Phoenix Companies 8K Results of Operations and Financial Condition | PNX 4 May 12

EXHIBIT 99.1

The Phoenix Companies, Inc.
Financial Supplement

Wall Street Coverage
Firm	Analyst	Transfer Agent and Registrar
Credit Suisse Securities (USA)	Tom Gallagher	For information or assistance regarding your account, please contact our transfer agent and registrar:
FBR	Randy Binner	The Phoenix Companies, Inc. C/O Computershare
JP Morgan	Jimmy Bhullar	P.O. Box 358015, Pittsburgh, PA 15258
Langen McAlenney	Robert Glasspiegel	Toll-free: 1-800-490-4258 Int'l: 201-680-6823
Raymond James & Associates	Steven Schwartz	TDD: 800-231-5469, Int'l TDD: 201-680-6610
UBS	Andrew Kligerman	E-mail: shrrelations@bnymellon.com
		Web: www.bnymellon.com/shareowner/isd

		For More Information
		To receive additional information, including financial supplements and Securities and Exchange Commission filings along with access to other shareholder services, visit the Investor Relations Section on our Web site at Phoenixwm.com or contact our Investor Relations Department at:
Shareholder Information
Security Listings		The Phoenix Companies, Inc.
The common stock of The Phoenix Companies, Inc. is traded on the New York Stock Exchange (NYSE) under the		Investor Relations
symbol "PNX." Our 7.45 percent bond is traded on the NYSE under the symbol "PFX."		One American Row
		P.O. Box 5056, Hartford, CT 06102-5056
		Phone: 1-860-403-7100
		Fax: 1-860-403-7880
		e-mail: pnx.ir@phoenixwm.com

For more information on our products and services, call your Phoenix representative or visit our Web site at Phoenixwm.com.

In managing our business, we analyze our performance on the basis of “operating income” which does not equate to net income as determined in accordance with GAAP. Rather, it is the measure of profit or loss used by our management to evaluate performance, allocate resources and manage our operations. We believe that operating income, and measures that are derived from or incorporate operating income, are appropriate measures that are useful to investors as well, because they identify the earnings of, and underlying profitability factors affecting, the ongoing operations of our business. Operating income is calculated by excluding realized investment gains (losses) and certain other items because we do not consider them to be related to our operating performance. The size and timing of realized investment gains (losses) are often subject to our discretion. Certain other items are also excluded from operating income if, in our opinion, they are not indicative of overall operating trends. The criteria used to identify an item that will be excluded from operating income include: whether the item is infrequent and is material to our income; or whether it results from a change in regulatory requirements, or relates to other unusual circumstances. Items excluded from operating income may vary from period to period. Because these items are excluded based on our discretion, inconsistencies in the application of our selection criteria may exist. Some of these items may be significant components of net income in accordance with GAAP. Accordingly, operating income, and other measures that are derived from or incorporate operating income, are not substitutes for net income, or measures that are derived from or incorporate net income, determined in accordance with GAAP and may be different from similarly titled measures of other companies.

Total operating return on equity (“ROE”) is an internal performance measure used in the management of our operations, including our planning processes. Our management believes that this measure provides investors with a useful metric to assess our performance and the effectiveness of our use of historic capital. ROE is calculated by dividing (i) total operating income, by (ii) average equity, excluding accumulated OCI, FIN 46-R and discontinued operations.

The Phoenix Companies, Inc.
Financial Supplement
March 2012 (unaudited)

Table of Contents


Financial Highlights			1
Consolidated Income Statement			2
Alternate Operating Income Statement Details excluding Regulatory Closed Block			4
Closed Block Assets and Liabilities			6
Variable Universal Life Funds Under Management			8
Universal Life / Interest Sensitive Funds Under Management			10
Life Sales			12
Annuity Funds Under Management and Annuity Supplementary Information			14
Fixed Indexed Annuity Funds Under Management			16
Deferred Policy Acquisition Costs			18
Consolidated Statement of Income - GAAP Format			20
Condensed Consolidated Balance Sheet - Preliminary			22
General Account Investment Portfolio Summary			23
General Account GAAP Net Investment Income Yields			25
General Account Realized Investment Gains and Losses			26
Impacts of Adoption of Accounting Standards Updated No. 2010-26			28

The Phoenix Companies, Inc.
Financial Highlights
First Quarter 2012 (unaudited)
(amount in millions, except per share data)

For the Period Ended:	March			December 31,
	2012			2011			2010			2009			2008
Balance Sheet Information
General account invested assets	$	15,642.2		$	15,362.0		$	14,288.7		$	13,736.9		$	13,595.7
Separate account assets		4,041.6			3,817.6			4,416.8			4,418.1			3,860.1
Total assets		21,692.9			21,285.1			20,884.5			24,316.8			25,587.5
Indebtedness		426.9			426.9			427.7			428.0			458.0
Total stockholders' equity		948.2			958.0			943.0			845.7			624.4
Total stockholders' equity, excluding other accumulated OCI and FIN 46-R	$	1,085.0		$	1,092.8		$	1,045.7		$	1,020.1		$	1,406.7
Average equity, excluding other accumulated OCI, FIN 46-R and discontinued operations	$	1,083.7		$	1,069.3		$	1,032.9		$	1,213.4		$	1,977.1
Debt to total capitalization (1)		28.2	%		28.1	%		29.0	%		29.6	%		24.6	%
Book value per share	$	8.15		$	8.24		$	8.12		$	7.31		$	5.46
Book value per share, excluding other accumulated OCI	$	9.33		$	9.40		$	9.01		$	8.82		$	12.30
Book value per share, excluding other accumulated OCI and FIN 46-R	$	9.33		$	9.40		$	9.01		$	8.82		$	12.30
Period-end common shares outstanding		116.3			116.3			116.1			115.7			114.4


Indebtedness:
Surplus notes	$	174.2		$	174.2		$	174.1		$	174.1		$	174.1
Senior unsecured bonds - due 2032		252.7			252.7			253.6			253.9			283.9
Total indebtedness	$	426.9		$	426.9		$	427.7		$	428.0		$	458.0


Statutory Financial Data for Phoenix Life Insurance Company (2)
Capital, surplus and surplus notes	$	762.2		$	728.8		$	658.5		$	517.2		$	758.9
Asset valuation reserve (AVR)		120.2			116.9			104.7			57.0			94.4
Capital, surplus, surplus notes and AVR	$	882.4		$	845.7		$	763.2		$	574.2		$	853.3
Policyholder dividend liability	$	224.7		$	223.1		$	256.6		$	312.6		$	324.2
Interest maintenance reserve	$	(57.4	)	$	(57.6	)	$	(58.0	)	$	(45.8	)	$	(44.2	)
Statutory gain from operations	$	43.2		$	130.5		$	147.8		$	29.2		$	53.4
Statutory net income (loss)	$	39.0		$	95.0		$	139.8		$	(59.9	)	$	(82.3	)

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

(2)	Phoenix Life Insurance Company is required to file financial statements with state regulatory authorities prepared on an accounting basis prescribed or permitted by the Insurance
	Department of the State of New York. March 2012 amounts are preliminary.

The Phoenix Companies, Inc.
Consolidated Income Statement
First Quarter 2012 (unaudited)
(amount in millions, except per share data)

	March							December 31,
	2012			��	2011			2011			2010			2009			2008
Consolidated Income Statement

Premiums (1)	$	100.2			$	111.0		$	459.1		$	521.4		$	583.9		$	665.1
Fee income		146.6				153.8			597.1			630.2			648.1			600.9
Net investment income		209.8				201.3			809.2			848.0			785.8			906.4
Total revenue		456.6				466.1			1,865.4			1,999.6			2,017.8			2,172.4
Policy benefits and increase in policy liabilities (1)		254.1				260.4			1,081.9			1,088.7			1,178.2			1,261.0
Policyholder dividends		65.5				65.3			246.5			300.4			267.3			327.7
Policy acquisition cost amortization		47.0				50.9			171.1			248.5			208.6			315.5
Interest expense on indebtedness		7.9				7.9			31.8			31.7			33.1			36.7
Operating expenses		60.5				59.7			246.5			293.5			314.2			340.4
Total benefits and expenses		435.0				444.2			1,777.8			1,962.8			2,001.4			2,281.3
Pre-tax operating income (loss)		21.6				21.9			87.6			36.8			16.4			(108.9	)
Income tax expense (benefit)		15.1				(2.6	)		6.0			7.5			239.5			(184.4	)
Operating income (loss)		6.5				24.5			81.6			29.3			(223.1	)		75.5
Net realized investment losses		(15.6	)			(16.2	)		(16.4	)		(9.9	)		(102.2	)		(295.8	)
Net DAC, PDO, tax and other offsets		1.5				(3.2	)		4.5			(5.1	)		48.9			207.1
Earnings on CDOs consolidated under FIN-46R		---				---			---			---			---			(4.2	)
Discontinued operations		(0.5	)			(1.5	)		(22.0	)		12.0			(123.0	)		(549.2	)
Net income (loss)	$	(8.1	)		$	3.6		$	47.7		$	26.3		$	(399.4	)	$	(566.6	)


Earnings Per Share
Basic
Weighted-average shares outstanding		116.3				116.2			116.3			116.3			116.5			114.4
Total operating income (loss) per share	$	0.06			$	0.21		$	0.70		$	0.25		$	(1.92	)	$	0.66
Net income (loss) per share	$	(0.07	)		$	0.03		$	0.41		$	0.23		$	(3.43	)	$	(4.95	)

Diluted
Weighted-average shares outstanding and dilutive potential common shares		116.3				117.7			117.7			116.3			116.5			114.4
Total operating income (loss) per share	$	0.06			$	0.21		$	0.69		$	0.25		$	(1.92	)	$	0.66
Net income (loss) per share	$	(0.07	)		$	0.03		$	0.41		$	0.23		$	(3.43	)	$	(4.95	)

(1)

Prior period amounts have been revised to reflect the correction of an error related to the historical presentation of ceded premiums related to certain reinsurance contracts within the Closed Block.

The adjustments reflect the reclassification of ceded premiums from benefits and reserves to revenue. There was no impact to net income(loss), stockholders' equity, or earnings per share.

The Phoenix Companies, Inc.
Consolidated Income Statement
First Quarter 2012 (unaudited)
(amount in millions, except per share data)

Quarters ended
	2011												2012
	March			June			September			December			March
Consolidated Income Statement

Premiums (1)	$	111.0		$	109.3		$	117.4		$	121.4		$	100.2
Fee income		153.8			154.6			147.6			141.0			146.6
Net investment income		201.3			211.2			198.3			198.4			209.8
Total revenue		466.1			475.1			463.3			460.8			456.6
Policy benefits and increase in policy liabilities (1)		260.4			270.8			267.8			282.9			254.1
Policyholder dividends		65.3			70.4			53.0			58.0			65.5
Policy acquisition cost amortization		50.9			42.7			46.0			31.3			47.0
Interest expense on indebtedness		7.9			7.9			7.9			7.9			7.9
Operating expenses		59.7			59.2			57.6			70.1			60.5
Total benefits and expenses		444.2			451.0			432.3			450.2			435.0
Pre-tax operating income		21.9			24.1			31.0			10.6			21.6
Income tax expense (benefit)		(2.6	)		16.2			(9.0	)		1.5			15.1
Operating income		24.5			7.9			40.0			9.1			6.5
Net realized investment gains (losses)		(16.2	)		3.1			6.1			(9.4	)		(15.6	)
Net DAC, PDO, tax and other offsets		(3.2	)		4.9			1.4			1.4			1.5
Discontinued operations		(1.5	)		(0.7	)		(4.7	)		(15.1	)		(0.5	)
Net income (loss)	$	3.6		$	15.2		$	42.8		$	(14.0	)	$	(8.1	)


Earnings Per Share
Basic
Weighted-average shares outstanding		116.2			116.3			116.3			116.3			116.3
Total operating income per share	$	0.21		$	0.07		$	0.34		$	0.08		$	0.06
Net income (loss) per share	$	0.03		$	0.13		$	0.37		$	(0.12	)	$	(0.07	)

Diluted

Weighted-average shares outstanding and dilutive potential common shares		117.7			117.8			117.8			116.3			116.3
Total operating income per share	$	0.21		$	0.07		$	0.34		$	0.08		$	0.06
Net income (loss) per share	$	0.03		$	0.13		$	0.36		$	(0.12	)	$	(0.07	)

(1)	Prior period amounts have been revised to reflect the correction of an error related to the historical presentation of ceded premiums related to certain
	reinsurance contracts within the Closed Block. The adjustments reflect the reclassification of ceded premiums from benefits and reserves to revenue.
	There was no impact to net income(loss), stockholders' equity, or earnings per share.

The Phoenix Companies, Inc.

Alternate Operating Income Statement

Details excluding Regulatory Closed Block

First Quarter 2012 (unaudited)

($ in millions)

	March					December 31,
	2012		2011			2011			2010			2009			2008

Premiums	$	8.4	$	7.8		$	34.4		$	29.8		$	37.1		$	46.6
Cost of insurance charges		108.2		116.1			452.3			475.5			491.2			434.7
Other fees		34.1		33.6			129.7			136.8			130.0			151.1
Surrender charges		4.3		4.1			15.1			17.9			26.9			15.1
Net investment income on assets backing liabilities		86.3		80.6			333.8			312.8			330.2			358.8
Net investment income on assets backing surplus		9.7		3.1			24.2			32.9			(2.2	)		24.5
Total revenue		251.0		245.3			989.5			1,005.7			1,013.2			1,030.8

Benefits paid		91.8		114.3			401.8			515.7			804.7			462.6
Increases (decreases) in reserves		5.0		(24.5	)		(11.0	)		(177.1	)		(434.3	)		(100.4	)
Interest on policyholder funds		30.1		29.0			116.5			124.2			136.2			152.0
Policyholder dividends		0.1		0.1			0.3			0.3			0.4			0.6
Interest expense on indebtedness		7.9		7.9			31.8			31.7			33.1			36.7
Commissions and sales incentives, net of deferrals		6.0		5.9			24.9			26.5			21.9			39.7
Operating expenses, net of deferrals		49.8		50.3			207.4			235.4			285.3			291.8
Reinsurance allowance, net of deferrals		0.3		(1.0	)		(3.5	)		5.8			(5.7	)		(13.0	)
Premium taxes		2.7		2.9			12.4			15.4			9.4			16.8
Policy acquisition cost amortization		47.0		51.0			171.1			248.5			208.6			315.5
Total benefits and expenses		240.7		235.9			951.7			1,026.4			1,059.6			1,202.3
Pre-tax operating income (loss) excl. regulatory closed block		10.3		9.4			37.8			(20.7	)		(46.4	)		(171.5	)
Pre-tax operating income - regulatory closed block		11.3		12.5			49.8			57.5			62.7			62.7
Total pre-tax operating income (loss)		21.6		21.9			87.6			36.8			16.3			(108.8	)
Income tax expense (benefit)		15.1		(2.6	)		6.0			7.5			239.4			(184.4	)
Total operating income (loss)	$	6.5	$	24.5		$	81.6		$	29.3		$	(223.1	)	$	75.6

The Phoenix Companies, Inc.

Alternate Operating Income Statement

Details excluding Regulatory Closed Block

First Quarter 2012 (unaudited)

($ in millions)

Quarters ended
	2011												2012
	March			June			September			December			March

Premiums	$	7.8		$	5.6		$	11.5		$	9.5		$	8.4
Cost of insurance charges		116.1			114.9			113.0			108.3			108.2
Other fees		33.6			35.0			31.6			29.5			34.1
Surrender charges		4.1			4.7			3.0			3.3			4.3
Net investment income on assets backing liabilities		80.6			83.9			82.3			87.1			86.3
Net investment income on assets backing surplus		3.1			9.3			6.6			5.1			9.7
Total revenue		245.3			253.4			248.0			242.8			251.0

Benefits paid		114.4			123.9			80.5			83.0			91.8
Increases (decreases) in reserves		(24.5	)		(22.2	)		10.3			25.5			5.0
Interest on policyholder funds		29.0			31.6			28.4			27.6			30.1
Policyholder dividends		0.1			0.1			0.1			0.1			0.1
Interest expense on indebtedness		7.9			7.9			7.9			7.9			7.9
Commissions and sales incentives, net of deferrals		5.9			6.5			6.2			6.3			6.0
Operating expenses, net of deferrals		50.3			49.1			47.8			60.1			49.8
Reinsurance allowance, net of deferrals		(1.1	)		(0.9	)		(1.0	)		(0.5	)		0.3
Premium taxes		2.9			3.1			3.1			3.4			2.7
Policy acquisition cost amortization		51.0			42.7			46.0			31.3			47.0
Total benefits and expenses		235.9			241.8			229.3			244.7			240.7
Pre-tax operating income (loss) excl. regulatory closed block		9.4			11.6			18.7			(1.9	)		10.3
Pre-tax operating income - regulatory closed block		12.5			12.5			12.3			12.5			11.3
Total pre-tax operating income		21.9			24.1			31.0			10.6			21.6
Income tax expense (benefit)		(2.6	)		16.2			(9.0	)		1.5			15.1
Total operating income	$	24.5		$	7.9		$	40.0		$	9.1		$	6.5

The Phoenix Companies, Inc.
Closed Block Assets and Liabilities
First Quarter 2012 (unaudited)
($ in millions)

	March				December 31,
	2012		2011		2011		2010		2009		2008

Debt securities	$	6,332.2	$	6,384.6	$	6,353.1	$	6,385.4	$	6,305.1	$	6,011.4
Equity securities		14.8		21.6		12.0		19.6		6.7		9.0
Limited partnership and other investments		363.6		341.7		352.8		339.6		329.2		350.7
Policy loans		1,273.5		1,315.1		1,280.4		1,340.8		1,378.5		1,377.0
Fair value options investments		11.4		11.7		10.6		16.0		---		---
Total closed block investments		7,995.5		8,074.7		8,008.9		8,101.4		8,019.5		7,748.1
Cash and cash equivalents		16.1		11.4		14.2		7.1		33.3		57.2
Accrued investment income		95.1		96.5		94.2		97.2		105.9		113.0
Receivables		49.0		60.1		52.2		62.5		53.3		49.5
Deferred income taxes		225.3		232.3		223.9		236.2		270.3		418.3
Other closed block assets		6.6		25.3		14.5		17.8		22.6		338.0
Total closed block assets		8,387.6		8,500.3		8,407.9		8,522.2		8,504.9		8,724.1
Policy liabilities and accruals		8,573.7		8,835.8		8,644.5		8,903.5		9,246.5		9,742.7
Policyholder dividends payable		239.1		264.3		240.1		263.3		297.8		311.1
Policyholder dividend obligation		562.3		355.8		519.7		339.0		---		---
Other closed block liabilities		36.8		93.5		32.8		73.6		57.9		72.0
Total closed block liabilities		9,411.9		9,549.4		9,437.1		9,579.4		9,602.2		10,125.8
Excess of closed block liabilities over closed block assets	$	1,024.3	$	1,049.1	$	1,029.2	$	1,057.2	$	1,097.3	$	1,401.7

The Phoenix Companies, Inc.
Closed Block Assets and Liabilities
First Quarter 2012 (unaudited)
($ in millions)

	2011								2012
	March		June		September		December		March

Debt securities	$	6,384.6	$	6,386.1	$	6,395.6	$	6,353.1	$	6,332.2
Equity securities		21.6		19.5		19.1		12.0		14.8
Limited partnership and other investments		341.7		353.8		354.8		352.8		363.6
Policy loans		1,315.1		1,303.0		1,289.4		1,280.4		1,273.5
Fair value options investments		11.7		11.8		10.8		10.6		11.4
Total closed block investments		8,074.7		8,074.2		8,069.7		8,008.9		7,995.5
Cash and cash equivalents		11.4		14.1		13.8		14.2		16.1
Accrued investment income		96.5		94.9		97.7		94.2		95.1
Receivables		60.1		59.3		53.0		52.2		49.0
Deferred income taxes		232.3		233.5		232.8		223.9		225.3
Other closed block assets		25.3		15.8		12.6		14.5		6.6
Total closed block assets		8,500.3		8,491.8		8,479.6		8,407.9		8,387.6
Policy liabilities and accruals		8,835.8		8,770.3		8,701.3		8,644.5		8,573.7
Policyholder dividends payable		264.3		261.8		261.5		240.1		239.1
Policyholder dividend obligation		355.8		433.5		499.9		519.7		562.3
Other closed block liabilities		93.5		67.6		50.4		32.8		36.8
Total closed block liabilities		9,549.4		9,533.2		9,513.1		9,437.1		9,411.9
Excess of closed block liabilities over closed block assets	$	1,049.1	$	1,041.4	$	1,033.5	$	1,029.2	$	1,024.3

The Phoenix Companies, Inc.

Variable Universal Life

Funds Under Management

First Quarter 2012 (unaudited)

($ in millions)

	March						December 31,
	2012			2011			2011			2010			2009			2008

Funds Under Management (FUM)
Deposits	$	22.1		$	24.5		$	98.3		$	108.5		$	115.8		$	142.2
Surrenders		(40.8	)		(44.7	)		(135.4	)		(175.6	)		(158.8	)		(105.4	)
Net flows		(18.7	)		(20.2	)		(37.1	)		(67.1	)		(43.0	)		36.8
Deaths		(0.8	)		(2.0	)		(5.6	)		(4.3	)		(2.6	)		(4.6	)
Interest credited		96.1			52.9			(6.7	)		143.6			244.3			(486.1	)
Fees		(3.2	)		(3.1	)		(11.5	)		(13.1	)		(15.3	)		(22.7	)
Cost of insurance		(17.5	)		(18.4	)		(71.6	)		(76.0	)		(80.0	)		(78.6	)
Change in FUM		55.9			9.2			(132.5	)		(16.9	)		103.4			(555.2	)
Beginning balance		1,019.1			1,151.6			1,151.6			1,168.5			1,065.1			1,620.3
Ending fund balance	$	1,075.0		$	1,160.8		$	1,019.1		$	1,151.6		$	1,168.5		$	1,065.1

Gross life insurance in force	$	13,730.0		$	15,498.0		$	14,217.0		$	16,063.0		$	22,780.0		$	24,934.5
Less Philadelphia Financial Group (PFG) gross life insurance in force		---			---			---			---			4,758.1			4,665.3
Gross life insurance in force (1)	$	13,730.0		$	15,498.0		$	14,217.0		$	16,063.0		$	18,021.9		$	20,269.2

(1) Gross life insurance in force for all periods have been reduced to reflect the sale of Philadelphia Financial Group (PFG) in June 2010.

The Phoenix Companies, Inc.

Variable Universal Life

Funds Under Management

First Quarter 2012 (unaudited)

($ in millions)

Quarters ended
	2011												2012
	March			June			September			December			March

Funds Under Management (FUM)
Deposits	$	24.5		$	22.9		$	23.9		$	27.0		$	22.1
Surrenders		(44.7	)		(34.2	)		(26.5	)		(30.0	)		(40.8	)
Net flows		(20.2	)		(11.3	)		(2.6	)		(3.0	)		(18.7	)
Deaths		(2.0	)		(0.6	)		(0.7	)		(2.3	)		(0.8	)
Interest credited		52.9			9.0			(138.8	)		70.2			96.1
Fees		(3.1	)		(3.1	)		(2.6	)		(2.7	)		(3.2	)
Cost of insurance		(18.4	)		(17.8	)		(17.9	)		(17.5	)		(17.5	)
Change in FUM		9.2			(23.8	)		(162.6	)		44.7			55.9
Beginning balance		1,151.6			1,160.8			1,137.0			974.4			1,019.1
Ending fund balance	$	1,160.8		$	1,137.0		$	974.4		$	1,019.1		$	1,075.0

Gross life insurance in force	$	15,498.0		$	15,090.0		$	14,732.0		$	14,217.0		$	13,730.0

The Phoenix Companies, Inc.

Universal Life / Interest Sensitive Funds Under Management

First Quarter 2012 (unaudited)

($ in millions)

	March						December 31,
	2012			2011			2011			2010			2009			2008

Funds Under Management (FUM)
Deposits	$	89.3		$	90.2		$	384.5		$	336.2		$	351.4		$	587.5
Surrenders		(20.4	)		(21.9	)		(89.5	)		(123.4	)		(161.6	)		(118.8	)
Net flows		68.9			68.3			295.0			212.8			189.8			468.7
Deaths		(8.3	)		(8.5	)		(35.8	)		(40.2	)		(27.3	)		(28.4	)
Interest credited		19.0			20.3			79.2			85.7			96.6			97.7
Fees		(5.6	)		(5.7	)		(23.8	)		(22.5	)		(28.3	)		(51.5	)
Cost of insurance		(90.7	)		(97.6	)		(380.7	)		(397.6	)		(406.1	)		(354.4	)
Change in FUM		(16.7	)		(23.2	)		(66.1	)		(161.8	)		(175.3	)		132.1
Beginning balance		1,852.8			1,918.9			1,918.9			2,080.7			2,256.0			2,123.9
Ending fund balance	$	1,836.1		$	1,895.7		$	1,852.8		$	1,918.9		$	2,080.7		$	2,256.0

Gross life insurance in force	$	24,912.0		$	27,930.0		$	25,999.0		$	28,769.0		$	32,329.0		$	33,351.1

The Phoenix Companies, Inc.

Universal Life / Interest Sensitive

Funds Under Management

First Quarter 2012 (unaudited)

($ in millions)

Quarters ended
	2011												2012
	March			June			September			December			March

Funds Under Management (FUM)
Deposits	$	90.2		$	100.6		$	94.2		$	99.5		$	89.3
Surrenders		(21.9	)		(20.9	)		(22.5	)		(24.2	)		(20.4	)
Net flows		68.3			79.7			71.7			75.3			68.9
Deaths		(8.5	)		(9.2	)		(8.2	)		(9.9	)		(8.3	)
Interest credited		20.3			20.5			19.4			19.0			19.0
Fees		(5.7	)		(6.1	)		(5.9	)		(6.1	)		(5.6	)
Cost of insurance		(97.6	)		(97.1	)		(95.2	)		(90.8	)		(90.7	)
Change in FUM		(23.2	)		(12.2	)		(18.2	)		(12.5	)		(16.7	)
Beginning balance		1,918.9			1,895.7			1,883.5			1,865.3			1,852.8
Ending fund balance	$	1,895.7		$	1,883.5		$	1,865.3		$	1,852.8		$	1,836.1

Gross life insurance in force	$	27,930.0		$	27,268.0		$	26,659.0		$	25,999.0		$	24,912.0

The Phoenix Companies, Inc.

Life Sales

First Quarter 2012 (unaudited)

($ in millions)

	March				December 31,
	2012		2011		2011		2010		2009		2008
Life Insurance Sales

Wholesaler Channel
Variable universal life	$	0.1	$	---	$	0.1	$	0.1	$	6.9	$	26.7
Universal life/interest sensitive		0.2		0.6		2.1		2.6		20.8		229.9
Term life		---		---		---		---		5.3		21.6
Life insurance annualized premium (1)		0.3		0.6		2.2		2.7		33.0		278.2

Variable universal life		---		---		---		0.2		3.2		9.3
Universal life/interest sensitive		---		0.3		0.7		1.1		19.2		54.2
Whole Life		0.4		---		1.6		---		---		---
Life insurance single premium		0.4		0.3		2.3		1.3		22.4		63.5

Variable universal life		0.1		---		0.1		0.3		10.1		36.0
Universal life/interest sensitive		0.2		0.9		2.8		3.7		40.0		284.1
Whole Life		0.4		---		1.6		---		---		---
Term life		---		---		---		---		5.3		21.6
Total wholesaler life insurance premium (2)	$	0.7	$	0.9	$	4.5	$	4.0	$	55.4	$	341.7

Gross life insurance in force	$	121,471.0	$	132,884.0	$	124,622.0	$	136,239.0	$	155,267.0	$	166,781.0
Less Philadelphia Financial Group (PFG) gross life insurance in force		---		---		---		---		4,758.1		4,665.3
Gross life insurance in force (3)	$	121,471.0	$	132,884.0	$	124,622.0	$	136,239.0	$	150,508.9	$	162,115.7

Average face amount for life insurance sales	$	0.2	$	0.5	$	0.5	$	0.6	$	0.9	$	1.0

(1) Annualized premium represents first year premiums on an annual basis.

(2) Total premium represents annualized and single premiums.

(3) Gross life insurance in force for all periods have been reduced to reflect the sale of Philadelphia Financial Group (PFG) in June 2010.

The Phoenix Companies, Inc.

Life Sales

First Quarter 2012 (unaudited)

($ in millions)

Quarters ended
	2011								2012
	March		June		September		December		March
Life Insurance Sales

Wholesaler Channel
Variable universal life	$	---	$	---	$	---	$	---	$	0.1
Universal life/interest sensitive		0.6		0.7		0.4		0.6		0.2
Life insurance annualized premium (1)		0.6		0.7		0.4		0.6		0.3

Variable universal life		---		---		---		---		---
Universal life/interest sensitive		0.3		0.2		---		0.2		---
Whole life		---		---		0.9		0.6		0.4
Life insurance single premium		0.3		0.2		0.9		0.8		0.4

Variable universal life		---		0.1		---		---		0.1
Universal life/interest sensitive		0.9		0.8		0.4		0.8		0.2
Whole life		---		---		0.9		0.6		0.4
Total wholesaler life insurance premium (2)	$	0.9	$	0.9	$	1.3	$	1.4	$	0.7

Gross life insurance in force	$	132,884.0	$	130,007.0	$	127,403.0	$	124,622.0	$	121,471.0

Average face amount for life insurance sales	$	0.5	$	0.5	$	0.4	$	0.5	$	0.2

(1) Annualized premium represents first year premiums on an annual basis.

(2) Total premium represents annualized and single premiums.

The Phoenix Companies, Inc.

Annuity Funds Under Management and

Annuity Supplementary Information

First Quarter 2012 (unaudited)

($ in millions)

		March						December 31,
		2012			2011			2011			2010			2009			2008

Funds Under Management (FUM) (1)
Deposits		$	227.3		$	205.3		$	951.5		$	220.8		$	142.6		$	628.9
Surrenders			(141.0	)		(134.9	)		(485.1	)		(482.5	)		(592.2	)		(819.6	)
Net flows			86.3			70.4			466.4			(261.7	)		(449.6	)		(190.7	)
Deaths			(20.3	)		(17.0	)		(62.7	)		(54.8	)		(51.2	)		(75.4	)
Interest credited			257.4			146.8			15.1			440.0			738.8			(1,215.7	)
Bonus			4.9			14.6			48.4			12.1			---			---
Fees			(14.9	)		(14.4	)		(55.1	)		(56.2	)		(53.7	)		(55.5	)
Change in FUM			313.4			200.4			412.1			79.4			184.3			(1,537.3	)
Beginning balance			4,495.4			4,083.3			4,083.3			4,003.9			3,819.6			5,356.9
Ending fund balance		$	4,808.8		$	4,283.7		$	4,495.4		$	4,083.3		$	4,003.9		$	3,819.6

VA funds in guaranteed interest accounts (2)		$	427.7		$	449.2		$	436.7		$	459.6		$	502.5		$	664.9


(1)	Funds under management (FUM) for all periods have been revised to include group pension product funds.

(2)	Amounts are included in the annuity funds under management (FUM) table above.


Variable Annuity Guaranteed Minimum Death Benefits
Death benefit in excess of fund value		$	211.0		$	235.5		$	332.0		$	290.0		$	531.8		$	1,105.5
Death benefit in excess of fund value, net of reinsurance			66.1			78.9			150.4			116.4			291.6			709.6
Statutory reserve, net of reinsurance			5.2			5.1			6.2			5.8			8.3			39.0

Variable Annuity Guaranteed Income Benefits
Account balance		$	459.7		$	530.1		$	442.1		$	528.4		$	525.8		$	464.1
Statutory reserve			19.1			17.2			34.6			22.4			39.2			34.7

Variable Annuity Guaranteed Accumulation Benefits
Account balance		$	412.5		$	445.1		$	385.6		$	440.3		$	417.9		$	335.6
Statutory reserve			---			---			6.1			0.5			9.6			4.3

Variable Annuity Guaranteed Withdrawal Benefits
Account balance		$	590.3		$	631.6		$	555.4		$	615.7		$	592.2		$	413.2
Statutory reserve			---			---			3.8			0.5			12.3			3.5

Variable Annuity Guaranteed Payout Annuity Floor
Account balance		$	17.8		$	21.5		$	21.8		$	27.0		$	22.8		$	22.7
Statutory reserve			2.4			2.4			4.2			3.1			5.5			11.2

The Phoenix Companies, Inc.

Annuity Funds Under Management and

Annuity Supplementary Information

First Quarter 2012 (unaudited)

($ in millions)

Quarters ended

		2011												2012
		March			June			September			December			March

Funds Under Management (FUM) (1)
Deposits		$	205.3		$	191.3		$	279.0		$	275.9		$	227.3
Surrenders			(134.9	)		(125.0	)		(120.4	)		(104.8	)		(141.0)
	Net flows		70.4			66.3			158.6			171.1			86.3
Deaths			(17.0	)		(14.6	)		(14.5	)		(16.6	)		(20.3)
Interest credited			146.8			38.5			(362.4	)		192.2			257.4
Bonus			14.6			12.0			11.9			9.9			4.9
Fees			(14.4	)		(14.2	)		(13.0	)		(13.5	)		(14.9)
	Change in FUM		200.4			88.0			(219.4	)		343.1			313.4
Beginning balance			4,083.3			4,283.7			4,371.7			4,152.3			4,495.4
Ending fund balance		$	4,283.7		$	4,371.7		$	4,152.3		$	4,495.4		$	4,808.8

VA funds in guaranteed interest accounts (2)		$	449.2		$	444.3		$	437.2		$	436.7		$	427.7

(1)	Funds under management (FUM) for all periods have been revised to include group pension product funds.

(2)	Amounts are included in the annuity funds under management (FUM) table above.


Variable Annuity Guaranteed Minimum Death Benefits
Death benefit in excess of fund value		$	235.5		$	229.0		$	461.6		$	332.0		$	211.0
Death benefit in excess of fund value, net of reinsurance			78.9			75.4			247.1			150.4			66.1
Statutory reserve, net of reinsurance			5.1			5.3			7.5			6.2			5.2

Variable Annuity Guaranteed Income Benefits
Account balance		$	530.1		$	513.8		$	433.3		$	442.1		$	459.7
Statutory reserve			17.2			18.1			47.3			34.6			19.1

Variable Annuity Guaranteed Accumulation Benefits
Account balance		$	445.1		$	434.4		$	365.6		$	385.6		$	412.5
Statutory reserve			---			---			18.3			6.1			---

Variable Annuity Guaranteed Withdrawal Benefits
Account balance		$	631.6		$	623.5		$	530.4		$	555.4		$	590.3
Statutory reserve			---			---			10.8			3.8			---

Variable Annuity Guaranteed Payout Annuity Floor
Account balance		$	21.5		$	19.8		$	20.4		$	21.8		$	17.8
Statutory reserve			2.4			2.4			5.5			4.2			2.4

The Phoenix Companies, Inc.

Fixed Indexed Annuity Funds Under Management

First Quarter 2012 (unaudited)

($ in millions)

	March					December 31,
	2012		2011			2011			2010		2009		2008

Funds Under Management (FUM)
Deposits	$	208.8	$	194.7		$	890.8		$	---	$	---	$	---
Surrenders		(13.6)		(4.9	)		(24.6	)		---		---		---
Net Flows		195.2		189.8			866.2			---		---		---
Interest credited - fixed accounts		1.5		0.6			2.9			---		---		---
Interest credited - index credits		1.7		0.8			3.4			---		---		---
Bonus		4.9		14.6			48.4			---		---		---
Fees		(2.1)		(0.1	)		(1.8	)		---		---		---
Deaths		(5.2)		(0.2	)		(5.7	)		---		---		---
Change in FUM		196.0		205.5			913.4			---		---		---
Beginning Balance		1,139.4		226.0			226.0			---		---		---
Ending Fund Balance	$	1,335.4	$	431.5		$	1,139.4		$	---	$	---	$	---

The Phoenix Companies, Inc.

Fixed Indexed Annuity Funds Under Management

First Quarter 2012 (unaudited)

($ in millions)

Quarters ended

	2011												2012
	March			June			September			December			March

Funds Under Management (FUM)
Deposits	$	194.7		$	176.3		$	262.1		$	257.7		$	208.8
Surrenders		(4.9	)		(6.8	)		(4.8	)		(8.1	)		(13.6)
Net Flows		189.8			169.5			257.3			249.6			195.2
Interest credited - fixed accounts		0.6			0.8			1.0			0.5			1.5
Interest credited - index credits		0.8			0.8			0.8			1.0			1.7
Bonus		14.6			12.0			11.9			9.9			4.9
Fees		(0.1	)		(0.4	)		(0.3	)		(1.0	)		(2.1)
Deaths		(0.2	)		(1.3	)		(2.3	)		(1.9	)		(5.2)
Change in FUM		205.5			181.4			268.4			258.1			196.0
Beginning Balance		226.0			431.5			612.9			881.3			1,139.4
Ending Fund Balance	$	431.5		$	612.9		$	881.3		$	1,139.4		$	1,335.4

The Phoenix Companies, Inc.

Deferred Policy Acquisition Costs

First Quarter 2012 (unaudited)

($ in millions)

	March					December 31,
	2012		2011			2011			2010			2009			2008
Deferred Policy Acquisition Costs:
Variable universal life	$	154.2	$	176.9		$	158.0		$	181.8		$	208.3		$	246.3
Universal life		341.9		450.6			377.4			487.8			677.7			798.4
Variable annuities		126.1		142.5			127.3			148.1			169.0			154.1
Fixed annuities		175.4		63.6			157.3			31.4			5.4			6.0
Traditional life		402.8		406.1			406.9			409.0			418.4			434.7
Offset for unrealized investment gains or losses		(78.3)		(21.8	)		(64.1	)		(11.6	)		157.8			713.4
Total deferred policy acquisition costs	$	1,122.1	$	1,217.9		$	1,162.8		$	1,246.5		$	1,636.6		$	2,352.9


Deferred Policy Acquisition Costs:
Policy acquisition costs deferred	$	26.1	$	34.0		$	139.7		$	24.8		$	51.8		$	273.7
Costs amortized to expenses:
Recurring costs		(46.4)		(50.9	)		(171.2	)		(248.5	)		(208.5	)		(315.6	)
Realized investment gains or losses		(3.8)		(0.2	)		0.1			2.2			5.8			25.8
Offsets to net unrealized investment gains or losses
included in AOCI (1)		(16.6)		(11.5	)		(52.3	)		(167.0	)		(572.2	)		660.6
Cumulative effect of adoption of new guidance		---		---			---			(1.6	)		11.9			---
Other		---		---			---			---			(5.1	)		14.8
Change in deferred policy acquisition costs		(40.7)		(28.6	)		(83.7	)		(390.1	)		(716.3	)		659.3
Deferred policy acquisition costs, beginning of period		1,162.8		1,246.5			1,246.5			1,636.6			2,352.9			1,693.6
Deferred policy acquisition costs, end of period	$	1,122.1	$	1,217.9		$	1,162.8		$	1,246.5		$	1,636.6		$	2,352.9

(1) An offset to deferred policy acquisition costs and AOCI is recorded each period to the extent that, had unrealized holding gains or losses from securities classified as available-for-sale actually been realized, an adjustment to deferred policy acquisition costs amortized using gross profits or gross margins would result.

The Phoenix Companies, Inc.

Deferred Policy Acquisition Costs

First Quarter 2012 (unaudited)

($ in millions)

Quarters ended

	2011												2012
	March			June			September			December			March
Deferred Acquisition Costs:
Variable universal life	$	176.9		$	171.8		$	161.3		$	158.0		$	154.2
Universal life		450.6			421.6			399.9			377.4			341.9
Variable annuities		142.5			138.1			127.4			127.2			126.1
Fixed annuities		63.6			90.3			124.1			157.2			175.4
Traditional life		406.1			401.4			402.8			404.2			402.8
Offset for unrealized investment gains or losses		(21.8	)		(38.2	)		(48.1	)		(61.2	)		(78.3)
Total deferred policy acquisition costs	$	1,217.9		$	1,185.0		$	1,167.4		$	1,162.8		$	1,122.1


Deferred Policy Acquisition Costs:
Policy acquisition costs deferred	$	34.0		$	29.0		$	40.2		$	36.3		$	26.1
Costs amortized to expenses:
Recurring costs		(50.9	)		(42.6	)		(46.0	)		(31.5	)		(46.4)
Realized investment gains or losses		(0.2	)		(0.1	)		(0.5	)		0.9			(3.8)
Offsets to net unrealized investment gains or losses
included in AOCI (1)		(11.5	)		(19.2	)		(11.3	)		(10.3	)		(16.6)
Change in deferred policy acquisition costs		(28.6	)		(32.9	)		(17.6	)		(4.6	)		(40.7)
Deferred policy acquisition costs, beginning of period		1,246.5			1,217.9			1,185.0			1,167.4			1,162.8
Deferred policy acquisition costs, end of period	$	1,217.9		$	1,185.0		$	1,167.4		$	1,162.8		$	1,122.1

The Phoenix Companies, Inc.

Consolidated Statement of Income - GAAP Format (1)

First Quarter 2012 (unaudited)

($ in millions)

	March					December 31,
	2012		2011			2011			2010			2009			2008
REVENUES
Premiums (2)	$	100.2	$	111.0		$	459.1		$	521.4		$	583.9		$	664.3
Fee income		146.6		153.8			597.1			630.2			648.1			601.3
Net investment income		207.9		200.8			809.9			844.6			786.7			912.5
Net realized investment losses:
Total other-than-temporary impairment ("OTTI") losses		(11.7)		(7.4	)		(64.6	)		(105.2	)		(201.5	)		(245.0	)
Portion of OTTI losses recognized in other comprehensive income		5.5		1.7			38.9			55.6			93.1			---
Net OTTI losses recognized in earnings		(6.2)		(5.7	)		(25.7	)		(49.6	)		(108.4	)		(245.0	)
Net realized investment gains (losses), excluding OTTI losses		(9.4)		(10.5	)		(9.3	)		39.7			6.2			(50.8	)
Net realized investment (losses)		(15.6)		(16.2	)		(16.4	)		(9.9	)		(102.2	)		(295.8	)
Total revenues		439.1		449.4			1,849.7			1,986.3			1,916.5			1,882.3

BENEFITS AND EXPENSES
Policy benefits, excluding policyholder dividends (2)		254.1		260.4			1,081.9			1,088.7			1,178.2			1,260.2
Policyholder dividends		65.1		63.7			246.9			309.8			226.8			207.5
Policy acquisition cost amortization		50.2		51.1			170.9			246.3			202.7			289.8
Interest expense on indebtedness		7.9		7.9			31.8			31.8			33.1			36.7
Interest expense on non-recourse collateralized obligations		---		---			---			---			---			11.8
Other operating expenses		60.5		59.7			246.5			293.4			319.3			320.8
Total benefits and expenses		437.8		442.8			1,778.0			1,970.0			1,960.1			2,126.8

Income (loss) from continuing operations before income taxes		1.3		6.6			71.7			16.3			(43.6	)		(244.5	)
Income tax expense (benefit)		8.9		1.5			2.0			2.0			232.8			(227.1	)

Income (loss) from continuing operations		(7.6)		5.1			69.7			14.3			(276.4	)		(17.4	)

Income (loss) from discontinued operations, net of income taxes		(0.5)		(1.5	)		(22.0	)		12.0			(123.0	)		(549.2	)

Net income (loss)	$	(8.1)	$	3.6		$	47.7		$	26.3		$	(399.4	)	$	(566.6	)

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

(2)	Prior period amounts have been revised to reflect the correction of an error related to the historical presentation of ceded premiums related to certain reinsurance contracts within the Closed Block. The adjustments reflect the reclassification of ceded premiums from benefits and reserves to revenue. There was no impact to net income(loss), stockholders' equity, or earnings per share.

The Phoenix Companies, Inc.

Consolidated Statement of Income - GAAP Format (1)

First Quarter 2012 (unaudited)

($ in millions)

Quarters Ended

	2011												2012
	March			June			September			December			March
REVENUES
Premiums (2)	$	111.0		$	109.3		$	117.4		$	121.4		$	100.2
Fee income		153.8			154.6			147.6			141.1			146.6
Net investment income		200.8			210.8			201.0			197.3			207.9
Net realized investment losses:
Total other-than-temporary impairment ("OTTI") losses		(7.4	)		(6.6	)		(31.0	)		(19.6	)		(11.7)
Portion of OTTI losses recognized in other comprehensive income		1.7			3.6			22.6			11.0			5.5
Net OTTI losses recognized in earnings		(5.7	)		(3.0	)		(8.4	)		(8.6	)		(6.2)
Net realized investment gains (losses), excluding OTTI losses		(10.5	)		6.1			14.5			(0.8	)		(9.4)
Net realized investment gains (losses)		(16.2	)		3.1			6.1			(9.4	)		(15.6)
Total revenues		449.4			477.8			472.1			450.4			439.1

BENEFITS AND EXPENSES
Policy benefits, excluding policyholder dividends (2)		260.4			270.8			267.8			282.9			254.1
Policyholder dividends		63.7			73.6			51.5			58.2			65.1
Policy acquisition cost amortization		51.1			42.8			46.5			30.5			50.2
Interest expense on indebtedness		7.9			7.9			7.9			7.9			7.9
Other operating expenses		59.7			59.2			57.6			70.1			60.5
Total benefits and expenses		442.8			454.3			431.3			449.6			437.8

Income from continuing operations before income taxes		6.6			23.5			40.8			0.8			1.3
Income tax expense (benefit)		1.5			7.6			(6.7	)		(0.3	)		8.9

Income (loss) from continuing operations		5.1			15.9			47.5			1.1			(7.6)

Loss from discontinued operations, net of income taxes		(1.5	)		(0.7	)		(4.7	)		(15.1	)		(0.5)

Net income (loss)	$	3.6		$	15.2		$	42.8		$	(14.0	)	$	(8.1)

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

(2)	Prior period amounts have been revised to reflect the correction of an error related to the historical presentation of ceded premiums related to certain reinsurance contracts within the Closed Block. The adjustments reflect the reclassification of ceded premiums from benefits and reserves to revenue. There was no impact to net income(loss), stockholders' equity, or earnings per share.

The Phoenix Companies, Inc.

Consolidated Balance Sheet - Preliminary

First Quarter 2012 (unaudited)

($ in millions)

	March		December 31,
	2012		2011			2010			2009			2008
ASSETS:
Available-for-sale debt securities, at fair value	$	12,132.9	$	11,890.0		$	10,893.8		$	10,333.0		$	9,817.4
Available-for-sale equity securities, at fair value		42.1		35.7			47.5			25.2			25.2
Limited partnerships and other investments		613.0		601.3			600.0			188.6			200.8
Policy loans, at unpaid principal balances		2,374.8		2,379.3			2,386.5			2,324.4			2,477.5
Derivative instruments		180.6		174.8			136.9			539.7			616.9
Fair value option investments		89.2		86.6			102.1			69.3			84.1
		15,432.6		15,167.7			14,166.8			13,480.2			13,221.9
Available-for-sale debt and equity securities pledged
as collateral, at fair value		---		---			---			---			148.0
Total investments		15,432.6		15,167.7			14,166.8			13,480.2			13,369.9
Cash and cash equivalents		209.6		194.3			121.9			256.7			373.8
Accrued investment income		182.5		175.6			169.5			176.3			203.2
Receivables		398.6		415.1			405.7			356.6			358.0
Deferred policy acquisition costs		1,122.1		1,162.8			1,246.5			1,636.6			2,352.8
Deferred income taxes		93.6		118.2			116.4			176.1			564.8
Other assets		144.5		164.6			180.5			195.8			211.0
Discontinued operations assets		67.8		69.2			60.4			3,620.4			4,293.9
Separate account assets		4,041.6		3,817.6			4,416.8			4,418.1			3,860.1
Total assets	$	21,692.9	$	21,285.1		$	20,884.5		$	24,316.8		$	25,587.5

LIABILITIES:
Policy liabilities and accruals	$	12,971.0	$	12,981.1		$	13,007.1		$	13,167.0		$	13,947.8
Policyholder deposit funds		2,602.5		2,429.4			1,494.1			1,342.7			1,616.6
Indebtedness		426.9		426.9			427.7			428.0			458.0
Other liabilities		645.3		613.8			546.4			529.9			651.0
Discontinued operations liabilities		57.4		58.3			49.4			3,585.4			4,184.4
Non-recourse collateralized debt obligations		---		---			---			---			245.2
Separate account liabilities		4,041.6		3,817.6			4,416.8			4,418.1			3,860.1
Total liabilities		20,744.7		20,327.1			19,941.5			23,471.1			24,963.1

STOCKHOLDERS' EQUITY:
Common stock, $.01 par value: 116.3 million and 116.1 million shares outstanding		1.3		1.3			1.3			1.3			1.3
Additional paid-in capital		2,630.8		2,630.5			2,631.0			2,627.3			2,626.4
Accumulated other comprehensive loss		(136.8)		(134.8	)		(102.7	)		(174.4	)		(782.3	)
Accumulated deficit		(1,367.6)		(1,359.5	)		(1,407.1	)		(1,429.0	)		(1,041.5	)
Treasury stock, at cost: 11.3 million and 11.3 million shares		(179.5)		(179.5	)		(179.5	)		(179.5	)		(179.5	)
Total stockholders' equity		948.2		958.0			943.0			845.7			624.4
Total liabilities and stockholders' equity	$	21,692.9	$	21,285.1		$	20,884.5		$	24,316.8		$	25,587.5

The Phoenix Companies, Inc.

General Account Investment Portfolio Summary (1)

First Quarter 2012 (unaudited)

($ millions)

	Total Debt Securities						Public Debt Securities						Private Debt Securities
	3/31/2012			12/31/2011			3/31/2012			12/31/2011			3/31/2012			12/31/2011
Debt Securities by Credit Quality (Carrying Value)

AAA/AA/A	$	6,958.8		$	7,008.1		$	5,238.8		$	5,285.0		$	1,720.0		$	1,723.1
BBB		4,149.0			3,916.1			2,588.6			2,385.5			1,560.4			1,530.6
Total Investment Grade		11,107.8			10,924.2			7,827.4			7,670.5			3,280.4			3,253.7
BB		619.2			568.1			525.2			478.3			94.0			89.8
B		209.1			207.9			109.0			110.0			100.1			97.9
CCC and Lower		132.1			124.4			75.4			63.8			56.7			60.6
In or Near Default		64.7			65.4			37.4			35.1			27.3			30.3
Total Debt Securities	$	12,132.9		$	11,890.0		$	8,574.4		$	8,357.7		$	3,558.5		$	3,532.3

% Below Investment Grade		8.4	%		8.1	%		8.7	%		8.2	%		7.8	%		7.9	%


Unrealized Gains and Losses on Debt and Equity Securities
As of 3/31/12
		Total						Outside Closed Block						Closed Block
	Gains			Losses			Gains			Losses			Gains			Losses
Total Debt Securities	$	884.6		$	(267.7	)	$	322.8		$	(179.4	)	$	561.8		$	(88.3	)
Equity Securities		15.0			(7.4	)		9.7			(3.6	)		5.3			(3.8	)
Total Unrealized Gains (Losses)		899.6			(275.1	)		332.5			(183.0	)		567.1			(92.1	)

Applicable PDO		567.1			(92.1	)		---			---			567.1			(92.1	)
Applicable DAC (Credit)		179.1			(84.7	)		179.1			(84.7	)		---			---
Applicable Deferred Income Tax (Benefit)		53.7			(34.4	)		53.7			(34.4	)		---			---
Total Offsets to Net Unrealized Gains (Losses)		799.9			(211.2	)		232.8			(119.1	)		---			---
Net Unrealized Gains (Losses)	$	99.7		$	(63.9	)	$	99.7		$	(63.9	)	$	---		$	---
Net Unrealized Gains	$	35.8					$	35.8					$	---

(1) Excludes debt and equity securities pledged as collateral.

The Phoenix Companies, Inc.

General Account GAAP Net Investment Income Yields (1)

First Quarter 2012 (unaudited)

($ in millions)

	March					December 31,
	2012		2011			2011			2010			2009			2008
GAAP Net Investment Income
Debt securities		150.7	$	147.6		$	612.8		$	602.1		$	649.4		$	707.1
Equity securities		0.7		0.6			1.1			2.4			0.4			4.3
Limited partnerships and other investments		16.7		10.5			36.8			74.3			(36.2	)		13.5
Policy loans		42.7		42.0			171.8			171.7			183.6			187.0
Fair value option investments		1.8		2.4			(2.3	)		7.2			1.5			---
Cash and cash equivalents		---		---			---			0.1			0.3			7.5
Total cash and invested assets		212.6		203.1			820.2			857.8			799.0			919.4
Less: Discontinued operations		0.7		0.5			2.1			5.0			4.8			6.0
Less: Investment expenses		4.0		1.8			8.2			8.2			7.5			8.2
Total net investment income	$	207.9	$	200.8		$	809.9		$	844.6		$	786.7		$	905.2

Annualized Yields
Debt securities		5.1%		5.5	%		5.3	%		5.7	%		6.4	%		7.1	%
Equity securities		7.6%		4.9	%		2.7	%		5.2	%		1.7	%		4.6	%
Limited partnerships and other investments(2)		11.7%		7.3	%		6.3	%		13.2	%		-6.3	%		-0.7	%
Policy loans		7.4%		7.3	%		7.5	%		7.6	%		8.0	%		7.7	%
Fair value option investments		8.7%		10.4	%		-2.6	%		7.5	%		-2.2	%		0.0	%
Cash and cash equivalents		0.0%		0.0	%		0.0	%		0.1	%		0.2	%		2.2	%
Total cash and invested assets		5.7%		5.9	%		5.6	%		6.2	%		6.0	%		6.8	%

Investment expenses and discontinued operations		0.1%		0.1	%		0.1	%		0.1	%		0.1	%		0.1	%
Total net investment income yields		5.6%		5.8	%		5.5	%		6.1	%		5.9	%		6.7	%

(1) Excludes debt and equity securities pledged as collateral.

(2) Yield calculation excludes derivatives.

The Phoenix Companies, Inc.

General Account GAAP Net Investment Income Yields (1)

First Quarter 2012 (unaudited)

($ in millions)

Quarters ended

	2011											2012
	March			June			September			December		March
GAAP Net Investment Income
Debt securities	$	147.6		$	155.4		$	157.4		$	152.4	$	150.7
Equity securities		0.6			---			0.5			---		0.7
Limited partnerships and other investments		10.5			13.9			5.3			7.1		16.7
Policy loans		42.0			43.6			42.5			43.7		42.7
Fair value option investments		2.4			(0.2	)		(2.2	)		(2.3)		1.8
Total cash and invested assets		203.1			212.7			203.5			200.9		212.6
Less: Discontinued operations		0.5			0.5			0.5			0.6		0.7
Less: Investment expenses		1.8			1.4			2.0			3.0		4.0
Total net investment income	$	200.8		$	210.8		$	201.0		$	197.3	$	207.9

Annualized Yields
Debt securities		5.5	%		5.7	%		5.6	%		5.3%		5.1%
Equity securities		4.9	%		0.0	%		4.2	%		0.0%		7.6%
Limited partnerships and other investments(2)		7.3	%		9.7	%		3.5	%		4.8%		11.7%
Policy loans		7.3	%		7.6	%		7.5	%		7.7%		7.4%
Fair value option investments		10.4	%		-0.9	%		-9.3	%		-10.0%		8.7%
Cash and cash equivalents		0.0	%		0.0	%		0.0	%		0.0%		0.0%
Total cash and invested assets		5.9	%		6.0	%		5.7	%		5.5%		5.7%

Investment expenses and discontinued operations		0.1	%		0.1	%		0.1	%		0.1%		0.1%
Total net investment income yields		5.8	%		5.9	%		5.6	%		5.4%		5.6%

(1) Excludes debt and equity securities pledged as collateral.

(2) Yield calculation excludes derivatives.

The Phoenix Companies, Inc.

General Account Realized Investment Gains and Losses

First Quarter 2012 (unaudited)

($ Millions)

	March					December 31,
	2012		2011			2011			2010			2009			2008
Realized Investment Gains and Losses
Debt security	$	(6.2)	$	(5.7	)	$	(25.7	)	$	(49.0	)	$	(93.0	)	$	(224.0	)
Equity security		---		---			---			(0.6	)		(5.2	)		(2.7	)
Debt and equity securities pledged as collateral		---		---			---			---			---			(2.3	)
Other invested asset		---		---			---			---			(10.2	)		(16.0	)
Total impairment losses		(6.2)		(5.7	)		(25.7	)		(49.6	)		(108.4	)		(245.0	)
Debt security net transaction		1.2		2.0			7.9			45.4			(23.8	)		(9.8	)
Equity security net transaction		---		---			3.7			---			2.2			(29.5	)
Limited partnerships and other investments net transaction		0.8		(1.6	)		0.2			(1.3	)		(2.2	)		(1.6	)
Debt and equity securities pledged as collateral		---		---			---			---			---			2.2
Sale of Goodwin Capital Advisers, Inc.		---		---			4.0			---			---			---
CDO deconsolidation		---		---			---			---			57.0			---
Total net transactions		2.0		0.4			15.8			44.1			33.2			(38.7	)
Realized gains (losses) on fair value option securities		1.9		(0.4	)		(0.6	)		3.5			4.0			(18.4	)
Realized gains (losses) on derivative assets and liabilities (1)		(13.3)		(10.5	)		(5.9	)		(7.9	)		(31.0	)		6.3
Net realized losses		(15.6)		(16.2	)		(16.4	)		(9.9	)		(102.2	)		(295.8	)

Closed block applicable PDO (reduction)		0.5		1.6			(0.3	)		(9.4	)		40.5			120.2
Applicable deferred acquisition costs (credit)		---		(0.2	)		---			2.2			5.8			25.7
Applicable income tax expense (benefit)		6.2		(4.1	)		4.2			5.6			6.6			42.7
Debt and equity securities pledged as collateral		---		---			---			---			---			0.1
Realized gains (losses) on def. comp. portion fair value option securities		(1.9)		(0.5	)		0.6			(3.5	)		(4.0	)		18.4
Net realized investment losses included in net income (loss)	$	(10.8)	$	(19.4	)	$	(11.9	)	$	(15.0	)	$	(53.3	)	$	(88.7	)

(1)	Beginning in the second quarter 2011, changes in fair value of fixed indexed annuity contract embedded derivatives are recorded in policy benefits, excluding policyholder dividends.

The Phoenix Companies, Inc.

General Account Realized Investment Gains and Losses

First Quarter 2012 (unaudited)

($ Millions)

Quarters ended

	2011												2012
	March			June			September			December			March
Realized Investment Gains and Losses
Debt security	$	(5.7	)	$	(3.0	)	$	(8.4	)	$	(8.6	)	$	(6.2)
Total impairment losses		(5.7	)		(3.0	)		(8.4	)		(8.6	)		(6.2)
Debt security net transaction		2.0			4.3			3.1			(1.5	)		1.2
Equity security net transaction		---			0.1			(0.1	)		3.7			---
Limited partnerships and other investments net transaction		(1.6	)		---			(0.3	)		2.1			0.8
Sale of Goodwin Capital Advisers, Inc.		---			---			---			4.0			---
Total net transactions		0.4			4.4			2.7			8.3			2.0
Realized gains (losses) on fair value option securities		(0.4	)		1.4			(2.7	)		1.1			1.9
Realized gains (losses) on derivative assets and liabilities (1)		(10.5	)		0.3			14.5			(10.2	)		(13.3)
Net realized gains (losses)		(16.2	)		3.1			6.1			(9.4	)		(15.6)

Closed block applicable PDO (reduction)		1.6			(3.2	)		0.8			0.5			0.5
Applicable deferred acquisition costs (credit)		(0.2	)		(0.1	)		0.1			0.2			---
Applicable income tax expense (benefit)		(4.1	)		8.7			(2.1	)		1.8			6.2
Realized gains (losses) on def. comp. portion fair value option securities		(0.5	)		(0.4	)		2.6			(1.1	)		(1.9)
Net realized investment gains (losses) included in net income (loss)	$	(19.4	)	$	8.1		$	7.5		$	(8.0	)	$	(10.8)

(1)	Beginning in the second quarter 2011, changes in fair value of fixed indexed annuity contract embedded derivatives are recorded in policy benefits, excluding policyholder dividends.

The Phoenix Companies, Inc.

Impacts of Adoption of Accounting Standards Update No. 2010-26

($ in millions)

In October 2010, the FASB issued amended guidance to ASC 944, Financial Services – Insurance, to address the diversity in practice for accounting for costs associated with acquiring or renewing insurance contracts. The amendment clarifies the definition of acquisition costs (i.e., costs which qualify for deferral) to incremental direct costs that result directly from, and are essential to, a contract and would not have been incurred by the insurance entity had the contract transaction not occurred. Therefore, only costs related to successful efforts of acquiring a new, or renewal, contract should be deferred.

The selected financial information shown herein reflects the retrospective adoption of Accounting Standards Update No. 2010-26, "Accounting for Costs Associated with Acquiring or Renewing Insurance Contracts" ("ASU 2010-26"), effective January 1, 2012. The effect of retrospective adoption reduced deferred policy acquisition costs and beginning stockholders’ equity in each period primarily related to lower deferrals associated with expenses not directly related to new policy sales.

All prior period amounts related to the adoption of ASU 2010-26 have been revised accordingly within this Financial Supplement.

	Quarters ended												Years ended
	March 31, 2011			June 30, 2011			September 30, 2011			December 31, 2011			December 31, 2011			December 31, 2010			December 31, 2009			December 31, 2008

Impacts to Total Stockholders' Equity
Stockholders' Equity as previously reported	$	1,146.5		$	1,163.1		$	1,241.0		$	1,126.2		$	1,126.2		$	1,155.5		$	1,131.1		$	865.1
Impact of adoption of ASU 2010-26 on stockholders' equity		(199.9	)		(188.0	)		(176.6	)		(168.2	)		(168.2	)		(212.5	)		(285.4	)		(240.7	)
Stockholders' Equity as currently reported	$	946.6		$	975.1		$	1,064.4		$	958.0		$	958.0		$	943.0		$	845.7		$	624.4

Impacts to Policy Cost Amortization
Policy Cost Amortization as previously reported	$	62.7		$	51.8		$	57.5		$	38.7		$	210.6		$	298.2		$	260.6		$	406.0
Impact of adoption of ASU 2010-26 on policy cost amortization		(11.6	)		(9.0	)		(11.0	)		(8.1	)		(39.7	)		(51.9	)		(57.9	)		(116.2	)
Policy Cost Amortization as currently reported	$	51.1		$	42.8		$	46.5		$	30.6		$	170.9		$	246.3		$	202.7		$	289.8

Impacts to To Pre-Tax Operating Income
Pre-Tax Operating Income as previously reported	$	10.4		$	15.1		$	20.0		$	2.6		$	48.1		$	(14.2	)	$	(27.2	)	$	(159.6	)
Impact of adoption of ASU 2010-26 on pre-tax operating income		11.5			9.0			11.0			8.0			39.5			51.0			43.6			50.7
Pre -Tax Operating Income as currently reported	$	21.9		$	24.1		$	31.0		$	10.6		$	87.6		$	36.8		$	16.4		$	(108.9	)

Impacts to Net Income
Net Income as previously reported	$	(6.1	)	$	4.4		$	31.8		$	(22.0	)	$	8.1		$	(12.6	)	$	(319.0	)	$	(726.0	)
Impact of adoption of ASU 2010-26 on net income		9.7			10.8			11.0			8.0			39.6			38.9			(80.4	)		159.4
Net Income as currently reported	$	3.6		$	15.2		$	42.8		$	(14.0	)	$	47.7		$	26.3		$	(399.4	)	$	(566.6	)

Phoenix Companies (PNX) Inactive 8-KResults of Operations and Financial Condition