for-sale equity securities. | | | | | | | | | | | | | | |
|
| | | | | | | | | | | | | | | |
($ in millions, except share data) | Consolidated Statement of Income and Comprehensive Income |
For the three months ended March 31, 2014 |
| | | Correction of errors | | |
| As | | UL | | Other | | As |
reported | unlock | adjustments | revised |
REVENUES: | | | | | | | |
Premiums | $ | 79.6 | | | $ | — | | | $ | — | | | $ | 79.6 | |
|
Fee income | 134.8 | | | — | | | — | | | 134.8 | |
|
Net investment income | 213.5 | | | — | | | (2.0 | ) | | 211.5 | |
|
Net realized investment gains (losses): | | | | | | | |
Total other-than-temporary impairment (“OTTI”) losses | — | | | — | | | — | | | — | |
|
Portion of OTTI losses recognized in other comprehensive income (“OCI”) | (0.2 | ) | | — | | | — | | | (0.2 | ) |
|
Net OTTI losses recognized in earnings | (0.2 | ) | | — | | | — | | | (0.2 | ) |
|
Net realized investment gains (losses), excluding OTTI losses | (25.5 | ) | | — | | | (1.2 | ) | | (26.7 | ) |
|
Net realized investment gains (losses) | (25.7 | ) | | — | | | (1.2 | ) | | (26.9 | ) |
|
Total revenues | 402.2 | | | — | | | (3.2 | ) | | 399 | |
|
| | | | | | | |
BENEFITS AND EXPENSES: | | | | | | | |
Policy benefits | 236 | | | (0.7 | ) | | (5.0 | ) | | 230.3 | |
|
Policyholder dividends | 73.8 | | | — | | | (1.6 | ) | | 72.2 | |
|
Policy acquisition cost amortization | 22.4 | | | — | | | 2.2 | | | 24.6 | |
|
Interest expense on indebtedness | 7.1 | | | — | | | — | | | 7.1 | |
|
Other operating expenses | 97.9 | | | — | | | (0.7 | ) | | 97.2 | |
|
Total benefits and expenses | 437.2 | | | (0.7 | ) | | (5.1 | ) | | 431.4 | |
|
Income (loss) from continuing operations before income taxes | (35.0 | ) | | 0.7 | | | 1.9 | | | (32.4 | ) |
|
Income tax expense (benefit) | (3.6 | ) | | — | | | (1.2 | ) | | (4.8 | ) |
|
Income (loss) from continuing operations | (31.4 | ) | | 0.7 | | | 3.1 | | | (27.6 | ) |
|
Income (loss) from discontinued operations, net of income taxes | (0.9 | ) | | — | | | 0.3 | | | (0.6 | ) |
|
Net income (loss) | (32.3 | ) | | 0.7 | | | 3.4 | | | (28.2 | ) |
|
Less: Net income (loss) attributable to noncontrolling interests | 1 | | | — | | | (1.1 | ) | | (0.1 | ) |
|
Net income (loss) attributable to The Phoenix Companies, Inc. | $ | (33.3 | ) | | $ | 0.7 | | | $ | 4.5 | | | $ | (28.1 | ) |
|
|
(Continued on next page) |
|
| | | | | | | | | | | | | | | |
(Continued from previous page) | Consolidated Statements of Income and Comprehensive Income |
($ in millions, except share data) | For the three months ended March 31, 2014 |
| | | Correction of errors | | |
| As | | UL | | Other | | As |
reported | unlock | adjustments | revised |
COMPREHENSIVE INCOME (LOSS): | | | | | | | |
Net income (loss) attributable to The Phoenix Companies, Inc. | $ | (33.3 | ) | | $ | 0.7 | | | $ | 4.5 | | | $ | (28.1 | ) |
|
Net income (loss) attributable to noncontrolling interests | 1 | | | — | | | (1.1 | ) | | (0.1 | ) |
|
Net income (loss) | (32.3 | ) | | 0.7 | | | 3.4 | | | (28.2 | ) |
|
Other comprehensive income (loss) before income taxes: | | | | | | | |
Unrealized investment gains (losses), net of related offsets | 16.9 | | | 0.8 | | | 6 | | | 23.7 | |
|
Net pension liability adjustment | 1.6 | | | — | | | 0.1 | | | 1.7 | |
|
Other comprehensive income (loss) before income taxes | 18.5 | | | 0.8 | | | 6.1 | | | 25.4 | |
|
Less: Income tax expense (benefit) related to: | | | | | | | |
Unrealized investment gains (losses), net of related offsets | 28.7 | | | — | | | 4 | | | 32.7 | |
|
Net pension liability adjustment | — | | | — | | | — | | | — | |
|
Total income tax expense (benefit) | 28.7 | | | — | | | 4 | | | 32.7 | |
|
Other comprehensive income (loss), net of income taxes | (10.2 | ) | | 0.8 | | | 2.1 | | | (7.3 | ) |
|
Comprehensive income (loss) | (42.5 | ) | | 1.5 | | | 5.5 | | | (35.5 | ) |
|
Less: Comprehensive income (loss) attributable to noncontrolling interests | 1 | | | — | | | (1.1 | ) | | (0.1 | ) |
|
Comprehensive income (loss) attributable to The Phoenix Companies, Inc. | $ | (43.5 | ) | | $ | 1.5 | | | $ | 6.6 | | | $ | (35.4 | ) |
|
| | | | | | | |
EARNINGS (LOSS) PER SHARE: | | | | | | | |
Income (loss) from continuing operations – basic | $ | (5.47 | ) | | $ | 0.12 | | | $ | 0.73 | | | $ | (4.79 | ) |
|
Income (loss) from continuing operations – diluted | $ | (5.47 | ) | | $ | 0.12 | | | $ | 0.73 | | | $ | (4.79 | ) |
|
Income (loss) from discontinued operations – basic | $ | (0.16 | ) | | $ | — | | | $ | 0.05 | | | $ | (0.10 | ) |
|
Income (loss) from discontinued operations – diluted | $ | (0.16 | ) | | $ | — | | | $ | 0.05 | | | $ | (0.10 | ) |
|
Net income (loss) attributable to The Phoenix Companies, Inc.– basic | $ | (5.80 | ) | | $ | 0.12 | | | $ | 0.78 | | | $ | (4.89 | ) |
|
Net income (loss) attributable to The Phoenix Companies, Inc. – diluted | $ | (5.80 | ) | | $ | 0.12 | | | $ | 0.78 | | | $ | (4.89 | ) |
|
Basic weighted-average common shares outstanding (in thousands) | 5,742 | | | | | | | 5,742 | |
|
Diluted weighted-average common shares outstanding (in thousands) | 5,742 | | | | | | | 5,742 | |
|
| | | | |
| | | | | | | | | | | | | | | |
($ in millions) | Consolidated Statement of Cash Flows | | | | |
For the period ended March 31, 2014 | | | | |
| As | | Correction | | As | | | | |
reported | of errors | revised | | | | |
OPERATING ACTIVITIES: | | | | | | | | | |
Net income (loss) | $ | (33.3 | ) | | $ | 5.2 | | | $ | (28.1 | ) | | | | |
| | | |
Net realized investment gains / losses | 25.7 | | | 1.2 | | | 26.9 | | | | | |
| | | |
Policy acquisition costs deferred | (14.4 | ) | | (0.2 | ) | | (14.6 | ) | | | | |
Policy acquisition cost amortization | 22.4 | | | 2.2 | | | 24.6 | | | | | |
| | | |
Amortization and depreciation | 1.5 | | | — | | | 1.5 | | | | | |
| | | |
Interest credited | 35.6 | | | — | | | 35.6 | | | | | |
| | | |
Equity in earnings of limited partnerships and other investments | (23.8 | ) | | 3.7 | | | (20.1 | ) | | | | |
| | | |
Change in: | | | | | | | | | |
Accrued investment income | (43.3 | ) | | (0.7 | ) | | (44.0 | ) | | | | |
Deferred income taxes, net | (6.1 | ) | | (2.2 | ) | | (8.3 | ) | | | | |
Reinsurance recoverable | (12.2 | ) | | (0.7 | ) | | (12.9 | ) | | | | |
Policy liabilities and accruals | (137.6 | ) | | (5.0 | ) | | (142.6 | ) | | | | |
Dividend obligations | 31.8 | | | (1.6 | ) | | 30.2 | | | | | |
| | | |
Pension and post-employment liabilities | (4.9 | ) | | — | | | (4.9 | ) | | | | |
| | | |
Impact of operating activities of consolidated investment entities, net | (5.6 | ) | | (1.1 | ) | | (6.7 | ) | | | | |
Other operating activities, net | 23.9 | | | (0.8 | ) | | 23.1 | | | | | |
| | | |
Cash provided by (used for) operating activities | (140.3 | ) | | — | | | (140.3 | ) | | | | |
| | | |
| | | | | | | | | |
INVESTING ACTIVITIES: | | | | | | | | | |
Purchases of: | | | | | | | | | |
Available-for-sale debt securities | (338.5 | ) | | 0.1 | | | (338.4 | ) | | | | |
| | | |
Available-for-sale equity securities | (1.7 | ) | | (0.1 | ) | | (1.8 | ) | | | | |
Short-term investments | (649.3 | ) | | — | | | (649.3 | ) | | | | |
| | | |
Derivative instruments | (17.8 | ) | | — | | | (17.8 | ) | | | | |
| | | |
Fair value and other investments | (0.3 | ) | | — | | | (0.3 | ) | | | | |
| | | |
Sales, repayments and maturities of: | | | | | | | | | |
Available-for-sale debt securities | 338.8 | | | (0.1 | ) | | 338.7 | | | | | |
| | | |
Available-for-sale equity securities | 3 | | | 0.1 | | | 3.1 | | | | | |
| | | |
Short-term investments | 489.8 | | | — | | | 489.8 | | | | | |
| | | |
Derivative instruments | 42.1 | | | — | | | 42.1 | | | | | |
| | | |
Fair value and other investments | 2.8 | | | — | | | 2.8 | | | | | |
| | | |
Contributions to limited partnerships and limited liability corporations | (18.2 | ) | | — | | | (18.2 | ) | | | | |
| | | |
Distributions from limited partnerships and limited liability corporations | 30.3 | | | — | | | 30.3 | | | | | |
| | | |
Policy loans, net | 32 | | | — | | | 32 | | | | | |
| | | |
Impact of investing activities of consolidated investment entities, net | — | | | — | | | — | | | | | |
| | | |
Other investing activities, net | (2.0 | ) | | — | | | (2.0 | ) | | | | |
| | | |
Cash provided by (used for) investing activities | (89.0 | ) | | — | | | (89.0 | ) | | | | |
| | | |
|
(Continued on next page) |
| | | | |
| | | | | | | | | | | | | | | |
(Continued from previous page) | Consolidated Statement of Cash Flows | | | | |
($ in millions, except share data) | For the period ended March 31, 2014 | | | | |
| As | | Correction | | As | | | | |
reported | of errors | revised | | | | |
FINANCING ACTIVITIES: | | | | | | | | | |
Policyholder deposits | 361.3 | | | — | | | 361.3 | | | | | |
| | | |
Policyholder withdrawals | (321.5 | ) | | — | | | (321.5 | ) | | | | |
| | | |
Net transfers (to) from separate accounts | 118.2 | | | — | | | 118.2 | | | | | |
| | | |
Impact of financing activities of consolidated investment entities, net | 0.1 | | | — | | | 0.1 | | | | | |
| | | |
Other financing activities, net | — | | | — | | | — | | | | | |
| | | |
Cash provided by (used for) financing activities | 158.1 | | | — | | | 158.1 | | | | | |
| | | |
Change in cash and cash equivalents | (71.2 | ) | | — | | | (71.2 | ) | | | | |
| | | |
Change in cash included in discontinued operations assets | (0.7 | ) | | — | | | (0.7 | ) | | | | |
| | | |
Cash and cash equivalents, beginning of period | 496.4 | | | — | | | 496.4 | | | | | |
| | | |
Cash and cash equivalents, end of period | $ | 424.5 | | | $ | — | | | $ | 424.5 | | | | | |
| | | |
| | | | | | | | | |
Supplemental Disclosure of Cash Flow Information | | | | | | | | | |
Income taxes (paid) refunded | $ | — | | | $ | — | | | $ | — | | | | | |
| | | |
Interest expense on indebtedness paid | $ | (4.7 | ) | | $ | — | | | $ | (4.7 | ) | | | | |
| | | |
| | | | | | | | | |
Non-Cash Transactions During the Year | | | | | | | | | |
Investment exchanges | $ | 13 | | | $ | — | | | $ | 13 | | | | | |
| | | |
| | | | |
| | | | | | | | | | | | | | | |
($ in millions) | Consolidated Statement of | | | | |
Changes in Stockholders' Equity | | | | |
For the period ended March 31, 2014 | | | | |
| As | | Correction | | As | | | | |
reported | of errors | revised | | | | |
COMMON STOCK: | | | | | | | | | |
Balance, beginning of period | $ | 0.1 | | | $ | — | | | $ | 0.1 | | | | | |
| | | |
Balance, end of period | $ | 0.1 | | | $ | — | | | $ | 0.1 | | | | | |
| | | |
| | | | | | | | | |
ADDITIONAL PAID-IN CAPITAL: | | | | | | | | | |
Balance, beginning of period | $ | 2,633.10 | | | $ | — | | | $ | 2,633.10 | | | | | |
| | | |
Issuance of shares and compensation expense on stock compensation awards | — | | | — | | | — | | | | | |
| | | |
Balance, end of period | $ | 2,633.10 | | | $ | — | | | $ | 2,633.10 | | | | | |
| | | |
| | | | | | | | | |
ACCUMULATED OTHER COMPREHENSIVE INCOME (LOSS): | | | | | | | | | |
Balance, beginning of period | $ | (185.2 | ) | | $ | 0.2 | | | $ | (185.0 | ) | | | | |
| | | |
Other comprehensive income (loss) | (10.2 | ) | | 2.9 | | | (7.3 | ) | | | | |
| | | |
Balance, end of period | $ | (195.4 | ) | | $ | 3.1 | | | $ | (192.3 | ) | | | | |
| | | |
| | | | | | | | | |
ACCUMULATED DEFICIT: | | | | | | | | | |
Balance, beginning of period | $ | (1,692.1 | ) | | $ | 16.3 | | | $ | (1,675.8 | ) | | | | |
| | | |
Net income (loss) | (33.3 | ) | | 5.2 | | | (28.1 | ) | | | | |
| | | |
Balance, end of period | $ | (1,725.4 | ) | | $ | 21.5 | | | $ | (1,703.9 | ) | | | | |
| | | |
| | | | | | | | | |
TREASURY STOCK, AT COST: | | | | | | | | | |
Balance, beginning of period | $ | (182.9 | ) | | $ | — | | | $ | (182.9 | ) | | | | |
| | | |
Balance, end of period | $ | (182.9 | ) | | $ | — | | | $ | (182.9 | ) | | | | |
| | | |
| | | | | | | | | |
TOTAL STOCKHOLDERS’ EQUITY ATTRIBUTABLE TO | | | | | | | | | |
THE PHOENIX COMPANIES, INC.: | | | | |
Balance, beginning of period | $ | 573 | | | $ | 16.5 | | | $ | 589.5 | | | | | |
| | | |
Change in stockholders’ equity attributable to The Phoenix Companies, Inc. | (43.5 | ) | | 8.1 | | | (35.4 | ) | | | | |
| | | |
Balance, end of period | $ | 529.5 | | | $ | 24.6 | | | $ | 554.1 | | | | | |
| | | |
| | | | | | | | | |
NONCONTROLLING INTERESTS: | | | | | | | | | |
Balance, beginning of period | $ | 10.7 | | | $ | 1.1 | | | $ | 11.8 | | | | | |
| | | |
Change in noncontrolling interests | 1.1 | | | (1.1 | ) | | — | | | | | |
| | | |
Balance, end of period | $ | 11.8 | | | $ | — | | | $ | 11.8 | | | | | |
| | | |
| | | | | | | | | |
TOTAL STOCKHOLDERS’ EQUITY: | | | | | | | | | |
Balance, beginning of period | $ | 583.7 | | | $ | 17.6 | | | $ | 601.3 | | | | | |
| | | |
Change in stockholders’ equity | (42.4 | ) | | 7 | | | (35.4 | ) | | | | |
| | | |
Balance, end of period | $ | 541.3 | | | $ | 24.6 | | | $ | 565.9 | | | | | |
| | | |
|
| | | | | | | | | | | | | | | |
($ in millions, except share data) | Consolidated Balance Sheet |
As of June 30, 2014 |
| | | Correction of errors | | |
| As | | UL | | Other | | As |
reported | unlock | adjustments | revised |
ASSETS: | | | | | | | |
Available-for-sale debt securities, at fair value | $ | 12,454.10 | | | $ | — | | | $ | (83.6 | ) | [1] | $ | 12,370.50 | |
|
Available-for-sale equity securities, at fair value | 68.5 | | | — | | | 80.6 | | [1] | 149.1 | |
|
Short-term investments | 504.8 | | | — | | | — | | | 504.8 | |
|
Limited partnerships and other investments | 557.9 | | | — | | | — | | | 557.9 | |
|
Policy loans, at unpaid principal balances | 2,325.40 | | | — | | | — | | | 2,325.40 | |
|
Derivative instruments | 175 | | | — | | | (12.5 | ) | | 162.5 | |
|
Fair value investments | 207.4 | | | — | | | — | | | 207.4 | |
|
Total investments | 16,293.10 | | | — | | | (15.5 | ) | | 16,277.60 | |
|
Cash and cash equivalents | 330.2 | | | — | | | — | | | 330.2 | |
|
Accrued investment income | 185.7 | | | — | | | — | | | 185.7 | |
|
Reinsurance recoverable | 594.7 | | | (3.8 | ) | | 1.5 | | | 592.4 | |
|
Deferred policy acquisition costs | 869 | | | 7.7 | | | 5.1 | | | 881.8 | |
|
Deferred income taxes, net | 29.4 | | | — | | | 0.1 | | | 29.5 | |
|
Other assets | 279 | | | — | | | 22.1 | | | 301.1 | |
|
Discontinued operations assets | 39.9 | | | — | | | 4.8 | | | 44.7 | |
|
Separate account assets | 3,285.40 | | | — | | | — | | | 3,285.40 | |
|
Total assets | $ | 21,906.40 | | | $ | 3.9 | | | $ | 18.1 | | | $ | 21,928.40 | |
|
| | | | | | | |
LIABILITIES: | | | | | | | |
Policy liabilities and accruals | $ | 12,429.00 | | | $ | (18.4 | ) | | $ | (0.6 | ) | | $ | 12,410.00 | |
|
Policyholder deposit funds | 3,658.70 | | | — | | | 14.7 | | | 3,673.40 | |
|
Dividend obligations | 895.6 | | | — | | | (0.9 | ) | | 894.7 | |
|
Indebtedness | 378.9 | | | — | | | — | | | 378.9 | |
|
Pension and post-employment liabilities | 302.5 | | | — | | | (2.8 | ) | | 299.7 | |
|
Other liabilities | 376.4 | | | — | | | 6.7 | | | 383.1 | |
|
Discontinued operations liabilities | 35.1 | | | — | | | 4.8 | | | 39.9 | |
|
Separate account liabilities | 3,285.40 | | | — | | | — | | | 3,285.40 | |
|
Total liabilities | 21,361.60 | | | (18.4 | ) | | 21.9 | | | 21,365.10 | |
|
| | | | | | | |
STOCKHOLDERS’ EQUITY: | | | | | | | |
Common stock, $.01 par value: 5.7 million shares outstanding | 0.1 | | | — | | | — | | | 0.1 | |
|
Additional paid-in capital | 2,632.70 | | | — | | | — | | | 2,632.70 | |
|
Accumulated other comprehensive income (loss) | (177.2 | ) | | 1.2 | | | 3.9 | | | (172.1 | ) |
|
Retained earnings (accumulated deficit) | (1,739.7 | ) | | 21.1 | | | (7.7 | ) | | (1,726.3 | ) |
|
Treasury stock, at cost: 0.7 million shares | (182.9 | ) | | — | | | — | | | (182.9 | ) |
|
Total The Phoenix Companies, Inc. stockholders’ equity | 533 | | | 22.3 | | | (3.8 | ) | | 551.5 | |
|
Noncontrolling interests | 11.8 | | | — | | | — | | | 11.8 | |
|
Total stockholders’ equity | 544.8 | | | 22.3 | | | (3.8 | ) | | 563.3 | |
|
Total liabilities and stockholders’ equity | $ | 21,906.40 | | | $ | 3.9 | | | $ | 18.1 | | | $ | 21,928.40 | |
|
——————— |
| | | | | | | | | | | | | | | |
[1] | Included within Other Adjustments is a reclassification of $80.6 million to reflect perpetual preferred stock securities as available-for-sale equity securities. | | | | | | | | | | | | | | |
|
| | | | | | | | | | | | | | | |
($ in millions, except share data) | Consolidated Statements of Income and Comprehensive Income |
For the three months ended June 30, 2014 |
| | | Correction of errors | | |
| As | | UL | | Other | | As |
reported | unlock | adjustments | restated |
REVENUES: | | | | | | | |
Premiums | $ | 83.2 | | | $ | — | | | $ | — | | | $ | 83.2 | |
|
Fee income | 134.2 | | | — | | | — | | | 134.2 | |
|
Net investment income | 195.3 | | | | | | (3.8 | ) | | 191.5 | |
|
Net realized investment gains (losses): | | | | | | | |
Total other-than-temporary impairment (“OTTI”) losses | (1.0 | ) | | — | | | — | | | (1.0 | ) |
|
Portion of OTTI losses recognized in other comprehensive income (“OCI”) | — | | | — | | | — | | | — | |
|
Net OTTI losses recognized in earnings | (1.0 | ) | | — | | | — | | | (1.0 | ) |
|
Net realized investment gains (losses), excluding OTTI losses | 5.1 | | | | | | 0.1 | | | 5.2 | |
|
Net realized investment gains (losses) | 4.1 | | | — | | | 0.1 | | | 4.2 | |
|
Total revenues | 416.8 | | | — | | | (3.7 | ) | | 413.1 | |
|
| | | | | | | |
BENEFITS AND EXPENSES: | | | | | | | |
Policy benefits | 298.5 | | | (1.1 | ) | | 3.9 | | | 301.3 | |
|
Policyholder dividends | 42.4 | | | — | | | 0.2 | | | 42.6 | |
|
Policy acquisition cost amortization | 17.4 | | | (0.2 | ) | | 1.9 | | | 19.1 | |
|
Interest expense on indebtedness | 7.1 | | | — | | | — | | | 7.1 | |
|
Other operating expenses | 85.5 | | | — | | | (1.1 | ) | | 84.4 | |
|
Total benefits and expenses | 450.9 | | | (1.3 | ) | | 4.9 | | | 454.5 | |
|
Income (loss) from continuing operations before income taxes | (34.1 | ) | | 1.3 | | | (8.6 | ) | | (41.4 | ) |
|
Income tax expense (benefit) | (20.4 | ) | | — | | | 0.8 | | | (19.6 | ) |
|
Income (loss) from continuing operations | (13.7 | ) | | 1.3 | | | (9.4 | ) | | (21.8 | ) |
|
Income (loss) from discontinued operations, net of income taxes | (0.6 | ) | | — | | | — | | | (0.6 | ) |
|
Net income (loss) | (14.3 | ) | | 1.3 | | | (9.4 | ) | | (22.4 | ) |
|
Less: Net income (loss) attributable to noncontrolling interests | — | | | — | | | — | | | — | |
|
Net income (loss) attributable to The Phoenix Companies, Inc. | $ | (14.3 | ) | | $ | 1.3 | | | $ | (9.4 | ) | | $ | (22.4 | ) |
|
|
(Continued on next page) |
|
| | | | | | | | | | | | | | | |
(Continued from previous page) | Consolidated Statements of Income and Comprehensive Income |
($ in millions, except share data) | For the three months ended June 30, 2014 |
| | | Correction of errors | | |
| As | | UL | | Other | | As |
reported | unlock | adjustments | restated |
COMPREHENSIVE INCOME (LOSS): | | | | | | | |
Net income (loss) attributable to The Phoenix Companies, Inc. | $ | (14.3 | ) | | $ | 1.3 | | | $ | (9.4 | ) | | $ | (22.4 | ) |
|
Net income (loss) attributable to noncontrolling interests | — | | | — | | | — | | | — | |
|
Net income (loss) | (14.3 | ) | | 1.3 | | | (9.4 | ) | | (22.4 | ) |
|
Other comprehensive income (loss) before income taxes: | | | | | | | |
Unrealized investment gains (losses), net of related offsets | 52.8 | | | 0.1 | | | (1.0 | ) | | 51.9 | |
|
Net pension liability adjustment | 1.8 | | | — | | | (0.1 | ) | | 1.7 | |
|
Other comprehensive income (loss) before income taxes | 54.6 | | | 0.1 | | | (1.1 | ) | | 53.6 | |
|
Less: Income tax expense (benefit) related to: | | | | | | | |
Unrealized investment gains (losses), net of related offsets | 36.4 | | | — | | | (3.0 | ) | | 33.4 | |
|
Net pension liability adjustment | — | | | — | | | — | | | — | |
|
Total income tax expense (benefit) | 36.4 | | | — | | | (3.0 | ) | | 33.4 | |
|
Other comprehensive income (loss), net of income taxes | 18.2 | | | 0.1 | | | 1.9 | | | 20.2 | |
|
Comprehensive income (loss) | 3.9 | | | 1.4 | | | (7.5 | ) | | (2.2 | ) |
|
Less: Comprehensive income (loss) attributable to noncontrolling interests | — | | | — | | | — | | | — | |
|
Comprehensive income (loss) attributable to The Phoenix Companies, Inc. | $ | 3.9 | | | $ | 1.4 | | | $ | (7.5 | ) | | $ | (2.2 | ) |
|
| | | | | | | |
EARNINGS (LOSS) PER SHARE: | | | | | | | |
Income (loss) from continuing operations – basic | $ | (2.38 | ) | | $ | 0.23 | | | $ | (1.64 | ) | | $ | (3.80 | ) |
|
Income (loss) from continuing operations – diluted | $ | (2.38 | ) | | $ | 0.23 | | | $ | (1.64 | ) | | $ | (3.80 | ) |
|
Income (loss) from discontinued operations – basic | $ | (0.10 | ) | | $ | — | | | $ | — | | | $ | (0.10 | ) |
|
Income (loss) from discontinued operations – diluted | $ | (0.10 | ) | | $ | — | | | $ | — | | | $ | (0.10 | ) |
|
Net income (loss) attributable to The Phoenix Companies, Inc.– basic | $ | (2.49 | ) | | $ | 0.23 | | | $ | (1.64 | ) | | $ | (3.90 | ) |
|
Net income (loss) attributable to The Phoenix Companies, Inc. – diluted | $ | (2.49 | ) | | $ | 0.23 | | | $ | (1.64 | ) | | $ | (3.90 | ) |
|
Basic weighted-average common shares outstanding (in thousands) | 5,749 | | | | | | | 5,749 | |
|
Diluted weighted-average common shares outstanding (in thousands) | 5,749 | | | | | | | 5,749 | |
|
|
| | | | | | | | | | | | | | | |
($ in millions, except share data) | Consolidated Statements of Income and Comprehensive Income |
For the six months ended June 30, 2014 |
| | | Correction of errors | | |
| As | | UL | | Other | | As |
reported | unlock | adjustments | revised |
REVENUES: | | | | | | | |
Premiums | $ | 162.8 | | | $ | — | | | $ | — | | | $ | 162.8 | |
|
Fee income | 269 | | | — | | | — | | | 269 | |
|
Net investment income | 408.8 | | | — | | | (5.8 | ) | | 403 | |
|
Net realized investment gains (losses): | | | | | | | |
Total other-than-temporary impairment (“OTTI”) losses | (1.0 | ) | | — | | | — | | | (1.0 | ) |
|
Portion of OTTI losses recognized in other comprehensive income (“OCI”) | (0.2 | ) | | — | | | — | | | (0.2 | ) |
|
Net OTTI losses recognized in earnings | (1.2 | ) | | — | | | — | | | (1.2 | ) |
|
Net realized investment gains (losses), excluding OTTI losses | (20.4 | ) | | — | | | (1.1 | ) | | (21.5 | ) |
|
Net realized investment gains (losses) | (21.6 | ) | | — | | | (1.1 | ) | | (22.7 | ) |
|
Total revenues | 819 | | | — | | | (6.9 | ) | | 812.1 | |
|
| | | | | | | |
BENEFITS AND EXPENSES: | | | | | | | |
Policy benefits | 534.5 | | | (1.8 | ) | | (1.1 | ) | | 531.6 | |
|
Policyholder dividends | 116.2 | | | — | | | (1.4 | ) | | 114.8 | |
|
Policy acquisition cost amortization | 39.8 | | | (0.2 | ) | | 4.1 | | | 43.7 | |
|
Interest expense on indebtedness | 14.2 | | | — | | | — | | | 14.2 | |
|
Other operating expenses | 183.4 | | | — | | | (1.8 | ) | | 181.6 | |
|
Total benefits and expenses | 888.1 | | | (2.0 | ) | | (0.2 | ) | | 885.9 | |
|
Income (loss) from continuing operations before income taxes | (69.1 | ) | | 2 | | | (6.7 | ) | | (73.8 | ) |
|
Income tax expense (benefit) | (24.0 | ) | | — | | | (0.4 | ) | | (24.4 | ) |
|
Income (loss) from continuing operations | (45.1 | ) | | 2 | | | (6.3 | ) | | (49.4 | ) |
|
Income (loss) from discontinued operations, net of income taxes | (1.5 | ) | | — | | | 0.3 | | | (1.2 | ) |
|
Net income (loss) | (46.6 | ) | | 2 | | | (6.0 | ) | | (50.6 | ) |
|
Less: Net income (loss) attributable to noncontrolling interests | 1 | | | — | | | (1.1 | ) | | (0.1 | ) |
|
Net income (loss) attributable to The Phoenix Companies, Inc. | $ | (47.6 | ) | | $ | 2 | | | $ | (4.9 | ) | | $ | (50.5 | ) |
|
|
(Continued on next page) |
|
| | | | | | | | | | | | | | | |
(Continued from previous page) | Consolidated Statements of Income and Comprehensive Income |
($ in millions, except share data) | For the six months ended June 30, 2014 |
| | | Correction of errors | | |
| As | | UL | | Other | | As |
reported | unlock | adjustments | revised |
COMPREHENSIVE INCOME (LOSS): | | | | | | | |
Net income (loss) attributable to The Phoenix Companies, Inc. | $ | (47.6 | ) | | $ | 2 | | | $ | (4.9 | ) | | $ | (50.5 | ) |
|
Net income (loss) attributable to noncontrolling interests | 1 | | | — | | | (1.1 | ) | | (0.1 | ) |
|
Net income (loss) | (46.6 | ) | | 2 | | | (6.0 | ) | | (50.6 | ) |
|
Other comprehensive income (loss) before income taxes: | | | | | | | |
Unrealized investment gains (losses), net of related offsets | 69.7 | | | 0.9 | | | 5 | | | 75.6 | |
|
Net pension liability adjustment | 3.4 | | | — | | | — | | | 3.4 | |
|
Other comprehensive income (loss) before income taxes | 73.1 | | | 0.9 | | | 5 | | | 79 | |
|
Less: Income tax expense (benefit) related to: | | | | | | | |
Unrealized investment gains (losses), net of related offsets | 65.1 | | | — | | | 1 | | | 66.1 | |
|
Net pension liability adjustment | — | | | — | | | — | | | — | |
|
Total income tax expense (benefit) | 65.1 | | | — | | | 1 | | | 66.1 | |
|
Other comprehensive income (loss), net of income taxes | 8 | | | 0.9 | | | 4 | | | 12.9 | |
|
Comprehensive income (loss) | (38.6 | ) | | 2.9 | | | (2.0 | ) | | (37.7 | ) |
|
Less: Comprehensive income (loss) attributable to noncontrolling interests | 1 | | | — | | | (1.1 | ) | | (0.1 | ) |
|
Comprehensive income (loss) attributable to The Phoenix Companies, Inc. | $ | (39.6 | ) | | $ | 2.9 | | | $ | (0.9 | ) | | $ | (37.6 | ) |
|
| | | | | | | |
EARNINGS (LOSS) PER SHARE: | | | | | | | |
Income (loss) from continuing operations – basic | $ | (7.85 | ) | | $ | 0.35 | | | $ | (0.90 | ) | | $ | (8.58 | ) |
|
Income (loss) from continuing operations – diluted | $ | (7.85 | ) | | $ | 0.35 | | | $ | (0.90 | ) | | $ | (8.58 | ) |
|
Income (loss) from discontinued operations – basic | $ | (0.26 | ) | | $ | — | | | $ | 0.05 | | | $ | (0.21 | ) |
|
Income (loss) from discontinued operations – diluted | $ | (0.26 | ) | | $ | — | | | $ | 0.05 | | | $ | (0.21 | ) |
|
Net income (loss) attributable to The Phoenix Companies, Inc.– basic | $ | (8.29 | ) | | $ | 0.35 | | | $ | (0.85 | ) | | $ | (8.79 | ) |
|
Net income (loss) attributable to The Phoenix Companies, Inc. – diluted | $ | (8.29 | ) | | $ | 0.35 | | | $ | (0.85 | ) | | $ | (8.79 | ) |
|
Basic weighted-average common shares outstanding (in thousands) | 5,745 | | | | | | | 5,745 | |
|
Diluted weighted-average common shares outstanding (in thousands) | 5,745 | | | | | | | 5,745 | |
|
| | | | |
| | | | | | | | | | | | | | | |
($ in millions) | Consolidated Statement of Cash Flows | | | | |
For the period ended June 30, 2014 | | | | |
| As | | Correction | | As | | | | |
reported | of errors | revised | | | | |
OPERATING ACTIVITIES: | | | | | | | | | |
Net income (loss) | $ | (47.6 | ) | | $ | (2.9 | ) | | $ | (50.5 | ) | | | | |
Net realized investment gains / losses | 21.6 | | | 1.1 | | | 22.7 | | | | | |
| | | |
Policy acquisition costs deferred | (31.7 | ) | | (1.5 | ) | | (33.2 | ) | | | | |
Policy acquisition cost amortization | 39.8 | | | 3.9 | | | 43.7 | | | | | |
| | | |
Amortization and depreciation | 3 | | | — | | | 3 | | | | | |
| | | |
Interest credited | 70.2 | | | — | | | 70.2 | | | | | |
| | | |
Equity in earnings of limited partnerships and other investments | (29.8 | ) | | 3.7 | | | (26.1 | ) | | | | |
| | | |
Change in: | | | | | | | | | |
Accrued investment income | (81.1 | ) | | 2.1 | | | (79.0 | ) | | | | |
| | | |
Deferred income taxes, net | (24.6 | ) | | (1.0 | ) | | (25.6 | ) | | | | |
Reinsurance recoverable | 8.6 | | | (2.8 | ) | | 5.8 | | | | | |
| | | |
Policy liabilities and accruals | (237.4 | ) | | (0.1 | ) | | (237.5 | ) | | | | |
Dividend obligations | 30.9 | | | (1.4 | ) | | 29.5 | | | | | |
| | | |
Pension and post-employment liabilities | (10.0 | ) | | — | | | (10.0 | ) | | | | |
| | | |
Impact of operating activities of consolidated investment entities, net | (7.7 | ) | | (1.1 | ) | | (8.8 | ) | | | | |
Other operating activities, net | 14.6 | | | — | | | 14.6 | | | | | |
| | | |
Cash provided by (used for) operating activities | (281.2 | ) | | — | | | (281.2 | ) | | | | |
| | | |
| | | | | | | | | |
INVESTING ACTIVITIES: | | | | | | | | | |
Purchases of: | | | | | | | | | |
Available-for-sale debt securities | (871.9 | ) | | 0.5 | | | (871.4 | ) | | | | |
| | | |
Available-for-sale equity securities | (2.2 | ) | | (0.5 | ) | | (2.7 | ) | | | | |
Short-term investments | (1,058.9 | ) | | — | | | (1,058.9 | ) | | | | |
| | | |
Derivative instruments | (33.0 | ) | | — | | | (33.0 | ) | | | | |
| | | |
Fair value and other investments | (0.6 | ) | | — | | | (0.6 | ) | | | | |
| | | |
Sales, repayments and maturities of: | | | | | | | | | |
Available-for-sale debt securities | 662.8 | | | (0.1 | ) | | 662.7 | | | | | |
| | | |
Available-for-sale equity securities | 4.3 | | | 0.1 | | | 4.4 | | | | | |
| | | |
Short-term investments | 915.6 | | | — | | | 915.6 | | | | | |
| | | |
Derivative instruments | 53.6 | | | — | | | 53.6 | | | | | |
| | | |
Fair value and other investments | 14.1 | | | — | | | 14.1 | | | | | |
| | | |
Contributions to limited partnerships and limited liability corporations | (34.0 | ) | | — | | | (34.0 | ) | | | | |
| | | |
Distributions from limited partnerships and limited liability corporations | 64 | | | — | | | 64 | | | | | |
| | | |
Policy loans, net | 78 | | | — | | | 78 | | | | | |
| | | |
Impact of investing activities of consolidated investment entities, net | — | | | — | | | — | | | | | |
| | | |
Other investing activities, net | (4.4 | ) | | — | | | (4.4 | ) | | | | |
| | | |
Cash provided by (used for) investing activities | (212.6 | ) | | — | | | (212.6 | ) | | | | |
| | | |
|
(Continued on next page) |
| | | | |
| | | | | | | | | | | | | | | |
(Continued from previous page) | Consolidated Statement of Cash Flows | | | | |
($ in millions, except share data) | For the period ended June 30, 2014 | | | | |
| As | | Correction | | As | | | | |
reported | of errors | revised | | | | |
FINANCING ACTIVITIES: | | | | | | | | | |
Policyholder deposits | 713 | | | — | | | 713 | | | | | |
| | | |
Policyholder withdrawals | (611.9 | ) | | — | | | (611.9 | ) | | | | |
| | | |
Net transfers (to) from separate accounts | 227.7 | | | — | | | 227.7 | | | | | |
| | | |
Impact of financing activities of consolidated investment entities, net | 0.2 | | | — | | | 0.2 | | | | | |
| | | |
Other financing activities, net | — | | | — | | | — | | | | | |
| | | |
Cash provided by (used for) financing activities | 329 | | | — | | | 329 | | | | | |
| | | |
Change in cash and cash equivalents | (164.8 | ) | | — | | | (164.8 | ) | | | | |
| | | |
Change in cash included in discontinued operations assets | (1.4 | ) | | — | | | (1.4 | ) | | | | |
| | | |
Cash and cash equivalents, beginning of period | 496.4 | | | — | | | 496.4 | | | | | |
| | | |
Cash and cash equivalents, end of period | $ | 330.2 | | | $ | — | | | $ | 330.2 | | | | | |
| | | |
| | | | | | | | | |
Supplemental Disclosure of Cash Flow Information | | | | | | | | | |
Income taxes (paid) refunded | $ | — | | | $ | — | | | $ | — | | | | | |
| | | |
Interest expense on indebtedness paid | $ | (13.9 | ) | | $ | — | | | $ | (13.9 | ) | | | | |
| | | |
| | | | | | | | | |
Non-Cash Transactions During the Year | | | | | | | | | |
Investment exchanges | $ | 62.4 | | | $ | — | | | $ | 62.4 | | | | | |
| | | |
| | | | |
| | | | | | | | | | | | | | | |
($ in millions) | Consolidated Statement of | | | | |
Changes in Stockholders' Equity | | | | |
For the period ended June 30, 2014 | | | | |
| As | | Correction | | As | | | | |
reported | of errors | revised | | | | |
COMMON STOCK: | | | | | | | | | |
Balance, beginning of period | $ | 0.1 | | | $ | — | | | $ | 0.1 | | | | | |
| | | |
Balance, end of period | $ | 0.1 | | | $ | — | | | $ | 0.1 | | | | | |
| | | |
| | | | | | | | | |
ADDITIONAL PAID-IN CAPITAL: | | | | | | | | | |
Balance, beginning of period | $ | 2,633.10 | | | $ | — | | | $ | 2,633.10 | | | | | |
| | | |
Issuance of shares and compensation expense on stock compensation awards | (0.4 | ) | | — | | | (0.4 | ) | | | | |
| | | |
Balance, end of period | $ | 2,632.70 | | | $ | — | | | $ | 2,632.70 | | | | | |
| | | |
| | | | | | | | | |
ACCUMULATED OTHER COMPREHENSIVE INCOME (LOSS): | | | | | | | | | |
Balance, beginning of period | $ | (185.2 | ) | | $ | 0.2 | | | $ | (185.0 | ) | | | | |
| | | |
Other comprehensive income (loss) | 8 | | | 4.9 | | | 12.9 | | | | | |
| | | |
Balance, end of period | $ | (177.2 | ) | | $ | 5.1 | | | $ | (172.1 | ) | | | | |
| | | |
| | | | | | | | | |
ACCUMULATED DEFICIT: | | | | | | | | | |
Balance, beginning of period | $ | (1,692.1 | ) | | $ | 16.3 | | | $ | (1,675.8 | ) | | | | |
| | | |
Net income (loss) | (47.6 | ) | | (2.9 | ) | | (50.5 | ) | | | | |
Balance, end of period | $ | (1,739.7 | ) | | $ | 13.4 | | | $ | (1,726.3 | ) | | | | |
| | | |
| | | | | | | | | |
TREASURY STOCK, AT COST: | | | | | | | | | |
Balance, beginning of period | $ | (182.9 | ) | | $ | — | | | $ | (182.9 | ) | | | | |
| | | |
Balance, end of period | $ | (182.9 | ) | | $ | — | | | $ | (182.9 | ) | | | | |
| | | |
| | | | | | | | | |
TOTAL STOCKHOLDERS’ EQUITY ATTRIBUTABLE TO | | | | | | | | | |
THE PHOENIX COMPANIES, INC.: | | | | |
Balance, beginning of period | $ | 573 | | | $ | 16.5 | | | $ | 589.5 | | | | | |
| | | |
Change in stockholders’ equity attributable to The Phoenix Companies, Inc. | (40.0 | ) | | 2 | | | (38.0 | ) | | | | |
| | | |
Balance, end of period | $ | 533 | | | $ | 18.5 | | | $ | 551.5 | | | | | |
| | | |
| | | | | | | | | |
NONCONTROLLING INTERESTS: | | | | | | | | | |
Balance, beginning of period | $ | 10.7 | | | $ | 1.1 | | | $ | 11.8 | | | | | |
| | | |
Change in noncontrolling interests | 1.1 | | | (1.1 | ) | | — | | | | | |
| | | |
Balance, end of period | $ | 11.8 | | | $ | — | | | $ | 11.8 | | | | | |
| | | |
| | | | | | | | | |
TOTAL STOCKHOLDERS’ EQUITY: | | | | | | | | | |
Balance, beginning of period | $ | 583.7 | | | $ | 17.6 | | | $ | 601.3 | | | | | |
| | | |
Change in stockholders’ equity | (38.9 | ) | | 0.9 | | | (38.0 | ) | | | | |
| | | |
Balance, end of period | $ | 544.8 | | | $ | 18.5 | | | $ | 563.3 | | | | | |
| | | |
|
| | | | | | | | | | | | | | | |
($ in millions, except share data) | Consolidated Balance Sheet |
As of September 30, 2014 |
| | | Correction of errors | | |
| As | | UL | | Other | | As |
reported | unlock | adjustments | revised |
ASSETS: | | | | | | | |
Available-for-sale debt securities, at fair value | $ | 12,706.60 | | | $ | — | | | $ | (119.1 | ) | [1] | $ | 12,587.50 | |
|
Available-for-sale equity securities, at fair value | 75.4 | | | — | | | 114.5 | | [1] | 189.9 | |
|
Short-term investments | 90.4 | | | — | | | — | | | 90.4 | |
|
Limited partnerships and other investments | 559.9 | | | — | | | 0.8 | | | 560.7 | |
|
Policy loans, at unpaid principal balances | 2,324.10 | | | — | | | — | | | 2,324.10 | |
|
Derivative instruments | 149.9 | | | — | | | (11.7 | ) | | 138.2 | |
|
Fair value investments | 206.5 | | | — | | | 0.7 | | | 207.2 | |
|
Total investments | 16,112.80 | | | — | | | (14.8 | ) | | 16,098.00 | |
|
Cash and cash equivalents | 443.2 | | | — | | | — | | | 443.2 | |
|
Accrued investment income | 214.2 | | | — | | | — | | | 214.2 | |
|
Reinsurance recoverable | 575.6 | | | (3.9 | ) | | 1.2 | | | 572.9 | |
|
Deferred policy acquisition costs | 874.6 | | | 7.2 | | | 2.1 | | | 883.9 | |
|
Deferred income taxes, net | 31.8 | | | — | | | 0.2 | | | 32 | |
|
Other assets | 300.7 | | | — | | | 15.9 | | | 316.6 | |
|
Discontinued operations assets | 38.8 | | | — | | | 4.8 | | | 43.6 | |
|
Separate account assets | 3,089.10 | | | — | | | — | | | 3,089.10 | |
|
Total assets | $ | 21,680.80 | | | $ | 3.3 | | | $ | 9.4 | | | $ | 21,693.50 | |
|
| | | | | | | |
LIABILITIES: | | | | | | | |
Policy liabilities and accruals | $ | 12,384.20 | | | $ | (18.9 | ) | | $ | (1.8 | ) | | $ | 12,363.50 | |
|
Policyholder deposit funds | 3,819.50 | | | — | | | 17.1 | | | 3,836.60 | |
|
Dividend obligations | 876.1 | | | — | | | (1.2 | ) | | 874.9 | |
|
Indebtedness | 378.9 | | | — | | | (0.1 | ) | | 378.8 | |
|
Pension and post-employment liabilities | 295.5 | | | — | | | (2.8 | ) | | 292.7 | |
|
Other liabilities | 282.6 | | | — | | | 2.8 | | | 285.4 | |
|
Discontinued operations liabilities | 34 | | | — | | | 4.8 | | | 38.8 | |
|
Separate account liabilities | 3,089.10 | | | — | | | — | | | 3,089.10 | |
|
Total liabilities | 21,159.90 | | | (18.9 | ) | | 18.8 | | | 21,159.80 | |
|
| | | | | | | |
STOCKHOLDERS’ EQUITY: | | | | | | | |
Common stock, $.01 par value: 5.7 million shares outstanding | 0.1 | | | — | | | — | | | 0.1 | |
|
Additional paid-in capital | 2,632.70 | | | — | | | — | | | 2,632.70 | |
|
Accumulated other comprehensive income (loss) | (182.9 | ) | | 0.7 | | | 2.9 | | | (179.3 | ) |
|
Retained earnings (accumulated deficit) | (1,757.9 | ) | | 21.5 | | | (12.3 | ) | | (1,748.7 | ) |
|
Treasury stock, at cost: 0.7 million shares | (182.9 | ) | | — | | | — | | | (182.9 | ) |
|
Total The Phoenix Companies, Inc. stockholders’ equity | 509.1 | | | 22.2 | | | (9.4 | ) | | 521.9 | |
|
Noncontrolling interests | 11.8 | | | — | | | — | | | 11.8 | |
|
Total stockholders’ equity | 520.9 | | | 22.2 | | | (9.4 | ) | | 533.7 | |
|
Total liabilities and stockholders’ equity | $ | 21,680.80 | | | $ | 3.3 | | | $ | 9.4 | | | $ | 21,693.50 | |
|
——————— |
| | | | | | | | | | | | | | | |
[1] | Included within Other Adjustments is a reclassification of $116.0 million to reflect perpetual preferred stock securities as available-for-sale equity securities. | | | | | | | | | | | | | | |
|
| | | | | | | | | | | | | | | |
($ in millions, except share data) | Consolidated Statements of Income and Comprehensive Income |
For the three months ended September 30, 2014 |
| | | Correction of errors | | |
| As | | UL | | Other | | As |
reported | unlock | adjustments | revised |
REVENUES: | | | | | | | |
Premiums | $ | 78.1 | | | $ | — | | | $ | — | | | $ | 78.1 | |
|
Fee income | 135.2 | | | — | | | — | | | 135.2 | |
|
Net investment income | 204.9 | | | — | | | — | | | 204.9 | |
|
Net realized investment gains (losses): | | | | | | | |
Total other-than-temporary impairment (“OTTI”) losses | (3.7 | ) | | — | | | — | | | (3.7 | ) |
|
Portion of OTTI losses recognized in other comprehensive income (“OCI”) | (0.2 | ) | | — | | | — | | | (0.2 | ) |
|
Net OTTI losses recognized in earnings | (3.9 | ) | | — | | | — | | | (3.9 | ) |
|
Net realized investment gains (losses), excluding OTTI losses | 1.8 | | | — | | | (1.7 | ) | | 0.1 | |
|
Net realized investment gains (losses) | (2.1 | ) | | — | | | (1.7 | ) | | (3.8 | ) |
|
Total revenues | 416.1 | | | — | | | (1.7 | ) | | 414.4 | |
|
| | | | | | | |
BENEFITS AND EXPENSES: | | | | | | | |
Policy benefits | 265.4 | | | (0.7 | ) | | (1.1 | ) | | 263.6 | |
|
Policyholder dividends | 56.7 | | | — | | | 0.3 | | | 57 | |
|
Policy acquisition cost amortization | 24.9 | | | 0.3 | | | 4.2 | | | 29.4 | |
|
Interest expense on indebtedness | 7 | | | — | | | — | | | 7 | |
|
Other operating expenses | 78.8 | | | — | | | (1.8 | ) | | 77 | |
|
Total benefits and expenses | 432.8 | | | (0.4 | ) | | 1.6 | | | 434 | |
|
Income (loss) from continuing operations before income taxes | (16.7 | ) | | 0.4 | | | (3.3 | ) | | (19.6 | ) |
|
Income tax expense (benefit) | 1.3 | | | — | | | 1.3 | | | 2.6 | |
|
Income (loss) from continuing operations | (18.0 | ) | | 0.4 | | | (4.6 | ) | | (22.2 | ) |
|
Income (loss) from discontinued operations, net of income taxes | (0.3 | ) | | — | | | — | | | (0.3 | ) |
|
Net income (loss) | (18.3 | ) | | 0.4 | | | (4.6 | ) | | (22.5 | ) |
|
Less: Net income (loss) attributable to noncontrolling interests | (0.1 | ) | | — | | | — | | | (0.1 | ) |
|
Net income (loss) attributable to The Phoenix Companies, Inc. | $ | (18.2 | ) | | $ | 0.4 | | | $ | (4.6 | ) | | $ | (22.4 | ) |
|
|
(Continued on next page) |
|
| | | | | | | | | | | | | | | |
(Continued from previous page) | Consolidated Statements of Income and Comprehensive Income |
($ in millions, except share data) | For the three months ended September 30, 2014 |
| | | Correction of errors | | |
| As | | UL | | Other | | As |
reported | unlock | adjustments | revised |
COMPREHENSIVE INCOME (LOSS): | | | | | | | |
Net income (loss) attributable to The Phoenix Companies, Inc. | $ | (18.2 | ) | | $ | 0.4 | | | $ | (4.6 | ) | | $ | (22.4 | ) |
|
Net income (loss) attributable to noncontrolling interests | (0.1 | ) | | — | | | — | | | (0.1 | ) |
|
Net income (loss) | (18.3 | ) | | 0.4 | | | (4.6 | ) | | (22.5 | ) |
|
Other comprehensive income (loss) before income taxes: | | | | | | | |
Unrealized investment gains (losses), net of related offsets | (13.7 | ) | | (0.5 | ) | | (0.2 | ) | | (14.4 | ) |
Net pension liability adjustment | 1.7 | | | — | | | — | | | 1.7 | |
|
Other comprehensive income (loss) before income taxes | (12.0 | ) | | (0.5 | ) | | (0.2 | ) | | (12.7 | ) |
Less: Income tax expense (benefit) related to: | | | | | | | |
Unrealized investment gains (losses), net of related offsets | (6.3 | ) | | — | | | 0.8 | | | (5.5 | ) |
|
Net pension liability adjustment | — | | | — | | | — | | | — | |
|
Total income tax expense (benefit) | (6.3 | ) | | — | | | 0.8 | | | (5.5 | ) |
|
Other comprehensive income (loss), net of income taxes | (5.7 | ) | | (0.5 | ) | | (1.0 | ) | | (7.2 | ) |
Comprehensive income (loss) | (24.0 | ) | | (0.1 | ) | | (5.6 | ) | | (29.7 | ) |
Less: Comprehensive income (loss) attributable to noncontrolling interests | (0.1 | ) | | — | | | — | | | (0.1 | ) |
|
Comprehensive income (loss) attributable to The Phoenix Companies, Inc. | $ | (23.9 | ) | | $ | (0.1 | ) | | $ | (5.6 | ) | | $ | (29.6 | ) |
| | | | | | | |
EARNINGS (LOSS) PER SHARE: | | | | | | | |
Income (loss) from continuing operations – basic | $ | (3.13 | ) | | $ | 0.07 | | | $ | (0.80 | ) | | $ | (3.85 | ) |
|
Income (loss) from continuing operations – diluted | $ | (3.13 | ) | | $ | 0.07 | | | $ | (0.80 | ) | | $ | (3.85 | ) |
|
Income (loss) from discontinued operations – basic | $ | (0.05 | ) | | $ | — | | | $ | — | | | $ | (0.05 | ) |
|
Income (loss) from discontinued operations – diluted | $ | (0.05 | ) | | $ | — | | | $ | — | | | $ | (0.05 | ) |
|
Net income (loss) attributable to The Phoenix Companies, Inc. – basic | $ | (3.17 | ) | | $ | 0.07 | | | $ | (0.80 | ) | | $ | (3.90 | ) |
|
Net income (loss) attributable to The Phoenix Companies, Inc. – diluted | $ | (3.17 | ) | | $ | 0.07 | | | $ | (0.80 | ) | | $ | (3.90 | ) |
|
Basic weighted-average common shares outstanding (in thousands) | 5,750 | | | | | | | 5,750 | |
|
Diluted weighted-average common shares outstanding (in thousands) | 5,750 | | | | | | | 5,750 | |
|
|
| | | | | | | | | | | | | | | |
($ in millions, except share data) | Consolidated Statements of Income and Comprehensive Income |
For the nine months ended September 30, 2014 |
| | | Correction of errors | | |
| As | | UL | | Other | | As |
reported | unlock | adjustments | revised |
REVENUES: | | | | | | | |
Premiums | $ | 240.9 | | | $ | — | | | $ | — | | | $ | 240.9 | |
|
Fee income | 404.2 | | | — | | | — | | | 404.2 | |
|
Net investment income | 613.7 | | | — | | | (5.8 | ) | | 607.9 | |
|
Net realized investment gains (losses): | | | | | | | |
Total other-than-temporary impairment (“OTTI”) losses | (4.7 | ) | | — | | | — | | | (4.7 | ) |
|
Portion of OTTI losses recognized in other comprehensive income (“OCI”) | (0.4 | ) | | — | | | — | | | (0.4 | ) |
|
Net OTTI losses recognized in earnings | (5.1 | ) | | — | | | — | | | (5.1 | ) |
|
Net realized investment gains (losses), excluding OTTI losses | (18.6 | ) | | — | | | (2.8 | ) | | (21.4 | ) |
|
Net realized investment gains (losses) | (23.7 | ) | | — | | | (2.8 | ) | | (26.5 | ) |
|
Total revenues | 1,235.10 | | | — | | | (8.6 | ) | | 1,226.50 | |
|
| | | | | | | |
BENEFITS AND EXPENSES: | | | | | | | |
Policy benefits | 799.9 | | | (2.5 | ) | | (2.2 | ) | | 795.2 | |
|
Policyholder dividends | 172.9 | | | — | | | (1.1 | ) | | 171.8 | |
|
Policy acquisition cost amortization | 64.7 | | | 0.1 | | | 8.3 | | | 73.1 | |
|
Interest expense on indebtedness | 21.2 | | | — | | | — | | | 21.2 | |
|
Other operating expenses | 262.2 | | | — | | | (3.6 | ) | | 258.6 | |
|
Total benefits and expenses | 1,320.90 | | | (2.4 | ) | | 1.4 | | | 1,319.90 | |
|
Income (loss) from continuing operations before income taxes | (85.8 | ) | | 2.4 | | | (10.0 | ) | | (93.4 | ) |
|
Income tax expense (benefit) | (22.7 | ) | | — | | | 0.9 | | | (21.8 | ) |
|
Income (loss) from continuing operations | (63.1 | ) | | 2.4 | | | (10.9 | ) | | (71.6 | ) |
|
Income (loss) from discontinued operations, net of income taxes | (1.8 | ) | | — | | | 0.3 | | | (1.5 | ) |
|
Net income (loss) | (64.9 | ) | | 2.4 | | | (10.6 | ) | | (73.1 | ) |
|
Less: Net income (loss) attributable to noncontrolling interests | 0.9 | | | — | | | (1.1 | ) | | (0.2 | ) |
|
Net income (loss) attributable to The Phoenix Companies, Inc. | $ | (65.8 | ) | | $ | 2.4 | | | $ | (9.5 | ) | | $ | (72.9 | ) |
|
|
(Continued on next page) |
|
| | | | | | | | | | | | | | | |
(Continued from previous page) | Consolidated Statements of Income and Comprehensive Income |
($ in millions, except share data) | For the nine months ended September 30, 2014 |
| | | Correction of errors | | |
| As | | UL | | Other | | As |
reported | unlock | adjustments | revised |
COMPREHENSIVE INCOME (LOSS): | | | | | | | |
Net income (loss) attributable to The Phoenix Companies, Inc. | $ | (65.8 | ) | | $ | 2.4 | | | $ | (9.5 | ) | | $ | (72.9 | ) |
|
Net income (loss) attributable to noncontrolling interests | 0.9 | | | — | | | (1.1 | ) | | (0.2 | ) |
|
Net income (loss) | (64.9 | ) | | 2.4 | | | (10.6 | ) | | (73.1 | ) |
|
Other comprehensive income (loss) before income taxes: | | | | | | | |
Unrealized investment gains (losses), net of related offsets | 56 | | | 0.4 | | | 4.8 | | | 61.2 | |
|
Net pension liability adjustment | 5.1 | | | — | | | — | | | 5.1 | |
|
Other comprehensive income (loss) before income taxes | 61.1 | | | 0.4 | | | 4.8 | | | 66.3 | |
|
Less: Income tax expense (benefit) related to: | | | | | | | |
Unrealized investment gains (losses), net of related offsets | 58.8 | | | — | | | 1.8 | | | 60.6 | |
|
Net pension liability adjustment | — | | | — | | | — | | | — | |
|
Total income tax expense (benefit) | 58.8 | | | — | | | 1.8 | | | 60.6 | |
|
Other comprehensive income (loss), net of income taxes | 2.3 | | | 0.4 | | | 3 | | | 5.7 | |
|
Comprehensive income (loss) | (62.6 | ) | | 2.8 | | | (7.6 | ) | | (67.4 | ) |
|
Less: Comprehensive income (loss) attributable to noncontrolling interests | 0.9 | | | — | | | (1.1 | ) | | (0.2 | ) |
|
Comprehensive income (loss) attributable to The Phoenix Companies, Inc. | $ | (63.5 | ) | | $ | 2.8 | | | $ | (6.5 | ) | | $ | (67.2 | ) |
|
| | | | | | | |
EARNINGS (LOSS) PER SHARE: | | | | | | | |
Income (loss) from continuing operations – basic | $ | (10.98 | ) | | $ | 0.42 | | | $ | (1.70 | ) | | $ | (12.42 | ) |
|
Income (loss) from continuing operations – diluted | $ | (10.98 | ) | | $ | 0.42 | | | $ | (1.70 | ) | | $ | (12.42 | ) |
|
Income (loss) from discontinued operations – basic | $ | (0.31 | ) | | $ | — | | | $ | 0.05 | | | $ | (0.26 | ) |
|
Income (loss) from discontinued operations – diluted | $ | (0.31 | ) | | $ | — | | | $ | 0.05 | | | $ | (0.26 | ) |
|
Net income (loss) attributable to The Phoenix Companies, Inc. – basic | $ | (11.45 | ) | | $ | 0.42 | | | $ | (1.65 | ) | | $ | (12.68 | ) |
|
Net income (loss) attributable to The Phoenix Companies, Inc. – diluted | $ | (11.45 | ) | | $ | 0.42 | | | $ | (1.65 | ) | | $ | (12.68 | ) |
|
Basic weighted-average common shares outstanding (in thousands) | 5,747 | | | | | | | 5,747 | |
|
Diluted weighted-average common shares outstanding (in thousands) | 5,747 | | | | | | | 5,747 | |
|
| | | | |
| | | | | | | | | | | | | | | |
($ in millions) | Consolidated Statement of Cash Flows | | | | |
For the period ended September 30, 2014 | | | | |
| As | | Correction | | As | | | | |
reported | of errors | revised | | | | |
OPERATING ACTIVITIES: | | | | | | | | | |
Net income (loss) | $ | (65.8 | ) | | $ | (7.1 | ) | | $ | (72.9 | ) | | | | |
Net realized investment gains / losses | 23.7 | | | 2.8 | | | 26.5 | | | | | |
| | | |
Policy acquisition costs deferred | (52.3 | ) | | (2.6 | ) | | (54.9 | ) | | | | |
Policy acquisition cost amortization | 64.7 | | | 8.4 | | | 73.1 | | | | | |
| | | |
Amortization and depreciation | 4.5 | | | — | | | 4.5 | | | | | |
| | | |
Interest credited | 113.4 | | | — | | | 113.4 | | | | | |
| | | |
Equity in earnings of limited partnerships and other investments | (48.1 | ) | | 3.7 | | | (44.4 | ) | | | | |
| | | |
Change in: | | | | | | | | | |
Accrued investment income | (134.0 | ) | | 2.1 | | | (131.9 | ) | | | | |
| | | |
Deferred income taxes, net | (20.6 | ) | | (1.9 | ) | | (22.5 | ) | | | | |
Reinsurance recoverable | 28.7 | | | (2.5 | ) | | 26.2 | | | | | |
| | | |
Policy liabilities and accruals | (365.1 | ) | | (2.2 | ) | | (367.3 | ) | | | | |
Dividend obligations | 47.5 | | | (1.0 | ) | | 46.5 | | | | | |
| | | |
Pension and post-employment liabilities | (15.3 | ) | | — | | | (15.3 | ) | | | | |
| | | |
Impact of operating activities of consolidated investment entities, net | (8.6 | ) | | (1.1 | ) | | (9.7 | ) | | | | |
Other operating activities, net | 4.2 | | | (2.0 | ) | | 2.2 | | | | | |
| | | |
Cash provided by (used for) operating activities | (423.1 | ) | | (3.4 | ) | | (426.5 | ) | | | | |
| | | | | | | | | |
INVESTING ACTIVITIES: | | | | | | | | | |
Purchases of: | | | | | | | | | |
Available-for-sale debt securities | (1,798.4 | ) | | 44.2 | | [1] | (1,754.2 | ) | | | | |
| | | |
Available-for-sale equity securities | (7.9 | ) | | (44.2 | ) | [1] | (52.1 | ) | | | | |
Short-term investments | (1,584.6 | ) | | — | | | (1,584.6 | ) | | | | |
| | | |
Derivative instruments | (51.3 | ) | | — | | | (51.3 | ) | | | | |
| | | |
Fair value and other investments | (0.7 | ) | | — | | | (0.7 | ) | | | | |
| | | |
Sales, repayments and maturities of: | | | | | | | | | |
Available-for-sale debt securities | 1,194.50 | | | (6.8 | ) | [1] | 1,187.70 | | | | | |
| | | |
Available-for-sale equity securities | 10.1 | | | 6.8 | | [1] | 16.9 | | | | | |
| | | |
Short-term investments | 1,856.10 | | | — | | | 1,856.10 | | | | | |
| | | |
Derivative instruments | 73.5 | | | — | | | 73.5 | | | | | |
| | | |
Fair value and other investments | 16.7 | | | — | | | 16.7 | | | | | |
| | | |
Contributions to limited partnerships and limited liability corporations | (58.0 | ) | | — | | | (58.0 | ) | | | | |
| | | |
Distributions from limited partnerships and limited liability corporations | 104.5 | | | — | | | 104.5 | | | | | |
| | | |
Policy loans, net | 91 | | | — | | | 91 | | | | | |
| | | |
Impact of investing activities of consolidated investment entities, net | — | | | — | | | — | | | | | |
| | | |
Other investing activities, net | (7.7 | ) | | — | | | (7.7 | ) | | | | |
| | | |
Cash provided by (used for) investing activities | (162.2 | ) | | — | | | (162.2 | ) | | | | |
| | | |
|
(Continued on next page) |
| | | | |
| | | | | | | | | | | | | | | |
(Continued from previous page) | Consolidated Statement of Cash Flows | | | | |
($ in millions, except share data) | For the period ended September 30, 2014 | | | | |
| As | | Correction | | As | | | | |
reported | of errors | revised | | | | |
FINANCING ACTIVITIES: | | | | | | | | | |
Policyholder deposits | 1,080.90 | | | 18.7 | | | 1,099.60 | | | | | |
| | | |
Policyholder withdrawals | (878.3 | ) | | (15.3 | ) | | (893.6 | ) | | | | |
Net transfers (to) from separate accounts | 330.6 | | | — | | | 330.6 | | | | | |
| | | |
Impact of financing activities of consolidated investment entities, net | 0.1 | | | — | | | 0.1 | | | | | |
| | | |
Other financing activities, net | — | | | — | | | — | | | | | |
| | | |
Cash provided by (used for) financing activities | 533.3 | | | 3.4 | | | 536.7 | | | | | |
| | | |
Change in cash and cash equivalents | (52.0 | ) | | — | | | (52.0 | ) | | | | |
| | | |
Change in cash included in discontinued operations assets | (1.2 | ) | | — | | | (1.2 | ) | | | | |
| | | |
Cash and cash equivalents, beginning of period | 496.4 | | | — | | | 496.4 | | | | | |
| | | |
Cash and cash equivalents, end of period | $ | 443.2 | | | $ | — | | | $ | 443.2 | | | | | |
| | | |
| | | | | | | | | |
Supplemental Disclosure of Cash Flow Information | | | | | | | | | |
Income taxes (paid) refunded | $ | — | | | $ | — | | | $ | — | | | | | |
| | | |
Interest expense on indebtedness paid | $ | (18.6 | ) | | $ | — | | | $ | (18.6 | ) | | | | |
| | | |
| | | | | | | | | |
Non-Cash Transactions During the Year | | | | | | | | | |
Investment exchanges | $ | 62.4 | | | $ | — | | | $ | 62.4 | | | | | |
| | | |
——————— |
| | | | | | | | | | | | | | | |
[1] | Includes a reclassification to reflect perpetual preferred stock securities as available-for-sale equity securities from available-for-sale debt securities. | | | | | | | | | | | | | | |
| | | | |
| | | | | | | | | | | | | | | |
($ in millions) | Consolidated Statement of | | | | |
Changes in Stockholders' Equity | | | | |
For the period ended September 30, 2014 | | | | |
| As | | Correction | | As | | | | |
reported | of errors | revised | | | | |
COMMON STOCK: | | | | | | | | | |
Balance, beginning of period | $ | 0.1 | | | $ | — | | | $ | 0.1 | | | | | |
| | | |
Balance, end of period | $ | 0.1 | | | $ | — | | | $ | 0.1 | | | | | |
| | | |
| | | | | | | | | |
ADDITIONAL PAID-IN CAPITAL: | | | | | | | | | |
Balance, beginning of period | $ | 2,633.10 | | | $ | — | | | $ | 2,633.10 | | | | | |
| | | |
Issuance of shares and compensation expense on stock compensation awards | (0.4 | ) | | — | | | (0.4 | ) | | | | |
| | | |
Balance, end of period | $ | 2,632.70 | | | $ | — | | | $ | 2,632.70 | | | | | |
| | | |
| | | | | | | | | |
ACCUMULATED OTHER COMPREHENSIVE INCOME (LOSS): | | | | | | | | | |
Balance, beginning of period | $ | (185.2 | ) | | $ | 0.2 | | | $ | (185.0 | ) | | | | |
| | | |
Other comprehensive income (loss) | 2.3 | | | 3.4 | | | 5.7 | | | | | |
| | | |
Balance, end of period | $ | (182.9 | ) | | $ | 3.6 | | | $ | (179.3 | ) | | | | |
| | | |
| | | | | | | | | |
ACCUMULATED DEFICIT: | | | | | | | | | |
Balance, beginning of period | $ | (1,692.1 | ) | | $ | 16.3 | | | $ | (1,675.8 | ) | | | | |
| | | |
Net income (loss) | (65.8 | ) | | (7.1 | ) | | (72.9 | ) | | | | |
Balance, end of period | $ | (1,757.9 | ) | | $ | 9.2 | | | $ | (1,748.7 | ) | | | | |
| | | |
| | | | | | | | | |
TREASURY STOCK, AT COST: | | | | | | | | | |
Balance, beginning of period | $ | (182.9 | ) | | $ | — | | | $ | (182.9 | ) | | | | |
| | | |
Balance, end of period | $ | (182.9 | ) | | $ | — | | | $ | (182.9 | ) | | | | |
| | | |
| | | | | | | | | |
TOTAL STOCKHOLDERS’ EQUITY ATTRIBUTABLE TO | | | | | | | | | |
THE PHOENIX COMPANIES, INC.: | | | | |
Balance, beginning of period | $ | 573 | | | $ | 16.5 | | | $ | 589.5 | | | | | |
| | | |
Change in stockholders’ equity attributable to The Phoenix Companies, Inc. | (63.9 | ) | | (3.7 | ) | | (67.6 | ) | | | | |
Balance, end of period | $ | 509.1 | | | $ | 12.8 | | | $ | 521.9 | | | | | |
| | | |
| | | | | | | | | |
NONCONTROLLING INTERESTS: | | | | | | | | | |
Balance, beginning of period | $ | 10.7 | | | $ | 1.1 | | | $ | 11.8 | | | | | |
| | | |
Change in noncontrolling interests | 1.1 | | | (1.1 | ) | | — | | | | | |
| | | |
Balance, end of period | $ | 11.8 | | | $ | — | | | $ | 11.8 | | | | | |
| | | |
| | | | | | | | | |
TOTAL STOCKHOLDERS’ EQUITY: | | | | | | | | | |
Balance, beginning of period | $ | 583.7 | | | $ | 17.6 | | | $ | 601.3 | | | | | |
| | | |
Change in stockholders’ equity | (62.8 | ) | | (4.8 | ) | | (67.6 | ) | | | | |
Balance, end of period | $ | 520.9 | | | $ | 12.8 | | | $ | 533.7 | | | | | |
| | | |
|
| | | | | | | | | | | | | | | |
($ in millions, except share data) | Consolidated Balance Sheet |
As of March 31, 2013 |
| | | Correction of errors | | |
| As | | UL | | Other | | As |
reported | unlock | adjustments | revised |
ASSETS: | | | | | | | |
Available-for-sale debt securities, at fair value | $ | 11,881.10 | | | $ | — | | | $ | (64.5 | ) | [1] | $ | 11,816.60 | |
|
Available-for-sale equity securities, at fair value | 34.6 | | | — | | | 63.3 | | [1] | 97.9 | |
|
Short-term investments | 699.5 | | | — | | | — | | | 699.5 | |
|
Limited partnerships and other investments | 563.4 | | | — | | | — | | | 563.4 | |
|
Policy loans, at unpaid principal balances | 2,340.10 | | | — | | | — | | | 2,340.10 | |
|
Derivative instruments | 194.4 | | | — | | | (12.8 | ) | | 181.6 | |
|
Fair value investments | 215.2 | | | — | | | — | | | 215.2 | |
|
Total investments | 15,928.30 | | | — | | | (14.0 | ) | | 15,914.30 | |
|
Cash and cash equivalents | 295.2 | | | — | | | — | | | 295.2 | |
|
Accrued investment income | 176.1 | | | — | | | — | | | 176.1 | |
|
Reinsurance recoverable | 594.4 | | | — | | | (0.9 | ) | | 593.5 | |
|
Deferred policy acquisition costs | 881.5 | | | — | | | (10.9 | ) | | 870.6 | |
|
Deferred income taxes, net | 41.5 | | | — | | | — | | | 41.5 | |
|
Other assets [2] | 319.1 | | | — | | | 20.3 | | | 339.4 | |
|
Discontinued operations assets | 48.4 | | | — | | | 4.8 | | | 53.2 | |
|
Separate account assets | 3,406.70 | | | — | | | — | | | 3,406.70 | |
|
Total assets | $ | 21,691.20 | | | $ | — | | | $ | (0.7 | ) | | $ | 21,690.50 | |
|
| | | | | | | |
LIABILITIES: | | | | | | | |
Policy liabilities and accruals | $ | 12,653.80 | | | $ | — | | | $ | (12.1 | ) | | $ | 12,641.70 | |
|
Policyholder deposit funds | 3,153.80 | | | — | | | 6.1 | | | 3,159.90 | |
|
Dividend obligations | 943.8 | | | — | | | (1.5 | ) | | 942.3 | |
|
Indebtedness | 378.8 | | | — | | | — | | | 378.8 | |
|
Pension and post-employment liabilities | 424.7 | | | — | | | — | | | 424.7 | |
|
Other liabilities | 256.1 | | | — | | | 6.1 | | | 262.2 | |
|
Discontinued operations liabilities | 42.9 | | | — | | | 4.7 | | | 47.6 | |
|
Separate account liabilities | 3,406.70 | | | — | | | — | | | 3,406.70 | |
|
Total liabilities | 21,260.60 | | | — | | | 3.3 | | | 21,263.90 | |
|
| | | | | | | |
STOCKHOLDERS’ EQUITY: | | | | | | | |
Common stock, $.01 par value: 5.7 million shares outstanding | 0.1 | | | — | | | — | | | 0.1 | |
|
Additional paid-in capital | 2,632.90 | | | — | | | — | | | 2,632.90 | |
|
Accumulated other comprehensive income (loss) | (260.8 | ) | | — | | | 2.8 | | | (258.0 | ) |
|
Retained earnings (accumulated deficit) | (1,765.9 | ) | | — | | | (6.8 | ) | | (1,772.7 | ) |
|
Treasury stock, at cost: 0.7 million shares | (182.9 | ) | | — | | | — | | | (182.9 | ) |
|
Total The Phoenix Companies, Inc. stockholders’ equity | 423.4 | | | — | | | (4.0 | ) | | 419.4 | |
|
Noncontrolling interests | 7.2 | | | — | | | — | | | 7.2 | |
|
Total stockholders’ equity | 430.6 | | | — | | | (4.0 | ) | | 426.6 | |
|
Total liabilities and stockholders’ equity | $ | 21,691.20 | | | $ | — | | | $ | (0.7 | ) | | $ | 21,690.50 | |
|
——————— |
| | | | | | | | | | | | | | | |
[1] | Included within Other Adjustments is a reclassification of $63.4 million to reflect perpetual preferred stock securities as available-for-sale equity securities. | | | | | | | | | | | | | | |
| | | | | | | | | | | | | | | |
[2] | Includes receivables which were previously disclosed as a separate line item in the 2013 Form 10-K. | | | | | | | | | | | | | | |
|
| | | | | | | | | | | | | | | |
($ in millions, except share data) | Consolidated Statement of Income and Comprehensive Income |
For the three months ended March 31, 2013 |
| | | Correction of errors | | |
| As | | UL | | Other | | As |
reported | unlock | adjustments | revised |
REVENUES: | | | | | | | |
Premiums | $ | 82.7 | | | $ | — | | | $ | — | | | $ | 82.7 | |
|
Fee income | 136.3 | | | — | | | — | | | 136.3 | |
|
Net investment income | 191.1 | | | — | | | (0.7 | ) | | 190.4 | |
|
Net realized investment gains (losses): | | | | | | | |
Total other-than-temporary impairment (“OTTI”) losses | (0.9 | ) | | — | | | 0.4 | | | (0.5 | ) |
|
Portion of OTTI losses recognized in other comprehensive income (“OCI”) | (1.7 | ) | | — | | | — | | | (1.7 | ) |
|
Net OTTI losses recognized in earnings | (2.6 | ) | | — | | | 0.4 | | | (2.2 | ) |
|
Net realized investment gains (losses), excluding OTTI losses | (13.3 | ) | | — | | | 0.9 | | | (12.4 | ) |
|
Net realized investment gains (losses) | (15.9 | ) | | — | | | 1.3 | | | (14.6 | ) |
|
Total revenues | 394.2 | | | — | | | 0.6 | | | 394.8 | |
|
| | | | | | | |
BENEFITS AND EXPENSES: | | | | | | | |
Policy benefits | 318.8 | | | — | | | (48.2 | ) | [1] | 270.6 | |
|
Policyholder dividends | 4.4 | | | — | | | 44.9 | | [1] | 49.3 | |
|
Policy acquisition cost amortization | 45.3 | | | — | | | 4.3 | | | 49.6 | |
|
Interest expense on indebtedness | 7.7 | | | — | | | (0.6 | ) | | 7.1 | |
|
Other operating expenses | 80.8 | | | — | | | 2.4 | | | 83.2 | |
|
Total benefits and expenses | 457 | | | — | | | 2.8 | | | 459.8 | |
|
Income (loss) from continuing operations before income taxes | (62.8 | ) | | — | | | (2.2 | ) | | (65.0 | ) |
|
Income tax expense (benefit) | 4.2 | | | — | | | — | | | 4.2 | |
|
Income (loss) from continuing operations | (67.0 | ) | | — | | | (2.2 | ) | | (69.2 | ) |
|
Income (loss) from discontinued operations, net of income taxes | (1.8 | ) | | — | | | — | | | (1.8 | ) |
|
Net income (loss) | (68.8 | ) | | — | | | (2.2 | ) | | (71.0 | ) |
|
Less: Net income (loss) attributable to noncontrolling interests | (0.1 | ) | | — | | | — | | | (0.1 | ) |
|
Net income (loss) attributable to The Phoenix Companies, Inc. | $ | (68.7 | ) | | $ | — | | | $ | (2.2 | ) | | $ | (70.9 | ) |
|
|
(Continued on next page) |
|
| | | | | | | | | | | | | | | |
(Continued from previous page) | Consolidated Statements of Income and Comprehensive Income |
($ in millions, except share data) | For the three months ended March 31, 2013 |
| | | Correction of errors | | |
| As | | UL | | Other | | As |
reported | unlock | adjustments | revised |
COMPREHENSIVE INCOME (LOSS): | | | | | | | |
Net income (loss) attributable to The Phoenix Companies, Inc. | $ | (68.7 | ) | | $ | — | | | $ | (2.2 | ) | | $ | (70.9 | ) |
|
Net income (loss) attributable to noncontrolling interests | (0.1 | ) | | — | | | — | | | (0.1 | ) |
|
Net income (loss) | (68.8 | ) | | — | | | (2.2 | ) | | (71.0 | ) |
|
Other comprehensive income (loss) before income taxes: | | | | | | | |
Unrealized investment gains (losses), net of related offsets [2] | (7.5 | ) | | — | | | (1.5 | ) | | (9.0 | ) |
|
Net pension liability adjustment | 3.8 | | | — | | | (1.2 | ) | | 2.6 | |
|
Other comprehensive income (loss) before income taxes | (3.7 | ) | | — | | | (2.7 | ) | | (6.4 | ) |
|
Less: Income tax expense (benefit) related to: | | | | | | | |
Unrealized investment gains (losses), net of related offsets [2] | 7.8 | | | — | | | — | | | 7.8 | |
|
Net pension liability adjustment | — | | | — | | | — | | | — | |
|
Total income tax expense (benefit) | 7.8 | | | — | | | — | | | 7.8 | |
|
Other comprehensive income (loss), net of income taxes | (11.5 | ) | | — | | | (2.7 | ) | | (14.2 | ) |
|
Comprehensive income (loss) | (80.3 | ) | | — | | | (4.9 | ) | | (85.2 | ) |
|
Less: Comprehensive income (loss) attributable to noncontrolling interests | (0.1 | ) | | — | | | — | | | (0.1 | ) |
|
Comprehensive income (loss) attributable to The Phoenix Companies, Inc. | $ | (80.2 | ) | | $ | — | | | $ | (4.9 | ) | | $ | (85.1 | ) |
|
| | | | | | | |
EARNINGS (LOSS) PER SHARE: | | | | | | | |
Income (loss) from continuing operations – basic | $ | (11.72 | ) | | $ | — | | | $ | (0.38 | ) | | $ | (12.10 | ) |
|
Income (loss) from continuing operations – diluted | $ | (11.72 | ) | | $ | — | | | $ | (0.38 | ) | | $ | (12.10 | ) |
|
Income (loss) from discontinued operations – basic | $ | (0.31 | ) | | $ | — | | | $ | — | | | $ | (0.31 | ) |
|
Income (loss) from discontinued operations – diluted | $ | (0.31 | ) | | $ | — | | | $ | — | | | $ | (0.31 | ) |
|
Net income (loss) attributable to The Phoenix Companies, Inc.– basic | $ | (12.02 | ) | | $ | — | | | $ | (0.38 | ) | | $ | (12.41 | ) |
|
Net income (loss) attributable to The Phoenix Companies, Inc. – diluted | $ | (12.02 | ) | | $ | — | | | $ | (0.38 | ) | | $ | (12.41 | ) |
|
Basic weighted-average common shares outstanding (in thousands) | 5,715 | | | | | | | 5,715 | |
|
Diluted weighted-average common shares outstanding (in thousands) | 5,715 | | | | | | | 5,715 | |
|
——————— |
| | | | | | | | | | | | | | | |
[1] | Included within Other Adjustments is an error related to reserves for certain survivorship policies in the closed block of $43.3 million that is fully offset by a change in policyholder dividends. This amount was previously identified and was reported as an out-of-period adjustment in the three months ended March 31, 2013. | | | | | | | | | | | | | | |
| | | | | | | | | | | | | | | |
[2] | Amounts were previously presented separately as net unrealized gains (losses) on investments where credit-related impairments were recognized, and net unrealized gains (losses) on all other investments in the 2013 Form 10-K. | | | | | | | | | | | | | | |
| | | | |
| | | | | | | | | | | | | | | |
($ in millions, except share data) | Consolidated Statement of Cash Flows | | | | |
For the period ended March 31, 2013 | | | | |
| As | | Correction | | As | | | | |
reported | of errors | revised | | | | |
OPERATING ACTIVITIES: | | | | | | | | | |
Net income (loss) | $ | (68.7 | ) | | $ | (2.2 | ) | | $ | (70.9 | ) | | | | |
Net realized investment gains / losses | 15.9 | | | (1.3 | ) | | 14.6 | | | | | |
| | | |
Policy acquisition costs deferred | (14.9 | ) | | (0.2 | ) | | (15.1 | ) | | | | |
Policy acquisition cost amortization | 45.3 | | | 4.3 | | | 49.6 | | | | | |
| | | |
Amortization and depreciation | 2.2 | | | — | | | 2.2 | | | | | |
| | | |
Interest credited | 30.5 | | | — | | | 30.5 | | | | | |
| | | |
Equity in earnings of limited partnerships and other investments | (8.7 | ) | | 0.1 | | | (8.6 | ) | | | | |
| | | |
Change in: | | | | | | | | | |
Accrued investment income | (45.8 | ) | | — | | | (45.8 | ) | | | | |
| | | |
Deferred income taxes, net | — | | | — | | | — | | | | | |
| | | |
Reinsurance recoverable | (11.0 | ) | | 8.5 | | | (2.5 | ) | | | | |
| | | |
Policy liabilities and accruals | (116.8 | ) | | (55.2 | ) | [1] | (172.0 | ) | | | | |
Dividend obligations | (39.4 | ) | | 44.9 | | [1] | 5.5 | | | | | |
| | | |
Pension and post-employment liabilities | (0.8 | ) | | — | | | (0.8 | ) | | | | |
| | | |
Impact of operating activities of consolidated investment entities, net | 1.4 | | | — | | | 1.4 | | | | | |
| | | |
Other operating activities, net [2] | 24.2 | | | 1.1 | | | 25.3 | | | | | |
| | | |
Cash provided by (used for) operating activities | (186.6 | ) | | — | | | (186.6 | ) | | | | |
| | | |
| | | | | | | | | |
INVESTING ACTIVITIES: | | | | | | | | | |
Purchases of: | | | | | | | | | |
Available-for-sale debt securities | (394.1 | ) | | 10 | | [3] | (384.1 | ) | | | | |
| | | |
Available-for-sale equity securities | — | | | (10.0 | ) | [3] | (10.0 | ) | | | | |
| | | |
Short-term investments | (699.5 | ) | | — | | | (699.5 | ) | | | | |
| | | |
Derivative instruments | (44.8 | ) | | — | | | (44.8 | ) | | | | |
| | | |
Fair value and other investments [4] | (14.9 | ) | | — | | | (14.9 | ) | | | | |
| | | |
Sales, repayments and maturities of: | | | | | | | | | |
Available-for-sale debt securities | 428.4 | | | — | | | 428.4 | | | | | |
| | | |
Available-for-sale equity securities | 1.1 | | | — | | | 1.1 | | | | | |
| | | |
Short-term investments | 699.7 | | | — | | | 699.7 | | | | | |
| | | |
Derivative instruments | 12.5 | | | — | | | 12.5 | | | | | |
| | | |
Fair value and other investments [4] | 4.6 | | | — | | | 4.6 | | | | | |
| | | |
Contributions to limited partnerships and limited liability corporations | (9.8 | ) | | — | | | (9.8 | ) | | | | |
| | | |
Distributions from limited partnerships and limited liability corporations | 33.6 | | | — | | | 33.6 | | | | | |
| | | |
Policy loans, net | 49.5 | | | — | | | 49.5 | | | | | |
| | | |
Impact of investing activities of consolidated investment entities, net | — | | | — | | | — | | | | | |
| | | |
Other investing activities, net | (0.8 | ) | | — | | | (0.8 | ) | | | | |
| | | |
Cash provided by (used for) investing activities | 65.5 | | | — | | | 65.5 | | | | | |
| | | |
|
(Continued on next page) |
| | | | |
| | | | | | | | | | | | | | | |
(Continued from previous page) | Consolidated Statement of Cash Flows | | | | |
($ in millions, except share data) | For the period ended March 31, 2013 | | | | |
| As | | Correction | | As | | | | |
reported | of errors | revised | | | | |
FINANCING ACTIVITIES: | | | | | | | | | |
Policyholder deposits | 362.9 | | | — | | | 362.9 | | | | | |
| | | |
Policyholder withdrawals | (282.7 | ) | | — | | | (282.7 | ) | | | | |
| | | |
Net transfers (to) from separate accounts | 89.5 | | | — | | | 89.5 | | | | | |
| | | |
Impact of financing activities of consolidated investment entities, net | 0.6 | | | — | | | 0.6 | | | | | |
| | | |
Other financing activities, net | — | | | — | | | — | | | | | |
| | | |
Cash provided by (used for) financing activities | 170.3 | | | — | | | 170.3 | | | | | |
| | | |
Change in cash and cash equivalents | 49.2 | | | — | | | 49.2 | | | | | |
| | | |
Change in cash included in discontinued operations assets | (0.4 | ) | | — | | | (0.4 | ) | | | | |
| | | |
Cash and cash equivalents, beginning of period | 246.4 | | | — | | | 246.4 | | | | | |
| | | |
Cash and cash equivalents, end of period | $ | 295.2 | | | $ | — | | | $ | 295.2 | | | | | |
| | | |
| | | | | | | | | |
Supplemental Disclosure of Cash Flow Information | | | | | | | | | |
Income taxes (paid) refunded | $ | (0.1 | ) | | $ | — | | | $ | (0.1 | ) | | | | |
| | | |
Interest expense on indebtedness paid | $ | (4.7 | ) | | $ | — | | | $ | (4.7 | ) | | | | |
| | | |
| | | | | | | | | |
Non-Cash Transactions During the Year | | | | | | | | | |
Investment exchanges | $ | 37.7 | | | $ | — | | | $ | 37.7 | | | | | |
| | | |
——————— |
| | | | | | | | | | | | | | | |
[1] | Includes an error related to reserves for certain survivorship policies in the closed block of $43.3 million that is fully offset by a change in policyholder dividends. This amount was previously identified and was reported as an out-of-period adjustment in the three months ended March 31, 2013. | | | | | | | | | | | | | | |
| | | | | | | | | | | | | | | |
[2] | Includes receivables which were previously disclosed as a separate line item in the 2013 Form 10-K. | | | | | | | | | | | | | | |
| | | | | | | | | | | | | | | |
[3] | Includes a reclassification to reflect perpetual preferred stock securities as available-for-sale equity securities from available-for-sale debt securities. | | | | | | | | | | | | | | |
| | | | | | | | | | | | | | | |
[4] | Includes other investments which were previously disclosed as a separate line item in the 2013 Form 10-K. | | | | | | | | | | | | | | |
| | | | |
| | | | | | | | | | | | | | | |
($ in millions) | Consolidated Statement of | | | | |
Changes in Stockholders' Equity | | | | |
For the period ended March 31, 2013 | | | | |
| As | | Correction | | As | | | | |
reported | of errors | revised | | | | |
COMMON STOCK: | | | | | | | | | |
Balance, beginning of period | $ | 0.1 | | | $ | — | | | $ | 0.1 | | | | | |
| | | |
Balance, end of period | $ | 0.1 | | | $ | — | | | $ | 0.1 | | | | | |
| | | |
| | | | | | | | | |
ADDITIONAL PAID-IN CAPITAL: | | | | | | | | | |
Balance, beginning of period | $ | 2,633.10 | | | $ | — | | | $ | 2,633.10 | | | | | |
| | | |
Issuance of shares and compensation expense on stock compensation awards | (0.2 | ) | | — | | | (0.2 | ) | | | | |
| | | |
Balance, end of period | $ | 2,632.90 | | | $ | — | | | $ | 2,632.90 | | | | | |
| | | |
| | | | | | | | | |
ACCUMULATED OTHER COMPREHENSIVE INCOME (LOSS): | | | | | | | | | |
Balance, beginning of period | $ | (249.3 | ) | | $ | 5.5 | | | $ | (243.8 | ) | | | | |
| | | |
Other comprehensive income (loss) | (11.5 | ) | | (2.7 | ) | | (14.2 | ) | | | | |
Balance, end of period | $ | (260.8 | ) | | $ | 2.8 | | | $ | (258.0 | ) | | | | |
| | | |
| | | | | | | | | |
ACCUMULATED DEFICIT: | | | | | | | | | |
Balance, beginning of period | $ | (1,697.2 | ) | | $ | (4.6 | ) | | $ | (1,701.8 | ) | | | | |
Net income (loss) | (68.7 | ) | | (2.2 | ) | | (70.9 | ) | | | | |
Balance, end of period | $ | (1,765.9 | ) | | $ | (6.8 | ) | | $ | (1,772.7 | ) | | | | |
| | | | | | | | | |
TREASURY STOCK, AT COST: | | | | | | | | | |
Balance, beginning of period | $ | (182.9 | ) | | $ | — | | | $ | (182.9 | ) | | | | |
| | | |
Balance, end of period | $ | (182.9 | ) | | $ | — | | | $ | (182.9 | ) | | | | |
| | | |
| | | | | | | | | |
TOTAL STOCKHOLDERS’ EQUITY ATTRIBUTABLE TO | | | | | | | | | |
THE PHOENIX COMPANIES, INC.: | | | | |
Balance, beginning of period | $ | 503.8 | | | $ | 0.9 | | | $ | 504.7 | | | | | |
| | | |
Change in stockholders’ equity attributable to The Phoenix Companies, Inc. | (80.4 | ) | | (4.9 | ) | | (85.3 | ) | | | | |
Balance, end of period | $ | 423.4 | | | $ | (4.0 | ) | | $ | 419.4 | | | | | |
| | | |
| | | | | | | | | |
NONCONTROLLING INTERESTS: | | | | | | | | | |
Balance, beginning of period | $ | 6.7 | | | $ | — | | | $ | 6.7 | | | | | |
| | | |
Change in noncontrolling interests | 0.5 | | | — | | | 0.5 | | | | | |
| | | |
Balance, end of period | $ | 7.2 | | | $ | — | | | $ | 7.2 | | | | | |
| | | |
| | | | | | | | | |
TOTAL STOCKHOLDERS’ EQUITY: | | | | | | | | | |
Balance, beginning of period | $ | 510.5 | | | $ | 0.9 | | | $ | 511.4 | | | | | |
| | | |
Change in stockholders’ equity | (79.9 | ) | | (4.9 | ) | | (84.8 | ) | | | | |
Balance, end of period | $ | 430.6 | | | $ | (4.0 | ) | | $ | 426.6 | | | | | |
| | | |
|
| | | | | | | | | | | | | | | |
($ in millions, except share data) | Consolidated Balance Sheet |
As of June 30, 2013 |
| | | Correction of errors | | |
| As | | UL | | Other | | As |
reported | unlock | adjustments | revised |
ASSETS: | | | | | | | |
Available-for-sale debt securities, at fair value | $ | 11,725.90 | | | $ | — | | | $ | (71.1 | ) | [1] | $ | 11,654.80 | |
|
Available-for-sale equity securities, at fair value | 38.7 | | | — | | | 68.7 | | [1] | 107.4 | |
|
Short-term investments | 599.8 | | | — | | | — | | | 599.8 | |
|
Limited partnerships and other investments | 559.4 | | | — | | | — | | | 559.4 | |
|
Policy loans, at unpaid principal balances | 2,350.10 | | | — | | | — | | | 2,350.10 | |
|
Derivative instruments | 206.5 | | | — | | | (17.6 | ) | | 188.9 | |
|
Fair value investments | 216.1 | | | — | | | — | | | 216.1 | |
|
Total investments | 15,696.50 | | | — | | | (20.0 | ) | | 15,676.50 | |
|
Cash and cash equivalents | 369.3 | | | — | | | — | | | 369.3 | |
|
Accrued investment income | 183.3 | | | — | | | — | | | 183.3 | |
|
Reinsurance recoverable | 577 | | | — | | | (0.3 | ) | | 576.7 | |
|
Deferred policy acquisition costs | 914.6 | | | — | | | 0.3 | | | 914.9 | |
|
Deferred income taxes, net | 65.8 | | | — | | | 0.1 | | | 65.9 | |
|
Other assets [2] | 325.1 | | | — | | | 15.5 | | | 340.6 | |
|
Discontinued operations assets | 47.1 | | | — | | | 4.8 | | | 51.9 | |
|
Separate account assets | 3,273.50 | | | — | | | — | | | 3,273.50 | |
|
Total assets | $ | 21,452.20 | | | $ | — | | | $ | 0.4 | | | $ | 21,452.60 | |
|
| | | | | | | |
LIABILITIES: | | | | | | | |
Policy liabilities and accruals | $ | 12,577.70 | | | $ | — | | | $ | (7.9 | ) | | $ | 12,569.80 | |
|
Policyholder deposit funds | 3,247.80 | | | — | | | 8.1 | | | 3,255.90 | |
|
Dividend obligations | 744.6 | | | — | | | (2.1 | ) | | 742.5 | |
|
Indebtedness | 378.8 | | | — | | | — | | | 378.8 | |
|
Pension and post-employment liabilities | 418.5 | | | — | | | — | | | 418.5 | |
|
Other liabilities | 385.3 | | | — | | | (2.9 | ) | | 382.4 | |
|
Discontinued operations liabilities | 41.3 | | | — | | | 4.8 | | | 46.1 | |
|
Separate account liabilities | 3,273.50 | | | — | | | — | | | 3,273.50 | |
|
Total liabilities | 21,067.50 | | | — | | | — | | | 21,067.50 | |
|
| | | | | | | |
STOCKHOLDERS’ EQUITY: | | | | | | | |
Common stock, $.01 par value: 5.7 million shares outstanding | 0.1 | | | — | | | — | | | 0.1 | |
|
Additional paid-in capital | 2,633.00 | | | — | | | — | | | 2,633.00 | |
|
Accumulated other comprehensive income (loss) | (274.3 | ) | | — | | | 3.2 | | | (271.1 | ) |
|
Retained earnings (accumulated deficit) | (1,798.7 | ) | | — | | | (2.8 | ) | | (1,801.5 | ) |
|
Treasury stock, at cost: 0.7 million shares | (182.9 | ) | | — | | | — | | | (182.9 | ) |
|
Total The Phoenix Companies, Inc. stockholders’ equity | 377.2 | | | — | | | 0.4 | | | 377.6 | |
|
Noncontrolling interests | 7.5 | | | — | | | — | | | 7.5 | |
|
Total stockholders’ equity | 384.7 | | | — | | | 0.4 | | | 385.1 | |
|
Total liabilities and stockholders’ equity | $ | 21,452.20 | | | $ | — | | | $ | 0.4 | | | $ | 21,452.60 | |
|
——————— |
| | | | | | | | | | | | | | | |
[1] | Included within Other Adjustments is a reclassification of $68.7 million to reflect perpetual preferred stock securities as available-for-sale equity securities. | | | | | | | | | | | | | | |
| | | | | | | | | | | | | | | |
[2] | Includes receivables which were previously disclosed as a separate line item in the 2013 Form 10-K. | | | | | | | | | | | | | | |
|
| | | | | | | | | | | | | | | |
($ in millions, except share data) | Consolidated Statements of Income and Comprehensive Income |
For the three months ended June 30, 2013 |
| | | Correction of errors | | |
| As | | UL | | Other | | As |
reported | unlock | adjustments | revised |
REVENUES: | | | | | | | |
Premiums | $ | 87.4 | | | $ | — | | | $ | — | | | $ | 87.4 | |
|
Fee income | 132.6 | | | — | | | — | | | 132.6 | |
|
Net investment income | 194 | | | — | | | (0.1 | ) | | 193.9 | |
|
Net realized investment gains (losses): | | | | | | | |
Total other-than-temporary impairment (“OTTI”) losses | — | | | — | | | (0.4 | ) | | (0.4 | ) |
|
Portion of OTTI losses recognized in other comprehensive income (“OCI”) | (2.5 | ) | | — | | | — | | | (2.5 | ) |
|
Net OTTI losses recognized in earnings | (2.5 | ) | | — | | | (0.4 | ) | | (2.9 | ) |
|
Net realized investment gains (losses), excluding OTTI losses | 9.7 | | | — | | | (1.5 | ) | | 8.2 | |
|
Net realized investment gains (losses) | 7.2 | | | — | | | (1.9 | ) | | 5.3 | |
|
Total revenues | 421.2 | | | — | | | (2.0 | ) | | 419.2 | |
|
| | | | | | | |
BENEFITS AND EXPENSES: | | | | | | | |
Policy benefits | 272.8 | | | — | | | (0.6 | ) | | 272.2 | |
|
Policyholder dividends | 51.3 | | | — | | | 0.1 | | | 51.4 | |
|
Policy acquisition cost amortization | 32.2 | | | — | | | (5.1 | ) | | 27.1 | |
|
Interest expense on indebtedness | 7.1 | | | — | | | — | | | 7.1 | |
|
Other operating expenses | 91.8 | | | — | | | (0.5 | ) | | 91.3 | |
|
Total benefits and expenses | 455.2 | | | — | | | (6.1 | ) | | 449.1 | |
|
Income (loss) from continuing operations before income taxes | (34.0 | ) | | — | | | 4.1 | | | (29.9 | ) |
|
Income tax expense (benefit) | (1.3 | ) | | — | | | 0.1 | | | (1.2 | ) |
|
Income (loss) from continuing operations | (32.7 | ) | | — | | | 4 | | | (28.7 | ) |
|
Income (loss) from discontinued operations, net of income taxes | (0.2 | ) | | — | | | — | | | (0.2 | ) |
|
Net income (loss) | (32.9 | ) | | — | | | 4 | | | (28.9 | ) |
|
Less: Net income (loss) attributable to noncontrolling interests | (0.1 | ) | | — | | | — | | | (0.1 | ) |
|
Net income (loss) attributable to The Phoenix Companies, Inc. | $ | (32.8 | ) | | $ | — | | | $ | 4 | | | $ | (28.8 | ) |
|
|
(Continued on next page) |
|
| | | | | | | | | | | | | | | |
(Continued from previous page) | Consolidated Statements of Income and Comprehensive Income |
($ in millions, except share data) | For the three months ended June 30, 2013 |
| | | Correction of errors | | |
| As | | UL | | Other | | As |
reported | unlock | adjustments | revised |
COMPREHENSIVE INCOME (LOSS): | | | | | | | |
Net income (loss) attributable to The Phoenix Companies, Inc. | $ | (32.8 | ) | | $ | — | | | $ | 4 | | | $ | (28.8 | ) |
|
Net income (loss) attributable to noncontrolling interests | (0.1 | ) | | — | | | — | | | (0.1 | ) |
|
Net income (loss) | (32.9 | ) | | — | | | 4 | | | (28.9 | ) |
|
Other comprehensive income (loss) before income taxes: | | | | | | | |
Unrealized investment gains (losses), net of related offsets [1] | (40.4 | ) | | — | | | 0.5 | | | (39.9 | ) |
|
Net pension liability adjustment | 2.6 | | | — | | | — | | | 2.6 | |
|
Other comprehensive income (loss) before income taxes | (37.8 | ) | | — | | | 0.5 | | | (37.3 | ) |
|
Less: Income tax expense (benefit) related to: | | | | | | | |
Unrealized investment gains (losses), net of related offsets [1] | (24.3 | ) | | — | | | 0.1 | | | (24.2 | ) |
|
Net pension liability adjustment | — | | | — | | | — | | | | |
|
Total income tax expense (benefit) | (24.3 | ) | | — | | | 0.1 | | | (24.2 | ) |
|
Other comprehensive income (loss), net of income taxes | (13.5 | ) | | — | | | 0.4 | | | (13.1 | ) |
|
Comprehensive income (loss) | (46.4 | ) | | — | | | 4.4 | | | (42.0 | ) |
|
Less: Comprehensive income (loss) attributable to noncontrolling interests | (0.1 | ) | | — | | | — | | | (0.1 | ) |
|
Comprehensive income (loss) attributable to The Phoenix Companies, Inc. | $ | (46.3 | ) | | $ | — | | | $ | 4.4 | | | $ | (41.9 | ) |
|
| | | | | | | |
EARNINGS (LOSS) PER SHARE: | | | | | | | |
Income (loss) from continuing operations – basic | $ | (5.69 | ) | | $ | — | | | $ | 0.7 | | | $ | (4.99 | ) |
|
Income (loss) from continuing operations – diluted | $ | (5.69 | ) | | $ | — | | | $ | 0.7 | | | $ | (4.99 | ) |
|
Income (loss) from discontinued operations – basic | $ | (0.03 | ) | | $ | — | | | $ | — | | | $ | (0.03 | ) |
|
Income (loss) from discontinued operations – diluted | $ | (0.03 | ) | | $ | — | | | $ | — | | | $ | (0.03 | ) |
|
Net income (loss) attributable to The Phoenix Companies, Inc.– basic | $ | (5.71 | ) | | $ | — | | | $ | 0.7 | | | $ | (5.02 | ) |
|
Net income (loss) attributable to The Phoenix Companies, Inc. – diluted | $ | (5.71 | ) | | $ | — | | | $ | 0.7 | | | $ | (5.02 | ) |
|
Basic weighted-average common shares outstanding (in thousands) | 5,742 | | | | | | | 5,742 | |
|
Diluted weighted-average common shares outstanding (in thousands) | 5,742 | | | | | | | 5,742 | |
|
——————— |
| | | | | | | | | | | | | | | |
[1] | Amounts were previously presented separately as net unrealized gains (losses) on investments where credit-related impairments were recognized, and net unrealized gains (losses) on all other investments in the 2013 Form 10-K. | | | | | | | | | | | | | | |
|
| | | | | | | | | | | | | | | |
($ in millions, except share data) | Consolidated Statements of Income and Comprehensive Income |
For the six months ended June 30, 2013 |
| | | Correction of errors | | |
| As | | UL | | Other | | As |
reported | unlock | adjustments | revised |
REVENUES: | | | | | | | |
Premiums | $ | 170.1 | | | $ | — | | | $ | — | | | $ | 170.1 | |
|
Fee income | 268.9 | | | — | | | — | | | 268.9 | |
|
Net investment income | 385.1 | | | — | | | (0.8 | ) | | 384.3 | |
|
Net realized investment gains (losses): | | | | | | | |
Total other-than-temporary impairment (“OTTI”) losses | (0.9 | ) | | — | | | — | | | (0.9 | ) |
|
Portion of OTTI losses recognized in other comprehensive income (“OCI”) | (4.2 | ) | | — | | | — | | | (4.2 | ) |
|
Net OTTI losses recognized in earnings | (5.1 | ) | | — | | | — | | | (5.1 | ) |
|
Net realized investment gains (losses), excluding OTTI losses | (3.6 | ) | | — | | | (0.6 | ) | | (4.2 | ) |
|
Net realized investment gains (losses) | (8.7 | ) | | — | | | (0.6 | ) | | (9.3 | ) |
|
Total revenues | 815.4 | | | — | | | (1.4 | ) | | 814 | |
|
| | | | | | | |
BENEFITS AND EXPENSES: | | | | | | | |
Policy benefits | 591.6 | | | — | | | (48.8 | ) | [1] | 542.8 | |
|
Policyholder dividends | 55.7 | | | — | | | 45 | | [1] | 100.7 | |
|
Policy acquisition cost amortization | 77.5 | | | — | | | (0.8 | ) | | 76.7 | |
|
Interest expense on indebtedness | 14.8 | | | — | | | (0.6 | ) | | 14.2 | |
|
Other operating expenses | 172.6 | | | — | | | 1.9 | | | 174.5 | |
|
Total benefits and expenses | 912.2 | | | — | | | (3.3 | ) | | 908.9 | |
|
Income (loss) from continuing operations before income taxes | (96.8 | ) | | — | | | 1.9 | | | (94.9 | ) |
|
Income tax expense (benefit) | 2.9 | | | — | | | 0.1 | | | 3 | |
|
Income (loss) from continuing operations | (99.7 | ) | | — | | | 1.8 | | | (97.9 | ) |
|
Income (loss) from discontinued operations, net of income taxes | (2.0 | ) | | — | | | — | | | (2.0 | ) |
|
Net income (loss) | (101.7 | ) | | — | | | 1.8 | | | (99.9 | ) |
|
Less: Net income (loss) attributable to noncontrolling interests | (0.2 | ) | | — | | | — | | | (0.2 | ) |
|
Net income (loss) attributable to The Phoenix Companies, Inc. | $ | (101.5 | ) | | $ | — | | | $ | 1.8 | | | $ | (99.7 | ) |
|
|
(Continued on next page) |
|
|
| | | | | | | | | | | | | | | |
(Continued from previous page) | Consolidated Statements of Income and Comprehensive Income |
($ in millions, except share data) | For the six months ended June 30, 2013 |
| | | Correction of errors | | |
| As | | UL | | Other | | As |
reported | unlock | adjustments | revised |
COMPREHENSIVE INCOME (LOSS): | | | | | | | |
Net income (loss) attributable to The Phoenix Companies, Inc. | $ | (101.5 | ) | | $ | — | | | $ | 1.8 | | | $ | (99.7 | ) |
|
Net income (loss) attributable to noncontrolling interests | (0.2 | ) | | — | | | — | | | (0.2 | ) |
|
Net income (loss) | (101.7 | ) | | — | | | 1.8 | | | (99.9 | ) |
|
Other comprehensive income (loss) before income taxes: | | | | | | | |
Unrealized investment gains (losses), net of related offsets [2] | (47.9 | ) | | — | | | (1.0 | ) | | (48.9 | ) |
|
Net pension liability adjustment | 6.4 | | | — | | | (1.2 | ) | | 5.2 | |
|
Other comprehensive income (loss) before income taxes | (41.5 | ) | | — | | | (2.2 | ) | | (43.7 | ) |
|
Less: Income tax expense (benefit) related to: | | | | | | | |
Unrealized investment gains (losses), net of related offsets [2] | (16.5 | ) | | — | | | 0.1 | | | (16.4 | ) |
|
Net pension liability adjustment | — | | | — | | | — | | | — | |
|
Total income tax expense (benefit) | (16.5 | ) | | — | | | 0.1 | | | (16.4 | ) |
|
Other comprehensive income (loss), net of income taxes | (25.0 | ) | | — | | | (2.3 | ) | | (27.3 | ) |
|
Comprehensive income (loss) | (126.7 | ) | | — | | | (0.5 | ) | | (127.2 | ) |
|
Less: Comprehensive income (loss) attributable to noncontrolling interests | (0.2 | ) | | — | | | — | | | (0.2 | ) |
|
Comprehensive income (loss) attributable to The Phoenix Companies, Inc. | $ | (126.5 | ) | | $ | — | | | $ | (0.5 | ) | | $ | (127.0 | ) |
|
| | | | | | | |
EARNINGS (LOSS) PER SHARE: | | | | | | | |
Income (loss) from continuing operations – basic | $ | (17.36 | ) | | $ | — | | | $ | 0.31 | | | $ | (17.01 | ) |
|
Income (loss) from continuing operations – diluted | $ | (17.36 | ) | | $ | — | | | $ | 0.31 | | | $ | (17.01 | ) |
|
Income (loss) from discontinued operations – basic | $ | (0.35 | ) | | $ | — | | | $ | — | | | $ | (0.35 | ) |
|
Income (loss) from discontinued operations – diluted | $ | (0.35 | ) | | $ | — | | | $ | — | | | $ | (0.35 | ) |
|
Net income (loss) attributable to The Phoenix Companies, Inc.– basic | $ | (17.68 | ) | | $ | — | | | $ | 0.31 | | | $ | (17.36 | ) |
|
Net income (loss) attributable to The Phoenix Companies, Inc. – diluted | $ | (17.68 | ) | | $ | — | | | $ | 0.31 | | | $ | (17.36 | ) |
|
Basic weighted-average common shares outstanding (in thousands) | 5,742 | | | | | | | 5,742 | |
|
Diluted weighted-average common shares outstanding (in thousands) | 5,742 | | | | | | | 5,742 | |
|
——————— |
| | | | | | | | | | | | | | | |
[1] | Included within Other Adjustments is an error related to reserves for certain survivorship policies in the closed block of $43.3 million that is fully offset by a change in policyholder dividends. This amount was previously identified and was reported as an out-of-period adjustment in the three months ended March 31, 2013. | | | | | | | | | | | | | | |
| | | | | | | | | | | | | | | |
[2] | Amounts were previously presented separately as net unrealized gains (losses) on investments where credit-related impairments were recognized, and net unrealized gains (losses) on all other investments in the 2013 Form 10-K. | | | | | | | | | | | | | | |
| | | | |
| | | | | | | | | | | | | | | |
($ in millions) | Consolidated Statement of Cash Flows | | | | |
For the period ended June 30, 2013 | | | | |
| As | | Correction | | As | | | | |
reported | of errors | revised | | | | |
OPERATING ACTIVITIES: | | | | | | | | | |
Net income (loss) | $ | (101.5 | ) | | $ | 1.8 | | | $ | (99.7 | ) | | | | |
| | | |
Net realized investment gains / losses | 8.7 | | | 0.6 | | | 9.3 | | | | | |
| | | |
Policy acquisition costs deferred | (28.9 | ) | | (0.4 | ) | | (29.3 | ) | | | | |
Policy acquisition cost amortization | 77.5 | | | (0.8 | ) | | 76.7 | | | | | |
| | | |
Amortization and depreciation | 4.3 | | | — | | | 4.3 | | | | | |
| | | |
Interest credited | 63.7 | | | — | | | 63.7 | | | | | |
| | | |
Equity in earnings of limited partnerships and other investments | (21.4 | ) | | 0.1 | | | (21.3 | ) | | | | |
| | | |
Change in: | | | | | | | | | |
Accrued investment income | (70.1 | ) | | — | | | (70.1 | ) | | | | |
| | | |
Deferred income taxes, net | — | | | — | | | — | | | | | |
| | | |
Reinsurance recoverable | 5.8 | | | 8 | | | 13.8 | | | | | |
| | | |
Policy liabilities and accruals | (193.8 | ) | | (55.3 | ) | [1] | (249.1 | ) | | | | |
Dividend obligations | (33.5 | ) | | 45 | | [1] | 11.5 | | | | | |
| | | |
Pension and post-employment liabilities | (4.4 | ) | | — | | | (4.4 | ) | | | | |
| | | |
Impact of operating activities of consolidated investment entities, net | (2.0 | ) | | — | | | (2.0 | ) | | | | |
| | | |
Other operating activities, net [2] | 35.2 | | | 1 | | | 36.2 | | | | | |
| | | |
Cash provided by (used for) operating activities | (260.4 | ) | | — | | | (260.4 | ) | | | | |
| | | |
| | | | | | | | | |
INVESTING ACTIVITIES: | | | | | | | | | |
Purchases of: | | | | | | | | | |
Available-for-sale debt securities | (992.7 | ) | | 16.1 | | [3] | (976.6 | ) | | | | |
| | | |
Available-for-sale equity securities | (2.4 | ) | | (16.1 | ) | [3] | (18.5 | ) | | | | |
Short-term investments | (849.4 | ) | | — | | | (849.4 | ) | | | | |
| | | |
Derivative instruments | (59.8 | ) | | — | | | (59.8 | ) | | | | |
| | | |
Fair value and other investments [4] | (20.0 | ) | | — | | | (20.0 | ) | | | | |
| | | |
Sales, repayments and maturities of: | | | | | | | | | |
Available-for-sale debt securities | 912.6 | | | (0.1 | ) | [3] | 912.5 | | | | | |
| | | |
Available-for-sale equity securities | 2.7 | | | 0.1 | | [3] | 2.8 | | | | | |
| | | |
Short-term investments | 949.6 | | | — | | | 949.6 | | | | | |
| | | |
Derivative instruments | 22.4 | | | — | | | 22.4 | | | | | |
| | | |
Fair value and other investments [4] | 11.7 | | | — | | | 11.7 | | | | | |
| | | |
Contributions to limited partnerships and limited liability corporations | (27.7 | ) | | — | | | (27.7 | ) | | | | |
| | | |
Distributions from limited partnerships and limited liability corporations | 58.8 | | | — | | | 58.8 | | | | | |
| | | |
Policy loans, net | 57.3 | | | — | | | 57.3 | | | | | |
| | | |
Impact of investing activities of consolidated investment entities, net | — | | | — | | | — | | | | | |
| | | |
Other investing activities, net | (4.2 | ) | | — | | | (4.2 | ) | | | | |
| | | |
Cash provided by (used for) investing activities | 58.9 | | | — | | | 58.9 | | | | | |
| | | |
|
(Continued on next page) |
|
| | | | |
| | | | | | | | | | | | | | | |
(Continued from previous page) | Consolidated Statement of Cash Flows | | | | |
($ in millions, except share data) | For the period ended June 30, 2013 | | | | |
| As | | Correction | | As | | | | |
reported | of errors | revised | | | | |
FINANCING ACTIVITIES: | | | | | | | | | |
Policyholder deposits | 708.9 | | | — | | | 708.9 | | | | | |
| | | |
Policyholder withdrawals | (578.1 | ) | | — | | | (578.1 | ) | | | | |
| | | |
Net transfers (to) from separate accounts | 193 | | | — | | | 193 | | | | | |
| | | |
Impact of financing activities of consolidated investment entities, net | 1.1 | | | — | | | 1.1 | | | | | |
| | | |
Other financing activities, net | — | | | — | | | — | | | | | |
| | | |
Cash provided by (used for) financing activities | 324.9 | | | — | | | 324.9 | | | | | |
| | | |
Change in cash and cash equivalents | 123.4 | | | — | | | 123.4 | | | | | |
| | | |
Change in cash included in discontinued operations assets | (0.5 | ) | | — | | | (0.5 | ) | | | | |
| | | |
Cash and cash equivalents, beginning of period | 246.4 | | | — | | | 246.4 | | | | | |
| | | |
Cash and cash equivalents, end of period | $ | 369.3 | | | $ | — | | | $ | 369.3 | | | | | |
| | | |
| | | | | | | | | |
Supplemental Disclosure of Cash Flow Information | | | | | | | | | |
Income taxes (paid) refunded | $ | (8.7 | ) | | $ | — | | | $ | (8.7 | ) | | | | |
| | | |
Interest expense on indebtedness paid | $ | (13.9 | ) | | $ | — | | | $ | (13.9 | ) | | | | |
| | | |
| | | | | | | | | |
Non-Cash Transactions During the Year | | | | | | | | | |
Investment exchanges | $ | 74.4 | | | $ | — | | | $ | 74.4 | | | | | |
| | | |
——————— |
| | | | | | | | | | | | | | | |
[1] | Includes an error related to reserves for certain survivorship policies in the closed block of $43.3 million that is fully offset by a change in policyholder dividends. This amount was previously identified and was reported as an out-of-period adjustment in the three months ended March 31, 2013. | | | | | | | | | | | | | | |
| | | | | | | | | | | | | | | |
[2] | Includes receivables which were previously disclosed as a separate line item in the 2013 Form 10-K. | | | | | | | | | | | | | | |
| | | | | | | | | | | | | | | |
[3] | Includes a reclassification to reflect perpetual preferred stock securities as available-for-sale equity securities from available-for-sale debt securities. | | | | | | | | | | | | | | |
| | | | | | | | | | | | | | | |
[4] | Includes other investments which were previously disclosed as a separate line item in the 2013 Form 10-K. | | | | | | | | | | | | | | |
| | | | |
| | | | | | | | | | | | | | | |
($ in millions) | Consolidated Statement of | | | | |
Changes in Stockholders' Equity | | | | |
For the period ended June 30, 2013 | | | | |
| As | | Correction | | As | | | | |
reported | of errors | revised | | | | |
COMMON STOCK: | | | | | | | | | |
Balance, beginning of period | $ | 0.1 | | | $ | — | | | $ | 0.1 | | | | | |
| | | |
Balance, end of period | $ | 0.1 | | | $ | — | | | $ | 0.1 | | | | | |
| | | |
| | | | | | | | | |
ADDITIONAL PAID-IN CAPITAL: | | | | | | | | | |
Balance, beginning of period | $ | 2,633.10 | | | $ | — | | | $ | 2,633.10 | | | | | |
| | | |
Issuance of shares and compensation expense on stock compensation awards | (0.1 | ) | | — | | | (0.1 | ) | | | | |
| | | |
Balance, end of period | $ | 2,633.00 | | | $ | — | | | $ | 2,633.00 | | | | | |
| | | |
| | | | | | | | | |
ACCUMULATED OTHER COMPREHENSIVE INCOME (LOSS): | | | | | | | | | |
Balance, beginning of period | $ | (249.3 | ) | | $ | 5.5 | | | $ | (243.8 | ) | | | | |
| | | |
Other comprehensive income (loss) | (25.0 | ) | | (2.3 | ) | | (27.3 | ) | | | | |
Balance, end of period | $ | (274.3 | ) | | $ | 3.2 | | | $ | (271.1 | ) | | | | |
| | | |
| | | | | | | | | |
ACCUMULATED DEFICIT: | | | | | | | | | |
Balance, beginning of period | $ | (1,697.2 | ) | | $ | (4.6 | ) | | $ | (1,701.8 | ) | | | | |
Net income (loss) | (101.5 | ) | | 1.8 | | | (99.7 | ) | | | | |
| | | |
Balance, end of period | $ | (1,798.7 | ) | | $ | (2.8 | ) | | $ | (1,801.5 | ) | | | | |
| | | | | | | | | |
TREASURY STOCK, AT COST: | | | | | | | | | |
Balance, beginning of period | $ | (182.9 | ) | | $ | — | | | $ | (182.9 | ) | | | | |
| | | |
Balance, end of period | $ | (182.9 | ) | | $ | — | | | $ | (182.9 | ) | | | | |
| | | |
| | | | | | | | | |
TOTAL STOCKHOLDERS’ EQUITY ATTRIBUTABLE TO | | | | | | | | | |
THE PHOENIX COMPANIES, INC.: | | | | |
Balance, beginning of period | $ | 503.8 | | | $ | 0.9 | | | $ | 504.7 | | | | | |
| | | |
Change in stockholders’ equity attributable to The Phoenix Companies, Inc. | (126.6 | ) | | (0.5 | ) | | (127.1 | ) | | | | |
Balance, end of period | $ | 377.2 | | | $ | 0.4 | | | $ | 377.6 | | | | | |
| | | |
| | | | | | | | | |
NONCONTROLLING INTERESTS: | | | | | | | | | |
Balance, beginning of period | $ | 6.7 | | | $ | — | | | $ | 6.7 | | | | | |
| | | |
Change in noncontrolling interests | 0.8 | | | — | | | 0.8 | | | | | |
| | | |
Balance, end of period | $ | 7.5 | | | $ | — | | | $ | 7.5 | | | | | |
| | | |
| | | | | | | | | |
TOTAL STOCKHOLDERS’ EQUITY: | | | | | | | | | |
Balance, beginning of period | $ | 510.5 | | | $ | 0.9 | | | $ | 511.4 | | | | | |
| | | |
Change in stockholders’ equity | (125.8 | ) | | (0.5 | ) | | (126.3 | ) | | | | |
Balance, end of period | $ | 384.7 | | | $ | 0.4 | | | $ | 385.1 | | | | | |
| | | |
|
| | | | | | | | | | | | | | | |
($ in millions, except share data) | Consolidated Balance Sheet |
As of September 30, 2013 |
| | | Correction of errors | | |
| As | | UL | | Other | | As |
reported | unlock | adjustments | revised |
ASSETS: | | | | | | | |
Available-for-sale debt securities, at fair value | $ | 11,713.20 | | | $ | — | | | $ | (63.4 | ) | [1] | $ | 11,649.80 | |
|
Available-for-sale equity securities, at fair value | 45.2 | | | — | | | 62.5 | | [1] | 107.7 | |
|
Short-term investments | 454.8 | | | — | | | — | | | 454.8 | |
|
Limited partnerships and other investments | 573 | | | — | | | — | | | 573 | |
|
Policy loans, at unpaid principal balances | 2,329.90 | | | — | | | — | | | 2,329.90 | |
|
Derivative instruments | 197.2 | | | — | | | (17.2 | ) | | 180 | |
|
Fair value investments | 223.7 | | | — | | | — | | | 223.7 | |
|
Total investments | 15,537.00 | | | — | | | (18.1 | ) | | 15,518.90 | |
|
Cash and cash equivalents | 492.8 | | | — | | | — | | | 492.8 | |
|
Accrued investment income | 206.1 | | | — | | | — | | | 206.1 | |
|
Reinsurance recoverable | 589.6 | | | — | | | 0.3 | | | 589.9 | |
|
Deferred policy acquisition costs | 900.4 | | | — | | | 4.8 | | | 905.2 | |
|
Deferred income taxes, net | 66 | | | — | | | 0.1 | | | 66.1 | |
|
Other assets [2] | 345 | | | — | | | 23.6 | | | 368.6 | |
|
Discontinued operations assets | 45.5 | | | — | | | 4.8 | | | 50.3 | |
|
Separate account assets | 3,350.90 | | | — | | | — | | | 3,350.90 | |
|
Total assets | $ | 21,533.30 | | | $ | — | | | $ | 15.5 | | | $ | 21,548.80 | |
|
| | | | | | | |
LIABILITIES: | | | | | | | |
Policy liabilities and accruals | $ | 12,559.30 | | | $ | — | | | $ | (8.2 | ) | | $ | 12,551.10 | |
|
Policyholder deposit funds | 3,328.60 | | | — | | | 10.4 | | | 3,339.00 | |
|
Dividend obligations | 746.5 | | | — | | | (1.7 | ) | | 744.8 | |
|
Indebtedness | 378.8 | | | — | | | — | | | 378.8 | |
|
Pension and postretirement liabilities | 407.2 | | | — | | | — | | | 407.2 | |
|
Other liabilities | 342.9 | | | — | | | 5.2 | | | 348.1 | |
|
Discontinued operations liabilities | 39.6 | | | — | | | 4.7 | | | 44.3 | |
|
Separate account liabilities | 3,350.90 | | | — | | | — | | | 3,350.90 | |
|
Total liabilities | 21,153.80 | | | — | | | 10.4 | | | 21,164.20 | |
|
| | | | | | | |
STOCKHOLDERS’ EQUITY: | | | | | | | |
Common stock, $.01 par value: 5.7 million shares outstanding | 0.1 | | | — | | | — | | | 0.1 | |
|
Additional paid-in capital | 2,633.10 | | | — | | | — | | | 2,633.10 | |
|
Accumulated other comprehensive income (loss) | (258.9 | ) | | — | | | 3.5 | | | (255.4 | ) |
|
Retained earnings (accumulated deficit) | (1,820.5 | ) | | — | | | 1.6 | | | (1,818.9 | ) |
|
Treasury stock, at cost: 0.7 million shares | (182.9 | ) | | — | | | — | | | (182.9 | ) |
|
Total The Phoenix Companies, Inc. stockholders’ equity | 370.9 | | | — | | | 5.1 | | | 376 | |
|
Noncontrolling interests | 8.6 | | | — | | | — | | | 8.6 | |
|
Total stockholders’ equity | 379.5 | | | — | | | 5.1 | | | 384.6 | |
|
Total liabilities and stockholders’ equity | $ | 21,533.30 | | | $ | — | | | $ | 15.5 | | | $ | 21,548.80 | |
|
——————— |
| | | | | | | | | | | | | | | |
[1] | Included within Other Adjustments is a reclassification of $62.5 million to reflect perpetual preferred stock securities as available-for-sale equity securities. | | | | | | | | | | | | | | |
| | | | | | | | | | | | | | | |
[2] | Includes receivables which were previously disclosed as a separate line item in the 2013 Form 10-K. | | | | | | | | | | | | | | |
|
| | | | | | | | | | | | | | | |
($ in millions, except share data) | Consolidated Statements of Income and Comprehensive Income |
For the three months ended September 30, 2013 |
| | | Correction of errors | | |
| As | | UL | | Other | | As |
reported | unlock | adjustments | revised |
REVENUES: | | | | | | | |
Premiums | $ | 84.5 | | | $ | — | | | $ | — | | | $ | 84.5 | |
|
Fee income | 140.4 | | | — | | | — | | | 140.4 | |
|
Net investment income | 199.3 | | | — | | | — | | | 199.3 | |
|
Net realized investment gains (losses): | | | | | | | |
Total other-than-temporary impairment (“OTTI”) losses | (1.7 | ) | | — | | | 0.2 | | | (1.5 | ) |
|
Portion of OTTI losses recognized in other comprehensive income (“OCI”) | (0.4 | ) | | — | | | — | | | (0.4 | ) |
|
Net OTTI losses recognized in earnings | (2.1 | ) | | — | | | 0.2 | | | (1.9 | ) |
|
Net realized investment gains (losses), excluding OTTI losses | 10.1 | | | — | | | (2.6 | ) | | 7.5 | |
|
Net realized investment gains (losses) | 8 | | | — | | | (2.4 | ) | | 5.6 | |
|
Total revenues | 432.2 | | | — | | | (2.4 | ) | | 429.8 | |
|
| | | | | | | |
BENEFITS AND EXPENSES: | | | | | | | |
Policy benefits | 261.1 | | | — | | | (1.5 | ) | | 259.6 | |
|
Policyholder dividends | 66.2 | | | — | | | 0.1 | | | 66.3 | |
|
Policy acquisition cost amortization | 33.1 | | | — | | | (4.5 | ) | | 28.6 | |
|
Interest expense on indebtedness | 7.1 | | | — | | | — | | | 7.1 | |
|
Other operating expenses | 77.7 | | | — | | | (0.4 | ) | | 77.3 | |
|
Total benefits and expenses | 445.2 | | | — | | | (6.3 | ) | | 438.9 | |
|
Income (loss) from continuing operations before income taxes | (13.0 | ) | | — | | | 3.9 | | | (9.1 | ) |
|
Income tax expense (benefit) | 9.2 | | | — | | | (0.5 | ) | | 8.7 | |
|
Income (loss) from continuing operations | (22.2 | ) | | — | | | 4.4 | | | (17.8 | ) |
|
Income (loss) from discontinued operations, net of income taxes | 0.3 | | | — | | | — | | | 0.3 | |
|
Net income (loss) | (21.9 | ) | | — | | | 4.4 | | | (17.5 | ) |
|
Less: Net income (loss) attributable to noncontrolling interests | (0.1 | ) | | — | | | — | | | (0.1 | ) |
|
Net income (loss) attributable to The Phoenix Companies, Inc. | $ | (21.8 | ) | | $ | — | | | $ | 4.4 | | | $ | (17.4 | ) |
|
|
(Continued on next page) |
|
| | | | | | | | | | | | | | | |
(Continued from previous page) | Consolidated Statements of Income and Comprehensive Income |
($ in millions, except share data) | For the three months ended September 30, 2013 |
| | | Correction of errors | | |
| As | | UL | | Other | | As |
reported | unlock | adjustments | revised |
COMPREHENSIVE INCOME (LOSS): | | | | | | | |
Net income (loss) attributable to The Phoenix Companies, Inc. | $ | (21.8 | ) | | $ | — | | | $ | 4.4 | | | $ | (17.4 | ) |
|
Net income (loss) attributable to noncontrolling interests | (0.1 | ) | | — | | | — | | | (0.1 | ) |
|
Net income (loss) | (21.9 | ) | | — | | | 4.4 | | | (17.5 | ) |
|
Other comprehensive income (loss) before income taxes: | | | | | | | |
Unrealized investment gains (losses), net of related offsets [1] | 12.6 | | | — | | | 0.3 | | | 12.9 | |
|
Net pension liability adjustment | 2.6 | | | — | | | — | | | 2.6 | |
|
Other comprehensive income (loss) before income taxes | 15.2 | | | — | | | 0.3 | | | 15.5 | |
|
Less: Income tax expense (benefit) related to: | | | | | | | |
Unrealized investment gains (losses), net of related offsets [1] | (0.2 | ) | | — | | | — | | | (0.2 | ) |
|
Net pension liability adjustment | — | | | — | | | — | | | — | |
|
Total income tax expense (benefit) | (0.2 | ) | | — | | | — | | | (0.2 | ) |
|
Other comprehensive income (loss), net of income taxes | 15.4 | | | — | | | 0.3 | | | 15.7 | |
|
Comprehensive income (loss) | (6.5 | ) | | — | | | 4.7 | | | (1.8 | ) |
|
Less: Comprehensive income (loss) attributable to noncontrolling interests | (0.1 | ) | | — | | | — | | | (0.1 | ) |
|
Comprehensive income (loss) attributable to The Phoenix Companies, Inc. | $ | (6.4 | ) | | $ | — | | | $ | 4.7 | | | $ | (1.7 | ) |
|
| | | | | | | |
EARNINGS (LOSS) PER SHARE: | | | | | | | |
Income (loss) from continuing operations – basic | $ | (3.87 | ) | | $ | — | | | $ | 0.77 | | | $ | (3.08 | ) |
|
Income (loss) from continuing operations – diluted | $ | (3.87 | ) | | $ | — | | | $ | 0.77 | | | $ | (3.08 | ) |
|
Income (loss) from discontinued operations – basic | $ | 0.05 | | | $ | — | | | $ | — | | | $ | 0.05 | |
|
Income (loss) from discontinued operations – diluted | $ | 0.05 | | | $ | — | | | $ | — | | | $ | 0.05 | |
|
Net income (loss) attributable to The Phoenix Companies, Inc. – basic | $ | (3.80 | ) | | $ | — | | | $ | 0.77 | | | $ | (3.03 | ) |
|
Net income (loss) attributable to The Phoenix Companies, Inc. – diluted | $ | (3.80 | ) | | $ | — | | | $ | 0.77 | | | $ | (3.03 | ) |
|
Basic weighted-average common shares outstanding (in thousands) | 5,742 | | | | | | | 5,742 | |
|
Diluted weighted-average common shares outstanding (in thousands) | 5,742 | | | | | | | 5,742 | |
|
——————— |
| | | | | | | | | | | | | | | |
[1] | Amounts were previously presented separately as net unrealized gains (losses) on investments where credit-related impairments were recognized, and net unrealized gains (losses) on all other investments in the 2013 Form 10-K. | | | | | | | | | | | | | | |
|
| | | | | | | | | | | | | | | |
($ in millions, except share data) | Consolidated Statements of Income and Comprehensive Income |
For the nine months ended September 30, 2013 |
| | | Correction of errors | | |
| As | | UL | | Other | | As |
reported | unlock | adjustments | revised |
REVENUES: | | | | | | | |
Premiums | $ | 254.6 | | | $ | — | | | $ | — | | | $ | 254.6 | |
|
Fee income | 409.3 | | | — | | | — | | | 409.3 | |
|
Net investment income | 584.4 | | | — | | | (0.8 | ) | | 583.6 | |
|
Net realized investment gains (losses): | | | | | | | |
Total other-than-temporary impairment (“OTTI”) losses | (2.6 | ) | | — | | | 0.2 | | | (2.4 | ) |
|
Portion of OTTI losses recognized in other comprehensive income (“OCI”) | (4.6 | ) | | — | | | — | | | (4.6 | ) |
|
Net OTTI losses recognized in earnings | (7.2 | ) | | — | | | 0.2 | | | (7.0 | ) |
|
Net realized investment gains (losses), excluding OTTI losses | 6.5 | | | — | | | (3.2 | ) | | 3.3 | |
|
Net realized investment gains (losses) | (0.7 | ) | | — | | | (3.0 | ) | | (3.7 | ) |
|
Total revenues | 1,247.60 | | | — | | | (3.8 | ) | | 1,243.80 | |
|
| | | | | | | |
BENEFITS AND EXPENSES: | | | | | | | |
Policy benefits | 852.7 | | | — | | | (50.3 | ) | [1] | 802.4 | |
|
Policyholder dividends | 121.9 | | | — | | | 45.1 | | [1] | 167 | |
|
Policy acquisition cost amortization | 110.6 | | | — | | | (5.3 | ) | | 105.3 | |
|
Interest expense on indebtedness | 21.9 | | | — | | | (0.6 | ) | | 21.3 | |
|
Other operating expenses | 250.3 | | | — | | | 1.5 | | | 251.8 | |
|
Total benefits and expenses | 1,357.40 | | | — | | | (9.6 | ) | | 1,347.80 | |
|
Income (loss) from continuing operations before income taxes | (109.8 | ) | | — | | | 5.8 | | | (104.0 | ) |
|
Income tax expense (benefit) | 12.1 | | | — | | | (0.4 | ) | | 11.7 | |
|
Income (loss) from continuing operations | (121.9 | ) | | — | | | 6.2 | | | (115.7 | ) |
|
Income (loss) from discontinued operations, net of income taxes | (1.7 | ) | | — | | | — | | | (1.7 | ) |
|
Net income (loss) | (123.6 | ) | | — | | | 6.2 | | | (117.4 | ) |
|
Less: Net income (loss) attributable to noncontrolling interests | (0.3 | ) | | — | | | — | | | (0.3 | ) |
|
Net income (loss) attributable to The Phoenix Companies, Inc. | $ | (123.3 | ) | | $ | — | | | $ | 6.2 | | | $ | (117.1 | ) |
|
|
(Continued on next page) |
|
| | | | | | | | | | | | | | | |
(Continued from previous page) | Consolidated Statements of Income and Comprehensive Income |
($ in millions, except share data) | For the nine months ended September 30, 2013 |
| | | Correction of errors | | |
| As | | UL | | Other | | As |
reported | unlock | adjustments | revised |
COMPREHENSIVE INCOME (LOSS): | | | | | | | |
Net income (loss) attributable to The Phoenix Companies, Inc. | $ | (123.3 | ) | | $ | — | | | $ | 6.2 | | | $ | (117.1 | ) |
|
Net income (loss) attributable to noncontrolling interests | (0.3 | ) | | — | | | — | | | (0.3 | ) |
|
Net income (loss) | (123.6 | ) | | — | | | 6.2 | | | (117.4 | ) |
|
Other comprehensive income (loss) before income taxes: | | | | | | | |
Unrealized investment gains (losses), net of related offsets [2] | (35.3 | ) | | — | | | (0.7 | ) | | (36.0 | ) |
|
Net pension liability adjustment | 9 | | | — | | | (1.2 | ) | | 7.8 | |
|
Other comprehensive income (loss) before income taxes | (26.3 | ) | | — | | | (1.9 | ) | | (28.2 | ) |
|
Less: Income tax expense (benefit) related to: | | | | | | | |
Unrealized investment gains (losses), net of related offsets [2] | (16.7 | ) | | — | | | 0.1 | | | (16.6 | ) |
|
Net pension liability adjustment | — | | | — | | | — | | | — | |
|
Total income tax expense (benefit) | (16.7 | ) | | — | | | 0.1 | | | (16.6 | ) |
|
Other comprehensive income (loss), net of income taxes | (9.6 | ) | | — | | | (2.0 | ) | | (11.6 | ) |
|
Comprehensive income (loss) | (133.2 | ) | | — | | | 4.2 | | | (129.0 | ) |
|
Less: Comprehensive income (loss) attributable to noncontrolling interests | (0.3 | ) | | — | | | — | | | (0.3 | ) |
|
Comprehensive income (loss) attributable to The Phoenix Companies, Inc. | $ | (132.9 | ) | | $ | — | | | $ | 4.2 | | | $ | (128.7 | ) |
|
| | | | | | | |
EARNINGS (LOSS) PER SHARE: | | | | | | | |
Income (loss) from continuing operations – basic | $ | (21.23 | ) | | $ | — | | | $ | 1.08 | | | $ | (20.09 | ) |
|
Income (loss) from continuing operations – diluted | $ | (21.23 | ) | | $ | — | | | $ | 1.08 | | | $ | (20.09 | ) |
|
Income (loss) from discontinued operations – basic | $ | (0.30 | ) | | $ | — | | | $ | — | | | $ | (0.30 | ) |
|
Income (loss) from discontinued operations – diluted | $ | (0.30 | ) | | $ | — | | | $ | — | | | $ | (0.30 | ) |
|
Net income (loss) attributable to The Phoenix Companies, Inc. – basic | $ | (21.47 | ) | | $ | — | | | $ | 1.08 | | | $ | (20.39 | ) |
|
Net income (loss) attributable to The Phoenix Companies, Inc. – diluted | $ | (21.47 | ) | | $ | — | | | $ | 1.08 | | | $ | (20.39 | ) |
|
Basic weighted-average common shares outstanding (in thousands) | 5,742 | | | | | | | 5,742 | |
|
Diluted weighted-average common shares outstanding (in thousands) | 5,742 | | | | | | | 5,742 | |
|
——————— |
| | | | | | | | | | | | | | | |
[1] | Included within Other Adjustments is an error related to reserves for certain survivorship policies in the closed block of $43.3 million that is fully offset by a change in policyholder dividends. This amount was previously identified and was reported as an out-of-period adjustment in the three months ended March 31, 2013. | | | | | | | | | | | | | | |
| | | | | | | | | | | | | | | |
[2] | Amounts were previously presented separately as net unrealized gains (losses) on investments where credit-related impairments were recognized, and net unrealized gains (losses) on all other investments in the 2013 Form 10-K. | | | | | | | | | | | | | | |
| | | | |
| | | | | | | | | | | | | | | |
($ in millions) | Consolidated Statement of Cash Flows | | | | |
For the period ended September 30, 2013 | | | | |
| As | | Correction | | As | | | | |
reported | of errors | revised | | | | |
OPERATING ACTIVITIES: | | | | | | | | | |
Net income (loss) | $ | (123.3 | ) | | $ | 6.2 | | | $ | (117.1 | ) | | | | |
| | | |
Net realized investment gains / losses | (3.8 | ) | | 3 | | | (0.8 | ) | | | | |
| | | |
Policy acquisition costs deferred | (42.8 | ) | | (0.7 | ) | | (43.5 | ) | | | | |
Policy acquisition cost amortization | 110.6 | | | (5.3 | ) | | 105.3 | | | | | |
| | | |
Amortization and depreciation | 6.3 | | | — | | | 6.3 | | | | | |
| | | |
Interest credited | 99.8 | | | — | | | 99.8 | | | | | |
| | | |
Equity in earnings of limited partnerships and other investments | (35.4 | ) | | 0.1 | | | (35.3 | ) | | | | |
| | | |
Change in: | | | | | | | | | |
Accrued investment income | (102.8 | ) | | — | | | (102.8 | ) | | | | |
| | | |
Deferred income taxes, net | — | | | — | | | — | | | | | |
| | | |
Reinsurance recoverable | (6.7 | ) | | 7.4 | | | 0.7 | | | | | |
| | | |
Policy liabilities and accruals | (299.3 | ) | | (56.2 | ) | [1] | (355.5 | ) | | | | |
Dividend obligations | (9.4 | ) | | 45.1 | | [1] | 35.7 | | | | | |
| | | |
Pension and post-employment liabilities | (13.1 | ) | | — | | | (13.1 | ) | | | | |
| | | |
Impact of operating activities of consolidated investment entities, net | (3.6 | ) | | — | | | (3.6 | ) | | | | |
| | | |
Other operating activities, net [2] | 45.8 | | | 0.4 | | | 46.2 | | | | | |
| | | |
Cash provided by (used for) operating activities | (377.7 | ) | | — | | | (377.7 | ) | | | | |
| | | |
| | | | | | | | | |
INVESTING ACTIVITIES: | | | | | | | | | |
Purchases of: | | | | | | | | | |
Available-for-sale debt securities | (1,673.6 | ) | | 20.4 | | [3] | (1,653.2 | ) | | | | |
| | | |
Available-for-sale equity securities | (4.5 | ) | | (20.4 | ) | [3] | (24.9 | ) | | | | |
Short-term investments | (1,089.1 | ) | | — | | | (1,089.1 | ) | | | | |
| | | |
Derivative instruments | (72.4 | ) | | — | | | (72.4 | ) | | | | |
| | | |
Fair value and other investments [4] | (26.7 | ) | | — | | | (26.7 | ) | | | | |
| | | |
Sales, repayments and maturities of: | | | | | | | | | |
Available-for-sale debt securities | 1,524.10 | | | (4.5 | ) | [3] | 1,519.60 | | | | | |
| | | |
Available-for-sale equity securities | 3.8 | | | 4.5 | | [3] | 8.3 | | | | | |
| | | |
Short-term investments | 1,334.50 | | | — | | | 1,334.50 | | | | | |
| | | |
Derivative instruments | 34 | | | — | | | 34 | | | | | |
| | | |
Fair value and other investments [4] | 18.2 | | | — | | | 18.2 | | | | | |
| | | |
Contributions to limited partnerships and limited liability corporations | (51.8 | ) | | — | | | (51.8 | ) | | | | |
| | | |
Distributions from limited partnerships and limited liability corporations | 78.9 | | | — | | | 78.9 | | | | | |
| | | |
Policy loans, net | 86.8 | | | — | | | 86.8 | | | | | |
| | | |
Impact of investing activities of consolidated investment entities, net | — | | | — | | | — | | | | | |
| | | |
Other investing activities, net | (6.9 | ) | | — | | | (6.9 | ) | | | | |
| | | |
Cash provided by (used for) investing activities | 155.3 | | | — | | | 155.3 | | | | | |
| | | |
|
(Continued on next page) |
| | | | |
| | | | | | | | | | | | | | | |
(Continued from previous page) | Consolidated Statement of Cash Flows | | | | |
($ in millions, except share data) | For the period ended September 30, 2013 | | | | |
| As | | Correction | | As | | | | |
reported | of errors | revised | | | | |
FINANCING ACTIVITIES: | | | | | | | | | |
Policyholder deposits | 1,025.10 | | | — | | | 1,025.10 | | | | | |
| | | |
Policyholder withdrawals | (857.4 | ) | | — | | | (857.4 | ) | | | | |
| | | |
Net transfers (to) from separate accounts | 299.3 | | | — | | | 299.3 | | | | | |
| | | |
Impact of financing activities of consolidated investment entities, net | 2.3 | | | — | | | 2.3 | | | | | |
| | | |
Other financing activities, net | — | | | — | | | — | | | | | |
| | | |
Cash provided by (used for) financing activities | 469.3 | | | — | | | 469.3 | | | | | |
| | | |
Change in cash and cash equivalents | 246.9 | | | — | | | 246.9 | | | | | |
| | | |
Change in cash included in discontinued operations assets | (0.5 | ) | | — | | | (0.5 | ) | | | | |
| | | |
Cash and cash equivalents, beginning of period | 246.4 | | | — | | | 246.4 | | | | | |
| | | |
Cash and cash equivalents, end of period | $ | 492.8 | | | $ | — | | | $ | 492.8 | | | | | |
| | | |
| | | | | | | | | |
Supplemental Disclosure of Cash Flow Information | | | | | | | | | |
Income taxes (paid) refunded | $ | (8.5 | ) | | $ | — | | | $ | (8.5 | ) | | | | |
| | | |
Interest expense on indebtedness paid | $ | (18.6 | ) | | $ | — | | | $ | (18.6 | ) | | | | |
| | | |
| | | | | | | | | |
Non-Cash Transactions During the Year | | | | | | | | | |
Investment exchanges | $ | 85.7 | | | $ | — | | | $ | 85.7 | | | | | |
| | | |
——————— |
| | | | | | | | | | | | | | | |
[1] | Includes an error related to reserves for certain survivorship policies in the closed block of $43.3 million that is fully offset by a change in policyholder dividends. This amount was previously identified and was reported as an out-of-period adjustment in the three months ended March 31, 2013. | | | | | | | | | | | | | | |
| | | | | | | | | | | | | | | |
[2] | Includes receivables which were previously disclosed as a separate line item in the 2013 Form 10-K. | | | | | | | | | | | | | | |
| | | | | | | | | | | | | | | |
[3] | Includes a reclassification to reflect perpetual preferred stock securities as available-for-sale equity securities from available-for-sale debt securities. | | | | | | | | | | | | | | |
| | | | | | | | | | | | | | | |
[4] | Includes other investments which were previously disclosed as a separate line item in the 2013 Form 10-K. | | | | | | | | | | | | | | |
| | | | |
| | | | | | | | | | | | | | | |
($ in millions) | Consolidated Statement of | | | | |
Changes in Stockholders' Equity | | | | |
For the period ended September 30, 2013 | | | | |
| As | | Correction | | As | | | | |
reported | of errors | revised | | | | |
COMMON STOCK: | | | | | | | | | |
Balance, beginning of period | $ | 0.1 | | | $ | — | | | $ | 0.1 | | | | | |
| | | |
Balance, end of period | $ | 0.1 | | | $ | — | | | $ | 0.1 | | | | | |
| | | |
| | | | | | | | | |
ADDITIONAL PAID-IN CAPITAL: | | | | | | | | | |
Balance, beginning of period | $ | 2,633.10 | | | $ | — | | | $ | 2,633.10 | | | | | |
| | | |
Issuance of shares and compensation expense on stock compensation awards | — | | | — | | | | | | | | |
| | | |
Balance, end of period | $ | 2,633.10 | | | $ | — | | | $ | 2,633.10 | | | | | |
| | | |
| | | | | | | | | |
ACCUMULATED OTHER COMPREHENSIVE INCOME (LOSS): | | | | | | | | | |
Balance, beginning of period | $ | (249.3 | ) | | $ | 5.5 | | | $ | (243.8 | ) | | | | |
| | | |
Other comprehensive income (loss) | (9.6 | ) | | (2.0 | ) | | (11.6 | ) | | | | |
Balance, end of period | $ | (258.9 | ) | | $ | 3.5 | | | $ | (255.4 | ) | | | | |
| | | |
| | | | | | | | | |
ACCUMULATED DEFICIT: | | | | | | | | | |
Balance, beginning of period | $ | (1,697.2 | ) | | $ | (4.6 | ) | | $ | (1,701.8 | ) | | | | |
Net income (loss) | (123.3 | ) | | 6.2 | | | (117.1 | ) | | | | |
| | | |
Balance, end of period | $ | (1,820.5 | ) | | $ | 1.6 | | | $ | (1,818.9 | ) | | | | |
| | | |
| | | | | | | | | |
TREASURY STOCK, AT COST: | | | | | | | | | |
Balance, beginning of period | $ | (182.9 | ) | | $ | — | | | $ | (182.9 | ) | | | | |
| | | |
Balance, end of period | $ | (182.9 | ) | | $ | — | | | $ | (182.9 | ) | | | | |
| | | |
| | | | | | | | | |
TOTAL STOCKHOLDERS’ EQUITY ATTRIBUTABLE TO | | | | | | | | | |
THE PHOENIX COMPANIES, INC.: | | | | |
Balance, beginning of period | $ | 503.8 | | | $ | 0.9 | | | $ | 504.7 | | | | | |
| | | |
Change in stockholders’ equity attributable to The Phoenix Companies, Inc. | (132.9 | ) | | 4.2 | | | (128.7 | ) | | | | |
| | | |
Balance, end of period | $ | 370.9 | | | $ | 5.1 | | | $ | 376 | | | | | |
| | | |
| | | | | | | | | |
NONCONTROLLING INTERESTS: | | | | | | | | | |
Balance, beginning of period | $ | 6.7 | | | $ | — | | | $ | 6.7 | | | | | |
| | | |
Change in noncontrolling interests | 1.9 | | | — | | | 1.9 | | | | | |
| | | |
Balance, end of period | $ | 8.6 | | | $ | — | | | $ | 8.6 | | | | | |
| | | |
| | | | | | | | | |
TOTAL STOCKHOLDERS’ EQUITY: | | | | | | | | | |
Balance, beginning of period | $ | 510.5 | | | $ | 0.9 | | | $ | 511.4 | | | | | |
| | | |
Change in stockholders’ equity | (131.0 | ) | | 4.2 | | | (126.8 | ) | | | | |
| | | |
Balance, end of period | $ | 379.5 | | | $ | 5.1 | | | $ | 384.6 | | | | | |
| | | |
| | | | | | | | | | | | | | | | |