27. Supplemental Unaudited Quarterly Financial Information | 12 Months Ended |
Dec. 31, 2012 |
Quarterly Financial Information Disclosure [Abstract] | ' |
27. Supplemental Unaudited Quarterly Financial Information | ' |
|
The following tables reflect unaudited summarized quarterly financial results during the years ended December 31, 2012 and 2011. |
|
Summarized Selected Quarterly Financial Data: | Quarter Ended | | | | | | | |
($ in millions, except per share amounts) | Mar 31, | | June 30, | | Sept 30, | | Dec 31, | | | | | | | |
| 2012 | | | | | | | |
| As restated | | As restated | | | | | | | | | | | | | |
| and amended | | and amended | | | | | | | | | | | | | |
| | | | | | | | | | | | | | | | | | |
Revenues | $ | 453.5 | | $ | 418.9 | | $ | 478.1 | | $ | 438.7 | | | | | | | |
| | | | | | | | | | | | | | | | | | |
Benefits and expenses | $ | 455.3 | | $ | 456.3 | | $ | 575.0 | | $ | 458.6 | | | | | | | |
| | | | | | | | | | | | | | | | | | |
Income tax expense (benefit) | $ | 11.3 | | $ | -7.4 | | $ | -11.2 | | $ | -1.8 | | | | | | | |
| | | | | | | | | | | | | | | | | | |
Loss from continuing operations | $ | -13.1 | | $ | -30 | | $ | -85.7 | | $ | -18.1 | | | | | | | |
| | | | | | | | | | | | | | | | | | |
Loss from discontinued operations | $ | -0.5 | | $ | -5.5 | | $ | -6 | | $ | -3.6 | | | | | | | |
| | | | | | | | | | | | | | | | | | |
Net loss | $ | -13.6 | | $ | -35.5 | | $ | -91.7 | | $ | -21.7 | | | | | | | |
| | | | | | | | | | | | | | | | | | |
Less: Net income (loss) attributable to noncontrolling interests | $ | -0.1 | | $ | -0.1 | | $ | 0.8 | | $ | — | | | | | | | |
| | | | | | | | | | | | | | | | | | |
Net loss attributable to The Phoenix Companies, Inc. | $ | -13.5 | | $ | -35.4 | | $ | -92.5 | | $ | -21.7 | | | | | | | |
| | | | | | | | | | | | | | | | | | |
Net loss attributable to The Phoenix Companies, Inc. per share: (1) | | | | | | | | | | | | | | | | | | |
Basic | $ | -2.32 | | $ | -6.09 | | $ | -16.09 | | $ | -3.8 | | | | | | | |
Diluted | $ | -2.32 | | $ | -6.09 | | $ | -16.09 | | $ | -3.8 | | | | | | | |
——————— |
| -1 | All share amounts for all periods reflect the 1-for-20 reverse stock split, which was effective August 10, 2012. See Note 11 to these consolidated financial statements for additional information on the reverse stock split. | | | | | | | | | | | | | | | | |
|
Summarized Selected Quarterly Financial Data: | Quarter Ended | | | | | | | |
($ in millions, except per share amounts) | Mar 31, | | June 30, | | Sept 30, | | Dec 31, | | | | | | | |
| 2011 | | | | | | | |
| As restated and amended | | | | | | | |
| | | | | | | | | | | | | | | | | | |
Revenues | $ | 466.8 | | $ | 470.9 | | $ | 451.8 | | $ | 447.0 | | | | | | | |
| | | | | | | | | | | | | | | | | | |
Benefits and expenses | $ | 468.8 | | $ | 469.6 | | $ | 447.0 | | $ | 448.4 | | | | | | | |
| | | | | | | | | | | | | | | | | | |
Income tax expense (benefit) | $ | 7.7 | | $ | 8.6 | | $ | -6.8 | | $ | 2.8 | | | | | | | |
| | | | | | | | | | | | | | | | | | |
Income (loss) from continuing operations | $ | -9.7 | | $ | -7.3 | | $ | 11.6 | | $ | -4.2 | | | | | | | |
| | | | | | | | | | | | | | | | | | |
Loss from discontinued operations | $ | -1.5 | | $ | -0.7 | | $ | -3.9 | | $ | -15.5 | | | | | | | |
| | | | | | | | | | | | | | | | | | |
Net income (loss) | $ | -11.2 | | $ | -8 | | $ | 7.7 | | $ | -19.7 | | | | | | | |
| | | | | | | | | | | | | | | | | | |
Less: Net income (loss) attributable to noncontrolling interests | $ | -0.1 | | $ | — | | $ | -0.3 | | $ | -0.1 | | | | | | | |
| | | | | | | | | | | | | | | | | | |
Net income (loss) attributable to The Phoenix Companies, Inc. | $ | -11.1 | | $ | -8 | | $ | 8.0 | | $ | -19.6 | | | | | | | |
| | | | | | | | | | | | | | | | | | |
Net income (loss) attributable to The Phoenix Companies, Inc. per | | | | | | | | | | | | | | | | | | |
share: (1) | | | | | | | |
Basic | $ | -1.91 | | $ | -1.38 | | $ | 1.38 | | $ | -3.37 | | | | | | | |
Diluted | $ | -1.91 | | $ | -1.38 | | $ | 1.36 | | $ | -3.37 | | | | | | | |
——————— |
| -1 | All share amounts for all periods reflect the 1-for-20 reverse stock split, which was effective August 10, 2012. See Note 11 to these consolidated financial statements for additional information on the reverse stock split. | | | | | | | | | | | | | | | | |
|
Additional Quarterly Financial Data |
|
As a result of the restatement of the Company’s consolidated financial statements as of and for the years ended December 31, 2012 and 2011 as referred to in Note 2, Restatement and Amendment of Previously Reported Financial Information, certain quarterly information is being restated and amended while certain quarterly information is being presented for the first time in connection with this filing. The following tables summarize the quarterly financial information presented in the following pages which includes the effects of the retrospective application of the adoption of such amended accounting standard and the impact of the correction of the errors identified on any of the Company’s previously reported balance sheets, statements of comprehensive income, changes in stockholders’ equity and statements of cash flows as well as quarterly financial information for periods not previously reported as noted more fully below: |
|
Quarterly Financial Data | Page | | | | | | | | | | | | | | | | | |
| | | | | | | | | | | | | | | | | | |
2012 Consolidated Statement of Comprehensive Income for three months ended: | | | | | | | | | | | | | | | | | | |
December 31, 2012 | F-121 | | | | | | | | | | | | | | | | | |
September 30, 2012 | F-122 | | | | | | | | | | | | | | | | | |
June 30, 2012, as restated and amended | F-123 | | | | | | | | | | | | | | | | | |
March 31, 2012, as restated and amended | F-125 | | | | | | | | | | | | | | | | | |
| | | | | | | | | | | | | | | | | | |
2012 Consolidated Statement of Comprehensive Income for period ended: | | | | | | | | | | | | | | | | | | |
September 30, 2012 | F-127 | | | | | | | | | | | | | | | | | |
June 30, 2012, as restated and amended | F-128 | | | | | | | | | | | | | | | | | |
| | | | | | | | | | | | | | | | | | |
2012 Consolidated Balance Sheet as of: | | | | | | | | | | | | | | | | | | |
December 31, 2012 | F-3 | | | | | | | | | | | | | | | | | |
September 30, 2012 | F-130 | | | | | | | | | | | | | | | | | |
June 30, 2012, as restated and amended | F-131 | | | | | | | | | | | | | | | | | |
March 31, 2012, as restated and amended | F-132 | | | | | | | | | | | | | | | | | |
| | | | | | | | | | | | | | | | | | |
2012 Consolidated Statement of Changes in Stockholders’ Equity for the period ended: | | | | | | | | | | | | | | | | | | |
December 31, 2012 | F-8 | | | | | | | | | | | | | | | | | |
September 30, 2012 | F-133 | | | | | | | | | | | | | | | | | |
June 30, 2012, as restated and amended | F-134 | | | | | | | | | | | | | | | | | |
March 31, 2012, as restated and amended | F-135 | | | | | | | | | | | | | | | | | |
| | | | | | | | | | | | | | | | | | |
2012 Consolidated Statement of Cash Flows for the period ended: | | | | | | | | | | | | | | | | | | |
December 31, 2012 | F-6 | | | | | | | | | | | | | | | | | |
September 30, 2012 | F-136 | | | | | | | | | | | | | | | | | |
June 30, 2012, as restated and amended | F-137 | | | | | | | | | | | | | | | | | |
March 31, 2012, as restated and amended | F-139 | | | | | | | | | | | | | | | | | |
| | | | | | | | | | | | | | | | | | |
| | | | | | | | | | | | | | | | | | |
2011 Consolidated Statement of Comprehensive Income for three months ended: | | | | | | | | | | | | | | | | | | |
December 31, 2011, as restated and amended | F-141 | | | | | | | | | | | | | | | | | |
September 30, 2011, as restated and amended | F-143 | | | | | | | | | | | | | | | | | |
June 30, 2011, as restated and amended | F-145 | | | | | | | | | | | | | | | | | |
March 31, 2011, as restated and amended | F-147 | | | | | | | | | | | | | | | | | |
| | | | | | | | | | | | | | | | | | |
2011 Consolidated Statement of Comprehensive Income for period ended: | | | | | | | | | | | | | | | | | | |
September 30, 2011, as restated and amended | F-149 | | | | | | | | | | | | | | | | | |
June 30, 2011, as restated and amended | F-151 | | | | | | | | | | | | | | | | | |
| | | | | | | | | | | | | | | | | | |
2011 Consolidated Balance Sheet as of: | | | | | | | | | | | | | | | | | | |
December 31, 2011, as restated and amended | F-3 | | | | | | | | | | | | | | | | | |
September 30, 2011, as restated and amended | F-153 | | | | | | | | | | | | | | | | | |
June 30, 2011, as restated and amended | F-154 | | | | | | | | | | | | | | | | | |
March 31, 2011, as restated and amended | F-155 | | | | | | | | | | | | | | | | | |
| | | | | | | | | | | | | | | | | | |
2011 Consolidated Statement of Changes in Stockholders’ Equity for the period ended: | | | | | | | | | | | | | | | | | | |
December 31, 2011, as restated and amended | F-156 | | | | | | | | | | | | | | | | | |
September 30, 2011, as restated and amended | F-157 | | | | | | | | | | | | | | | | | |
June 30, 2011, as restated and amended | F-158 | | | | | | | | | | | | | | | | | |
March 31, 2011, as restated and amended | F-159 | | | | | | | | | | | | | | | | | |
| | | | | | | | | | | | | | | | | | |
2011 Consolidated Statement of Cash Flows for the period ended: | | | | | | | | | | | | | | | | | | |
December 31, 2011, as restated and amended | F-160 | | | | | | | | | | | | | | | | | |
September 30, 2011, as restated and amended | F-162 | | | | | | | | | | | | | | | | | |
June 30, 2011, as restated and amended | F-164 | | | | | | | | | | | | | | | | | |
March 31, 2011, as restated and amended | F-166 | | | | | | | | | | | | | | | | | |
|
The following tables present the effects of the retrospective application of the adoption of such amended accounting standard and the impact of the correction of the errors identified on the Company’s previously reported balance sheets, statements of comprehensive income and statements of cash flows: |
|
Consolidated Statement of Comprehensive Income | | | | | | | | | | | | | | | | |
Three months ended December 31, 2012 | | | | | | | | | | | | | | | | |
($ in millions, except share data) | | | | | | | | | | | | | | | | | |
| | | | | | | | | | | | | | | | | |
REVENUES: | | | | | | | | | | | | | | | | | | |
Premiums | $ | 111.7 | | | | | | | | | | | | | | | | |
Fee income | | 133.1 | | | | | | | | | | | | | | | | |
Net investment income | | 206.0 | | | | | | | | | | | | | | | | |
Net realized investment gains (losses): | | | | | | | | | | | | | | | | | | |
Total OTTI losses | | -21.1 | | | | | | | | | | | | | | | | |
Portion of OTTI losses recognized in OCI | | 11.6 | | | | | | | | | | | | | | | | |
Net OTTI losses recognized in earnings | | -9.5 | | | | | | | | | | | | | | | | |
Net realized investment losses, excluding OTTI losses | | -2.6 | | | | | | | | | | | | | | | | |
Net realized investment losses | | -12.1 | | | | | | | | | | | | | | | | |
Gain on debt repurchase | | — | | | | | | | | | | | | | | | | |
Total revenues | | 438.7 | | | | | | | | | | | | | | | | |
| | | | | | | | | | | | | | | | | | |
BENEFITS AND EXPENSES: | | | | | | | | | | | | | | | | | | |
Policy benefits, excluding policyholder dividends | | 277.2 | | | | | | | | | | | | | | | | |
Policyholder dividends | | 72.5 | | | | | | | | | | | | | | | | |
Policy acquisition cost amortization | | 35.4 | | | | | | | | | | | | | | | | |
Interest expense on indebtedness | | 7.1 | | | | | | | | | | | | | | | | |
Other operating expenses | | 66.4 | | | | | | | | | | | | | | | | |
Total benefits and expenses | | 458.6 | | | | | | | | | | | | | | | | |
Loss from continuing operations before income taxes | | -19.9 | | | | | | | | | | | | | | | | |
Income tax benefit | | -2.7 | | | | | | | | | | | | | | | | |
Loss from continuing operations | | -17.2 | | | | | | | | | | | | | | | | |
Loss from discontinued operations, net of income taxes | | -3.6 | | | | | | | | | | | | | | | | |
Net loss | | -20.8 | | | | | | | | | | | | | | | | |
Less: Net income (loss) attributable to noncontrolling interests | | — | | | | | | | | | | | | | | | | |
Net loss attributable to The Phoenix Companies, Inc. | $ | -20.8 | | | | | | | | | | | | | | | | |
| | | | | | | | | | | | | | | | | | |
COMPREHENSIVE INCOME (LOSS): | | | | | | | | | | | | | | | | | | |
Net loss attributable to The Phoenix Companies, Inc. | $ | -20.8 | | | | | | | | | | | | | | | | |
Net income (loss) attributable to noncontrolling interests | | — | | | | | | | | | | | | | | | | |
Net loss | $ | -20.8 | | | | | | | | | | | | | | | | |
Other comprehensive income (loss) before income taxes: | | | | | | | | | | | | | | | | | | |
Net unrealized investment gains (losses) before income taxes | | -13.7 | | | | | | | | | | | | | | | | |
Non-credit portion of OTTI losses recognized in OCI before income taxes | | 25.1 | | | | | | | | | | | | | | | | |
Net pension liability adjustment before income taxes | | -21.3 | | | | | | | | | | | | | | | | |
Net unrealized other gains (losses) before income taxes | | — | | | | | | | | | | | | | | | | |
Net unrealized derivative instruments gains (losses) before income taxes | | — | | | | | | | | | | | | | | | | |
Other comprehensive income (loss) before income taxes | | -9.9 | | | | | | | | | | | | | | | | |
Less: Income tax expense (benefit) related to: | | | | | | | | | | | | | | | | | | |
Net unrealized investment gains (losses) | | -1.4 | | | | | | | | | | | | | | | | |
Non-credit portion of OTTI losses recognized in OCI | | 8.8 | | | | | | | | | | | | | | | | |
Net pension liability adjustment | | — | | | | | | | | | | | | | | | | |
Net unrealized other gains (losses) | | — | | | | | | | | | | | | | | | | |
Net unrealized derivative instruments gains (losses) | | — | | | | | | | | | | | | | | | | |
Total income tax expense (benefit) | | 7.4 | | | | | | | | | | | | | | | | |
Other comprehensive income (loss), net of income taxes | | -19.1 | | | | | | | | | | | | | | | | |
Comprehensive income (loss) | | -38.1 | | | | | | | | | | | | | | | | |
Less: Comprehensive income attributable to noncontrolling interests, net of income taxes | | — | | | | | | | | | | | | | | | | |
Comprehensive income (loss) attributable to The Phoenix Companies, Inc. | $ | -38.1 | | | | | | | | | | | | | | | | |
| | | | | | | | | | | | | | | | | | |
LOSS PER SHARE:(1) | | | | | | | | | | | | | | | | | | |
Loss from continuing operations – basic | $ | -3.02 | | | | | | | | | | | | | | | | |
Loss from continuing operations – diluted | $ | -3.02 | | | | | | | | | | | | | | | | |
Loss from discontinued operations – basic | $ | -0.63 | | | | | | | | | | | | | | | | |
Loss from discontinued operations – diluted | $ | -0.63 | | | | | | | | | | | | | | | | |
Net loss attributable to The Phoenix Companies, Inc. – basic | $ | -3.65 | | | | | | | | | | | | | | | | |
Net loss attributable to The Phoenix Companies, Inc. – diluted | $ | -3.65 | | | | | | | | | | | | | | | | |
Basic weighted-average common shares outstanding (in thousands) | | 5,704 | | | | | | | | | | | | | | | | |
Diluted weighted-average common shares outstanding (in thousands) | | 5,704 | | | | | | | | | | | | | | | | |
——————— |
| -1 | All share amounts for all periods reflect the 1-for-20 reverse stock split, which was effective August 10, 2012. See Note 11 to these consolidated financial statements for additional information on the reverse stock split. | | | | | | | | | | | | | | | | |
|
Consolidated Statement of Comprehensive Income | | | | | | | | | | | | | | | | |
Three months ended September 30, 2012 | | | | | | | | | | | | | | | | |
($ in millions, except share data) | | | | | | | | | | | | | | | | | |
| | | | | | | | | | | | | | | | | |
REVENUES: | | | | | | | | | | | | | | | | | | |
Premiums | $ | 94.8 | | | | | | | | | | | | | | | | |
Fee income | | 138.8 | | | | | | | | | | | | | | | | |
Net investment income | | 205.1 | | | | | | | | | | | | | | | | |
Net realized investment gains (losses): | | | | | | | | | | | | | | | | | | |
Total OTTI losses | | -7.2 | | | | | | | | | | | | | | | | |
Portion of OTTI losses recognized in OCI | | -0.2 | | | | | | | | | | | | | | | | |
Net OTTI losses recognized in earnings | | -7.4 | | | | | | | | | | | | | | | | |
Net realized investment gains, excluding OTTI losses | | 34.9 | | | | | | | | | | | | | | | | |
Net realized investment gains | | 27.5 | | | | | | | | | | | | | | | | |
Gain on debt repurchase | | 11.9 | | | | | | | | | | | | | | | | |
Total revenues | | 478.1 | | | | | | | | | | | | | | | | |
| | | | | | | | | | | | | | | | | | |
BENEFITS AND EXPENSES: | | | | | | | | | | | | | | | | | | |
Policy benefits, excluding policyholder dividends | | 352.5 | | | | | | | | | | | | | | | | |
Policyholder dividends | | 81.0 | | | | | | | | | | | | | | | | |
Policy acquisition cost amortization | | 71.7 | | | | | | | | | | | | | | | | |
Interest expense on indebtedness | | 7.9 | | | | | | | | | | | | | | | | |
Other operating expenses | | 61.9 | | | | | | | | | | | | | | | | |
Total benefits and expenses | | 575.0 | | | | | | | | | | | | | | | | |
Loss from continuing operations before income taxes | | -96.9 | | | | | | | | | | | | | | | | |
Income tax benefit | | -4.9 | | | | | | | | | | | | | | | | |
Loss from continuing operations | | -92 | | | | | | | | | | | | | | | | |
Loss from discontinued operations, net of income taxes | | -6 | | | | | | | | | | | | | | | | |
Net loss | | -98 | | | | | | | | | | | | | | | | |
Less: Net income (loss) attributable to noncontrolling interests | | 0.8 | | | | | | | | | | | | | | | | |
Net loss attributable to The Phoenix Companies, Inc. | $ | -98 | | | | | | | | | | | | | | | | |
| | | | | | | | | | | | | | | | | | |
COMPREHENSIVE INCOME (LOSS): | | | | | | | | | | | | | | | | | | |
Net loss attributable to The Phoenix Companies, Inc. | $ | -98.8 | | | | | | | | | | | | | | | | |
Net income (loss) attributable to noncontrolling interests | | 0.8 | | | | | | | | | | | | | | | | |
Net loss | | -98 | | | | | | | | | | | | | | | | |
Other comprehensive income (loss) before income taxes: | | | | | | | | | | | | | | | | | | |
Net unrealized investment gains (losses) before income taxes | | 21.0 | | | | | | | | | | | | | | | | |
Non-credit portion of OTTI losses recognized in OCI before income taxes | | 10.6 | | | | | | | | | | | | | | | | |
Net pension liability adjustment before income taxes | | 2.4 | | | | | | | | | | | | | | | | |
Net unrealized other gains (losses) before income taxes | | — | | | | | | | | | | | | | | | | |
Net unrealized derivative instruments gains (losses) before income taxes | | — | | | | | | | | | | | | | | | | |
Other comprehensive income (loss) before income taxes | | 34.0 | | | | | | | | | | | | | | | | |
Less: Income tax expense (benefit) related to: | | | | | | | | | | | | | | | | | | |
Net unrealized investment gains (losses) | | 34.9 | | | | | | | | | | | | | | | | |
Non-credit portion of OTTI losses recognized in OCI | | 3.7 | | | | | | | | | | | | | | | | |
Net pension liability adjustment | | — | | | | | | | | | | | | | | | | |
Net unrealized other gains (losses) | | — | | | | | | | | | | | | | | | | |
Net unrealized derivative instruments gains (losses) | | — | | | | | | | | | | | | | | | | |
Total income tax expense (benefit) | | 38.6 | | | | | | | | | | | | | | | | |
Other comprehensive income (loss), net of income taxes | | -4.6 | | | | | | | | | | | | | | | | |
Comprehensive income (loss) | | -102.6 | | | | | | | | | | | | | | | | |
Less: Comprehensive income attributable to noncontrolling interests, net of income taxes | | 0.8 | | | | | | | | | | | | | | | | |
Comprehensive income (loss) attributable to The Phoenix Companies, Inc. | $ | -103.4 | | | | | | | | | | | | | | | | |
| | | | | | | | | | | | | | | | | | |
LOSS PER SHARE: (1) | | | | | | | | | | | | | | | | | | |
Loss from continuing operations – basic | $ | -16 | | | | | | | | | | | | | | | | |
Loss from continuing operations – diluted | $ | -16 | | | | | | | | | | | | | | | | |
Loss from discontinued operations – basic | $ | -1.04 | | | | | | | | | | | | | | | | |
Loss from discontinued operations – diluted | $ | -1.04 | | | | | | | | | | | | | | | | |
Net loss attributable to The Phoenix Companies, Inc. – basic | $ | -17.19 | | | | | | | | | | | | | | | | |
Net loss attributable to The Phoenix Companies, Inc. – diluted | $ | -17.19 | | | | | | | | | | | | | | | | |
Basic weighted-average common shares outstanding (in thousands) | | 5,749 | | | | | | | | | | | | | | | | |
Diluted weighted-average common shares outstanding (in thousands) | | 5,749 | | | | | | | | | | | | | | | | |
——————— |
| -1 | All share amounts for all periods reflect the 1-for-20 reverse stock split, which was effective August 10, 2012. See Note 11 to these consolidated financial statements for additional information on the reverse stock split. | | | | | | | | | | | | | | | | |
|
| Consolidated Statement of Comprehensive Income | | | | |
($ in millions, except share data) | Three months ended June 30, 2012 | | | | |
| As previously | | Correction | | Adjusted | | Retrospective | | As restated | | | | |
| reported | of errors (1) | prior to the | Adoption (2) | and amended | | | | |
| | | retrospective | | | | | | |
| | | adoption | | | | | | |
REVENUES: | | | | | | | | | | | | | | | | | | |
Premiums | $ | 104.3 | | $ | -6 | | $ | 98.3 | | $ | — | | $ | 98.3 | | | | |
Fee income | | 137.2 | | | 0.4 | | | 137.6 | | | — | | | 137.6 | | | | |
Net investment income | | 218.2 | | | -17.9 | | | 200.3 | | | — | | | 200.3 | | | | |
Net realized investment gains (losses): | | | | | | | | | | | | | | | | | | |
Total OTTI losses | | -15 | | | 2.1 | | | -12.9 | | | — | | | -12.9 | | | | |
Portion of OTTI losses recognized in OCI | | 9.9 | | | -2.1 | | | 7.8 | | | — | | | 7.8 | | | | |
Net OTTI losses recognized in earnings | | -5.1 | | | — | | | -5.1 | | | — | | | -5.1 | | | | |
Net realized investment losses, | | -3.1 | | | -9.1 | | | -12.2 | | | — | | | -12.2 | | | | |
excluding OTTI losses | | | | |
Net realized investment losses | | -8.2 | | | -9.1 | | | -17.3 | | | — | | | -17.3 | | | | |
Gain on debt repurchase | | — | | | — | | | — | | | | | | — | | | | |
Total revenues | | 451.5 | | | -32.6 | | | 418.9 | | | — | | | 418.9 | | | | |
| | | | | | | | | | | | | | | | | | |
BENEFITS AND EXPENSES: | | | | | | | | | | | | | | | | | | |
Policy benefits, excluding policyholder dividends | | 259.0 | | | 19.4 | | | 278.4 | | | — | | | 278.4 | | | | |
Policyholder dividends | | 84.3 | | | -13.6 | | | 70.7 | | | — | | | 70.7 | | | | |
Policy acquisition cost amortization | | 41.8 | | | -2.3 | | | 39.5 | | | — | | | 39.5 | | | | |
Interest expense on indebtedness | | 7.9 | | | — | | | 7.9 | | | — | | | 7.9 | | | | |
Other operating expenses | | 60.8 | | | -1 | | | 59.8 | | | — | | | 59.8 | | | | |
Total benefits and expenses | | 453.8 | | | 2.5 | | | 456.3 | | | — | | | 456.3 | | | | |
Loss from continuing operations | | -2.3 | | | -35.1 | | | -37.4 | | | — | | | -37.4 | | | | |
before income taxes | | | | |
Income tax expense (benefit) | | 4.6 | | | -12 | | | -7.4 | | | — | | | -7.4 | | | | |
Loss from continuing operations | | -6.9 | | | -23.1 | | | -30 | | | — | | | -30 | | | | |
Income (loss) from discontinued operations, | | -6.3 | | | 0.8 | | | -5.5 | | | — | | | -5.5 | | | | |
net of income taxes | | | | |
Net loss | | -13.2 | | | -22.3 | | | -35.5 | | | — | | | -35.5 | | | | |
Less: Net income (loss) attributable to | | — | | | -0.1 | | | -0.1 | | | — | | | -0.1 | | | | |
noncontrolling interests | | | | |
Net loss attributable to | $ | -13.2 | | $ | -22.2 | | $ | -35.4 | | $ | — | | $ | -35.4 | | | | |
The Phoenix Companies, Inc. | | | | |
|
|
(Continued from previous page) | Consolidated Statement of Comprehensive Income | | | | |
($ in millions, except share data) | Three months ended June 30, 2012 | | | | |
| As previously | | Correction | | Adjusted | | Retrospective | | As restated | | | | |
| reported | of errors (1) | prior to the | Adoption (2) | and amended | | | | |
| | | retrospective | | | | | | |
| | | adoption | | | | | | |
COMPREHENSIVE INCOME (LOSS): | | | | | | | | | | | | | | | | | | |
Net loss attributable to | $ | -13.2 | | $ | -22.2 | | $ | -35.4 | | $ | — | | $ | -35.4 | | | | |
The Phoenix Companies, Inc. | | | | |
Net income (loss) attributable to | | — | | | -0.1 | | | -0.1 | | | — | | | -0.1 | | | | |
noncontrolling interests | | | | |
Net loss | | -13.2 | | | -22.3 | | | -35.5 | | | — | | | -35.5 | | | | |
Other comprehensive income (loss) | | | | | | | | | | | | | | | | | | |
before income taxes: | | | | |
Net unrealized investment gains (losses) | | 29.9 | | | -11.1 | | | 18.8 | | | — | | | 18.8 | | | | |
before income taxes | | | | |
Non-credit portion of OTTI losses | | 4.9 | | | 0.1 | | | 5.0 | | | — | | | 5.0 | | | | |
recognized in OCI before income taxes | | | | |
Net pension liability adjustment | | -21.2 | | | 17.0 | | | -4.2 | | | — | | | -4.2 | | | | |
before income taxes | | | | |
Net unrealized other gains (losses) | | — | | | — | | | — | | | — | | | — | | | | |
before income taxes | | | | |
Net unrealized derivative instrument | | 0.6 | | | -0.6 | | | — | | | — | | | — | | | | |
gains (losses) before income taxes | | | | |
Other comprehensive income (loss) | | 14.2 | | | 5.4 | | | 19.6 | | | — | | | 19.6 | | | | |
before income taxes | | | | |
Less: Income tax expense (benefit) related to: | | | | | | | | | | | | | | | | | | |
Net unrealized investment gains (losses) | | 0.6 | | | 13.3 | | | 13.9 | | | — | | | 13.9 | | | | |
Non-credit portion of OTTI losses | | 1.7 | | | — | | | 1.7 | | | — | | | 1.7 | | | | |
recognized in OCI | | | | |
Net pension liability adjustment | | — | | | — | | | — | | | — | | | — | | | | |
Net unrealized other gains (losses) | | — | | | — | | | — | | | — | | | — | | | | |
Net unrealized derivative instrument | | — | | | — | | | — | | | — | | | — | | | | |
gains (losses) | | | | |
Total income tax expense (benefit) | | 2.3 | | | 13.3 | | | 15.6 | | | — | | | 15.6 | | | | |
Other comprehensive income (loss), | | 11.9 | | | -7.9 | | | 4.0 | | | — | | | 4.0 | | | | |
net of income taxes | | | | |
Comprehensive income (loss) | | -1.3 | | $ | -30.2 | | $ | -31.5 | | $ | — | | $ | -31.5 | | | | |
Less: Comprehensive income (loss) attributable | | — | | | -0.1 | | | -0.1 | | | — | | | -0.1 | | | | |
to noncontrolling interests, net of income taxes | | | | |
Comprehensive income (loss) attributable | $ | -1.3 | | $ | -30.1 | | $ | -31.4 | | $ | — | | $ | -31.4 | | | | |
to The Phoenix Companies, Inc. | | | | |
| | | | | | | | | | | | | | | | | | |
EARNINGS (LOSS) PER SHARE: (3) | | | | | | | | | | | | | | | | | | |
Loss from continuing operations – basic | $ | -1.19 | | $ | -3.97 | | | | | $ | — | | $ | -5.16 | | | | |
Loss from continuing operations – diluted | $ | -1.19 | | $ | -3.97 | | | | | $ | — | | $ | -5.16 | | | | |
Earnings (loss) from | $ | -1.08 | | $ | 0.14 | | | | | $ | — | | $ | -0.95 | | | | |
discontinued operations – basic | | | | |
Earnings (loss) from | $ | -1.08 | | $ | 0.14 | | | | | $ | — | | $ | -0.95 | | | | |
discontinued operations – diluted | | | | |
Net loss attributable to | $ | -2.27 | | $ | -3.82 | | | | | $ | — | | $ | -6.09 | | | | |
The Phoenix Companies, Inc.– basic | | | | |
Net loss attributable to | $ | -2.27 | | $ | -3.82 | | | | | $ | — | | $ | -6.09 | | | | |
The Phoenix Companies, Inc.– diluted | | | | |
Basic weighted-average common shares | | 5,812 | | | 5,815 | -4 | | | | | — | | | 5,815 | | | | |
outstanding (in thousands) | | | | |
Diluted weighted-average common shares | | 5,812 | | | 5,815 | -4 | | | | | — | | | 5,815 | | | | |
outstanding (in thousands) | | | | |
——————— |
| -1 | Adjustments related to the correction of errors reflect amounts prior to the retrospective adoption of amended guidance to ASC 944, Financial Services – Insurance (ASU 2010-26). See footnote 2 below for additional information regarding these amounts and the retrospective adoption. | | | | | | | | | | | | | | | | |
| -2 | Adjustments related to the retrospective adoption of amended guidance to ASC 944, Financial Services – Insurance (ASU 2010-26), have been updated from those originally disclosed in the First Quarter 2012 Quarterly Report on Form 10-Q filing to reflect the correction of errors identified related to the adoption of the amended guidance as well as indirect impact of the correction of errors associated with the restatement. | | | | | | | | | | | | | | | | |
| -3 | All share amounts for all periods reflect the 1-for-20 reverse stock split, which was effective August 10, 2012. See Note 11 to these consolidated financial statements for additional information on the reverse stock split. | | | | | | | | | | | | | | | | |
| -4 | Weighted-average common shares outstanding have been updated to reflect the impact of an error which had no material impact to EPS information, basic or diluted, for any period presented. | | | | | | | | | | | | | | | | |
|
| Consolidated Statement of Comprehensive Income | | | | |
($ in millions, except share data) | Three months ended March 31, 2012 | | | | |
| As previously | | Correction | | Adjusted | | Retrospective | | As restated | | | | |
| reported | of errors (1) | prior to the | Adoption (2) | and amended | | | | |
| | | retrospective | | | | | | |
| | | adoption | | | | | | |
REVENUES: | | | | | | | | | | | | | | | | | | |
Premiums | $ | 100.2 | | $ | -2.7 | | $ | 97.5 | | $ | — | | $ | 97.5 | | | | |
Fee income | | 146.6 | | | 0.1 | | | 146.7 | | | — | | | 146.7 | | | | |
Net investment income | | 207.9 | | | 10.0 | | | 217.9 | | | — | | | 217.9 | | | | |
Net realized investment gains (losses): | | | | | | | | | | | | | | | | | | |
Total OTTI losses | | -11.7 | | | 1.2 | | | -10.5 | | | — | | | -10.5 | | | | |
Portion of OTTI losses recognized in OCI | | 5.5 | | | -1.8 | | | 3.7 | | | — | | | 3.7 | | | | |
Net OTTI losses recognized in earnings | | -6.2 | | | -0.6 | | | -6.8 | | | — | | | -6.8 | | | | |
Net realized investment gains (losses), | | -9.4 | | | 7.6 | | | -1.8 | | | — | | | -1.8 | | | | |
excluding OTTI losses | | | | |
Net realized investment losses | | -15.6 | | | 7.0 | | | -8.6 | | | — | | | -8.6 | | | | |
Gain on debt repurchase | | — | | | — | | | — | | | — | | | — | | | | |
Total revenues | | 439.1 | | | 14.4 | | | 453.5 | | | — | | | 453.5 | | | | |
| | | | | | | | | | | | | | | | | | |
BENEFITS AND EXPENSES: | | | | | | | | | | | | | | | | | | |
Policy benefits, excluding policyholder dividends | | 254.1 | | | 3.9 | | | 258.0 | | | — | | | 258.0 | | | | |
Policyholder dividends | | 65.1 | | | 5.5 | | | 70.6 | | | — | | | 70.6 | | | | |
Policy acquisition cost amortization | | 50.2 | | | 3.2 | | | 53.4 | | | — | | | 53.4 | | | | |
Interest expense on indebtedness | | 7.9 | | | — | | | 7.9 | | | — | | | 7.9 | | | | |
Other operating expenses | | 60.5 | | | 4.9 | | | 65.4 | | | — | | | 65.4 | | | | |
Total benefits and expenses | | 437.8 | | | 17.5 | | | 455.3 | | | — | | | 455.3 | | | | |
Income (loss) from continuing operations | | 1.3 | | | -3.1 | | | -1.8 | | | — | | | -1.8 | | | | |
before income taxes | | | | |
Income tax expense | | 8.9 | | | 2.4 | | | 11.3 | | | — | | | 11.3 | | | | |
Loss from continuing operations | | -7.6 | | | -5.5 | | | -13.1 | | | — | | | -13.1 | | | | |
Loss from discontinued operations, | | -0.5 | | | — | | | -0.5 | | | — | | | -0.5 | | | | |
net of income taxes | | | | |
Net loss | | -8.1 | | | -5.5 | | | -13.6 | | | — | | | -13.6 | | | | |
Less: Net income (loss) attributable to | | — | | | -0.1 | | | -0.1 | | | — | | | -0.1 | | | | |
noncontrolling interests | | | | |
Net loss attributable to | $ | -8.1 | | $ | -5.4 | | $ | -13.5 | | $ | — | | $ | -13.5 | | | | |
The Phoenix Companies, Inc. | | | | |
|
|
(Continued from previous page) | Consolidated Statement of Comprehensive Income | | | | |
($ in millions, except share data) | Three months ended March 31, 2012 | | | | |
| As previously | | Correction | | Adjusted | | Retrospective | | As restated | | | | |
| reported | of errors (1) | prior to the | Adoption (2) | and amended | | | | |
| | | retrospective | | | | | | |
| | | adoption | | | | | | |
COMPREHENSIVE INCOME (LOSS): | | | | | | | | | | | | | | | | | | |
Net loss attributable to | $ | -8.1 | | $ | -5.4 | | $ | -13.5 | | $ | — | | $ | -13.5 | | | | |
The Phoenix Companies, Inc. | | | | |
Net income (loss) attributable to | | — | | | -0.1 | | | -0.1 | | | — | | | -0.1 | | | | |
noncontrolling interests | | | | |
Net loss | $ | -8.1 | | | -5.5 | | | -13.6 | | | — | | | -13.6 | | | | |
Other comprehensive income (loss) | | | | | | | | | | | | | | | | | | |
before income taxes: | | | | |
Net unrealized investment gains | | 26.3 | | | 11.8 | | | 38.1 | | | — | | | 38.1 | | | | |
before income taxes | | | | |
Non-credit portion of OTTI losses | | -5.5 | | | 1.8 | | | -3.7 | | | — | | | -3.7 | | | | |
recognized in OCI before income taxes | | | | |
Net pension liability adjustment | | 2.1 | | | -0.4 | | | 1.7 | | | | | | 1.7 | | | | |
before income taxes | | | | |
Net unrealized other gains (losses) | | — | | | — | | | — | | | — | | | — | | | | |
before income taxes | | | | |
Net unrealized derivative instruments | | -0.3 | | | 0.3 | | | — | | | — | | | — | | | | |
gains (losses) before income taxes | | | | |
Other comprehensive income (loss) | | 22.6 | | | 13.5 | | | 36.1 | | | — | | | 36.1 | | | | |
before income taxes | | | | |
Less: Income tax expense (benefit) related to: | | | | | | | | | | | | | | | | | | |
Net unrealized investment gains (losses) | | 26.5 | | | 4.1 | | | 30.6 | | | — | | | 30.6 | | | | |
Non-credit portion of OTTI losses | | -1.9 | | | 0.6 | | | -1.3 | | | — | | | -1.3 | | | | |
recognized in OCI | | | | |
Net pension liability adjustment | | — | | | — | | | — | | | — | | | — | | | | |
Net unrealized other gains (losses) | | — | | | — | | | — | | | — | | | — | | | | |
Net unrealized derivative instrument | | — | | | — | | | — | | | — | | | — | | | | |
gains (losses) | | | | |
Total income tax expense (benefit) | | 24.6 | | | 4.7 | | | 29.3 | | | — | | | 29.3 | | | | |
Other comprehensive income (loss) | | -2 | | | 8.8 | | | 6.8 | | | — | | | 6.8 | | | | |
net of income taxes | | | | |
Comprehensive income (loss) | | -10.1 | | | 3.3 | | | -6.8 | | | — | | | -6.8 | | | | |
Less: Comprehensive income (loss) attributable | | — | | | -0.1 | | | -0.1 | | | — | | | -0.1 | | | | |
to noncontrolling interests, net of income taxes | | | | |
Comprehensive income (loss) attributable | $ | -10.1 | | $ | 3.4 | | $ | -6.7 | | $ | — | | $ | -6.7 | | | | |
to The Phoenix Companies, Inc. | | | | |
| | | | | | | | | | | | | | | | | | |
LOSS PER SHARE: (3) | | | | | | | | | | | | | | | | | | |
Loss from continuing operations – basic | $ | -1.31 | | $ | -0.95 | | | | | $ | — | | $ | -2.25 | | | | |
Loss from continuing operations – diluted | $ | -1.31 | | $ | -0.95 | | | | | $ | — | | $ | -2.25 | | | | |
Loss from discontinued operations – basic | $ | -0.09 | | $ | — | | | | | $ | — | | $ | -0.09 | | | | |
Loss from discontinued operations – diluted | $ | -0.09 | | $ | — | | | | | $ | — | | $ | -0.09 | | | | |
Net loss attributable to | $ | -1.39 | | $ | -0.93 | | | | | $ | — | | $ | -2.32 | | | | |
The Phoenix Companies, Inc.– basic | | | | |
Net loss attributable to | $ | -1.39 | | $ | -0.93 | | | | | $ | — | | $ | -2.32 | | | | |
The Phoenix Companies, Inc.– diluted | | | | |
Basic weighted-average common shares | | 5,816 | | | 5,816 | -4 | | | | | — | | | 5,816 | | | | |
outstanding (in thousands) | | | | |
Diluted weighted-average common shares | | 5,816 | | | 5,816 | -4 | | | | | — | | | 5,816 | | | | |
outstanding (in thousands) | | | | |
——————— |
| -1 | Adjustments related to the correction of errors reflect amounts prior to the retrospective adoption of amended guidance to ASC 944, Financial Services – Insurance (ASU 2010-26). See footnote 2 below for additional information regarding these amounts and the retrospective adoption. | | | | | | | | | | | | | | | | |
| -2 | Adjustments related to the retrospective adoption of amended guidance to ASC 944, Financial Services – Insurance (ASU 2010-26), have been updated from those originally disclosed in the First Quarter 2012 Quarterly Report on Form 10-Q filing to reflect the correction of errors identified related to the adoption of the amended guidance as well as indirect impact of the correction of errors associated with the restatement. | | | | | | | | | | | | | | | | |
| -3 | All share amounts for all periods reflect the 1-for-20 reverse stock split, which was effective August 10, 2012. See Note 11 to these consolidated financial statements for additional information on the reverse stock split. | | | | | | | | | | | | | | | | |
| -4 | Weighted-average common shares outstanding have been updated to reflect the impact of an error which had no material impact to EPS information, basic or diluted, for any period presented. | | | | | | | | | | | | | | | | |
|
Consolidated Statement of Comprehensive Income | | | | | | | | | | | | | | | | |
Nine months ended September 30, 2012 | | | | | | | | | | | | | | | | |
($ in millions, except share data) | | | | | | | | | | | | | | | | | |
| | | | | | | | | | | | | | | | | |
REVENUES: | | | | | | | | | | | | | | | | | | |
Premiums | $ | 290.6 | | | | | | | | | | | | | | | | |
Fee income | | 423.1 | | | | | | | | | | | | | | | | |
Net investment income | | 623.3 | | | | | | | | | | | | | | | | |
Net realized investment gains (losses): | | | | | | | | | | | | | | | | | | |
Total OTTI losses | | -30.6 | | | | | | | | | | | | | | | | |
Portion of OTTI losses recognized in OCI | | 11.3 | | | | | | | | | | | | | | | | |
Net OTTI losses recognized in earnings | | -19.3 | | | | | | | | | | | | | | | | |
Net realized investment losses, excluding OTTI losses | | 20.9 | | | | | | | | | | | | | | | | |
Net realized investment losses | | 1.6 | | | | | | | | | | | | | | | | |
Gain on debt repurchase | | 11.9 | | | | | | | | | | | | | | | | |
Total revenues | | 1,350.5 | | | | | | | | | | | | | | | | |
| | | | | | | | | | | | | | | | | | |
BENEFITS AND EXPENSES: | | | | | | | | | | | | | | | | | | |
Policy benefits, excluding policyholder dividends | | 888.9 | | | | | | | | | | | | | | | | |
Policyholder dividends | | 222.3 | | | | | | | | | | | | | | | | |
Policy acquisition cost amortization | | 164.6 | | | | | | | | | | | | | | | | |
Interest expense on indebtedness | | 23.7 | | | | | | | | | | | | | | | | |
Other operating expenses | | 187.1 | | | | | | | | | | | | | | | | |
Total benefits and expenses | | 1,486.6 | | | | | | | | | | | | | | | | |
Loss from continuing operations before income taxes | | -136.1 | | | | | | | | | | | | | | | | |
Income tax benefit | | -1 | | | | | | | | | | | | | | | | |
Loss from continuing operations | | -135.1 | | | | | | | | | | | | | | | | |
Loss from discontinued operations, net of income taxes | | -12 | | | | | | | | | | | | | | | | |
Net loss | | -147.1 | | | | | | | | | | | | | | | | |
Less: Net income (loss) attributable to noncontrolling interests | | 0.6 | | | | | | | | | | | | | | | | |
Net loss attributable to The Phoenix Companies, Inc. | $ | -147.7 | | | | | | | | | | | | | | | | |
| | | | | | | | | | | | | | | | | | |
COMPREHENSIVE INCOME (LOSS): | | | | | | | | | | | | | | | | | | |
Net loss attributable to The Phoenix Companies, Inc. | $ | -147.7 | | | | | | | | | | | | | | | | |
Net income (loss) attributable to noncontrolling interests | | 0.6 | | | | | | | | | | | | | | | | |
Net loss | $ | -147.7 | | | | | | | | | | | | | | | | |
Other comprehensive income (loss) before income taxes: | | | | | | | | | | | | | | | | | | |
Net unrealized investment gains (losses) before income taxes | | 70.4 | | | | | | | | | | | | | | | | |
Non-credit portion of OTTI losses recognized in OCI before income taxes | | 11.9 | | | | | | | | | | | | | | | | |
Net pension liability adjustment before income taxes | | -0.1 | | | | | | | | | | | | | | | | |
Net unrealized other gains (losses) before income taxes | | — | | | | | | | | | | | | | | | | |
Net unrealized derivative instruments gains (losses) before income taxes | | — | | | | | | | | | | | | | | | | |
Other comprehensive income (loss) before income taxes | | 82.2 | | | | | | | | | | | | | | | | |
Less: Income tax expense (benefit) related to: | | | | | | | | | | | | | | | | | | |
Net unrealized investment gains (losses) | | 79.4 | | | | | | | | | | | | | | | | |
Non-credit portion of OTTI losses recognized in OCI | | 4.1 | | | | | | | | | | | | | | | | |
Net pension liability adjustment | | — | | | | | | | | | | | | | | | | |
Net unrealized other gains (losses) | | — | | | | | | | | | | | | | | | | |
Net unrealized derivative instruments gains (losses) | | — | | | | | | | | | | | | | | | | |
Total income tax expense (benefit) | | 83.5 | | | | | | | | | | | | | | | | |
Other comprehensive income (loss), net of income taxes | | -1.3 | | | | | | | | | | | | | | | | |
Comprehensive income (loss) | | -148.4 | | | | | | | | | | | | | | | | |
Less: Comprehensive income attributable to noncontrolling interests, net of income taxes | | 0.6 | | | | | | | | | | | | | | | | |
Comprehensive income (loss) attributable to The Phoenix Companies, Inc. | $ | -149 | | | | | | | | | | | | | | | | |
| | | | | | | | | | | | | | | | | | |
LOSS PER SHARE:(1) | | | | | | | | | | | | | | | | | | |
Loss from continuing operations – basic | $ | -23.33 | | | | | | | | | | | | | | | | |
Loss from continuing operations – diluted | $ | -23.33 | | | | | | | | | | | | | | | | |
Loss from discontinued operations – basic | $ | -2.07 | | | | | | | | | | | | | | | | |
Loss from discontinued operations – diluted | $ | -2.07 | | | | | | | | | | | | | | | | |
Net loss attributable to The Phoenix Companies, Inc. – basic | $ | -25.5 | | | | | | | | | | | | | | | | |
Net loss attributable to The Phoenix Companies, Inc. – diluted | $ | -25.5 | | | | | | | | | | | | | | | | |
Basic weighted-average common shares outstanding (in thousands) | | 5,792 | | | | | | | | | | | | | | | | |
Diluted weighted-average common shares outstanding (in thousands) | | 5,792 | | | | | | | | | | | | | | | | |
——————— |
| -1 | All share amounts for all periods reflect the 1-for-20 reverse stock split, which was effective August 10, 2012. See Note 11 to these consolidated financial statements for additional information on the reverse stock split. | | | | | | | | | | | | | | | | |
|
| Consolidated Statement of Comprehensive Income | | | | |
($ in millions, except share data) | Six months ended June 30, 2012 | | | | |
| As previously | | Correction | | Adjusted | | Retrospective | | As restated | | | | |
| reported | of errors (1) | prior to the | Adoption (2) | and amended | | | | |
| | | Retrospective | | | | | | |
| | | adoption | | | | | | |
REVENUES: | | | | | | | | | | | | | | | | | | |
Premiums | $ | 204.5 | | $ | -8.7 | | $ | 195.8 | | $ | — | | $ | 195.8 | | | | |
Fee income | | 283.8 | | | 0.5 | | | 284.3 | | | — | | | 284.3 | | | | |
Net investment income | | 426.1 | | | -7.9 | | | 418.2 | | | — | | | 418.2 | | | | |
Net realized investment gains (losses): | | | | | | | | | | | | | | | | | | |
Total OTTI losses | | -26.7 | | | 3.3 | | | -23.4 | | | — | | | -23.4 | | | | |
Portion of OTTI losses recognized in OCI | | 15.4 | | | -3.9 | | | 11.5 | | | — | | | 11.5 | | | | |
Net OTTI losses recognized in earnings | | -11.3 | | | -0.6 | | | -11.9 | | | — | | | -11.9 | | | | |
Net realized investment losses, | | -12.5 | | | -1.5 | | | -14 | | | — | | | -14 | | | | |
excluding OTTI losses | | | | |
Net realized investment losses | | -23.8 | | | -2.1 | | | -25.9 | | | — | | | -25.9 | | | | |
Gain on debt repurchase | | — | | | — | | | — | | | | | | — | | | | |
Total revenues | | 890.6 | | | -18.2 | | | 872.4 | | | — | | | 872.4 | | | | |
| | | | | | | | | | | | | | | | | | |
BENEFITS AND EXPENSES: | | | | | | | | | | | | | | | | | | |
Policy benefits, excluding policyholder dividends | | 513.1 | | | 23.3 | | | 536.4 | | | — | | | 536.4 | | | | |
Policyholder dividends | | 149.4 | | | -8.1 | | | 141.3 | | | — | | | 141.3 | | | | |
Policy acquisition cost amortization | | 92.0 | | | 0.9 | | | 92.9 | | | — | | | 92.9 | | | | |
Interest expense on indebtedness | | 15.8 | | | — | | | 15.8 | | | — | | | 15.8 | | | | |
Other operating expenses | | 121.3 | | | 3.9 | | | 125.2 | | | — | | | 125.2 | | | | |
Total benefits and expenses | | 891.6 | | | 20.0 | | | 911.6 | | | — | | | 911.6 | | | | |
Loss from continuing operations | | -1 | | | -38.2 | | | -39.2 | | | — | | | -39.2 | | | | |
before income taxes | | | | |
Income tax expense (benefit) | | 13.5 | | | -9.6 | | | 3.9 | | | — | | | 3.9 | | | | |
Loss from continuing operations | | -14.5 | | | -28.6 | | | -43.1 | | | — | | | -43.1 | | | | |
Income (loss) from discontinued operations, | | -6.8 | | | 0.8 | | | -6 | | | — | | | -6 | | | | |
net of income taxes | | | | |
Net loss | | -21.3 | | | -27.8 | | | -49.1 | | | — | | | -49.1 | | | | |
Less: Net income (loss) attributable to | | — | | | -0.2 | | | -0.2 | | | — | | | -0.2 | | | | |
noncontrolling interests | | | | |
Net loss attributable to | $ | -21.3 | | $ | -27.6 | | $ | -48.9 | | $ | — | | $ | -48.9 | | | | |
The Phoenix Companies, Inc. | | | | |
|
|
(Continued from previous page) | Consolidated Statement of Comprehensive Income | | | | |
($ in millions, except share data) | Six months ended June 30, 2012 | | | | |
| As previously | | Correction | | Adjusted | | Retrospective | | As restated | | | | |
| reported | of errors (1) | prior to the | Adoption (2) | and amended | | | | |
| | | retrospective | | | | | | |
| | | adoption | | | | | | |
COMPREHENSIVE INCOME (LOSS): | | | | | | | | | | | | | | | | | | |
Net loss attributable to | $ | -21.3 | | $ | -27.6 | | $ | -48.9 | | $ | — | | $ | -48.9 | | | | |
The Phoenix Companies, Inc. | | | | |
Net income (loss) attributable to | | — | | | -0.2 | | | -0.2 | | | — | | | -0.2 | | | | |
noncontrolling interests | | | | |
Net loss | | -21.3 | | | -27.8 | | | -49.1 | | | — | | | -49.1 | | | | |
Other comprehensive income (loss) | | | | | | | | | | | | | | | | | | |
before income taxes: | | | | |
Net unrealized investment gains (losses) | | 56.2 | | | -6.8 | | | 49.4 | | | — | | | 49.4 | | | | |
before income taxes | | | | |
Non-credit portion of OTTI losses | | -0.6 | | | 1.9 | | | 1.3 | | | — | | | 1.3 | | | | |
recognized in OCI before income taxes | | | | |
Net pension liability adjustment | | -19.1 | | | 16.6 | | | -2.5 | | | — | | | -2.5 | | | | |
before income taxes | | | | |
Net unrealized other gains (losses) | | — | | | — | | | — | | | — | | | — | | | | |
before income taxes | | | | |
Net unrealized derivative instruments | | 0.3 | | | -0.3 | | | — | | | — | | | — | | | | |
gains (losses) before income taxes | | | | |
Other comprehensive income (loss) | | 36.8 | | | 11.4 | | | 48.2 | | | — | | | 48.2 | | | | |
before income taxes | | | | |
Less: Income tax expense (benefit) related to: | | | | | | | | | | | | | | | | | | |
Net unrealized investment gains (losses) | | 27.1 | | | 17.4 | | | 44.5 | | | — | | | 44.5 | | | | |
Non-credit portion of OTTI losses | | -0.2 | | | 0.6 | | | 0.4 | | | — | | | 0.4 | | | | |
recognized in OCI | | | | |
Net pension liability adjustment | | — | | | — | | | — | | | — | | | — | | | | |
Net unrealized other gains (losses) | | — | | | — | | | — | | | — | | | — | | | | |
Net unrealized derivative instrument | | — | | | — | | | — | | | — | | | — | | | | |
gains (losses) | | | | |
Total income tax expense (benefit) | | 26.9 | | | 18 | | | 44.9 | | | — | | | 44.9 | | | | |
Other comprehensive income (loss), | | 9.9 | | | -6.6 | | | 3.3 | | | — | | | 3.3 | | | | |
net of income taxes | | | | |
Comprehensive income (loss) | | -11.4 | | $ | -34.4 | | $ | -45.8 | | $ | — | | $ | -45.8 | | | | |
Less: Comprehensive income (loss) attributable | | — | | | -0.2 | | | -0.2 | | | — | | | -0.2 | | | | |
to noncontrolling interests, net of income taxes | | | | |
Comprehensive income (loss) attributable | $ | -11.4 | | $ | -34.2 | | $ | -45.6 | | $ | — | | $ | -45.2 | | | | |
to The Phoenix Companies, Inc. | | | | |
| | | | | | | | | | | | | | | | | | |
EARNINGS (LOSS) PER SHARE:(3) | | | | | | | | | | | | | | | | | | |
Loss from continuing operations – basic | $ | -2.49 | | $ | -4.92 | | | | | $ | — | | $ | -7.41 | | | | |
Loss from continuing operations – diluted | $ | -2.49 | | $ | -4.92 | | | | | $ | — | | $ | -7.41 | | | | |
Earnings (loss) from | $ | -1.17 | | $ | 0.14 | | | | | $ | — | | $ | -1.03 | | | | |
discontinued operations – basic | | | | |
Earnings (loss) from | $ | -1.17 | | $ | 0.14 | | | | | $ | — | | $ | -1.03 | | | | |
discontinued operations – diluted | | | | |
Net loss attributable to | $ | -3.66 | | $ | -4.75 | | | | | $ | — | | $ | -8.41 | | | | |
The Phoenix Companies, Inc.– basic | | | | |
Net loss attributable to | $ | -3.66 | | $ | -4.75 | | | | | $ | — | | $ | -8.41 | | | | |
The Phoenix Companies, Inc.– diluted | | | | |
Basic weighted-average common shares | | 5,814 | | | 5,814 | -4 | | | | | — | | | 5,814 | | | | |
outstanding (in thousands) | | | | |
Diluted weighted-average common shares | | 5,814 | | | 5,814 | -4 | | | | | — | | | 5,814 | | | | |
outstanding (in thousands) | | | | |
——————— |
| -1 | Adjustments related to the correction of errors reflect amounts prior to the retrospective adoption of amended guidance to ASC 944, Financial Services – Insurance (ASU 2010-26). See footnote 2 below for additional information regarding these amounts and the retrospective adoption. | | | | | | | | | | | | | | | | |
| -2 | Adjustments related to the retrospective adoption of amended guidance to ASC 944, Financial Services – Insurance (ASU 2010-26), have been updated from those originally disclosed in the First Quarter 2012 Quarterly Report on Form 10-Q filing to reflect the correction of errors identified related to the adoption of the amended guidance as well as indirect impact of the correction of errors associated with the restatement. | | | | | | | | | | | | | | | | |
| -3 | All share amounts for all periods reflect the 1-for-20 reverse stock split, which was effective August 10, 2012. See Note 11 to these consolidated financial statements for additional information on the reverse stock split. | | | | | | | | | | | | | | | | |
| -4 | Weighted-average common shares outstanding have been updated to reflect the impact of an error which had no material impact to EPS information, basic or diluted, for any period presented. | | | | | | | | | | | | | | | | |
|
27. Supplemental Unaudited Quarterly Financial Information (continued) |
|
Consolidated Balance Sheet | | | | | | | | | | | | | | | |
As of September 30, 2012 | | | | | | | | | | | | | | | |
($ in millions, except share data) | | | | | | | | | | | | | | | | |
| | | | | | | | | | | | | | | | |
ASSETS: | | | | | | | | | | | | | | | | | | |
Available-for-sale debt securities, at fair value | $ | 12,436.7 | | | | | | | | | | | | | | | | |
Available-for-sale equity securities, at fair value | | 30.9 | | | | | | | | | | | | | | | | |
Limited partnerships and other investments | | 559.2 | | | | | | | | | | | | | | | | |
Policy loans, at unpaid principal balances | | 2,338.4 | | | | | | | | | | | | | | | | |
Derivative investments | | 195.1 | | | | | | | | | | | | | | | | |
Fair value investments | | 213.8 | | | | | | | | | | | | | | | | |
Total investments | | 15,774.1 | | | | | | | | | | | | | | | | |
Cash and cash equivalents | | 283.8 | | | | | | | | | | | | | | | | |
Accrued investment income | | 207.8 | | | | | | | | | | | | | | | | |
Receivables | | 663.1 | | | | | | | | | | | | | | | | |
Deferred policy acquisition costs | | 944.4 | | | | | | | | | | | | | | | | |
Deferred income taxes, net | | 61.1 | | | | | | | | | | | | | | | | |
Other assets | | 279.3 | | | | | | | | | | | | | | | | |
Discontinued operations assets | | 53.9 | | | | | | | | | | | | | | | | |
Separate account assets | | 3,395.4 | | | | | | | | | | | | | | | | |
Total assets | $ | 21,662.9 | | | | | | | | | | | | | | | | |
| | | | | | | | | | | | | | | | | | |
LIABILITIES: | | | | | | | | | | | | | | | | | | |
Policy liabilities and accruals | $ | 12,657.10 | | | | | | | | | | | | | | | | |
Policyholder deposit funds | | 2,914.6 | | | | | | | | | | | | | | | | |
Dividend obligations (1) | | 991.0 | | | | | | | | | | | | | | | | |
Indebtedness | | 378.8 | | | | | | | | | | | | | | | | |
Other liabilities | | 730.5 | | | | | | | | | | | | | | | | |
Discontinued operations liabilities | | 48.8 | | | | | | | | | | | | | | | | |
Separate account liabilities | | 3,395.4 | | | | | | | | | | | | | | | | |
Total liabilities | | 21,116.2 | | | | | | | | | | | | | | | | |
| | | | | | | | | | | | | | | | | | |
COMMITMENTS AND CONTINGENT LIABILITIES (Notes 23, 24, & 25) | | | | | | | | | | | | | | | | | | |
| | | | | | | | | | | | | | | | | | |
STOCKHOLDERS’ EQUITY: | | | | | | | | | | | | | | | | | | |
Common stock, $.01 par value: 5.7 million shares outstanding (2) | | 0.1 | | | | | | | | | | | | | | | | |
Additional paid-in capital | | 2,632.7 | | | | | | | | | | | | | | | | |
Accumulated other comprehensive loss | | -232 | | | | | | | | | | | | | | | | |
Accumulated deficit | | -1,676.40 | | | | | | | | | | | | | | | | |
Treasury stock, at cost: 0.6 million shares (2) | | -182.9 | | | | | | | | | | | | | | | | |
Total The Phoenix Companies, Inc. stockholders’ equity | | 541.5 | | | | | | | | | | | | | | | | |
Noncontrolling interests | | 5.2 | | | | | | | | | | | | | | | | |
Total stockholders’ equity | | 546.7 | | | | | | | | | | | | | | | | |
Total liabilities and stockholders’ equity | $ | 21,662.9 | | | | | | | | | | | | | | | | |
——————— |
| -1 | Dividend obligations were previously included in policy liabilities and accruals. | | | | | | | | | | | | | | | | |
|
| -2 | All share amounts for all periods reflect the 1-for-20 reverse stock split, which was effective August 10, 2012. See Note 11 to these consolidated financial statements for additional information on the reverse stock split. | | | | | | | | | | | | | | | | |
|
| Consolidated Balance Sheet | |
($ in millions, except share data) | As of June 30, 2012 | |
| As previously | | Correction | | Adjusted | | Retrospective | | As restated | |
| reported | of errors (1) | prior to the | Adoption (2) | and amended | |
| | | retrospective | | | |
| | | adoption | | | |
ASSETS: | | | | | | | | | | | | | | |
Available-for-sale debt securities, at fair value | $ | 12,335.3 | | $ | -111.3 | | $ | 12,224.0 | | $ | — | | $ | 12,224.0 |
Available-for-sale equity securities, at fair value | | 42.1 | | | -4.6 | | | 37.5 | | | — | | | 37.5 |
Limited partnerships and other investments | | 618.5 | | | -57 | | | 561.5 | | | — | | | 561.5 |
Policy loans, at unpaid principal balances | | 2,362.4 | | | — | | | 2,362.4 | | | — | | | 2,362.4 |
Derivative investments | | 186.6 | | | -9 | | | 177.6 | | | — | | | 177.6 |
Fair value investments | | 87.0 | | | 111.0 | | | 198.0 | | | — | | | 198.0 |
Total investments | | 15,631.9 | | | -70.9 | | | 15,561.0 | | | — | | | 15,561.0 |
Cash and cash equivalents | | 248.9 | | | -35.9 | | | 213.0 | | | — | | | 213.0 |
Accrued investment income | | 186.6 | | | — | | | 186.6 | | | — | | | 186.6 |
Receivables | | 422.5 | | | 246.7 | | | 669.2 | | | — | | | 669.2 |
Deferred policy acquisition costs | | 1,076.0 | | | -62.7 | | | 1,013.3 | | | — | | | 1,013.3 |
Deferred income taxes, net | | 91.7 | | | -2.1 | | | 89.6 | | | — | | | 89.6 |
Other assets | | 156.8 | | | 69.6 | | | 226.4 | | | — | | | 226.4 |
Discontinued operations assets | | 43.6 | | | 14.6 | | | 58.2 | | | — | | | 58.2 |
Separate account assets | | 3,336.8 | | | — | | | 3,336.8 | | | — | | | 3,336.8 |
Total assets | $ | 21,194.8 | | $ | 159.3 | | $ | 21,354.1 | | $ | — | | $ | 21,354.1 |
| | | | | | | | | | | | | | |
LIABILITIES: | | | | | | | | | | | | | | |
Policy liabilities and accruals | $ | 13,040.1 | | $ | -436.5 | | $ | 12,603.6 | | $ | — | | $ | 12,603.60 |
Policyholder deposit funds | | 2,767.1 | | | — | | | 2,767.1 | | | — | | | 2,767.1 |
Dividend obligations (3) | | — | | | 875.5 | | | 875.5 | | | — | | | 875.5 |
Indebtedness | | 426.9 | | | — | | | 426.9 | | | — | | | 426.9 |
Other liabilities | | 642.7 | | | — | | | 642.7 | | | — | | | 642.7 |
Discontinued operations liabilities | | 34.6 | | | 14.6 | | | 49.2 | | | — | | | 49.2 |
Separate account liabilities | | 3,336.8 | | | — | | | 3,336.8 | | | — | | | 3,336.8 |
Total liabilities | | 20,248.2 | | | 453.6 | | | 20,701.8 | | | — | | | 20,701.8 |
| | | | | | | | | | | | | | |
COMMITMENTS AND CONTINGENT LIABILITIES (Notes 23, 24, & 25) | | | | | | | | | | | | | | |
| | | | | | | | | | | | | | |
STOCKHOLDERS’ EQUITY: | | | | | | | | | | | | | | |
Common stock, $.01 par value: 5.7 million | | 1.3 | | | — | | | 1.3 | | | — | | | 1.3 |
shares outstanding (4) |
Additional paid-in capital | | 2,631.0 | | | — | | | 2,631.0 | | | — | | | 2,631.0 |
Accumulated other comprehensive loss | | -124.9 | | | -102.4 | | | -227.3 | | | — | | | -227.3 |
Accumulated deficit | | -1,380.80 | | | -196.8 | | | -1,577.60 | | | — | | | -1,577.60 |
Treasury stock, at cost: 0.6 million shares (4) | | -180 | | | — | | | -180 | | | — | | | -180 |
Total The Phoenix Companies, Inc. | | 946.6 | | | -299.2 | | | 647.4 | | | — | | | 647.4 |
stockholders’ equity |
Noncontrolling interests | | — | | | 4.9 | | | 4.9 | | | — | | | 4.9 |
Total stockholders’ equity | | 946.6 | | | -294.3 | | | 652.3 | | | — | | | 652.4 |
Total liabilities and stockholders’ equity | $ | 21,194.8 | | $ | 159.3 | | $ | 21,354.1 | | $ | — | | $ | 21,354.1 |
| | | | | | | | | | | | | | | | | | |
——————— |
| -1 | Adjustments related to the correction of errors reflect amounts prior to the retrospective adoption of amended guidance to ASC 944, Financial Services – Insurance (ASU 2010-26). See footnote 2 below for additional information regarding these amounts and the retrospective adoption. | | | | | | | | | | | | | | | | |
|
| -2 | Adjustments related to the retrospective adoption of amended guidance to ASC 944, Financial Services – Insurance (ASU 2010-26), have been updated from those originally disclosed in the First Quarter 2012 Quarterly Report on Form 10-Q filing to reflect the correction of errors identified related to the adoption of the amended guidance as well as indirect impact of the correction of errors associated with the restatement. | | | | | | | | | | | | | | | | |
|
| -3 | Dividend obligations were previously included in policy liabilities and accruals. | | | | | | | | | | | | | | | | |
|
| -4 | All share amounts for all periods reflect the 1-for-20 reverse stock split, which was effective August 10, 2012. See Note 11 to these consolidated financial statements for additional information on the reverse stock split. | | | | | | | | | | | | | | | | |
|
| Consolidated Balance Sheet | |
($ in millions, except share data) | As of March 31, 2012 | |
| As previously | | Correction | | Adjusted | | Retrospective | | As restated | |
| reported | of errors (1) | prior to the | Adoption (2) | and amended | |
| | | retrospective | | | |
| | | adoption | | | |
ASSETS: | | | | | | | | | | | | | | |
Available-for-sale debt securities, at fair value | $ | 12,132.9 | | $ | -70.2 | | $ | 12,062.7 | | $ | — | | $ | 12,062.7 |
Available-for-sale equity securities, at fair value | | 42.1 | | | -3.7 | | | 38.4 | | | — | | | 38.4 |
Limited partnerships and other investments | | 613.0 | | | -40.7 | | | 572.3 | | | — | | | 572.3 |
Policy loans, at unpaid principal balances | | 2,374.8 | | | — | | | 2,374.8 | | | — | | | 2,374.8 |
Derivative investments | | 180.6 | | | -6 | | | 174.6 | | | — | | | 174.6 |
Fair value investments | | 89.2 | | | 95.4 | | | 184.6 | | | — | | | 184.6 |
Total investments | | 15,432.6 | | | -25.2 | | | 15,407.4 | | | — | | | 15,407.4 |
Cash and cash equivalents | | 209.6 | | | -32.6 | | | 177.0 | | | — | | | 177.0 |
Accrued investment income | | 182.5 | | | — | | | 182.5 | | | — | | | 182.5 |
Receivables | | 398.6 | | | 250.9 | | | 649.5 | | | — | | | 649.5 |
Deferred policy acquisition costs | | 1,122.1 | | | -59.2 | | | 1,062.9 | | | — | | | 1,062.9 |
Deferred income taxes, net | | 93.6 | | | -1.5 | | | 92.1 | | | — | | | 92.1 |
Other assets | | 144.5 | | | 82.5 | | | 227.0 | | | — | | | 227.0 |
Discontinued operations assets | | 67.8 | | | 14.9 | | | 82.7 | | | — | | | 82.7 |
Separate account assets | | 4,041.6 | | | 1.0 | | | 4,042.6 | | | — | | | 4,042.6 |
Total assets | $ | 21,692.9 | | $ | 230.8 | | $ | 21,923.7 | | $ | — | | $ | 21,923.7 |
| | | | | | | | | | | | | | |
LIABILITIES: | | | | | | | | | | | | | | |
Policy liabilities and accruals | $ | 12,971.0 | | $ | -375.5 | | $ | 12,595.5 | | $ | — | | $ | 12,595.5 |
Policyholder deposit funds | | 2,602.5 | | | 2.0 | | | 2,604.5 | | | — | | | 2,604.5 |
Dividend obligations (3) | | — | | | 802.4 | | | 802.4 | | | — | | | 802.4 |
Indebtedness | | 426.9 | | | — | | | 426.9 | | | — | | | 426.9 |
Other liabilities | | 645.3 | | | 44.9 | | | 690.2 | | | — | | | 690.2 |
Discontinued operations liabilities | | 57.4 | | | 14.9 | | | 72.3 | | | — | | | 72.3 |
Separate account liabilities | | 4,041.6 | | | 1.0 | | | 4,042.6 | | | — | | | 4,042.6 |
Total liabilities | | 20,744.7 | | | 489.7 | | | 21,234.4 | | | — | | | 21,234.4 |
| | | | | | | | | | | | | | |
COMMITMENTS AND CONTINGENT LIABILITIES (Notes 23, 24, & 25) | | | | | | | | | | | | | | |
| | | | | | | | | | | | | | |
STOCKHOLDERS’ EQUITY: | | | | | | | | | | | | | | |
Common stock, $.01 par value: 5.7 million | | 1.3 | | | — | | | 1.3 | | | — | | | 1.3 |
shares outstanding (4) |
Additional paid-in capital | | 2,630.8 | | | — | | | 2,630.8 | | | — | | | 2,630.8 |
Accumulated other comprehensive loss | | -136.8 | | | -87.1 | | | -223.9 | | | — | | | -223.9 |
Accumulated deficit | | -1,367.60 | | | -174.6 | | | -1,542.20 | | | — | | | -1,542.20 |
Treasury stock, at cost: 0.6 million shares (4) | | -179.5 | | | — | | | -179.5 | | | — | | | -179.5 |
Total The Phoenix Companies, Inc. | | 948.2 | | | -261.7 | | | 686.5 | | | — | | | 686.5 |
stockholders’ equity |
Noncontrolling interests | | — | | | 2.8 | | | 2.8 | | | — | | | 2.8 |
Total stockholders’ equity | | 948.2 | | | -258.9 | | | 689.3 | | | — | | | 689.3 |
Total liabilities and stockholders’ equity | $ | 21,692.9 | | $ | 230.8 | | $ | 21,923.7 | | $ | — | | $ | 21,923.7 |
| | | | | | | | | | | | | | | | | | |
——————— |
| -1 | Adjustments related to the correction of errors reflect amounts prior to the retrospective adoption of amended guidance to ASC 944, Financial Services – Insurance (ASU 2010-26). See footnote 2 below for additional information regarding these amounts and the retrospective adoption. | | | | | | | | | | | | | | | | |
|
| -2 | Adjustments related to the retrospective adoption of amended guidance to ASC 944, Financial Services – Insurance (ASU 2010-26), have been updated from those originally disclosed in the First Quarter 2012 Quarterly Report on Form 10-Q filing to reflect the correction of errors identified related to the adoption of the amended guidance as well as indirect impact of the correction of errors associated with the restatement. | | | | | | | | | | | | | | | | |
|
| -3 | Dividend obligations were previously included in policy liabilities and accruals. | | | | | | | | | | | | | | | | |
|
| -4 | All share amounts for all periods reflect the 1-for-20 reverse stock split, which was effective August 10, 2012. See Note 11 to these consolidated financial statements for additional information on the reverse stock split. | | | | | | | | | | | | | | | | |
|
Consolidated Statement of Changes in Stockholders’ Equity | | | | | | | | | | | | | | | | |
For the period ended September 30, 2012 | | | | | | | | | | | | | | | | |
($ in millions, except share data) | | | | | | | | | | | | | | | | | |
| | | | | | | | | | | | | | | | | |
COMMON STOCK:(1) | | | | | | | | | | | | | | | | | | |
Balance, beginning of period | $ | 1.3 | | | | | | | | | | | | | | | | |
Adjustment for reverse stock split | | -1.2 | | | | | | | | | | | | | | | | |
Balance, end of period | $ | 0.1 | | | | | | | | | | | | | | | | |
| | | | | | | | | | | | | | | | | | |
ADDITIONAL PAID-IN CAPITAL: | | | | | | | | | | | | | | | | | | |
Balance, beginning of period | $ | 2,630.5 | | | | | | | | | | | | | | | | |
Issuance of shares and compensation expense on stock compensation awards | | 2.2 | | | | | | | | | | | | | | | | |
Adjustment for reverse stock split | | — | | | | | | | | | | | | | | | | |
Balance, end of period | $ | 2,632.7 | | | | | | | | | | | | | | | | |
| | | | | | | | | | | | | | | | | | |
ACCUMULATED OTHER COMPREHENSIVE INCOME (LOSS): | $ | | | | | | | | | | | | | | | | | |
Balance, beginning of period | | -230.7 | | | | | | | | | | | | | | | | |
Adjustment for initial application of accounting changes | | — | | | | | | | | | | | | | | | | |
Other comprehensive income (loss) | | 1.3 | | | | | | | | | | | | | | | | |
Balance, end of period | $ | -232 | | | | | | | | | | | | | | | | |
| | | | | | | | | | | | | | | | | | |
ACCUMULATED DEFICIT: | | | | | | | | | | | | | | | | | | |
Balance, beginning of period | $ | -1,528.70 | | | | | | | | | | | | | | | | |
Adjustment for initial application of accounting changes | | — | | | | | | | | | | | | | | | | |
Net income (loss) | | -147.7 | | | | | | | | | | | | | | | | |
Balance, end of period | $ | -1,676.40 | | | | | | | | | | | | | | | | |
| | | | | | | | | | | | | | | | | | |
TREASURY STOCK, AT COST:(1) | | | | | | | | | | | | | | | | | | |
Balance, beginning of period | $ | -179.5 | | | | | | | | | | | | | | | | |
Treasury shares purchased | | -3.4 | | | | | | | | | | | | | | | | |
Balance, end of period | $ | -182.9 | | | | | | | | | | | | | | | | |
| | | | | | | | | | | | | | | | | | |
TOTAL STOCKHOLDERS’ EQUITY ATTRIBUTABLE TO THE PHOENIX COMPANIES, INC.: | | | | | | | | | | | | | | | | | | |
Balance, beginning of period | $ | 692.9 | | | | | | | | | | | | | | | | |
Adjustment for initial application of accounting changes | | — | | | | | | | | | | | | | | | | |
Change in stockholders’ equity attributable to The Phoenix Companies, Inc. | | -151.4 | | | | | | | | | | | | | | | | |
Stockholders’ equity, end of period | $ | 541.5 | | | | | | | | | | | | | | | | |
| | | | | | | | | | | | | | | | | | |
NONCONTROLLING INTERESTS: | | | | | | | | | | | | | | | | | | |
Balance, beginning of period | $ | 2.8 | | | | | | | | | | | | | | | | |
Change in noncontrolling interests | | 2.4 | | | | | | | | | | | | | | | | |
Balance, end of period | $ | 5.2 | | | | | | | | | | | | | | | | |
| | | | | | | | | | | | | | | | | | |
TOTAL STOCKHOLDERS’ EQUITY: | | | | | | | | | | | | | | | | | | |
Balance, beginning of period | $ | 695.7 | | | | | | | | | | | | | | | | |
Adjustment for initial application of accounting changes | | — | | | | | | | | | | | | | | | | |
Change in stockholders’ equity | | -149 | | | | | | | | | | | | | | | | |
Stockholders’ equity, end of period | $ | 546.7 | | | | | | | | | | | | | | | | |
——————— |
| -1 | Reflects the 1-for-20 reverse stock split, which was effective August 10, 2012. See Note 11 to these consolidated financial statements for additional information on the reverse stock split. | | | | | | | | | | | | | | | | |
27. Supplemental Unaudited Quarterly Financial Information (Part 2) | ' |
|
27. Supplemental Unaudited Quarterly Financial Information (continued) |
|
|
| Consolidated Statement of Changes in Stockholders’ Equity | | | | |
($ in millions, except share data) | For the period ended June 30, 2012 | | | | |
| As previously | | Correction | | Adjusted | | Retrospective | | As restated | | | | |
| reported | of errors (1) | prior to the | Adoption (2) | and amended | | | | |
| | | retrospective | | | | | | |
| | | adoption | | | | | | |
COMMON STOCK:(3) | | | | | | | | | | | | | | | | | | |
Balance, beginning of period | $ | 1.3 | | $ | — | | $ | 1.3 | | $ | — | | $ | 1.3 | | | | |
Adjustment for reverse stock split | | — | | | — | | | — | | | — | | | — | | | | |
Balance, end of period | $ | 1.3 | | $ | — | | $ | 1.3 | | $ | — | | $ | 1.3 | | | | |
| | | | | | | | | | | | | | | | | | |
ADDITIONAL PAID-IN CAPITAL: | | | | | | | | | | | | | | | | | | |
Balance, beginning of period | $ | 2,630.5 | | $ | — | | $ | 2,630.5 | | $ | — | | $ | 2,630.5 | | | | |
Issuance of shares and compensation expense | | 0.5 | | | — | | | 0.5 | | | — | | | 0.5 | | | | |
on stock compensation awards | | | | |
Adjustment for reverse stock split | | — | | | — | | | — | | | — | | | — | | | | |
Balance, end of period | $ | 2,631.0 | | $ | — | | $ | 2,631.0 | | $ | — | | $ | 2,631.0 | | | | |
| | | | | | | | | | | | | | | | | | |
ACCUMULATED OTHER COMPREHENSIVE | $ | | | | | | | | | | | | | | | | | |
INCOME (LOSS): | | | | |
Balance, beginning of period | | -170.7 | | $ | -103.5 | | $ | -274.2 | | $ | 43.5 | | $ | -230.7 | | | | |
Adjustment for initial application of | | — | | | — | | | — | | | — | | | — | | | | |
accounting changes | | | | |
Other comprehensive income (loss) | | 9.9 | | | 6.5 | | | 3.4 | | | — | | | 3.4 | | | | |
Balance, end of period | $ | -160.8 | | $ | -110 | | $ | -270.8 | | $ | 43.5 | | $ | -207.3 | | | | |
| | | | | | | | | | | | | | | | | | |
ACCUMULATED DEFICIT: | | | | | | | | | | | | | | | | | | |
Balance, beginning of period | $ | -1,155.40 | | $ | -163.3 | | $ | -1,318.70 | | $ | -210 | | $ | -1,528.70 | | | | |
Adjustment for initial application of | | — | | | — | | | — | | | — | | | — | | | | |
accounting changes | | | | |
Net loss | | -21.3 | | | -27.6 | | | -48.9 | | | — | | | -48.9 | | | | |
Balance, end of period | $ | -1,176.70 | | $ | -190.9 | | $ | -1,367.60 | | $ | -210 | | $ | -1,577.60 | | | | |
| | | | | | | | | | | | | | | | | | |
TREASURY STOCK, AT COST:(3) | | | | | | | | | | | | | | | | | | |
Balance, beginning of period | $ | -179.5 | | $ | — | | $ | -179.5 | | $ | — | | $ | -179.5 | | | | |
Treasury shares purchased | | -0.5 | | | — | | | -0.5 | | | — | | | -0.5 | | | | |
Balance, end of period | $ | -180 | | $ | — | | $ | -180 | | $ | — | | $ | -180 | | | | |
| | | | | | | | | | | | | | | | | | |
TOTAL STOCKHOLDERS’ EQUITY | | | | | | | | | | | | | | | | | | |
ATTRIBUTABLE TO | | | | |
THE PHOENIX COMPANIES INC.: | | | | |
Balance, beginning of period | $ | 1,126.2 | | $ | -266.8 | | $ | 859.4 | | $ | -166.5 | | $ | 692.9 | | | | |
Adjustment for initial application of | | — | | | — | | | — | | | — | | | — | | | | |
accounting changes | | | | |
Change in stockholders’ equity attributable to | | -11.4 | | | -34.1 | | | -45.5 | | | — | | | -45.5 | | | | |
The Phoenix Companies, Inc. | | | | |
Stockholders’ equity, end of period | $ | 1,114.8 | | $ | -300.9 | | $ | 813.9 | | $ | -166.5 | | $ | 647.4 | | | | |
| | | | | | | | | | | | | | | | | | |
NONCONTROLLING INTERESTS: | | | | | | | | | | | | | | | | | | |
Balance, beginning of period | $ | — | | $ | 2.8 | | $ | 2.8 | | | — | | $ | 2.8 | | | | |
Change in noncontrolling interests | | — | | | 2.1 | | | 2.1 | | | — | | | 2.1 | | | | |
Balance, end of period | $ | — | | $ | 4.9 | | $ | 4.9 | | $ | — | | $ | 4.9 | | | | |
| | | | | | | | | | | | | | | | | | |
TOTAL STOCKHOLDERS’ EQUITY: | | | | | | | | | | | | | | | | | | |
Balance, beginning of period | $ | 1,126.2 | | $ | -264 | | $ | 862.2 | | $ | -166.5 | | $ | 695.7 | | | | |
Adjustment for initial application of | | — | | | — | | | — | | | — | | | — | | | | |
accounting changes | | | | |
Change in stockholders’ equity | | -11.4 | | | -32 | | | -43.4 | | | — | | | -43.4 | | | | |
Stockholders’ equity, end of period | $ | 1,114.8 | | $ | -296 | | $ | 818.8 | | $ | -166.5 | | $ | 652.3 | | | | |
——————— |
| -1 | Adjustments related to the correction of errors reflect amounts prior to the retrospective adoption of amended guidance to ASC 944, Financial Services – Insurance (ASU 2010-26). See footnote 2 below for additional information regarding these amounts and the retrospective adoption. | | | | | | | | | | | | | | | | |
|
| -2 | Adjustments related to the retrospective adoption of amended guidance to ASC 944, Financial Services – Insurance (ASU 2010-26), have been updated from those originally disclosed in the First Quarter 2012 Quarterly Report on Form 10-Q filing to reflect the correction of errors identified related to the adoption of the amended guidance as well as indirect impact of the correction of errors associated with the restatement. | | | | | | | | | | | | | | | | |
|
| -3 | Reflects the 1-for-20 reverse stock split, which was effective August 10, 2012. See Note 11 to these consolidated financial statements for additional information on the reverse stock split. | | | | | | | | | | | | | | | | |
|
| Consolidated Statement of Changes in Stockholders’ Equity | | | | |
($ in millions, except share data) | For the period ended March 31, 2012 | | | | |
| As previously | | Correction | | Adjusted | | Retrospective | | As restated | | | | |
| reported | of errors (1) | prior to the | Adoption (2) | and amended | | | | |
| | | retrospective | | | | | | |
| | | adoption | | | | | | |
COMMON STOCK:(3) | | | | | | | | | | | | | | | | | | |
Balance, beginning of period | $ | 1.3 | | $ | — | | $ | 1.3 | | $ | — | | $ | 1.3 | | | | |
Adjustment for reverse stock split | | — | | | — | | | — | | | — | | | — | | | | |
Balance, end of period | $ | 1.3 | | $ | — | | $ | 1.3 | | $ | — | | $ | 1.3 | | | | |
| | | | | | | | | | | | | | | | | | |
ADDITIONAL PAID-IN CAPITAL: | | | | | | | | | | | | | | | | | | |
Balance, beginning of period | $ | 2,630.5 | | $ | — | | $ | 2,630.5 | | $ | — | | $ | 2,630.5 | | | | |
Issuance of shares and compensation expense | | 0.3 | | | — | | | 0.3 | | | — | | | 0.3 | | | | |
on stock compensation awards | | | | |
Adjustment for reverse stock split | | — | | | — | | | — | | | — | | | — | | | | |
Balance, end of period | $ | 2,630.8 | | $ | — | | $ | 2,630.8 | | $ | — | | $ | 2,630.8 | | | | |
| | | | | | | | | | | | | | | | | | |
ACCUMULATED OTHER COMPREHENSIVE | $ | | | | | | | | | | | | | | | | | |
INCOME (LOSS): | | | | |
Balance, beginning of period | | -170.7 | | $ | -103.5 | | $ | -274.2 | | $ | 43.5 | | $ | -230.7 | | | | |
Adjustment for initial application of | | — | | | — | | | — | | | — | | | — | | | | |
accounting changes | | | | |
Other comprehensive income (loss) | | -2 | | | 8.8 | | | 6.8 | | | — | | | 6.8 | | | | |
Balance, end of period | $ | -172.7 | | $ | -94.7 | | $ | -267.4 | | $ | 43.5 | | $ | -223.9 | | | | |
| | | | | | | | | | | | | | | | | | |
ACCUMULATED DEFICIT: | | | | | | | | | | | | | | | | | | |
Balance, beginning of period | $ | -1,155.40 | | $ | -163.3 | | $ | -1,318.70 | | $ | -210 | | $ | -1,528.70 | | | | |
Adjustment for initial application of | | — | | | — | | | — | | | — | | | — | | | | |
accounting changes | | | | |
Net loss | | -8.1 | | | -5.4 | | | -13.5 | | | — | | | -13.5 | | | | |
Balance, end of period | $ | -1,163.50 | | $ | -168.7 | | $ | -1,332.20 | | $ | -210 | | $ | -1,542.20 | | | | |
| | | | | | | | | | | | | | | | | | |
TREASURY STOCK, AT COST:(3) | | | | | | | | | | | | | | | | | | |
Balance, beginning of period | $ | -179.5 | | $ | — | | $ | -179.5 | | $ | — | | $ | -179.5 | | | | |
Treasury shares purchased | | — | | | — | | | — | | | — | | | — | | | | |
Balance, end of period | $ | -179.5 | | $ | — | | $ | -179.5 | | $ | — | | $ | -179.5 | | | | |
| | | | | | | | | | | | | | | | | | |
TOTAL STOCKHOLDERS’ EQUITY | | | | | | | | | | | | | | | | | | |
ATTRIBUTABLE TO | | | | |
THE PHOENIX COMPANIES: | | | | |
Balance, beginning of period | $ | 1,126.2 | | $ | -266.8 | | $ | 859.4 | | $ | -166.5 | | $ | 692.9 | | | | |
Adjustment for initial application of | | — | | | — | | | — | | | — | | | — | | | | |
accounting changes | | | | |
Change in stockholders’ equity attributable to | | -9.8 | | | 3.4 | | | -6.4 | | | — | | | -6.4 | | | | |
The Phoenix Companies, Inc. | | | | |
Stockholders’ equity, end of period | $ | 1,116.4 | | $ | -263.4 | | $ | 853.0 | | $ | -166.5 | | $ | 686.5 | | | | |
| | | | | | | | | | | | | | | | | | |
NONCONTROLLING INTERESTS: | | | | | | | | | | | | | | | | | | |
Balance, beginning of period | $ | — | | $ | 2.8 | | $ | 2.8 | | | — | | $ | 2.8 | | | | |
Change in noncontrolling interests | | — | | | — | | | — | | | — | | | — | | | | |
Balance, end of period | $ | — | | $ | 2.8 | | $ | 2.8 | | $ | — | | $ | 2.8 | | | | |
| | | | | | | | | | | | | | | | | | |
TOTAL STOCKHOLDERS’ EQUITY: | | | | | | | | | | | | | | | | | | |
Balance, beginning of period | $ | 1,126.2 | | $ | -264 | | $ | 862.2 | | $ | -166.5 | | $ | 695.7 | | | | |
Adjustment for initial application of | | — | | | — | | | — | | | — | | | — | | | | |
accounting changes | | | | |
Change in stockholders’ equity | | -9.8 | | | 3.4 | | | -6.4 | | | — | | | -6.4 | | | | |
Stockholders’ equity, end of period | $ | 1,116.4 | | $ | -260.6 | | $ | 855.8 | | $ | -166.5 | | $ | 689.3 | | | | |
——————— |
| -1 | Adjustments related to the correction of errors reflect amounts prior to the retrospective adoption of amended guidance to ASC 944, Financial Services – Insurance (ASU 2010-26). See footnote 2 below for additional information regarding these amounts and the retrospective adoption. | | | | | | | | | | | | | | | | |
|
| -2 | Adjustments related to the retrospective adoption of amended guidance to ASC 944, Financial Services – Insurance (ASU 2010-26), have been updated from those originally disclosed in the First Quarter 2012 Quarterly Report on Form 10-Q filing to reflect the correction of errors identified related to the adoption of the amended guidance as well as indirect impact of the correction of errors associated with the restatement. | | | | | | | | | | | | | | | | |
|
| -3 | Reflects the 1-for-20 reverse stock split, which was effective August 10, 2012. See Note 11 to these consolidated financial statements for additional information on the reverse stock split. | | | | | | | | | | | | | | | | |
|
Consolidated Statement of Cash Flows | | | | | | | | | | | | | | | | |
For the period ended September 30, 2012 | | | | | | | | | | | | | | | | |
($ in millions) | | | | | | | | | | | | | | | | | |
| | | | | | | | | | | | | | | | | |
OPERATING ACTIVITIES: | | | | | | | | | | | | | | | | | | |
Net loss | $ | -147.7 | | | | | | | | | | | | | | | | |
Net realized investment losses | | 4.2 | | | | | | | | | | | | | | | | |
Gain on debt repurchase | | -11.9 | | | | | | | | | | | | | | | | |
Policy acquisition costs deferred | | -56.2 | | | | | | | | | | | | | | | | |
Amortization of deferred policy acquisition costs | | 164.6 | | | | | | | | | | | | | | | | |
Amortization and depreciation | | 9.9 | | | | | | | | | | | | | | | | |
Interest credited | | 90.1 | | | | | | | | | | | | | | | | |
Equity in earnings of limited partnerships and other investments | | -46 | | | | | | | | | | | | | | | | |
Change in: | | | | | | | | | | | | | | | | | | |
Accrued investment income | | -118.1 | | | | | | | | | | | | | | | | |
Deferred income taxes | | -24.7 | | | | | | | | | | | | | | | | |
Receivables | | -19.8 | | | | | | | | | | | | | | | | |
Policy liabilities and accruals | | -312.4 | | | | | | | | | | | | | | | | |
Dividend obligations | | 66.9 | | | | | | | | | | | | | | | | |
Impact of operating activities of consolidated investment entities, net | | — | | | | | | | | | | | | | | | | |
Other operating activities, net | | -2.3 | | | | | | | | | | | | | | | | |
Cash used for operating activities | | -403.4 | | | | | | | | | | | | | | | | |
| | | | | | | | | | | | | | | | | | |
INVESTING ACTIVITIES: | | | | | | | | | | | | | | | | | | |
Purchases of: | | | | | | | | | | | | | | | | | | |
Available-for-sale debt securities | | -2,367.70 | | | | | | | | | | | | | | | | |
Available-for-sale equity securities | | -6.3 | | | | | | | | | | | | | | | | |
Derivative instruments | | -46 | | | | | | | | | | | | | | | | |
Fair value investments | | -27.7 | | | | | | | | | | | | | | | | |
Other investments | | -1 | | | | | | | | | | | | | | | | |
Sales, repayments and maturities of: | | | | | | | | | | | | | | | | | | |
Available-for-sale debt securities | | 2,190.1 | | | | | | | | | | | | | | | | |
Available-for-sale equity securities | | 7.9 | | | | | | | | | | | | | | | | |
Derivative instruments | | 16.2 | | | | | | | | | | | | | | | | |
Fair value investments | | 9.3 | | | | | | | | | | | | | | | | |
Other investments | | 8.3 | | | | | | | | | | | | | | | | |
Contributions to limited partnerships and limited liability corporations | | -63.7 | | | | | | | | | | | | | | | | |
Distributions from limited partnerships and limited liability corporations | | 101.9 | | | | | | | | | | | | | | | | |
Policy loans, net | | 106.7 | | | | | | | | | | | | | | | | |
Impact of investing activities of consolidated investment entities, net | | — | | | | | | | | | | | | | | | | |
Other investing activities, net | | -5.8 | | | | | | | | | | | | | | | | |
Cash used for investing activities | | -77.8 | | | | | | | | | | | | | | | | |
| | | | | | | | | | | | | | | | | | |
FINANCING ACTIVITIES: | | | | | | | | | | | | | | | | | | |
Policyholder deposit fund deposits | | 1,216.3 | | | | | | | | | | | | | | | | |
Policyholder deposit fund withdrawals | | -861.8 | | | | | | | | | | | | | | | | |
Net transfers to/from separate accounts | | 279.4 | | | | | | | | | | | | | | | | |
Impact of financing activities of consolidated investment entities, net | | 0.1 | | | | | | | | | | | | | | | | |
Other financing activities, net | | -39.6 | | | | | | | | | | | | | | | | |
Cash provided by financing activities | | 594.4 | | | | | | | | | | | | | | | | |
Change in cash and cash equivalents | | 113.2 | | | | | | | | | | | | | | | | |
Change in cash included in discontinued operations assets | | 2.4 | | | | | | | | | | | | | | | | |
Cash and cash equivalents, beginning of period | | 168.2 | | | | | | | | | | | | | | | | |
Cash and cash equivalents, end of period | $ | 283.8 | | | | | | | | | | | | | | | | |
| | | | | | | | | | | | | | | | | | |
Supplemental Disclosure of Cash Flow Information | | | | | | | | | | | | | | | | | | |
Income taxes paid | $ | -3.3 | | | | | | | | | | | | | | | | |
Interest expense on indebtedness paid | $ | -20.4 | | | | | | | | | | | | | | | | |
| | | | | | | | | | | | | | | | | | |
Non-Cash Transactions During the Year | | | | | | | | | | | | | | | | | | |
Investment exchanges | $ | 84.4 | | | | | | | | | | | | | | | | |
|
| Consolidated Statement of Cash Flows | | | | |
($ in millions) | For the period ended June 30, 2012 | | | | |
| As previously | | Correction | | Adjusted | | Retrospective | | As restated | | | | |
| reported | of errors (1) | prior to the | Adoption (2) | and amended | | | | |
| | | retrospective | | | | | | |
| | | adoption | | | | | | |
OPERATING ACTIVITIES: | | | | | | | | | | | | | | | | | | |
Net loss | $ | -21.3 | | $ | -27.6 | | $ | -48.9 | | $ | — | | $ | -48.9 | | | | |
Net realized investment gains (losses) | | 23.8 | | | 2.1 | | | 25.9 | | | — | | | 25.9 | | | | |
Gain on debt repurchase | | — | | | — | | | — | | | — | | | — | | | | |
Policy acquisition costs deferred | | -47.6 | | | 9.4 | | | -38.2 | | | — | | | -38.2 | | | | |
Amortization of deferred policy acquisition costs | | 92.0 | | | 0.9 | | | 92.9 | | | — | | | 92.9 | | | | |
Amortization and depreciation | | 6.9 | | | — | | | 6.9 | | | — | | | 6.9 | | | | |
Interest credited | | — | | | 58.6 | | | 58.6 | | | — | | | 58.6 | | | | |
Equity in earnings of | | -41.7 | | | 4.7 | | | -37 | | | — | | | -37 | | | | |
limited partnerships and other investments | | | | |
Change in: | | | | | | | | | | | | | | | | | | |
Accrued investment income | | -18 | | | -49.4 | | | -67.4 | | | — | | | -67.4 | | | | |
Deferred income taxes | | -0.4 | | | -13.5 | | | -13.9 | | | — | | | -13.9 | | | | |
Receivables | | -8.4 | | | 7.4 | | | -1 | | | — | | | -1 | | | | |
Policy liabilities and accruals | | -46.9 | | | -201.8 | | | -248.7 | | | — | | | -248.7 | | | | |
Dividend obligations | | — | | | 36.2 | | | 36.2 | | | — | | | 36.2 | | | | |
Impact of operating activities of | | — | | | -3.4 | | | -3.4 | | | — | | | -3.4 | | | | |
consolidated investment entities, net | | | | |
Other operating activities, net | | -7.6 | | | -16.1 | | | -23.7 | | | — | | | -23.7 | | | | |
Cash from (for) continuing operations | | -69.2 | | | -192.5 | | | -261.7 | | | — | | | -261.7 | | | | |
Discontinued operations, net | | -2 | | | 2.0 | | | — | | | — | | | — | | | | |
Cash used for operating activities | | -71.2 | | | -190.5 | | | -261.7 | | | — | | | -261.7 | | | | |
| | | | | | | | | | | | | | | | | | |
INVESTING ACTIVITIES: | | | | | | | | | | | | | | | | | | |
Purchases of: | | | | | | | | | | | | | | | | | | |
Available-for-sale debt securities | | -1,551.30 | | | 100.9 | | | -1,450.40 | | | — | | | -1,450.40 | | | | |
Available-for-sale equity securities | | -6 | | | 0.1 | | | -5.9 | | | — | | | -5.9 | | | | |
Derivative instruments | | -29.2 | | | — | | | -29.2 | | | — | | | -29.2 | | | | |
Fair value investments | | — | | | -16 | | | -16 | | | — | | | -16 | | | | |
Other investments | | -45 | | | 44.4 | | | -0.6 | | | — | | | -0.6 | | | | |
Sales, repayments and maturities of: | | | | | | | | | | | | | | | | | | |
Available-for-sale debt securities | | 1,323.5 | | | -66.4 | | | 1,257.1 | | | — | | | 1,257.1 | | | | |
Available-for-sale equity securities | | 0.4 | | | — | | | 0.4 | | | — | | | 0.4 | | | | |
Derivative instruments | | 12.1 | | | — | | | 12.1 | | | — | | | 12.1 | | | | |
Fair value investments | | 0.1 | | | 6.4 | | | 6.5 | | | — | | | 6.5 | | | | |
Other investments | | 75.5 | | | -65.4 | | | 10.1 | | | — | | | 10.1 | | | | |
Contributions to limited partnerships | | — | | | -40.3 | | | -40.3 | | | — | | | -40.3 | | | | |
and limited liability corporations | | | | |
Distributions from limited partnerships | | — | | | 65.5 | | | 65.5 | | | — | | | 65.5 | | | | |
and limited liability corporations | | | | |
Policy loans, net | | 16.9 | | | 55.1 | | | 72.0 | | | — | | | 72.0 | | | | |
Impact of investing activities of | | — | | | — | | | — | | | — | | | — | | | | |
consolidated investment entities, net | | | | |
Other investing activities, net | | — | | | -2 | | | -2 | | | — | | | -2 | | | | |
Proceeds from sale of subsidiary | | 1.0 | | | -1 | | | — | | | — | | | — | | | | |
Premises and equipment additions | | -2.4 | | | 2.4 | | | — | | | — | | | — | | | | |
Discontinued operations, net | | 4.0 | | | -4 | | | — | | | — | | | — | | | | |
Cash provided by (used for) investing activities | | -200.4 | | | 79.7 | | | -120.7 | | | — | | | -120.7 | | | | |
|
|
(Continued on next page) | Consolidated Statement of Cash Flows | | | | |
($ in millions) | For the period ended June 30, 2012 | | | | |
| As previously | | Correction | | Adjusted | | Retrospective | | As restated | | | | |
| reported | of errors (1) | prior to the | Adoption (2) | and amended | | | | |
| | | retrospective | | | | | | |
| | | adoption | | | | | | |
FINANCING ACTIVITIES: | | | | | | | | | | | | | | | | | | |
Policyholder deposit fund deposits | | 650.1 | | | 176.3 | | | 826.4 | | | — | | | 826.4 | | | | |
Policyholder deposit fund withdrawals | | -323.4 | | | -281.9 | | | -605.3 | | | — | | | -605.3 | | | | |
Net transfers to/from separate accounts | | — | | | 204.2 | | | 204.2 | | | — | | | 204.2 | | | | |
Impact of financing activities of | | — | | | 0.5 | | | 0.5 | | | — | | | 0.5 | | | | |
consolidated investment entities, net | | | | |
Other financing activities, net | | — | | | -0.5 | | | -0.5 | | | — | | | -0.5 | | | | |
Treasury stock acquired | | -0.5 | | | 0.5 | | | — | | | — | | | — | | | | |
Cash provided by financing activities | | 326.2 | | | 99.1 | | | 425.3 | | | — | | | 425.3 | | | | |
Change in cash and cash equivalents | | 54.6 | | | -11.7 | | | 42.9 | | | — | | | 42.9 | | | | |
Change in cash included in | | — | | | 1.9 | | | 1.9 | | | — | | | 1.9 | | | | |
discontinued operations assets | | | | |
Cash and cash equivalents, beginning of period | | 194.3 | | | -26.1 | | | 168.2 | | | — | | | 168.2 | | | | |
Cash and cash equivalents, end of period | $ | 248.9 | | $ | -35.9 | | $ | 213.0 | | $ | — | | $ | 213.0 | | | | |
| | | | | | | | | | | | | | | | | | |
Supplemental Disclosure of Cash Flow Information | | | | | | | | | | | | | | | | | | |
Income taxes paid | $ | -3.3 | | $ | — | | $ | -3.3 | | $ | — | | $ | -3.3 | | | | |
Interest expense on indebtedness paid | $ | -15.7 | | $ | — | | $ | -15.7 | | $ | — | | $ | -15.7 | | | | |
| | | | | | | | | | | | | | | | | | |
Non-Cash Transactions During the Year | | | | | | | | | | | | | | | | | | |
Investment exchanges | $ | — | | $ | 59.1 | | $ | 59.1 | | $ | — | | $ | 59.1 | | | | |
——————— |
| -1 | Adjustments related to the correction of errors reflect amounts prior to the retrospective adoption of amended guidance to ASC 944, Financial Services – Insurance (ASU 2010-26). See footnote 2 below for additional information regarding these amounts and the retrospective adoption. | | | | | | | | | | | | | | | | |
|
| -2 | Adjustments related to the retrospective adoption of amended guidance to ASC 944, Financial Services – Insurance (ASU 2010-26), have been updated from those originally disclosed in the First Quarter 2012 Quarterly Report on Form 10-Q filing to reflect the correction of errors identified related to the adoption of the amended guidance as well as indirect impact of the correction of errors associated with the restatement. | | | | | | | | | | | | | | | | |
|
| Consolidated Statement of Cash Flows | | | | |
($ in millions) | For the period ended March 31, 2012 | | | | |
| As previously | | Correction | | Adjusted | | Retrospective | | As restated | | | | |
| reported | of errors (1) | prior to the | Adoption (2) | and amended | | | | |
| | | retrospective | | | | | | |
| | | adoption | | | | | | |
OPERATING ACTIVITIES: | | | | | | | | | | | | | | | | | | |
Net loss | $ | -8.1 | | $ | -5.4 | | $ | -13.5 | | $ | — | | $ | -13.5 | | | | |
Net realized investment gains (losses) | | 15.6 | | | -7 | | | 8.6 | | | — | | | 8.6 | | | | |
Gain on debt repurchase | | — | | | — | | | — | | | — | | | — | | | | |
Policy acquisition costs deferred | | -26.1 | | | 4.9 | | | -21.2 | | | — | | | -21.2 | | | | |
Amortization of deferred policy acquisition costs | | 50.2 | | | 3.2 | | | 53.4 | | | — | | | 53.4 | | | | |
Amortization and depreciation | | 3.4 | | | — | | | 3.4 | | | — | | | 3.4 | | | | |
Interest credited | | — | | | 29.7 | | | 29.7 | | | — | | | 29.7 | | | | |
Equity in earnings of | | -16.4 | | | -7.6 | | | -24 | | | — | | | -24 | | | | |
limited partnerships and other investments | | | | |
Change in: | | | | | | | | | | | | | | | | | | |
Accrued investment income | | -13.2 | | | -34.1 | | | -47.3 | | | — | | | -47.3 | | | | |
Deferred income taxes | | — | | | -0.7 | | | -0.7 | | | — | | | -0.7 | | | | |
Receivables | | 16.5 | | | 5.8 | | | 22.3 | | | — | | | 22.3 | | | | |
Policy liabilities and accruals | | -37.3 | | | -114.2 | | | -151.5 | | | — | | | -151.5 | | | | |
Dividend obligations | | — | | | 19.9 | | | 19.9 | | | — | | | 19.9 | | | | |
Impact of operating activities of | | — | | | 0.7 | | | 0.7 | | | — | | | 0.7 | | | | |
consolidated investment entities, net | | | | |
Other operating activities, net | | -21 | | | -11 | | | -32 | | | — | | | -32 | | | | |
Cash from (for) continuing operations | | -36.4 | | | -115.8 | | | -152.2 | | | — | | | -152.2 | | | | |
Discontinued operations, net | | 2.5 | | | -2.5 | | | — | | | — | | | — | | | | |
Cash used for operating activities | | -33.9 | | | -118.3 | | | -152.2 | | | — | | | -152.2 | | | | |
| | | | | | | | | | | | | | | | | | |
INVESTING ACTIVITIES: | | | | | | | | | | | | | | | | | | |
Purchases of: | | | | | | | | | | | | | | | | | | |
Available-for-sale debt securities | | -665.3 | | | 40.2 | | | -625.1 | | | — | | | -625.1 | | | | |
Available-for-sale equity securities | | -5 | | | — | | | -5 | | | — | | | -5 | | | | |
Derivative instruments | | -19 | | | — | | | -19 | | | — | | | -19 | | | | |
Other investments | | -22.5 | | | 22.1 | | | -0.4 | | | | | | -0.4 | | | | |
Fair value investments | | — | | | — | | | — | | | — | | | — | | | | |
Sales, repayments and maturities of: | | | | | | | | | | | | | | | | | | |
Available-for-sale debt securities | | 557.6 | | | -40.7 | | | 516.9 | | | — | | | 516.9 | | | | |
Available-for-sale equity securities | | 0.3 | | | — | | | 0.3 | | | — | | | 0.3 | | | | |
Derivative instruments | | 1.8 | | | — | | | 1.8 | | | — | | | 1.8 | | | | |
Fair value investments | | — | | | 2.3 | | | 2.3 | | | — | | | 2.3 | | | | |
Other investments | | 30.9 | | | -25.2 | | | 5.7 | | | — | | | 5.7 | | | | |
Contributions to limited partnerships | | — | | | -21.7 | | | -21.7 | | | — | | | -21.7 | | | | |
and limited liability corporations | | | | |
Distributions from limited partnerships | | — | | | 25.2 | | | 25.2 | | | — | | | 25.2 | | | | |
and limited liability corporations | | | | |
Policy loans, net | | 4.5 | | | 34.1 | | | 38.6 | | | — | | | 38.6 | | | | |
Impact of investing activities of | | — | | | — | | | — | | | — | | | — | | | | |
consolidated investment entities, net | | | | |
Other investing activities, net | | — | | | -0.7 | | | -0.7 | | | — | | | -0.7 | | | | |
Proceeds from sale of subsidiary | | — | | | — | | | — | | | — | | | — | | | | |
Premises and equipment additions | | -0.7 | | | 0.7 | | | — | | | — | | | — | | | | |
Discontinued operations, net | | -1.9 | | | 1.9 | | | — | | | — | | | — | | | | |
Cash provided by (used for) investing activities | | -119.3 | | | 38.2 | | | -81.1 | | | — | | | -81.1 | | | | |
|
|
(Continued on next page) | Consolidated Statement of Cash Flows | | | | |
($ in millions) | For the period ended March 31, 2012 | | | | |
| As previously | | Correction | | Adjusted | | Retrospective | | As restated | | | | |
| reported | of errors (1) | prior to the | Adoption (2) | and amended | | | | |
| | | retrospective | | | | | | |
| | | adoption | | | | | | |
FINANCING ACTIVITIES: | | | | | | | | | | | | | | | | | | |
Policyholder deposit fund deposits | | 354.5 | | | 93.3 | | | 447.8 | | | — | | | 447.8 | | | | |
Policyholder deposit fund withdrawals | | -186 | | | -134.6 | | | -320.6 | | | — | | | -320.6 | | | | |
Net transfers to/from separate accounts | | — | | | 114.7 | | | 114.7 | | | — | | | 114.7 | | | | |
Impact of financing activities of | | — | | | 0.1 | | | 0.1 | | | — | | | 0.1 | | | | |
consolidated investment entities, net | | | | |
Other financing activities, net | | — | | | — | | | — | | | — | | | — | | | | |
Discontinued operations, net | | — | | | — | | | — | | | — | | | — | | | | |
Cash provided by financing activities | | 168.5 | | | 73.5 | | | 242.0 | | | — | | | 242.0 | | | | |
Change in cash and cash equivalents | | 15.3 | | | -6.6 | | | 8.7 | | | — | | | 8.7 | | | | |
Change in cash balances of | | — | | | 0.1 | | | 0.1 | | | — | | | 0.1 | | | | |
discontinued operations assets | | | | |
Cash and cash equivalents, beginning of period | | 194.3 | | | -26.1 | | | 168.2 | | | — | | | 168.2 | | | | |
Cash and cash equivalents, end of period | $ | 209.6 | | $ | -32.6 | | $ | 177.0 | | $ | — | | $ | 177.0 | | | | |
| | | | | | | | | | | | | | | | | | |
Supplemental Disclosure of Cash Flow Information | | | | | | | | | | | | | | | | | | |
Income taxes paid | $ | — | | $ | — | | $ | — | | $ | — | | $ | — | | | | |
Interest expense on indebtedness paid | $ | -4.7 | | $ | — | | $ | -4.7 | | $ | — | | $ | -4.7 | | | | |
| | | | | | | | | | | | | | | | | | |
Non-Cash Transactions During the Year | | | | | | | | | | | | | | | | | | |
Investment exchanges | $ | — | | $ | 22.4 | | $ | 22.4 | | $ | — | | $ | 22.4 | | | | |
——————— |
| -1 | Adjustments related to the correction of errors reflect amounts prior to the retrospective adoption of amended guidance to ASC 944, Financial Services – Insurance (ASU 2010-26). See footnote 2 below for additional information regarding these amounts and the retrospective adoption. | | | | | | | | | | | | | | | | |
|
| -2 | Adjustments related to the retrospective adoption of amended guidance to ASC 944, Financial Services – Insurance (ASU 2010-26), have been updated from those originally disclosed in the First Quarter 2012 Quarterly Report on Form 10-Q filing to reflect the correction of errors identified related to the adoption of the amended guidance as well as indirect impact of the correction of errors associated with the restatement. | | | | | | | | | | | | | | | | |
|
| Consolidated Statement of Comprehensive Income | | | | |
($ in millions, except share data) | Three months ended December 31, 2011 | | | | |
| As previously | | Correction | | Adjusted | | Retrospective | | As restated | | | | |
| reported | of errors (1) | prior to the | Adoption (2) | and amended | | | | |
| | | retrospective | | | | | | |
| | | adoption | | | | | | |
REVENUES: | | | | | | | | | | | | | | | | | | |
Premiums | $ | 121.4 | | $ | 3.7 | | $ | 125.1 | | $ | — | | $ | 125.1 | | | | |
Fee income | | 141.1 | | | -0.1 | | | 141.0 | | | — | | | 141.0 | | | | |
Net investment income | | 197.3 | | | -2.5 | | | 194.8 | | | — | | | 194.8 | | | | |
Net realized investment gains (losses): | | | | | | | | | | | | | | | | | | |
Total OTTI losses | | -19.6 | | | -1.1 | | | -20.7 | | | — | | | -20.7 | | | | |
Portion of OTTI losses recognized in OCI | | 11.0 | | | 1.4 | | | 12.4 | | | — | | | 12.4 | | | | |
Net OTTI losses recognized in earnings | | -8.6 | | | 0.3 | | | -8.3 | | | — | | | -8.3 | | | | |
Net realized investment losses, | | -0.8 | | | -5 | | | -5.8 | | | — | | | -5.8 | | | | |
excluding OTTI losses | | | | |
Net realized investment losses | | -9.4 | | | -4.7 | | | -14.1 | | | — | | | -14.1 | | | | |
Gain on debt repurchase | | — | | | 0.2 | | | 0.2 | | | — | | | 0.2 | | | | |
Total revenues | | 450.4 | | | -3.4 | | | 447.0 | | | — | | | 447.0 | | | | |
| | | | | | | | | | | | | | | | | | |
BENEFITS AND EXPENSES: | | | | | | | | | | | | | | | | | | |
Policy benefits, excluding policyholder dividends | | 283.2 | | | 3.6 | | | 286.8 | | | 1.6 | | | 288.4 | | | | |
Policyholder dividends | | 58.1 | | | 2.1 | | | 60.2 | | | — | | | 60.2 | | | | |
Policy acquisition cost amortization | | 38.6 | | | 0.4 | | | 39.0 | | | -8.1 | | | 30.9 | | | | |
Interest expense on indebtedness | | 8.1 | | | — | | | 8.1 | | | — | | | 8.1 | | | | |
Other operating expenses | | 69.8 | | | -9.2 | | | 60.6 | | | 0.2 | | | 60.8 | | | | |
Total benefits and expenses | | 457.8 | | | -3.1 | | | 454.7 | | | -6.3 | | | 448.4 | | | | |
Income (loss) from continuing operations | | -7.4 | | | -0.3 | | | -7.7 | | | 6.3 | | | -1.4 | | | | |
before income taxes | | | | |
Income tax expense (benefit) | | -0.5 | | | 1.7 | | | 1.2 | | | 1.6 | | | 2.8 | | | | |
Income (loss) from continuing operations | | -6.9 | | | -2 | | | -8.9 | | | 4.7 | | | -4.2 | | | | |
Loss from discontinued operations, | | -15.1 | | | -0.4 | | | -15.5 | | | — | | | -15.5 | | | | |
net of income taxes | | | | |
Net income (loss) | | -22 | | | -2.4 | | | -24.4 | | | 4.7 | | | -19.7 | | | | |
Less: Net income (loss) attributable to | | — | | | -0.1 | | | -0.1 | | | — | | | -0.1 | | | | |
noncontrolling interests | | | | |
Net income (loss) attributable to | $ | -22 | | $ | -2.3 | | $ | -24.3 | | $ | 4.7 | | $ | -19.6 | | | | |
The Phoenix Companies, Inc. | | | | |
|
|
(Continued on next page) | Consolidated Statement of Comprehensive Income | | | | |
($ in millions, except share data) | Three months ended December 31, 2011 | | | | |
| As previously | | Correction | | Adjusted | | Retrospective | | As restated | | | | |
| reported | of errors (1) | prior to the | Adoption (2) | and amended | | | | |
| | | retrospective | | | | | | |
| | | adoption | | | | | | |
COMPREHENSIVE INCOME (LOSS): | | | | | | | | | | | | | | | | | | |
Net income (loss) attributable to | $ | -22 | | $ | -2.3 | | $ | -24.3 | | $ | 4.7 | | $ | -19.6 | | | | |
The Phoenix Companies, Inc. | | | | |
Net income (loss) attributable to | | — | | | -0.1 | | | -0.1 | | | — | | | -0.1 | | | | |
noncontrolling interests | | | | |
Net income (loss) | | -22 | | $ | -2.4 | | $ | -24.4 | | $ | 4.7 | | $ | -19.7 | | | | |
Other comprehensive income (loss) | | | | | | | | | | | | | | | | | | |
before income taxes: | | | | |
Net unrealized investment gains | | 57.6 | | | -61.1 | | | (3.5) | | | 1.9 | | | (1.6) | | | | |
before income taxes | | | | |
Non-credit portion of OTTI losses | | -55.9 | | | 43.6 | | | -12.3 | | | — | | | -12.3 | | | | |
recognized in OCI before income taxes | | | | |
Net pension liability adjustment | | -89.4 | | | -7.5 | | | -96.9 | | | — | | | -96.9 | | | | |
before income taxes | | | | |
Net unrealized other gains (losses) | | — | | | — | | | — | | | — | | | — | | | | |
before income taxes | | | | |
Net unrealized derivative instruments | | 0.4 | | | -0.4 | | | — | | | — | | | — | | | | |
gains (losses) before income taxes | | | | |
Other comprehensive income (loss) | | -87.3 | | | -25.4 | | | -112.7 | | | 1.9 | | | -110.8 | | | | |
before income taxes | | | | |
Less: Income tax expense (benefit) related to: | | | | | | | | | | | | | | | | | | |
Net unrealized investment gains (losses) | | 22.8 | | | -18 | | | 4.8 | | | -1.4 | | | 3.4 | | | | |
Non-credit portion of OTTI losses | | -19.6 | | | 15.4 | | | -4.2 | | | — | | | -4.2 | | | | |
recognized in OCI | | | | |
Net pension liability adjustment | | — | | | — | | | — | | | — | | | — | | | | |
Net unrealized other gains (losses) | | — | | | — | | | — | | | — | | | — | | | | |
Net unrealized derivative instruments | | — | | | — | | | — | | | — | | | — | | | | |
gains (losses) | | | | |
Total income tax expense (benefit) | | 3.2 | | | -2.6 | | | 0.6 | | | -1.4 | | | -0.8 | | | | |
Other comprehensive income (loss), | | -90.5 | | | -22.8 | | | -113.3 | | | 3.3 | | | -110 | | | | |
net of income taxes | | | | |
Comprehensive income (loss) | | -112.5 | | | -25.2 | | | -137.7 | | | 8.0 | | | -129.7 | | | | |
Less: Comprehensive income (loss) attributable | | — | | | -0.1 | | | -0.1 | | | — | | | -0.1 | | | | |
to noncontrolling interests, net of income taxes | | | | |
Comprehensive income (loss) attributable | $ | -112.5 | | | -10.2 | | | -137.6 | | | 8.0 | | | -129.6 | | | | |
to The Phoenix Companies, Inc. | | | | |
| | | | | | | | | | | | | | | | | | |
LOSS PER SHARE:(3) | | | | | | | | | | | | | | | | | | |
Loss from continuing operations – basic | $ | -1.18 | | $ | -0.34 | | | | | $ | 0.81 | | $ | -0.72 | | | | |
Loss from continuing operations – diluted | $ | -1.18 | | $ | -0.34 | | | | | $ | 0.81 | | $ | -0.72 | | | | |
Loss from discontinued operations – basic | $ | -2.59 | | $ | -0.07 | | | | | $ | — | | $ | -2.67 | | | | |
Loss from discontinued operations – diluted | $ | -2.59 | | $ | -0.07 | | | | | $ | — | | $ | -2.67 | | | | |
Net loss attributable to | $ | -3.78 | | $ | -0.4 | | | | | $ | 0.81 | | $ | -3.37 | | | | |
The Phoenix Companies, Inc.– basic | | | | |
Net loss attributable to | $ | -3.78 | | $ | -0.4 | | | | | $ | 0.81 | | $ | -3.37 | | | | |
The Phoenix Companies, Inc.– diluted | | | | |
Basic weighted-average common shares | | 5,827 | | | 5,816 | -4 | | | | | 5,816 | | | 5,816 | | | | |
outstanding (in thousands) | | | | |
Diluted weighted-average common shares | | 5,827 | | | 5,816 | -4 | | | | | 5,816 | | | 5,816 | | | | |
outstanding (in thousands) | | | | |
——————— |
| -1 | Adjustments related to the correction of errors reflect amounts prior to the retrospective adoption of amended guidance to ASC 944, Financial Services – Insurance (ASU 2010-26). See footnote 2 below for additional information regarding these amounts and the retrospective adoption. | | | | | | | | | | | | | | | | |
|
| -2 | Adjustments related to the retrospective adoption of amended guidance to ASC 944, Financial Services – Insurance, have been updated from those originally disclosed in the First Quarter 2012 Quarterly Report on Form 10-Q filing to reflect the correction of errors identified related to the adoption of the amended guidance as well as indirect impact of the correction of errors associated with the restatement. | | | | | | | | | | | | | | | | |
|
| -3 | All share amounts for all periods reflect the 1-for-20 reverse stock split, which was effective August 10, 2012. See Note 11 to these consolidated financial statements for additional information on the reverse stock split. | | | | | | | | | | | | | | | | |
|
| -4 | Weighted-average common shares outstanding have been updated to reflect the impact of an error which had no material impact to EPS information, basic or diluted, for any period presented. | | | | | | | | | | | | | | | | |
|
| Consolidated Statement of Comprehensive Income | | | | |
($ in millions, except share data) | Three months ended September 30, 2011 | | | | |
| As previously | | Correction | | Adjusted | | Retrospective | | As restated | | | | |
| reported | of errors (1) | prior to the | Adoption (2) | and amended | | | | |
| | | retrospective | | | | | | |
| | | adoption | | | | | | |
REVENUES: | | | | | | | | | | | | | | | | | | |
Premiums | $ | 117.4 | | $ | -5.5 | | $ | 111.9 | | $ | — | | $ | 111.9 | | | | |
Fee income | | 147.6 | | | -1.1 | | | 146.5 | | | — | | | 146.5 | | | | |
Net investment income | | 201.0 | | | 2.5 | | | 203.5 | | | — | | | 203.5 | | | | |
Net realized investment gains (losses): | | | | | | | | | | | | | | | | | | |
Total OTTI losses | | -31 | | | 0.1 | | | -30.9 | | | — | | | -30.9 | | | | |
Portion of OTTI losses recognized in OCI | | 22.6 | | | -1.4 | | | 21.2 | | | — | | | 21.2 | | | | |
Net OTTI losses recognized in earnings | | -8.4 | | | -1.3 | | | -9.7 | | | — | | | -9.7 | | | | |
Net realized investment gains (losses), | | 14.5 | | | -14.9 | | | -0.4 | | | — | | | -0.4 | | | | |
excluding OTTI losses | | | | |
Net realized investment losses | | 6.1 | | | -16.2 | | | -10.1 | | | — | | | -10.1 | | | | |
Gain on debt repurchase | | — | | | — | | | — | | | — | | | — | | | | |
Total revenues | | 472.1 | | | -20.3 | | | 451.8 | | | — | | | 451.8 | | | | |
| | | | | | | | | | | | | | | | | | |
BENEFITS AND EXPENSES: | | | | | | | | | | | | | | | | | | |
Policy benefits, excluding policyholder dividends | | 268.2 | | | 25.1 | | | 293.3 | | | -0.2 | | | 293.1 | | | | |
Policyholder dividends | | 51.5 | | | 2.0 | | | 53.5 | | | — | | | 53.5 | | | | |
Policy acquisition cost amortization | | 57.5 | | | -14.9 | | | 42.6 | | | -7.5 | | | 35.1 | | | | |
Interest expense on indebtedness | | 7.9 | | | — | | | 7.9 | | | — | | | 7.9 | | | | |
Other operating expenses | | 57.2 | | | -0.2 | | | 57.0 | | | 0.4 | | | 57.4 | | | | |
Total benefits and expenses | | 442.3 | | | 12.0 | | | 454.3 | | | -7.3 | | | 447.0 | | | | |
Income from continuing operations | | 29.8 | | | -32.3 | | | -2.5 | | | 7.3 | | | 4.8 | | | | |
before income taxes | | | | |
Income tax expense (benefit) | | -6.7 | | | -1.2 | | | -7.9 | | | 1.1 | | | -6.8 | | | | |
Income (loss) from continuing operations | | 36.5 | | | -31.1 | | | 5.4 | | | 6.2 | | | 11.6 | | | | |
Income(loss) from discontinued operations, | | -4.7 | | | 0.8 | | | -3.9 | | | — | | | -3.9 | | | | |
net of income taxes | | | | |
Net income (loss) | | 31.8 | | | -30.3 | | | 1.5 | | | 6.2 | | | 7.7 | | | | |
Less: Net income (loss) attributable to | | — | | | -0.3 | | | -0.3 | | | — | | | -0.3 | | | | |
noncontrolling interests | | | | |
Net income (loss) attributable to | $ | 31.8 | | $ | -30 | | $ | 1.8 | | $ | 6.2 | | $ | 8.0 | | | | |
The Phoenix Companies, Inc. | | | | |
|
|
(Continued on next page) | Consolidated Statement of Comprehensive Income | | | | |
($ in millions, except share data) | Three months ended September 30, 2011 | | | | |
| As previously | | Correction | | Adjusted | | Retrospective | | As restated | | | | |
| reported | of errors (1) | prior to the | Adoption (2) | and amended | | | | |
| | | retrospective | | | | | | |
| | | adoption | | | | | | |
COMPREHENSIVE INCOME (LOSS): | | | | | | | | | | | | | | | | | | |
Net income (loss) attributable to | $ | 31.8 | | $ | -30 | | $ | 1.8 | | $ | 6.2 | | $ | 8.0 | | | | |
The Phoenix Companies, Inc. | | | | |
Net income (loss) attributable to | | — | | | -0.3 | | | -0.3 | | | — | | | -0.3 | | | | |
noncontrolling interests | | | | |
Net income (loss) | | 31.8 | | | -30.3 | | | 1.5 | | | 6.2 | | | 7.7 | | | | |
Other comprehensive income (loss) | | | | | | | | | | | | | | | | | | |
before income taxes: | | | | |
Net unrealized investment gains | | -13.3 | | | 17.7 | | | 4.4 | | | 1.6 | | | 6.0 | | | | |
before income taxes | | | | |
Non-credit portion of OTTI losses | | 22.4 | | | -43.6 | | | -21.2 | | | — | | | -21.2 | | | | |
recognized in OCI before income taxes | | | | |
Net pension liability adjustment | | 1.1 | | | -9.2 | | | -8.1 | | | — | | | -8.1 | | | | |
before income taxes | | | | |
Net unrealized other gains (losses) | | — | | | — | | | — | | | — | | | — | | | | |
before income taxes | | | | |
Net unrealized derivative instruments | | 1.1 | | | -1.1 | | | — | | | — | | | — | | | | |
gains (losses) before income taxes | | | | |
Other comprehensive income (loss) | | 11.3 | | | -36.2 | | | -24.9 | | | 1.6 | | | -23.3 | | | | |
before income taxes | | | | |
Less: Income tax expense (benefit) related to: | | | | | | | | | | | | | | | | | | |
Net unrealized investment gains (losses) | | -42.2 | | | 20.8 | | | -21.4 | | | -1.2 | | | -22.6 | | | | |
Non-credit portion of OTTI losses | | 7.8 | | | -15.3 | | | -7.5 | | | — | | | -7.5 | | | | |
recognized in OCI | | | | |
Net pension liability adjustment | | — | | | — | | | — | | | — | | | — | | | | |
Net unrealized other gains (losses) | | — | | | — | | | — | | | — | | | — | | | | |
Net unrealized derivative instrument | | — | | | — | | | — | | | — | | | — | | | | |
gains (losses) | | | | |
Total income tax expense (benefit) | | -34.4 | | | 5.5 | | | -28.9 | | | -1.2 | | | -30.1 | | | | |
Other comprehensive income (loss) | | 45.7 | | | -41.7 | | | 4.0 | | | 2.8 | | | 6.8 | | | | |
before income taxes | | | | |
Comprehensive income (loss) | | 77.5 | | | -72 | | | 5.5 | | | 9.0 | | | 14.5 | | | | |
Less: Comprehensive income (loss) attributabl | | — | | | -0.3 | | | -0.3 | | | — | | | -0.3 | | | | |
to noncontrolling interests, net of income taxes | | | | |
Comprehensive income (loss) attributable | $ | 77.5 | | $ | -71.7 | | $ | 5.8 | | $ | 9.0 | | $ | 14.8 | | | | |
to The Phoenix Companies, Inc. | | | | |
| | | | | | | | | | | | | | | | | | |
EARNINGS (LOSS) PER SHARE: (3) | | | | | | | | | | | | | | | | | | |
Earnings from continuing operations – basic | $ | 6.25 | | $ | -5.35 | | | | | $ | 1.07 | | $ | 1.99 | | | | |
Earnings from continuing operations – diluted | $ | 6.23 | | $ | -5.28 | | | | | $ | 1.05 | | $ | 1.97 | | | | |
Loss from discontinued operations – basic | $ | -0.8 | | $ | 0.14 | | | | | $ | — | | $ | -0.67 | | | | |
Loss from discontinued operations – diluted | $ | -0.8 | | $ | 0.14 | | | | | $ | — | | $ | -0.66 | | | | |
Net loss attributable to | $ | 5.44 | | $ | -5.16 | | | | | $ | 1.07 | | $ | 1.38 | | | | |
The Phoenix Companies, Inc.– basic | | | | |
Net loss attributable to | $ | 5.43 | | $ | -5.09 | | | | | $ | 1.05 | | $ | 1.36 | | | | |
The Phoenix Companies, Inc.– diluted | | | | |
Basic weighted-average common share | | 5,844 | | | 5,816 | -4 | | | | | 5,816 | | | 5,816 | | | | |
outstanding (in thousands) | | | | |
Diluted weighted-average common shares | | 5,856 | | | 5,890 | -4 | | | | | 5,890 | | | 5,890 | | | | |
outstanding (in thousands) | | | | |
——————— |
| -1 | Adjustments related to the correction of errors reflect amounts prior to the retrospective adoption of amended guidance to ASC 944, Financial Services – Insurance (ASU 2010-26). See footnote 2 below for additional information regarding these amounts and the retrospective adoption. | | | | | | | | | | | | | | | | |
|
| -2 | Adjustments related to the retrospective adoption of amended guidance to ASC 944, Financial Services – Insurance (ASU 2010-26), have been updated from those originally disclosed in the First Quarter 2012 Quarterly Report on Form 10-Q filing to reflect the correction of errors identified related to the adoption of the amended guidance as well as indirect impact of the correction of errors associated with the restatement. | | | | | | | | | | | | | | | | |
|
| -3 | All share amounts for all periods reflect the 1-for-20 reverse stock split, which was effective August 10, 2012. See Note 11 to these consolidated financial statements for additional information on the reverse stock split. | | | | | | | | | | | | | | | | |
|
| -4 | Weighted-average common shares outstanding have been updated to reflect the impact of an error which had no material impact to EPS information, basic or diluted, for any period presented. | | | | | | | | | | | | | | | | |
|
| Consolidated Statement of Comprehensive Income | | | | |
($ in millions, except share data) | Three months ended June 30, 2011 | | | | |
| As previously | | Correction | | Adjusted | | Retrospective | | As restated | | | | |
| reported | of errors (1) | prior to the | Adoption (2) | and amended | | | | |
| | | retrospective | | | | | | |
| | | adoption | | | | | | |
REVENUES: | | | | | | | | | | | | | | | | | | |
Premiums | $ | 109.3 | | $ | -5.2 | | $ | 104.1 | | $ | — | | $ | 104.1 | | | | |
Fee income | | 154.6 | | | — | | | 154.6 | | | — | | | 154.6 | | | | |
Net investment income | | 210.8 | | | -0.2 | | | 210.6 | | | — | | | 210.6 | | | | |
Net realized investment gains (losses): | | | | | | | | | | | | | | | | | | |
Total OTTI losses | | -6.6 | | | 0.8 | | | -5.8 | | | — | | | -5.8 | | | | |
Portion of OTTI losses recognized in OCI | | 3.6 | | | -0.5 | | | 3.1 | | | — | | | 3.1 | | | | |
Net OTTI losses recognized in earnings | | -3 | | | 0.3 | | | -2.7 | | | — | | | -2.7 | | | | |
Net realized investment gains (losses), | | 6.1 | | | -1.8 | | | 4.3 | | | — | | | 4.3 | | | | |
excluding OTTI losses | | | | |
Net realized investment losses | | 3.1 | | | -1.5 | | | 1.6 | | | — | | | 1.6 | | | | |
Gain on debt repurchase | | — | | | — | | | — | | | — | | | — | | | | |
Total revenues | | 477.8 | | | -6.9 | | | 470.9 | | | — | | | 470.9 | | | | |
| | | | | | | | | | | | | | | | | | |
BENEFITS AND EXPENSES: | | | | | | | | | | | | | | | | | | |
Policy benefits, excluding policyholder dividends | | 271.1 | | | 17.2 | | | 288.3 | | | 0.9 | | | 289.2 | | | | |
Policyholder dividends | | 73.6 | | | -5.2 | | | 68.4 | | | — | | | 68.4 | | | | |
Policy acquisition cost amortization | | 51.8 | | | -2.3 | | | 49.5 | | | -9.4 | | | 40.1 | | | | |
Interest expense on indebtedness | | 7.9 | | | — | | | 7.9 | | | — | | | 7.9 | | | | |
Other operating expenses | | 58.9 | | | 4.8 | | | 63.7 | | | 0.3 | | | 64.0 | | | | |
Total benefits and expenses | | 463.3 | | | 14.5 | | | 477.8 | | | -8.2 | | | 469.6 | | | | |
Income (loss) from continuing operations | | 14.5 | | | -21.4 | | | -6.9 | | | 8.2 | | | 1.3 | | | | |
before income taxes | | | | |
Income tax expense (benefit) | | 9.4 | | | -3.7 | | | 5.7 | | | 2.9 | | | 8.6 | | | | |
Income (loss) from continuing operations | | 5.1 | | | -17.7 | | | -12.6 | | | 5.3 | | | -7.3 | | | | |
Loss from discontinued operations, | | -0.7 | | | — | | | -0.7 | | | — | | | -0.7 | | | | |
net of income taxes | | | | |
Net income (loss) | | 4.4 | | | -17.7 | | | -13.3 | | | 5.3 | | | -8 | | | | |
Less: Net income (loss) attributable to | | — | | | — | | | — | | | — | | | — | | | | |
noncontrolling interests | | | | |
Net income (loss) attributable to | $ | 4.4 | | $ | -17.7 | | $ | -13.3 | | $ | 5.3 | | $ | -8 | | | | |
The Phoenix Companies, Inc. | | | | |
|
|
(Continued on next page) | Consolidated Statement of Comprehensive Income | | | | |
($ in millions, except share data) | Three months ended June 30, 2011 | | | | |
| As previously | | Correction | | Adjusted | | Retrospective | | As restated | | | | |
| reported | of errors (1) | prior to the | Adoption (2) | and amended | | | | |
| | | retrospective | | | | | | |
| | | adoption | | | | | | |
COMPREHENSIVE INCOME (LOSS): | | | | | | | | | | | | | | | | | | |
Net income (loss) attributable to | $ | 4.4 | | $ | -17.7 | | $ | -13.3 | | $ | 5.3 | | $ | -8 | | | | |
The Phoenix Companies, Inc. | | | | |
Net income (loss) attributable to | | — | | | — | | | — | | | — | | | — | | | | |
noncontrolling interests | | | | |
Net income (loss) | | 4.4 | | | -17.7 | | | -13.3 | | | 5.3 | | | -8 | | | | |
Other comprehensive income (loss) | | | | | | | | | | | | | | | | | | |
before income taxes: | | | | |
Net unrealized investment gains | | 16.3 | | | 3.8 | | | 20.1 | | | 2.1 | | | 22.2 | | | | |
before income taxes | | | | |
Non-credit portion of OTTI losses | | -2.1 | | | -1 | | | -3.1 | | | — | | | -3.1 | | | | |
recognized in OCI before income taxes | | | | |
Net pension liability adjustment | | 3.0 | | | 0.9 | | | 3.9 | | | — | | | 3.9 | | | | |
before income taxes | | | | |
Net unrealized other gains (losses) | | — | | | — | | | — | | | — | | | — | | | | |
before income taxes | | | | |
Net unrealized derivative instrument | | -0.4 | | | 0.4 | | | — | | | — | | | — | | | | |
gains (losses) before income taxes | | | | |
Other comprehensive income (loss) | | 16.8 | | | 4.1 | | | 20.9 | | | 2.1 | | | 23.0 | | | | |
before income taxes | | | | |
Less: Income tax expense (benefit) related to: | | | | | | | | | | | | | | | | | | |
Net unrealized investment gains (losses) | | 6.0 | | | -0.1 | | | 5.9 | | | -2.9 | | | 3.0 | | | | |
Non-credit portion of OTTI losses | | -0.7 | | | -0.4 | | | -1.1 | | | — | | | -1.1 | | | | |
recognized in OCI | | | | |
Net pension liability adjustment | | — | | | — | | | — | | | — | | | — | | | | |
Net unrealized other gains (losses) | | — | | | — | | | — | | | — | | | — | | | | |
Net unrealized derivative instrument | | — | | | — | | | — | | | — | | | — | | | | |
gains (losses) | | | | |
Total income tax expense (benefit) | | 5.3 | | | -0.5 | | | 4.8 | | | -2.9 | | | 1.9 | | | | |
Other comprehensive income (loss) | | 11.5 | | | 4.6 | | | 16.1 | | | 5.0 | | | 21.1 | | | | |
net of income taxes | | | | |
Comprehensive income (loss) | | 15.9 | | $ | -13.1 | | $ | 2.8 | | $ | 10.3 | | $ | 13.1 | | | | |
Less: Comprehensive income (loss) attributable | | — | | | — | | | — | | | — | | | — | | | | |
to noncontrolling interests, net of income taxes | | | | |
Comprehensive income (loss) attributable | $ | 15.9 | | $ | -13.1 | | $ | 2.8 | | $ | 10.3 | | $ | 13.1 | | | | |
to The Phoenix Companies, Inc. | | | | |
| | | | | | | | | | | | | | | | | | |
EARNINGS (LOSS) PER SHARE: (3) | | | | | | | | | | | | | | | | | | |
Earnings (loss) from continuing operations – basic | $ | 0.87 | | $ | -3.04 | | | | | $ | 0.91 | | $ | -1.26 | | | | |
Earnings (loss) from continuing operations – diluted | $ | 0.87 | | $ | -3.04 | | | | | $ | 0.91 | | $ | -1.26 | | | | |
Loss from discontinued operations – basic | $ | -0.12 | | $ | — | | | | | $ | — | | $ | -0.12 | | | | |
Loss from discontinued operations – diluted | $ | -0.12 | | $ | — | | | | | $ | — | | $ | -0.12 | | | | |
Net loss attributable to | $ | 0.75 | | $ | -3.04 | | | | | $ | 0.91 | | $ | -1.38 | | | | |
The Phoenix Companies, Inc.– basic | | | | |
Net loss attributable to | $ | 0.75 | | $ | -3.04 | | | | | $ | 0.91 | | $ | -1.38 | | | | |
The Phoenix Companies, Inc.– diluted | | | | |
Basic weighted-average common share | | 5,841 | | | 5,816 | -4 | | | | | 5,816 | | | 5,816 | | | | |
outstanding (in thousands) | | | | |
Diluted weighted-average common shares | | 5,853 | | | 5,816 | -4 | | | | | 5,816 | | | 5,816 | | | | |
outstanding (in thousands) | | | | |
——————— |
| -1 | Adjustments related to the correction of errors reflect amounts prior to the retrospective adoption of amended guidance to ASC 944, Financial Services – Insurance (ASU 2010-26). See footnote 2 below for additional information regarding these amounts and the retrospective adoption. | | | | | | | | | | | | | | | | |
|
| -2 | Adjustments related to the retrospective adoption of amended guidance to ASC 944, Financial Services – Insurance (ASU 2010-26), have been updated from those originally disclosed in the First Quarter 2012 Quarterly Report on Form 10-Q filing to reflect the correction of errors identified related to the adoption of the amended guidance as well as indirect impact of the correction of errors associated with the restatement. | | | | | | | | | | | | | | | | |
|
| -3 | All share amounts for all periods reflect the 1-for-20 reverse stock split, which was effective August 10, 2012. See Note 11 to these consolidated financial statements for additional information on the reverse stock split. | | | | | | | | | | | | | | | | |
|
| -4 | Weighted-average common shares outstanding have been updated to reflect the impact of an error which had no material impact to EPS information, basic or diluted, for any period presented. | | | | | | | | | | | | | | | | |
|
| Consolidated Statement of Comprehensive Income | | | | |
($ in millions, except share data) | Three months ended March 31, 2011 | | | | |
| As previously | | Correction | | Adjusted | | Retrospective | | As restated | | | | |
| reported | of errors (1) | prior to the | Adoption (2) | and amended | | | | |
| | | retrospective | | | | | | |
| | | adoption | | | | | | |
REVENUES: | | | | | | | | | | | | | | | | | | |
Premiums | $ | 111.0 | | $ | -3.4 | | $ | 107.6 | | $ | — | | $ | 107.6 | | | | |
Fee income | | 153.8 | | | 0.9 | | | 154.7 | | | — | | | 154.7 | | | | |
Net investment income | | 200.8 | | | 13.2 | | | 214.0 | | | — | | | 214.0 | | | | |
Net realized investment gains (losses): | | | | | | | | | | | | | | | | | | |
Total OTTI losses | | -7.4 | | | -0.5 | | | -7.9 | | | — | | | -7.9 | | | | |
Portion of OTTI losses recognized in OCI | | 1.7 | | | 0.1 | | | 1.8 | | | — | | | 1.8 | | | | |
Net OTTI losses recognized in earnings | | -5.7 | | | -0.4 | | | -6.1 | | | — | | | -6.1 | | | | |
Net realized investment gains (losses), | | -10.5 | | | 7.1 | | | -3.4 | | | — | | | -3.4 | | | | |
excluding OTTI losses | | | | |
Net realized investment gains (losses) | | -16.2 | | | 6.7 | | | -9.5 | | | — | | | -9.5 | | | | |
Gain on debt repurchase | | — | | | — | | | — | | | — | | | — | | | | |
Total revenues | | 449.4 | | | 17.4 | | | 466.8 | | | — | | | 466.8 | | | | |
| | | | | | | | | | | | | | | | | | |
BENEFITS AND EXPENSES: | | | | | | | | | | | | | | | | | | |
Policy benefits, excluding policyholder dividends | | 260.7 | | | 3.1 | | | 263.8 | | | 2.5 | | | 266.3 | | | | |
Policyholder dividends | | 63.7 | | | 13.4 | | | 77.1 | | | — | | | 77.1 | | | | |
Policy acquisition cost amortization | | 62.7 | | | 1.6 | | | 64.3 | | | -12.5 | | | 51.8 | | | | |
Interest expense on indebtedness | | 7.9 | | | — | | | 7.9 | | | — | | | 7.9 | | | | |
Other operating expenses | | 59.3 | | | 6.0 | | | 65.3 | | | 0.4 | | | 65.7 | | | | |
Total benefits and expenses | | 454.3 | | | 24.1 | | | 478.4 | | | -9.6 | | | 468.8 | | | | |
Income (loss) from continuing operations | | -4.9 | | | -6.7 | | | -11.6 | | | 9.6 | | | -2 | | | | |
before income taxes | | | | |
Income tax expense (benefit) | | -0.3 | | | 4.6 | | | 4.3 | | | 3.4 | | | 7.7 | | | | |
Income (loss) from continuing operations | | -4.6 | | | -11.3 | | | -15.9 | | | 6.2 | | | -9.7 | | | | |
Loss from discontinued operations, | | -1.5 | | | — | | | -1.5 | | | — | | | -1.5 | | | | |
net of income taxes | | | | |
Net income (loss) | | -6.1 | | | -11.3 | | | -17.4 | | | 6.2 | | | -11.2 | | | | |
Less: Net income (loss) attributable to | | — | | | -0.1 | | | -0.1 | | | — | | | -0.1 | | | | |
noncontrolling interests | | | | |
Net income (loss) attributable to | $ | -6.1 | | $ | -11.2 | | $ | -17.3 | | $ | 6.2 | | $ | -11.1 | | | | |
The Phoenix Companies, Inc. | | | | |
|
|
(Continued on next page) | Consolidated Statement of Comprehensive Income | | | | |
($ in millions, except share data) | Three months ended March 31, 2011 | | | | |
| As previously | | Correction | | Adjusted | | Retrospective | | As restated | | | | |
| reported | of errors (1) | prior to the | Adoption (2) | and amended | | | | |
| | | retrospective | | | | | | |
| | | adoption | | | | | | |
COMPREHENSIVE INCOME (LOSS): | | | | | | | | | | | | | | | | | | |
Net income (loss) attributable to | $ | -6.1 | | $ | -11.2 | | $ | -17.3 | | $ | 6.2 | | $ | -11.1 | | | | |
The Phoenix Companies, Inc. | | | | |
Net income (loss) attributable to | | — | | | -0.1 | | | -0.1 | | | — | | | -0.1 | | | | |
noncontrolling interests | | | | |
Net income (loss) | | -6.1 | | | -11.3 | | | -17.4 | | | 6.2 | | | -11.2 | | | | |
Other comprehensive income (loss) | | | | | | | | | | | | | | | | | | |
before income taxes: | | | | |
Net unrealized investment gains | | 16.9 | | | 14.5 | | | 31.4 | | | 0.7 | | | 32.1 | | | | |
before income taxes | | | | |
Non-credit portion of OTTI losses | | 3.1 | | | -0.3 | | | 2.8 | | | — | | | 2.8 | | | | |
recognized in OCI before income taxes | | | | |
Net pension liability adjustment | | 1.1 | | | 0.9 | | | 2.0 | | | — | | | 2.0 | | | | |
before income taxes | | | | |
Net unrealized other gains (losses) | | — | | | — | | | — | | | — | | | — | | | | |
before income taxes | | | | |
Net unrealized derivative instruments | | -0.8 | | | 0.8 | | | — | | | — | | | — | | | | |
gains (losses) before income taxes | | | | |
Other comprehensive income (loss) | | 20.3 | | | 15.9 | | | 36.2 | | | 0.7 | | | 36.9 | | | | |
before income taxes | | | | |
Less: Income tax expense (benefit) related to: | | | | | | | | | | | | | | | | | | |
Net unrealized investment gains (losses) | | 22.8 | | | 8.9 | | | 31.7 | | | -3.4 | | | 28.3 | | | | |
Non-credit portion of OTTI losses | | 1.1 | | | -0.1 | | | 1.0 | | | — | | | 1.0 | | | | |
recognized in OCI | | | | |
Net pension liability adjustment | | — | | | — | | | — | | | — | | | — | | | | |
Net unrealized other gains (losses) | | — | | | — | | | — | | | — | | | — | | | | |
Net unrealized derivative instrument | | — | | | — | | | — | | | — | | | — | | | | |
gains (losses) | | | | |
Total income tax expense (benefit) | | 23.9 | | | 8.8 | | | 32.7 | | | -3.4 | | | 29.3 | | | | |
Other comprehensive income (loss) | | -3.6 | | | 7.1 | | | 5.5 | | | 4.1 | | | 7.6 | | | | |
Comprehensive income (loss) | | -9.7 | | | (4.2) | | | (13.9) | | | 10.3 | | | -3.6 | | | | |
Less: Comprehensive income (loss) attributable | | — | | | -0.1 | | | -0.1 | | | — | | | -0.1 | | | | |
to noncontrolling interests, net of income taxes | | | | |
Comprehensive income (loss) attributable | $ | -9.7 | | $ | (4.1) | | | (13.8) | | | 10.3 | | | (3.5) | | | | |
to The Phoenix Companies, Inc. | | | | |
| | | | | | | | | | | | | | | | | | |
LOSS PER SHARE:(3) | | | | | | | | | | | | | | | | | | |
Loss from continuing operations – basic | $ | -0.79 | | $ | -1.94 | | | | | $ | 1.07 | | $ | -1.67 | | | | |
Loss from continuing operations – diluted | $ | -0.79 | | $ | -1.94 | | | | | $ | 1.07 | | $ | -1.67 | | | | |
Loss from discontinued operations – basic | $ | -0.26 | | $ | — | | | | | $ | — | | $ | -0.26 | | | | |
Loss from discontinued operations –diluted | $ | -0.26 | | $ | — | | | | | $ | — | | $ | -0.26 | | | | |
Net loss attributable to | $ | -1.05 | | $ | -1.93 | | | | | $ | 1.07 | | $ | -1.91 | | | | |
The Phoenix Companies, Inc.– basic | | | | |
Net loss attributable to | $ | -1.05 | | $ | -1.93 | | | | | $ | 1.07 | | $ | -1.91 | | | | |
The Phoenix Companies, Inc.– diluted | | | | |
Basic weighted-average common shares | | 5,810 | | | 5,811 | -4 | | | | | 5,811 | | | 5,811 | | | | |
outstanding (in thousands) | | | | |
Diluted weighted-average common shares | | 5,810 | | | 5,811 | -4 | | | | | 5,811 | | | 5,811 | | | | |
outstanding (in thousands) | | | | |
——————— |
| -1 | Adjustments related to the correction of errors reflect amounts prior to the retrospective adoption of amended guidance to ASC 944, Financial Services – Insurance (ASU 2010-26). See footnote 2 below for additional information regarding these amounts and the retrospective adoption. | | | | | | | | | | | | | | | | |
|
| -2 | Adjustments related to the retrospective adoption of amended guidance to ASC 944, Financial Services – Insurance (ASU 2010-26), have been updated from those originally disclosed in the First Quarter 2012 Quarterly Report on Form 10-Q filing to reflect the correction of errors identified related to the adoption of the amended guidance as well as indirect impact of the correction of errors associated with the restatement. | | | | | | | | | | | | | | | | |
|
| -3 | All share amounts for all periods reflect the 1-for-20 reverse stock split, which was effective August 10, 2012. See Note 11 to these consolidated financial statements for additional information on the reverse stock split. | | | | | | | | | | | | | | | | |
|
| -4 | Weighted-average common shares outstanding have been updated to reflect the impact of an error which had no material impact to EPS information, basic or diluted, for any period presented. | | | | | | | | | | | | | | | | |
27. Supplemental Unaudited Quarterly Financial Information (Part 3) | ' |
|
|
| Consolidated Statement of Comprehensive Income | | | | |
($ in millions, except share data) | Nine months ended September 30, 2011 | | | | |
| As previously | | Correction | | Adjusted | | Retrospective | | As restated | | | | |
| reported | of errors (1) | prior to the | Adoption (2) | and amended | | | | |
| | | Retrospective | | | | | | |
| | | adoption | | | | | | |
REVENUES: | | | | | | | | | | | | | | | | | | |
Premiums | $ | 337.7 | | $ | -14.1 | | $ | 323.6 | | $ | — | | $ | 323.6 | | | | |
Fee income | | 456.0 | | | -0.2 | | | 455.8 | | | — | | | 455.8 | | | | |
Net investment income | | 612.6 | | | 15.5 | | | 628.1 | | | — | | | 628.1 | | | | |
Net realized investment gains (losses): | | | | | | | | | | | | | | | | | | |
Total OTTI losses | | -45 | | | 0.4 | | | -44.6 | | | — | | | -44.6 | | | | |
Portion of OTTI losses recognized in OCI | | 27.9 | | | -1.8 | | | 26.1 | | | — | | | 26.1 | | | | |
Net OTTI losses recognized in earnings | | -17.1 | | | -1.4 | | | -18.5 | | | — | | | -18.5 | | | | |
Net realized investment gains (losses), | | 10.1 | | | -9.6 | | | 0.5 | | | — | | | 0.5 | | | | |
excluding OTTI losses | | | | |
Net realized investment losses | | -7 | | | -11 | | | -18 | | | — | | | -18 | | | | |
Gain on debt repurchase | | — | | | — | | | — | | | — | | | — | | | | |
Total revenues | | 1,399.3 | | | -9.8 | | | 1,389.5 | | | — | | | 1,389.5 | | | | |
| | | | | | | | | | | | | | | | | | |
BENEFITS AND EXPENSES: | | | | | | | | | | | | | | | | | | |
Policy benefits, excluding policyholder dividends | | 800.0 | | | 45.4 | | | 845.4 | | | 3.2 | | | 848.6 | | | | |
Policyholder dividends | | 188.8 | | | 10.2 | | | 199.0 | | | — | | | 199.0 | | | | |
Policy acquisition cost amortization | | 172.0 | | | -15.6 | | | 156.4 | | | -29.4 | | | 127.0 | | | | |
Interest expense on indebtedness | | 23.7 | | | — | | | 23.7 | | | — | | | 23.7 | | | | |
Other operating expenses | | 175.4 | | | 10.6 | | | 186.0 | | | 1.1 | | | 187.1 | | | | |
Total benefits and expenses | | 1,359.9 | | | 50.6 | | | 1,410.5 | | | -25.1 | | | 1,385.4 | | | | |
Income (loss) from continuing operations | | 39.4 | | | -60.4 | | | -21 | | | 25.1 | | | 4.1 | | | | |
before income taxes | | | | |
Income tax expense (benefit) | | 2.4 | | | -0.3 | | | 2.1 | | | 7.4 | | | 9.5 | | | | |
Income (loss) from continuing operations | | 37.0 | | | -60.1 | | | -23.1 | | | 17.7 | | | -5.4 | | | | |
Loss from discontinued operations, | | -6.9 | | | 0.8 | | | -6.1 | | | — | | | -6.1 | | | | |
net of income taxes | | | | |
Net income (loss) | | 30.1 | | | -59.3 | | | -29.2 | | | 17.7 | | | -11.5 | | | | |
Less: Net income (loss) attributable to | | — | | | -0.4 | | | -0.4 | | | — | | | -0.4 | | | | |
noncontrolling interests | | | | |
Net income (loss) attributable to | $ | 30.1 | | $ | -58.9 | | $ | -28.8 | | $ | 17.7 | | $ | -11.1 | | | | |
The Phoenix Companies, Inc. | | | | |
|
|
(Continued on next page) | Consolidated Statement of Comprehensive Income | | | | |
($ in millions, except share data) | Nine months ended September 30, 2011 | | | | |
| As previously | | Correction | | Adjusted | | Retrospective | | As restated | | | | |
| reported | of errors (1) | prior to the | Adoption (2) | and amended | | | | |
| | | retrospective | | | | | | |
| | | adoption | | | | | | |
COMPREHENSIVE INCOME (LOSS): | | | | | | | | | | | | | | | | | | |
Net income (loss) attributable to | $ | 30.1 | | $ | -58.9 | | $ | -28.8 | | $ | 17.7 | | $ | -11.1 | | | | |
The Phoenix Companies, Inc. | | | | |
Net income (loss) attributable to | | — | | | -0.4 | | | -0.4 | | | — | | | -0.4 | | | | |
noncontrolling interests | | | | |
Net income (loss) | | 30.1 | | $ | -59.3 | | $ | -29.2 | | $ | 17.7 | | $ | -11.5 | | | | |
Other comprehensive income (loss) | | | | | | | | | | | | | | | | | | |
before income taxes: | | | | |
Net unrealized investment gains | | 19.9 | | | 36.0 | | | 55.9 | | | 4.4 | | | 60.3 | | | | |
before income taxes | | | | |
Non-credit portion of OTTI losses | | 23.4 | | | -44.9 | | | -21.5 | | | — | | | -21.5 | | | | |
recognized in OCI before income taxes | | | | |
Net pension liability adjustment | | 5.2 | | | -7.4 | | | -2.2 | | | — | | | -2.2 | | | | |
before income taxes | | | | |
Net unrealized other gains (losses) | | — | | | — | | | — | | | — | | | — | | | | |
before income taxes | | | | |
Net unrealized derivative instrument | | -0.1 | | | 0.1 | | | — | | | — | | | — | | | | |
gains (losses) before income taxes | | | | |
Other comprehensive income (loss) | | 48.4 | | | -16.2 | | | 32.2 | | | 4.4 | | | 36.6 | | | | |
before income taxes | | | | |
Less: Income tax expense (benefit) related to: | | | | | | | | | | | | | | | | | | |
Net unrealized investment gains (losses) | | -13.4 | | | 29.6 | | | 16.2 | | | -7.5 | | | 8.7 | | | | |
Non-credit portion of OTTI losses | | 8.2 | | | -15.8 | | | -7.6 | | | — | | | -7.6 | | | | |
recognized in OCI | | | | |
Net pension liability adjustment | | — | | | — | | | — | | | — | | | — | | | | |
Net unrealized other gains (losses) | | — | | | — | | | — | | | — | | | — | | | | |
Net unrealized derivative instrument | | | | | — | | | — | | | — | | | — | | | | |
gains (losses) | | | | |
Total income tax expense (benefit) | | -5.2 | | | 13.8 | | | 8.6 | | | -7.5 | | | 1.1 | | | | |
Other comprehensive income (loss) | | 53.6 | | | -30 | | | 23.6 | | | 11.9 | | | 35.5 | | | | |
net of income taxes | | | | |
Comprehensive income (loss) | | 83.7 | | $ | -89.3 | | $ | -5.6 | | $ | 29.6 | | $ | | | | | |
24 | | | | |
Less: Comprehensive income (loss) attributable | | — | | | -0.4 | | | -0.4 | | | — | | | -0.4 | | | | |
to noncontrolling interests, net of income taxes | | | | |
Comprehensive income (loss) attributable | $ | 83.7 | | $ | -88.9 | | $ | -5.2 | | $ | 29.6 | | $ | 24.4 | | | | |
to The Phoenix Companies, Inc. | | | | |
| | | | | | | | | | | | | | | | | | |
EARNINGS (LOSS) PER SHARE: (3) | | | | | | | | | | | | | | | | | | |
Earnings (loss) from continuing operations – basic | $ | 6.34 | | $ | -10.34 | | | | | $ | 3.04 | | $ | -0.93 | | | | |
Earnings (loss) from continuing operations – diluted | $ | 6.33 | | $ | -10.34 | | | | | $ | 3.04 | | $ | -0.93 | | | | |
Loss from discontinued operations – basic | $ | -1.18 | | $ | 0.14 | | | | | $ | — | | $ | -1.05 | | | | |
Loss from discontinued operations – diluted | $ | -1.18 | | $ | 0.14 | | | | | $ | — | | $ | -1.05 | | | | |
Net loss attributable to | $ | 5.15 | | $ | -10.13 | | | | | $ | 3.04 | | $ | -1.91 | | | | |
The Phoenix Companies, Inc.– basic | | | | |
Net loss attributable to | $ | 5.15 | | $ | -10.13 | | | | | $ | 3.04 | | $ | -1.91 | | | | |
The Phoenix Companies, Inc.– diluted | | | | |
Basic weighted-average common shares | | 5,840 | | | 5,814 | -4 | | | | | 5,814 | | | 5,814 | | | | |
outstanding (in thousands) | | | | |
Diluted weighted-average common shares | | 5,849 | | | 5,814 | -4 | | | | | 5,814 | | | 5,814 | | | | |
outstanding (in thousands) | | | | |
——————— |
| -1 | Adjustments related to the correction of errors reflect amounts prior to the retrospective adoption of amended guidance to ASC 944, Financial Services – Insurance (ASU 2010-26). See footnote 2 below for additional information regarding these amounts and the retrospective adoption. | | | | | | | | | | | | | | | | |
| -2 | Adjustments related to the retrospective adoption of amended guidance to ASC 944, Financial Services – Insurance (ASU 2010-26), have been updated from those originally disclosed in the First Quarter 2012 Quarterly Report on Form 10-Q filing to reflect the correction of errors identified related to the adoption of the amended guidance as well as indirect impact of the correction of errors associated with the restatement. | | | | | | | | | | | | | | | | |
| -3 | All share amounts for all periods reflect the 1-for-20 reverse stock split, which was effective August 10, 2012. See Note 11 to these consolidated financial statements for additional information on the reverse stock split. | | | | | | | | | | | | | | | | |
| -4 | Weighted-average common shares outstanding have been updated to reflect the impact of an error which had no material impact to EPS information, basic or diluted, for any period presented. | | | | | | | | | | | | | | | | |
|
| Consolidated Statement of Comprehensive Income | | | | |
($ in millions, except share data) | Six months ended June 30, 2011 | | | | |
| As previously | | Correction | | Adjusted | | Retrospective | | As restated | | | | |
| reported | of errors (1) | prior to the | Adoption (2) | and amended | | | | |
| | | retrospective | | | | | | |
| | | adoption | | | | | | |
REVENUES: | | | | | | | | | | | | | | | | | | |
Premiums | $ | 220.3 | | $ | -8.6 | | $ | 211.7 | | $ | — | | $ | 211.7 | | | | |
Fee income | | 308.4 | | | 0.9 | | | 309.3 | | | — | | | 309.3 | | | | |
Net investment income | | 411.6 | | | 13.0 | | | 424.6 | | | — | | | 424.6 | | | | |
Net realized investment gains (losses): | | | | | | | | | | | | | | | | | | |
Total OTTI losses | | -14 | | | 0.3 | | | -13.7 | | | — | | | -13.7 | | | | |
Portion of OTTI losses recognized in OCI | | 5.3 | | | -0.4 | | | 4.9 | | | — | | | 4.9 | | | | |
Net OTTI losses recognized in earnings | | -8.7 | | | -0.1 | | | -8.8 | | | — | | | -8.8 | | | | |
Net realized investment gains (losses), | | -4.4 | | | 5.3 | | | 0.9 | | | — | | | 0.9 | | | | |
excluding OTTI losses | | | | |
Net realized investment gains (losses) | | -13.1 | | | 5.2 | | | -7.9 | | | — | | | -7.9 | | | | |
Gain on debt repurchase | | — | | | — | | | — | | | — | | | — | | | | |
Total revenues | | 927.2 | | | 10.5 | | | 937.7 | | | — | | | 937.7 | | | | |
| | | | | | | | | | | | | | | | | | |
BENEFITS AND EXPENSES: | | | | | | | | | | | | | | | | | | |
Policy benefits, excluding policyholder dividends | | 531.8 | | | 20.3 | | | 552.1 | | | 3.4 | | | 555.5 | | | | |
Policyholder dividends | | 137.3 | | | 8.2 | | | 145.5 | | | — | | | 145.5 | | | | |
Policy acquisition cost amortization | | 114.5 | | | -0.7 | | | 113.8 | | | -21.9 | | | 91.9 | | | | |
Interest expense on indebtedness | | 15.8 | | | — | | | 15.8 | | | — | | | 15.8 | | | | |
Other operating expenses | | 118.2 | | | 10.8 | | | 129.0 | | | 0.7 | | | 129.7 | | | | |
Total benefits and expenses | | 917.6 | | | 38.6 | | | 956.2 | | | -17.8 | | | 938.4 | | | | |
Income (loss) from continuing operations | | 9.6 | | | -28.1 | | | -18.5 | | | 17.8 | | | -0.7 | | | | |
before income taxes | | | | |
Income tax expense (benefit) | | 9.1 | | | 0.9 | | | 10.0 | | | 6.3 | | | 16.3 | | | | |
Income (loss) from continuing operations | | 0.5 | | | -29 | | | -28.5 | | | 11.5 | | | -17 | | | | |
Loss from discontinued operations, | | -2.2 | | | — | | | -2.2 | | | — | | | -2.2 | | | | |
net of income taxes | | | | |
Net income (loss) | | -1.7 | | | -29 | | | -30.7 | | | 11.5 | | | -19.2 | | | | |
Less: Net income (loss) attributable to | | — | | | -0.1 | | | -0.1 | | | — | | | -0.1 | | | | |
noncontrolling interests | | | | |
Net income (loss) attributable to | $ | -1.7 | | $ | -28.9 | | $ | -30.6 | | $ | 11.5 | | $ | -19.1 | | | | |
The Phoenix Companies, Inc. | | | | |
|
|
(Continued on next page) | Consolidated Statement of Comprehensive Income | | | | |
($ in millions, except share data) | Six months ended June 30, 2011 | | | | |
| As previously | | Correction | | Adjusted | | Retrospective | | As restated | | | | |
| reported | of errors (1) | prior to the | Adoption (2) | and amended | | | | |
| | | Retrospective | | | | | | |
| | | adoption | | | | | | |
COMPREHENSIVE INCOME (LOSS): | | | | | | | | | | | | | | | | | | |
Net income (loss) attributable to | $ | -1.7 | | $ | -28.9 | | $ | -30.6 | | $ | 11.5 | | $ | -19.1 | | | | |
The Phoenix Companies, Inc. | | | | |
Net income (loss) attributable to | | — | | | -0.1 | | | -0.1 | | | — | | | -0.1 | | | | |
noncontrolling interests | | | | |
Net income (loss) | | -1.7 | | $ | -29 | | $ | -30.7 | | $ | 11.5 | | $ | -19.2 | | | | |
Other comprehensive income (loss) | | | | | | | | | | | | | | | | | | |
before income taxes: | | | | |
Net unrealized investment gains | | 33.2 | | | 18.3 | | | 51.5 | | | 2.8 | | | 54.3 | | | | |
before income taxes | | | | |
Non-credit portion of OTTI losses | | 1.0 | | | -1.3 | | | -0.3 | | | — | | | -0.3 | | | | |
recognized in OCI before income taxes | | | | |
Net pension liability adjustment | | 4.1 | | | 1.8 | | | 5.9 | | | — | | | 5.9 | | | | |
before income taxes | | | | |
Net unrealized other gains (losses) | | — | | | — | | | — | | | — | | | — | | | | |
before income taxes | | | | |
Net unrealized derivative instruments | | -1.2 | | | 1.2 | | | — | | | — | | | — | | | | |
gains (losses) before income taxes | | | | |
Other comprehensive income (loss) | | 37.1 | | | 20.0 | | | 57.1 | | | 2.8 | | | 59.9 | | | | |
before income taxes | | | | |
Less: Income tax expense (benefit) related to: | | | | | | | | | | | | | | | | | | |
Net unrealized investment gains (losses) | | 28.8 | | | 8.8 | | | 37.6 | | | -6.3 | | | 31.3 | | | | |
Non-credit portion of OTTI losses | | 0.4 | | | -0.5 | | | -0.1 | | | — | | | -0.1 | | | | |
recognized in OCI | | | | |
Net pension liability adjustment | | — | | | — | | | — | | | — | | | — | | | | |
Net unrealized other gains (losses) | | — | | | — | | | — | | | — | | | — | | | | |
Net unrealized derivative instrument | | — | | | — | | | — | | | — | | | — | | | | |
gains (losses) | | | | |
Total income tax expense (benefit) | | 29.2 | | | 8.3 | | | 37.5 | | | -6.3 | | | 31.2 | | | | |
Other comprehensive income (loss) | | 7.9 | | | 11.7 | | | 19.6 | | | 9.1 | | | 28.7 | | | | |
Comprehensive income (loss) | | 6.2 | | | (17.3) | | | -11.1 | | | 20.6 | | | 9.5 | | | | |
Less: Comprehensive income (loss) attributable | | — | | | -0.1 | | | -0.1 | | | — | | | -0.1 | | | | |
to noncontrolling interests, net of income taxes | | | | |
Comprehensive income (loss) attributable | $ | 6.2 | | $ | -17.2 | | $ | -11 | | $ | 20.6 | | $ | 9.6 | | | | |
to The Phoenix Companies, Inc. | | | | |
| | | | | | | | | | | | | | | | | | |
LOSS PER SHARE: (3) | | | | | | | | | | | | | | | | | | |
Loss from continuing operations – basic | $ | 0.09 | | $ | -4.99 | | | | | $ | 1.98 | | $ | -2.92 | | | | |
Loss from continuing operations – diluted | $ | 0.08 | | $ | -4.99 | | | | | $ | 1.98 | | $ | -2.92 | | | | |
Loss from discontinued operations – basic | $ | -0.38 | | $ | — | | | | | $ | — | | $ | -0.38 | | | | |
Loss from discontinued operations –diluted | $ | -0.37 | | $ | — | | | | | $ | — | | $ | -0.38 | | | | |
Net loss attributable to | $ | -0.29 | | $ | -4.97 | | | | | $ | 1.98 | | $ | -3.29 | | | | |
The Phoenix Companies, Inc.– basic | | | | |
Net loss attributable to | $ | -0.29 | | $ | -4.97 | | | | | $ | 1.98 | | $ | -3.29 | | | | |
The Phoenix Companies, Inc.– diluted | | | | |
Basic weighted-average common shares | | 5,814 | | | 5,814 | -4 | | | | $ | 5,814 | | | 5,814 | | | | |
outstanding (in thousands) | | | | |
Diluted weighted-average common shares | | 5,889 | | | 5,814 | -4 | | | | $ | 5,814 | | | 5,814 | | | | |
outstanding (in thousands) | | | | |
——————— |
| -1 | Adjustments related to the correction of errors reflect amounts prior to the retrospective adoption of amended guidance to ASC 944, Financial Services – Insurance (ASU 2010-26). See footnote 2 below for additional information regarding these amounts and the retrospective adoption. | | | | | | | | | | | | | | | | |
| -2 | Adjustments related to the retrospective adoption of amended guidance to ASC 944, Financial Services – Insurance (ASU 2010-26), have been updated from those originally disclosed in the First Quarter 2012 Quarterly Report on Form 10-Q filing to reflect the correction of errors identified related to the adoption of the amended guidance as well as indirect impact of the correction of errors associated with the restatement. | | | | | | | | | | | | | | | | |
| -3 | All share amounts for all periods reflect the 1-for-20 reverse stock split, which was effective August 10, 2012. See Note 11 to these consolidated financial statements for additional information on the reverse stock split. | | | | | | | | | | | | | | | | |
| -4 | Weighted-average common shares outstanding have been updated to reflect the impact of an error which had no material impact to EPS information, basic or diluted, for any period presented. | | | | | | | | | | | | | | | | |
|
| Consolidated Balance Sheet | |
($ in millions, except share data) | As of September 30, 2011 | |
| As previously | | Correction | | Adjusted | | Retrospective | | As restated | |
| reported | of errors (1) | prior to the | Adoption (2) | and amended | |
| | | retrospective | | | |
| | | adoption | | | |
ASSETS: | | | | | | | | | | | | | | |
Available-for-sale debt securities, at fair value | $ | 11,676.3 | | $ | -63.5 | | $ | 11,612.8 | | $ | — | | $ | 11,612.8 |
Available-for-sale equity securities, at fair value | | 47.8 | | | -8.9 | | | 38.9 | | | — | | | 38.9 |
Limited partnerships and other investments | | 610.2 | | | -39.1 | | | 571.1 | | | — | | | 571.1 |
Policy loans, at unpaid principal balances | | 2,352.4 | | | — | | | 2,352.4 | | | — | | | 2,352.4 |
Derivative investments | | 171.3 | | | -13.8 | | | 157.5 | | | — | | | 157.5 |
Fair value investments | | 88.2 | | | 85.2 | | | 173.4 | | | — | | | 173.4 |
Total investments | | 14,946.2 | | | -40.1 | | | 14,906.1 | | | — | | | 14,906.1 |
Cash and cash equivalents | | 148.8 | | | -20.5 | | | 128.3 | | | — | | | 128.3 |
Accrued investment income | | 203.8 | | | -0.1 | | | 203.7 | | | — | | | 203.7 |
Receivables | | 413.2 | | | 237.9 | | | 651.1 | | | — | | | 651.1 |
Deferred policy acquisition costs | | 1,330.3 | | | -4.4 | | | 1,325.9 | | | -193.1 | | | 1,132.8 |
Deferred income taxes, net | | 121.0 | | | -1.1 | | | 119.9 | | | — | | | 119.9 |
Other assets | | 150.6 | | | 49.7 | | | 200.3 | | | -1 | | | 199.3 |
Discontinued operations assets | | 54.9 | | | 14.1 | | | 69.0 | | | — | | | 69.0 |
Separate account assets | | 3,666.9 | | | -1 | | | 3,665.9 | | | — | | | 3,665.9 |
Total assets | $ | 21,035.7 | | $ | 234.5 | | $ | 21,270.2 | | $ | -194.1 | | $ | 21,076.1 |
| | | | | | | | | | | | | | |
LIABILITIES: | | | | | | | | | | | | | | |
Policy liabilities and accruals | $ | 12,978.8 | | $ | -338.2 | | $ | 12,640.6 | | $ | -19.6 | | $ | 12,621.0 |
Policyholder deposit funds | | 2,156.5 | | | 6.2 | | | 2,162.7 | | | — | | | 2,162.7 |
Dividend obligations (3) | | — | | | 758.3 | | | 758.3 | | | — | | | 758.3 |
Indebtedness | | 427.7 | | | — | | | 427.7 | | | — | | | 427.7 |
Other liabilities | | 517.7 | | | 34.2 | | | 551.9 | | | — | | | 551.9 |
Discontinued operations liabilities | | 47.1 | | | 14.1 | | | 61.2 | | | — | | | 61.2 |
Separate account liabilities | | 3,666.9 | | | -1 | | | 3,665.9 | | | — | | | 3,665.9 |
Total liabilities | | 19,794.7 | | | 473.6 | | | 20,268.3 | | | -19.6 | | | 20,248.7 |
| | | | | | | | | | | | | | |
COMMITMENTS AND CONTINGENT LIABILITIES (Notes 23, 24, & 25) | | | | | | | | | | | | | | |
| | | | | | | | | | | | | | |
STOCKHOLDERS’ EQUITY: | | | | | | | | | | | | | | |
Common stock, $.01 par value: 5.7 million | | 1.3 | | | — | | | 1.3 | | | — | | | 1.3 |
shares outstanding (4) |
Additional paid-in capital | | 2,632.8 | | | — | | | 2,632.8 | | | — | | | 2,632.8 |
Accumulated other comprehensive income (loss) | | -80.2 | | | -80.7 | | | -160.9 | | | 40.2 | | | -120.7 |
Accumulated deficit | | -1,133.40 | | | -161 | | | -1,294.40 | | | -214.7 | | | -1,509.10 |
Treasury stock, at cost: 0.6 million shares (4) | | -179.5 | | | — | | | -179.5 | | | — | | | -179.5 |
Total The Phoenix Companies ,Inc. | | 1,241.0 | | | -241.7 | | | 999.3 | | | -174.5 | | | 824.8 |
stockholders’ equity |
Noncontrolling interests | | — | | | 2.6 | | | 2.6 | | | — | | | 2.6 |
Total stockholders’ equity | | 1,241.0 | | | -239.1 | | | 1,001.9 | | | -174.5 | | | 827.4 |
Total liabilities and stockholders’ equity | $ | 21,035.7 | | $ | 234.5 | | $ | 21,270.2 | | $ | -194.1 | | $ | 21,076.1 |
| | | | | | | | | | | | | | | | | | |
——————— |
| -1 | Adjustments related to the correction of errors reflect amounts prior to the retrospective adoption of amended guidance to ASC 944, Financial Services – Insurance (ASU 2010-26). See footnote 2 below for additional information regarding these amounts and the retrospective adoption. | | | | | | | | | | | | | | | | |
| -2 | Adjustments related to the retrospective adoption of amended guidance to ASC 944, Financial Services – Insurance (ASU 2010-26), have been updated from those originally disclosed in the First Quarter 2012 Quarterly Report on Form 10-Q filing to reflect the correction of errors identified related to the adoption of the amended guidance as well as indirect impact of the correction of errors associated with the restatement. | | | | | | | | | | | | | | | | |
| -3 | Dividend obligations were previously included in policy liabilities and accruals. | | | | | | | | | | | | | | | | |
| -4 | All share amounts for all periods reflect the 1-for-20 reverse stock split, which was effective August 10, 2012. See Note 11 to these consolidated financial statements for additional information on the reverse stock split. | | | | | | | | | | | | | | | | |
|
| Consolidated Balance Sheet | |
($ in millions, except share data) | As of June 30, 2011 | |
| As previously | | Correction | | Adjusted | | Retrospective | | As restated | |
| reported | of errors (1) | prior to the | Adoption (2) | and amended | |
| | | retrospective | | | |
| | | adoption | | | |
ASSETS: | | | | | | | | | | | | | | |
Available-for-sale debt securities, at fair value | $ | 11,401.9 | | $ | -54.6 | | $ | 11,347.3 | | $ | — | | $ | 11,347.3 |
Available-for-sale equity securities, at fair value | | 48.5 | | | -5.3 | | | 43.2 | | | — | | | 43.2 |
Limited partnerships and other investments | | 610.5 | | | -47.8 | | | 562.7 | | | — | | | 562.7 |
Policy loans, at unpaid principal balances | | 2,365.0 | | | —— | | | 2,365.0 | | | — | | | 2,365.0 |
Derivative investments | | 118.2 | | | -1.9 | | | 116.3 | | | — | | | 116.3 |
Fair value investments | | 93.3 | | | 86.5 | | | 179.8 | | | — | | | 179.8 |
Total investments | | 14,637.4 | | | -23.1 | | | 14,614.3 | | | — | | | 14,614.3 |
Cash and cash equivalents | | 135.1 | | | -31.2 | | | 103.9 | | | — | | | 103.9 |
Accrued investment income | | 180.7 | | | 0.1 | | | 180.8 | | | — | | | 180.8 |
Receivables | | 432.5 | | | 247.7 | | | 680.2 | | | — | | | 680.2 |
Deferred policy acquisition costs | | 1,358.9 | | | -2.5 | | | 1,356.4 | | | -200.3 | | | 1,156.1 |
Deferred income taxes, net | | 88.7 | | | 0.6 | | | 89.3 | | | — | | | 89.3 |
Other assets | | 154.3 | | | 50.0 | | | 204.3 | | | -1 | | | 203.3 |
Discontinued operations assets | | 53.4 | | | 14.5 | | | 67.9 | | | — | | | 67.9 |
Separate account assets | | 4,336.3 | | | 0.3 | | | 4,336.6 | | | — | | | 4,336.6 |
Total assets | $ | 21,377.3 | | $ | 256.4 | | $ | 21,633.7 | | $ | -201.3 | | $ | 21,432.4 |
| | | | | | | | | | | | | | |
LIABILITIES: | | | | | | | | | | | | | | |
Policy liabilities and accruals | $ | 12,975.0 | | $ | -295.6 | | $ | 12,679.4 | | $ | -17.8 | | $ | 12,661.6 |
Policyholder deposit funds | | 1,860.6 | | | 0.9 | | | 1,861.5 | | | — | | | 1,861.5 |
Dividend obligations (3) | | — | | | 690.8 | | | 690.8 | | | — | | | 690.8 |
Indebtedness | | 427.7 | | | — | | | 427.7 | | | — | | | 427.7 |
Other liabilities | | 569.0 | | | 12.5 | | | 581.5 | | | — | | | 581.5 |
Discontinued operations liabilities | | 45.6 | | | 14.5 | | | 60.1 | | | — | | | 60.1 |
Separate account liabilities | | 4,336.3 | | | 0.3 | | | 4,336.6 | | | — | | | 4,336.6 |
Total liabilities | | 20,214.2 | | | 423.4 | | | 20,637.6 | | | -17.8 | | | 20,619.8 |
| | | | | | | | | | | | | | |
COMMITMENTS AND CONTINGENT LIABILITIES (Notes 23, 24, & 25) | | | | | | | | | | | | | | |
| | | | | | | | | | | | | | |
STOCKHOLDERS’ EQUITY: | | | | | | | | | | | | | | |
Common stock, $.01 par value: 5.7 million | | 1.3 | | | — | | | 1.3 | | | — | | | 1.3 |
shares outstanding (4) |
Additional paid-in capital | | 2,632.4 | | | — | | | 2,632.4 | | | — | | | 2,632.4 |
Accumulated other comprehensive income (loss) | | -125.9 | | | -39 | | | -164.9 | | | 37.4 | | | -127.5 |
Accumulated deficit | | -1,165.20 | | | -131 | | | -1,296.20 | | | -220.9 | | | -1,517.10 |
Treasury stock, at cost: 0.6 million shares (4) | | -179.5 | | | — | | | -179.5 | | | — | | | -179.5 |
Total The Phoenix Companies, Inc. | | 1,163.1 | | | -170 | | | 993.1 | | | -183.5 | | | 809.6 |
stockholders’ equity |
Noncontrolling interests | | — | | | 3.0 | | | 3.0 | | | — | | | 3.0 |
Total stockholders’ equity | | 1,163.1 | | | -167 | | | 996.1 | | | -183.5 | | | 812.6 |
Total liabilities and stockholders’ equity | $ | 21,377.3 | | $ | 256.4 | | $ | 21,633.7 | | $ | -201.3 | | $ | 21,432.4 |
| | | | | | | | | | | | | | | | | | |
——————— |
| -1 | Adjustments related to the correction of errors reflect amounts prior to the retrospective adoption of amended guidance to ASC 944, Financial Services – Insurance (ASU 2010-26). See footnote 2 below for additional information regarding these amounts and the retrospective adoption. | | | | | | | | | | | | | | | | |
| -2 | Adjustments related to the retrospective adoption of amended guidance to ASC 944, Financial Services – Insurance (ASU 2010-26), have been updated from those originally disclosed in the First Quarter 2012 Quarterly Report on Form 10-Q filing to reflect the correction of errors identified related to the adoption of the amended guidance as well as indirect impact of the correction of errors associated with the restatement. | | | | | | | | | | | | | | | | |
| -3 | Dividend obligations were previously included in policy liabilities and accruals. | | | | | | | | | | | | | | | | |
| -4 | All share amounts for all periods reflect the 1-for-20 reverse stock split, which was effective August 10, 2012. See Note 11 to these consolidated financial statements for additional information on the reverse stock split. | | | | | | | | | | | | | | | | |
|
|
| Consolidated Balance Sheet | |
($ in millions, except share data) | As of March 31, 2011 | |
| As previously | | Correction | | Adjusted | | Retrospective | | As restated | |
| reported | of errors (1) | prior to the | Adoption (2) | and amended | |
| | | retrospective | | | |
| | | adoption | | | |
ASSETS: | | | | | | | | | | | | | | |
Available-for-sale debt securities, at fair value | $ | 11,159.5 | | $ | -40.7 | | $ | 11,118.8 | | $ | — | | $ | 11,118.8 |
Available-for-sale equity securities, at fair value | | 52.2 | | | -9.8 | | | 42.4 | | | — | | | 42.4 |
Limited partnerships and other investments | | 593.7 | | | -46.8 | | | 546.9 | | | — | | | 546.9 |
Policy loans, at unpaid principal balances | | 2,373.8 | | | — | | | 2,373.8 | | | — | | | 2,373.8 |
Derivative investments | | 121.5 | | | -0.9 | | | 120.6 | | | — | | | 120.6 |
Fair value investments | | 92.5 | | | 75.6 | | | 168.1 | | | — | | | 168.1 |
Total investments | | 14,393.2 | | | -22.6 | | | 14,370.6 | | | — | | | 14,370.6 |
Cash and cash equivalents | | 107.3 | | | -37.5 | | | 69.8 | | | — | | | 69.8 |
Accrued investment income | | 173.5 | | | 0.2 | | | 173.7 | | | — | | | 173.7 |
Receivables | | 432.0 | | | 268.3 | | | 700.3 | | | — | | | 700.3 |
Deferred policy acquisition costs | | 1,403.3 | | | 4.0 | | | 1,407.3 | | | -212.2 | | | 1,195.1 |
Deferred income taxes, net | | 93.5 | | | -1.9 | | | 91.6 | | | — | | | 91.6 |
Other assets | | 165.5 | | | 34.4 | | | 199.9 | | | -1 | | | 198.9 |
Discontinued operations assets | | 54.9 | | | 17.0 | | | 71.9 | | | — | | | 71.9 |
Separate account assets | | 4,448.9 | | | -1.6 | | | 4,447.3 | | | — | | | 4,447.3 |
Total assets | $ | 21,272.1 | | $ | 260.3 | | $ | 21,532.4 | | $ | -213.2 | | $ | 21,319.2 |
| | | | | | | | | | | | | | |
LIABILITIES: | | | | | | | | | | | | | | |
Policy liabilities and accruals | $ | 12,960.6 | | $ | -220 | | $ | 12,740.6 | | $ | -19.4 | | $ | 12,721.2 |
Policyholder deposit funds | | 1,667.2 | | | 0.2 | | | 1,667.4 | | | — | | | 1,667.4 |
Dividend obligations (3) | | — | | | 618.1 | | | 618.1 | | | — | | | 618.1 |
Indebtedness | | 427.7 | | | — | | | 427.7 | | | — | | | 427.7 |
Other liabilities | | 575.7 | | | 1.6 | | | 577.3 | | | — | | | 577.3 |
Discontinued operations liabilities | | 45.5 | | | 17.0 | | | 62.5 | | | — | | | 62.5 |
Separate account liabilities | | 4,448.9 | | | -1.6 | | | 4,447.3 | | | — | | | 4,447.3 |
Total liabilities | | 20,125.6 | | | 415.3 | | | 20,540.9 | | | -19.4 | | | 20,521.5 |
| | | | | | | | | | | | | | |
COMMITMENTS AND CONTINGENT LIABILITIES (Notes 23, 24, & 25) | | | | | | | | | | | | | | |
| | | | | | | | | | | | | | |
STOCKHOLDERS’ EQUITY: | | | | | | | | | | | | | | |
Common stock, $.01 par value: 5.7 million | | 1.3 | | | — | | | 1.3 | | | — | | | 1.3 |
shares outstanding (4) |
Additional paid-in capital | | 2,631.7 | | | — | | | 2,631.7 | | | — | | | 2,631.7 |
Accumulated other comprehensive income (loss) | | -137.4 | | | -43.6 | | | -181 | | | 32.4 | | | -148.6 |
Accumulated deficit | | -1,169.60 | | | -113.3 | | | -1,282.90 | | | -226.2 | | | -1,509.10 |
Treasury stock, at cost: 0.6 million shares (4) | | -179.5 | | | — | | | -179.5 | | | — | | | -179.5 |
Total The Phoenix Companies, Inc. | | 1,146.5 | | | -156.9 | | | 989.6 | | | -193.8 | | | 795.8 |
stockholders’ equity |
Noncontrolling interests | | — | | | 1.9 | | | 1.9 | | | — | | | 1.9 |
Total stockholders’ equity | | 1,146.5 | | | -155 | | | 991.5 | | | -193.8 | | | 797.7 |
Total liabilities and stockholders’ equity | $ | 21,272.1 | | $ | 260.3 | | $ | 21,532.4 | | $ | -213.2 | | $ | 21,319.2 |
| | | | | | | | | | | | | | | | | | |
——————— |
| -1 | Adjustments related to the correction of errors reflect amounts prior to the retrospective adoption of amended guidance to ASC 944, Financial Services – Insurance (ASU 2010-26). See footnote 2 below for additional information regarding these amounts and the retrospective adoption. | | | | | | | | | | | | | | | | |
| -2 | Adjustments related to the retrospective adoption of amended guidance to ASC 944, Financial Services – Insurance (ASU 2010-26), have been updated from those originally disclosed in the First Quarter 2012 Quarterly Report on Form 10-Q filing to reflect the correction of errors identified related to the adoption of the amended guidance as well as indirect impact of the correction of errors associated with the restatement. | | | | | | | | | | | | | | | | |
| -3 | Dividend obligations were previously included in policy liabilities and accruals. | | | | | | | | | | | | | | | | |
| -4 | All share amounts for all periods reflect the 1-for-20 reverse stock split, which was effective August 10, 2012. See Note 11 to these consolidated financial statements for additional information on the reverse stock split. | | | | | | | | | | | | | | | | |
|
|
| Consolidated Statement of Changes in Stockholders’ Equity | | | | |
($ in millions, except share data) | For the period ended December 31, 2011 | | | | |
| As previously | | Correction | | Adjusted | | Retrospective | | As restated | | | | |
| Reported | of errors (1) | prior to the | Adoption (2) | and amended | | | | |
| | | retrospective | | | | | | |
| | | adoption | | | | | | |
COMMON STOCK:(3) | | | | | | | | | | | | | | | | | | |
Balance, beginning of period | $ | 1.3 | | $ | — | | $ | 1.3 | | $ | — | | $ | 1.3 | | | | |
Adjustment for reverse stock split | | — | | | — | | | — | | | — | | | — | | | | |
Balance, end of period | $ | 1.3 | | $ | — | | $ | 1.3 | | $ | — | | $ | 1.3 | | | | |
| | | | | | | | | | | | | | | | | | |
ADDITIONAL PAID-IN CAPITAL: | | | | | | | | | | | | | | | | | | |
Balance, beginning of period | $ | 2,631.0 | | $ | — | | $ | 2,631.0 | | $ | — | | $ | 2,631.0 | | | | |
Issuance of shares and compensation expense | | -0.5 | | | — | | | -0.5 | | | — | | | -0.5 | | | | |
on stock compensation awards | | | | |
Adjustment for reverse stock split | | — | | | — | | | — | | | — | | | — | | | | |
Balance, end of period | $ | 2,630.5 | | $ | — | | $ | 2,630.5 | | $ | — | | $ | 2,630.5 | | | | |
| | | | | | | | | | | | | | | | | | |
ACCUMULATED OTHER COMPREHENSIVE | | | | | | | | | | | | | | | | | | |
INCOME (LOSS): | | | | |
Balance, beginning of period | $ | -133.8 | | $ | -50.7 | | $ | -184.5 | | $ | 28.3 | | $ | -156.2 | | | | |
Adjustment for initial application of | | — | | | — | | | — | | | — | | | — | | | | |
accounting changes | | | | |
Other comprehensive income (loss) | | -36.9 | | | -52.8 | | | -89.7 | | | 15.2 | | | -74.5 | | | | |
Balance, end of period | $ | -170.7 | | $ | -103.5 | | $ | -274.2 | | $ | 43.5 | | $ | -230.7 | | | | |
| | | | | | | | | | | | | | | | | | |
ACCUMULATED DEFICIT: | | | | | | | | | | | | | | | | | | |
Balance, beginning of period | $ | -1,163.50 | | $ | -102.1 | | $ | -1,265.60 | | $ | -232.4 | | $ | -1,498.00 | | | | |
Adjustment for initial application of | | — | | | — | | | — | | | — | | | — | | | | |
accounting changes | | | | |
Net income (loss) | | 8.1 | | | -61.2 | | | -53.1 | | | 22.4 | | | -30.7 | | | | |
Balance, end of period | $ | -1,155.40 | | $ | -163.3 | | $ | -1,318.70 | | $ | -210 | | $ | -1,528.70 | | | | |
| | | | | | | | | | | | | | | | | | |
TREASURY STOCK, AT COST: (3) | | | | | | | | | | | | | | | | | | |
Balance, beginning of period | $ | -179.5 | | $ | — | | $ | -179.5 | | $ | — | | $ | -179.5 | | | | |
Treasury shares purchased | | — | | | — | | | — | | | — | | | — | | | | |
Balance, end of period | $ | -179.5 | | $ | — | | $ | -179.5 | | $ | — | | $ | -179.5 | | | | |
| | | | | | | | | | | | | | | | | | |
TOTAL STOCKHOLDERS’ EQUITY | | | | | | | | | | | | | | | | | | |
ATTRIBUTABLE TO | | | | |
THE PHOENIX COMPANIES, INC.: | | | | |
Balance, beginning of period | $ | 1,155.5 | | $ | -152.8 | | $ | 1,002.7 | | $ | -204.1 | | $ | 798.6 | | | | |
Adjustment for initial application of | | —— | | | —— | | | — | | | — | | | —— | | | | |
accounting changes | | | | |
Change in stockholders’ equity attributable to | | -29.3 | | | -114 | | | -143.3 | | | 37.6 | | | -105.7 | | | | |
The Phoenix Companies, Inc. | | | | |
Stockholders’ equity, end of period | $ | 1,126.2 | | $ | -266.8 | | $ | 859.4 | | $ | -166.5 | | $ | 692.9 | | | | |
| | | | | | | | | | | | | | | | | | |
NONCONTROLLING INTERESTS: | | | | | | | | | | | | | | | | | | |
Balance, beginning of period | $ | — | | $ | 1.8 | | $ | 1.8 | | | — | | $ | 1.8 | | | | |
Change in noncontrolling interests | | — | | | 1.0 | | | 1.0 | | | — | | | 1.0 | | | | |
Balance, end of period | $ | — | | $ | 2.8 | | $ | 2.8 | | $ | — | | $ | 2.8 | | | | |
| | | | | | | | | | | | | | | | | | |
TOTAL STOCKHOLDERS’ EQUITY: | | | | | | | | | | | | | | | | | | |
Balance, beginning of period | $ | 1,155.5 | | $ | -151 | | $ | 1,004.5 | | $ | -204.1 | | $ | 800.4 | | | | |
Adjustment for initial application of | | —— | | | —— | | | — | | | — | | | —— | | | | |
accounting changes | | | | |
Change in stockholders’ equity | | -29.3 | | | -113 | | | -142.3 | | | 37.6 | | | -104.7 | | | | |
Stockholders’ equity, end of period | $ | 1,126.2 | | $ | -264 | | $ | 862.2 | | $ | -166.5 | | $ | 695.7 | | | | |
——————— |
| -1 | Adjustments related to the correction of errors reflect amounts prior to the retrospective adoption of amended guidance to ASC 944, Financial Services – Insurance (ASU 2010-26). See footnote 2 below for additional information regarding these amounts and the retrospective adoption. | | | | | | | | | | | | | | | | |
| -2 | Adjustments related to the retrospective adoption of amended guidance to ASC 944, Financial Services – Insurance (ASU 2010-26), have been updated from those originally disclosed in the First Quarter 2012 Quarterly Report on Form 10-Q filing to reflect the correction of errors identified related to the adoption of the amended guidance as well as indirect impact of the correction of errors associated with the restatement. | | | | | | | | | | | | | | | | |
| -3 | Reflects the 1-for-20 reverse stock split, which was effective August 10, 2012. See Note 11 to these consolidated financial statements for additional information on the reverse stock split. | | | | | | | | | | | | | | | | |
|
|
| Consolidated Statement of Changes in Stockholders’ Equity | | | | |
($ in millions, except share data) | For the period ended September 30, 2011 | | | | |
| As previously | | Correction | | Adjusted | | Retrospective | | As restated | | | | |
| reported | of errors (1) | prior to the | Adoption (2) | and amended | | | | |
| | | retrospective | | | | | | |
| | | adoption | | | | | | |
COMMON STOCK:(3) | | | | | | | | | | | | | | | | | | |
Balance, beginning of period | $ | 1.3 | | $ | — | | $ | 1.3 | | $ | — | | $ | 1.3 | | | | |
Adjustment for reverse stock split | | — | | | — | | | — | | | — | | | — | | | | |
Balance, end of period | $ | 1.3 | | $ | — | | $ | 1.3 | | $ | — | | $ | 1.3 | | | | |
| | | | | | | | | | | | | | | | | | |
ADDITIONAL PAID-IN CAPITAL: | | | | | | | | | | | | | | | | | | |
Balance, beginning of period | $ | 2,631.0 | | $ | — | | $ | 2,631.0 | | $ | — | | $ | 2,631.0 | | | | |
Issuance of shares and compensation expense | | 1.8 | | | — | | | 1.8 | | | — | | | 1.8 | | | | |
on stock compensation awards | | | | |
Adjustment for reverse stock split | | — | | | — | | | — | | | — | | | — | | | | |
Balance, end of period | $ | 2,632.8 | | $ | — | | $ | 2,632.8 | | $ | — | | $ | 2,632.8 | | | | |
| | | | | | | | | | | | | | | | | | |
ACCUMULATED OTHER COMPREHENSIVE | | | | | | | | | | | | | | | | | | |
INCOME (LOSS): | | | | |
Balance, beginning of period | $ | -133.8 | | $ | -50.7 | | $ | -184.5 | | $ | 28.3 | | $ | -156.2 | | | | |
Adjustment for initial application of | | — | | | — | | | — | | | — | | | — | | | | |
accounting changes | | | | |
Other comprehensive income (loss) | | 53.6 | | | -30 | | | 23.6 | | | 11.9 | | | 35.5 | | | | |
Balance, end of period | $ | -80.2 | | $ | -80.7 | | $ | -160.9 | | $ | 40.2 | | $ | -120.7 | | | | |
| | | | | | | | | | | | | | | | | | |
ACCUMULATED DEFICIT: | | | | | | | | | | | | | | | | | | |
Balance, beginning of period | $ | -1,163.50 | | $ | -102.1 | | $ | -1,265.60 | | $ | -232.4 | | $ | -1,498.00 | | | | |
Adjustment for initial application of | | — | | | — | | | — | | | — | | | — | | | | |
accounting changes | | | | |
Net income (loss) | | 30.1 | | | -58.9 | | | -28.8 | | | 17.7 | | | -11.1 | | | | |
Balance, end of period | $ | -1,133.40 | | $ | -161 | | $ | -1,294.40 | | $ | -214.7 | | $ | -1,509.10 | | | | |
| | | | | | | | | | | | | | | | | | |
TREASURY STOCK, AT COST:(3) | | | | | | | | | | | | | | | | | | |
Balance, beginning of period | $ | -179.5 | | $ | — | | $ | -179.5 | | $ | — | | $ | -179.5 | | | | |
Change in treasury stock | | — | | | — | | | — | | | — | | | — | | | | |
Balance, end of period | $ | -179.5 | | $ | — | | $ | -179.5 | | $ | — | | $ | -179.5 | | | | |
| | | | | | | | | | | | | | | | | | |
TOTAL STOCKHOLDERS’ EQUITY | | | | | | | | | | | | | | | | | | |
ATTRIBUTABLE TO | | | | |
THE PHOENIX COMPANIES, INC.: | | | | |
Balance, beginning of period | $ | 1,155.5 | | $ | -152.8 | | $ | 1,002.7 | | $ | -204.1 | | $ | 798.6 | | | | |
Adjustment for initial application of | | — | | | — | | | — | | | — | | | — | | | | |
accounting changes | | | | |
Change in stockholders’ equity attributable to | | 85.5 | | | -88.9 | | | -3.4 | | | 29.6 | | | 26.2 | | | | |
The Phoenix Companies, Inc. | | | | |
Stockholders’ equity, end of period | $ | 1,241.0 | | $ | -241.7 | | $ | 999.3 | | $ | -174.5 | | $ | 824.8 | | | | |
| | | | | | | | | | | | | | | | | | |
NONCONTROLLING INTERESTS: | | | | | | | | | | | | | | | | | | |
Balance, beginning of period | $ | — | | $ | 1.8 | | $ | 1.8 | | | — | | $ | 1.8 | | | | |
Change in noncontrolling interests | | — | | | 0.8 | | | 0.8 | | | — | | | 0.8 | | | | |
Balance, end of period | $ | — | | $ | 2.6 | | $ | 2.6 | | $ | — | | $ | 2.6 | | | | |
| | | | | | | | | | | | | | | | | | |
TOTAL STOCKHOLDERS’ EQUITY: | | | | | | | | | | | | | | | | | | |
Balance, beginning of period | $ | 1,155.5 | | $ | -151 | | $ | 1,004.5 | | $ | -204.1 | | $ | 800.4 | | | | |
Adjustment for initial application of | | — | | | — | | | — | | | — | | | — | | | | |
accounting changes | | | | |
Change in stockholders’ equity | | 85.5 | | | -88.1 | | | -2.6 | | | 29.6 | | | 27.0 | | | | |
Stockholders’ equity, end of period | $ | 1,241.0 | | $ | -239.1 | | $ | 1,001.9 | | $ | -174.5 | | $ | 827.4 | | | | |
——————— |
| -1 | Adjustments related to the correction of errors reflect amounts prior to the retrospective adoption of amended guidance to ASC 944, Financial Services – Insurance (ASU 2010-26). See footnote 2 below for additional information regarding these amounts and the retrospective adoption. | | | | | | | | | | | | | | | | |
| -2 | Adjustments related to the retrospective adoption of amended guidance to ASC 944, Financial Services – Insurance (ASU 2010-26), have been updated from those originally disclosed in the First Quarter 2012 Quarterly Report on Form 10-Q filing to reflect the correction of errors identified related to the adoption of the amended guidance as well as indirect impact of the correction of errors associated with the restatement. | | | | | | | | | | | | | | | | |
| -3 | Reflects the 1-for-20 reverse stock split, which was effective August 10, 2012. See Note 11 to these consolidated financial statements for additional information on the reverse stock split. | | | | | | | | | | | | | | | | |
|
|
| Consolidated Statement of Changes in Stockholders’ Equity | | | | |
($ in millions, except share data) | For the period ended June 30, 2011 | | | | |
| As previously | | Correction | | Adjusted | | Retrospective | | As restated | | | | |
| reported | of errors (1) | prior to the | Adoption (2) | and amended | | | | |
| | | retrospective | | | | | | |
| | | adoption | | | | | | |
COMMON STOCK:(3) | | | | | | | | | | | | | | | | | | |
Balance, beginning of period | $ | 1.3 | | $ | — | | $ | 1.3 | | $ | — | | $ | 1.3 | | | | |
Adjustment for reverse stock split | | — | | | — | | | — | | | — | | | — | | | | |
Balance, end of period | $ | 1.3 | | $ | — | | $ | 1.3 | | $ | — | | $ | 1.3 | | | | |
| | | | | | | | | | | | | | | | | | |
ADDITIONAL PAID-IN CAPITAL: | | | | | | | | | | | | | | | | | | |
Balance, beginning of period | $ | 2,631.0 | | $ | — | | $ | 2,631.0 | | $ | — | | $ | 2,631.0 | | | | |
Issuance of shares and compensation expense | | 1.4 | | | — | | | 1.4 | | | — | | | 1.4 | | | | |
on stock compensation awards | | | | |
Adjustment for reverse stock split | | — | | | — | | | — | | | — | | | — | | | | |
Balance, end of period | $ | 2,632.4 | | $ | — | | $ | 2,632.4 | | $ | — | | $ | 2,632.4 | | | | |
| | | | | | | | | | | | | | | | | | |
ACCUMULATED OTHER COMPREHENSIVE | | | | | | | | | | | | | | | | | | |
INCOME (LOSS): | | | | |
Balance, beginning of period | | (133.8) | | $ | -50.7 | | $ | -184.5 | | $ | 28.3 | | $ | -156.2 | | | | |
Adjustment for initial application of | | — | | | — | | | — | | | — | | | — | | | | |
accounting changes | | | | |
Other comprehensive income (loss) | | 7.9 | | | 11.7 | | | 19.6 | | | 9.1 | | | 28.7 | | | | |
Balance, end of period | $ | -125.9 | | $ | -39 | | $ | -164.9 | | $ | 37.4 | | $ | -127.5 | | | | |
| | | | | | | | | | | | | | | | | | |
ACCUMULATED DEFICIT: | | | | | | | | | | | | | | | | | | |
Balance, beginning of period | $ | -1,163.50 | | $ | -102.1 | | $ | -1,265.60 | | $ | -232.4 | | $ | -1,498.00 | | | | |
Adjustment for initial application of | | — | | | — | | | — | | | — | | | — | | | | |
accounting changes | | | | |
Net income (loss) | | -1.7 | | | -28.9 | | | -30.6 | | | 11.5 | | | -19.1 | | | | |
Balance, end of period | $ | -1,165.20 | | $ | -131 | | $ | -1,296.20 | | $ | -220.9 | | $ | -1,517.10 | | | | |
| | | | | | | | | | | | | | | | | | |
TREASURY STOCK, AT COST:(3) | | | | | | | | | | | | | | | | | | |
Balance, beginning of period | $ | -179.5 | | $ | — | | $ | -179.5 | | $ | — | | $ | -179.5 | | | | |
Treasury shares purchased | | — | | | — | | | — | | | — | | | — | | | | |
Balance, end of period | $ | -179.5 | | $ | — | | $ | -179.5 | | $ | — | | $ | -179.5 | | | | |
| | | | | | | | | | | | | | | | | | |
TOTAL STOCKHOLDERS’ EQUITY | | | | | | | | | | | | | | | | | | |
ATTRIBUTABLE TO | | | | |
THE PHOENIX COMPANIES, INC.: | | | | |
Balance, beginning of period | $ | 1,155.5 | | $ | -152.8 | | $ | 1,002.7 | | $ | -204.1 | | $ | 798.6 | | | | |
Adjustment for initial application of | | — | | | — | | | — | | | — | | | — | | | | |
accounting changes | | | | |
Change in stockholders’ equity attributable to | | 7.6 | | | -17.2 | | | -9.6 | | | 20.6 | | | 11.0 | | | | |
The Phoenix Companies, Inc. | | | | |
Stockholders’ equity, end of period | $ | 1,163.1 | | $ | -170 | | $ | 993.1 | | $ | -183.5 | | $ | 809.6 | | | | |
| | | | | | | | | | | | | | | | | | |
NONCONTROLLING INTERESTS: | | | | | | | | | | | | | | | | | | |
Balance, beginning of period | $ | — | | $ | 1.8 | | $ | 1.8 | | | — | | $ | 1.8 | | | | |
Change in noncontrolling interests | | — | | | 1.2 | | | 1.2 | | | — | | | 1.2 | | | | |
Balance, end of period | $ | — | | $ | 3.0 | | $ | 3.0 | | $ | — | | $ | 3.0 | | | | |
| | | | | | | | | | | | | | | | | | |
TOTAL STOCKHOLDERS’ EQUITY: | | | | | | | | | | | | | | | | | | |
Balance, beginning of period | $ | 1,155.5 | | $ | -151 | | $ | 1,004.5 | | $ | -204.1 | | $ | 800.4 | | | | |
Adjustment for initial application of | | — | | | — | | | — | | | — | | | — | | | | |
accounting changes | | | | |
Change in stockholders’ equity | | 7.6 | | | -16 | | | -8.4 | | | 20.6 | | | 12.2 | | | | |
Stockholders’ equity, end of period | $ | 1,163.1 | | $ | -167 | | $ | 996.1 | | $ | -183.5 | | $ | 812.6 | | | | |
——————— |
| -1 | Adjustments related to the correction of errors reflect amounts prior to the retrospective adoption of amended guidance to ASC 944, Financial Services – Insurance (ASU 2010-26). See footnote 2 below for additional information regarding these amounts and the retrospective adoption. | | | | | | | | | | | | | | | | |
| -2 | Adjustments related to the retrospective adoption of amended guidance to ASC 944, Financial Services – Insurance (ASU 2010-26), have been updated from those originally disclosed in the First Quarter 2012 Quarterly Report on Form 10-Q filing to reflect the correction of errors identified related to the adoption of the amended guidance as well as indirect impact of the correction of errors associated with the restatement. | | | | | | | | | | | | | | | | |
| -3 | Reflects the 1-for-20 reverse stock split, which was effective August 10, 2012. See Note 11 to these consolidated financial statements for additional information on the reverse stock split. | | | | | | | | | | | | | | | | |
|
|
| Consolidated Statement of Changes in Stockholders’ Equity | | | | |
($ in millions, except share data) | For the period ended March 31, 2011 | | | | |
| As previously | | Correction | | Adjusted | | Retrospective | | As restated | | | | |
| reported | of errors (1) | prior to the | Adoption (2) | and amended | | | | |
| | | retrospective | | | | | | |
| | | adoption | | | | | | |
COMMON STOCK:(3) | | | | | | | | | | | | | | | | | | |
Balance, beginning of period | $ | 1.3 | | $ | — | | $ | 1.3 | | $ | — | | $ | 1.3 | | | | |
Adjustment for reverse stock split | | — | | | — | | | — | | | — | | | — | | | | |
Balance, end of period | $ | 1.3 | | $ | — | | $ | 1.3 | | $ | — | | $ | 1.3 | | | | |
| | | | | | | | | | | | | | | | | | |
ADDITIONAL PAID-IN CAPITAL: | | | | | | | | | | | | | | | | | | |
Balance, beginning of period | $ | 2,631.0 | | $ | — | | $ | 2,631.0 | | $ | — | | $ | 2,631.0 | | | | |
Issuance of shares and compensation expense | | 0.7 | | | — | | | 0.7 | | | — | | | 0.7 | | | | |
on stock compensation awards | | | | |
Adjustment for reverse stock split | | — | | | — | | | — | | | — | | | — | | | | |
Balance, end of period | $ | 2,631.7 | | $ | — | | $ | 2,631.7 | | $ | — | | $ | 2,631.7 | | | | |
| | | | | | | | | | | | | | | | | | |
ACCUMULATED OTHER COMPREHENSIVE | | | | | | | | | | | | | | | | | | |
INCOME (LOSS): | | | | |
Balance, beginning of period | | -133.8 | | $ | -50.7 | | $ | -184.5 | | $ | 28.3 | | $ | -156.2 | | | | |
Adjustment for initial application of | | — | | | — | | | — | | | — | | | — | | | | |
accounting changes | | | | |
Other comprehensive income (loss) | | -3.6 | | | 7.1 | | | 3.5 | | | 4.1 | | | 7.6 | | | | |
Balance, end of period | $ | -137.4 | | $ | -43.6 | | $ | -181 | | $ | 32.4 | | $ | -148.6 | | | | |
| | | | | | | | | | | | | | | | | | |
ACCUMULATED DEFICIT: | | | | | | | | | | | | | | | | | | |
Balance, beginning of period | $ | -1,163.50 | | $ | -102.1 | | $ | -1,265.60 | | $ | -232.4 | | $ | -1,498.00 | | | | |
Adjustment for initial application of | | — | | | — | | | — | | | — | | | — | | | | |
accounting changes | | | | |
Net income (loss) | | -6.1 | | | -11.2 | | | -17.3 | | | 6.2 | | | -11.1 | | | | |
Balance, end of period | $ | -1,169.60 | | $ | -113.3 | | $ | -1,282.90 | | $ | -226.2 | | $ | -1,509.10 | | | | |
| | | | | | | | | | | | | | | | | | |
TREASURY STOCK, AT COST:(3) | | | | | | | | | | | | | | | | | | |
Balance, beginning of period | $ | -179.5 | | $ | — | | $ | -179.5 | | $ | — | | $ | -179.5 | | | | |
Treasury shares purchased | | — | | | — | | | — | | | — | | | — | | | | |
Balance, end of period | $ | -179.5 | | $ | — | | $ | -179.5 | | $ | — | | $ | -179.5 | | | | |
| | | | | | | | | | | | | | | | | | |
TOTAL STOCKHOLDERS’ EQUITY | | | | | | | | | | | | | | | | | | |
ATTRIBUTABLE TO | | | | |
THE PHOENIX COMPANIES, INC.: | | | | |
Balance, beginning of period | $ | 1,155.5 | | $ | -152.8 | | $ | 1,002.7 | | $ | -204.1 | | $ | 798.6 | | | | |
Adjustment for initial application of | | — | | | — | | | — | | | — | | | — | | | | |
accounting changes | | | | |
Change in stockholders’ equity attributable to | | -9 | | | -4.1 | | | -13.1 | | | 10.3 | | | -2.8 | | | | |
The Phoenix Companies, Inc. | | | | |
Stockholders’ equity, end of period | $ | 1,146.5 | | $ | -156.9 | | $ | 989.6 | | $ | -193.8 | | $ | 795.8 | | | | |
| | | | | | | | | | | | | | | | | | |
NONCONTROLLING INTERESTS: | | | | | | | | | | | | | | | | | | |
Balance, beginning of period | $ | — | | $ | 1.8 | | $ | 1.8 | | | — | | $ | 1.8 | | | | |
Change in noncontrolling interests | | — | | | 0.1 | | | 0.1 | | | — | | | 0.1 | | | | |
Balance, end of period | $ | — | | $ | 1.9 | | $ | 1.9 | | $ | — | | $ | 1.9 | | | | |
| | | | | | | | | | | | | | | | | | |
TOTAL STOCKHOLDERS’ EQUITY: | | | | | | | | | | | | | | | | | | |
Balance, beginning of period | $ | 1,155.5 | | $ | -151 | | $ | 1,004.5 | | $ | -204.1 | | $ | 800.4 | | | | |
Adjustment for initial application of | | — | | | — | | | — | | | — | | | — | | | | |
accounting changes | | | | |
Change in stockholders’ equity | | -9 | | | -4 | | | -13 | | | 10.3 | | | -2.7 | | | | |
Stockholders’ equity, end of period | $ | 1,146.5 | | $ | -155 | | $ | 991.5 | | $ | -193.8 | | $ | 797.7 | | | | |
——————— |
| -1 | Adjustments related to the correction of errors reflect amounts prior to the retrospective adoption of amended guidance to ASC 944, Financial Services – Insurance (ASU 2010-26). See footnote 2 below for additional information regarding these amounts and the retrospective adoption. | | | | | | | | | | | | | | | | |
| -2 | Adjustments related to the retrospective adoption of amended guidance to ASC 944, Financial Services – Insurance (ASU 2010-26), have been updated from those originally disclosed in the First Quarter 2012 Quarterly Report on Form 10-Q filing to reflect the correction of errors identified related to the adoption of the amended guidance as well as indirect impact of the correction of errors associated with the restatement. | | | | | | | | | | | | | | | | |
| -3 | Reflects the 1-for-20 reverse stock split, which was effective August 10, 2012. See Note 11 to these consolidated financial statements for additional information on the reverse stock split. | | | | | | | | | | | | | | | | |
|
|
| Consolidated Statement of Cash Flows | | | | |
($ in millions) | As of and for the year ended December 31, 2011 | | | | |
| As previously | | Correction | | Adjusted | | Retrospective | | As restated | | | | |
| reported | of errors (1) | prior to the | Adoption (2) | and amended | | | | |
| | | retrospective | | | | | | |
| | | adoption | | | | | | |
OPERATING ACTIVITIES: | | | | | | | | | | | | | | | | | | |
Net income (loss) | $ | 8.1 | | $ | -61.2 | | $ | -53.1 | | $ | 22.4 | | $ | -30.7 | | | | |
Net realized investment gains | | 16.4 | | | 13.5 | | | 29.9 | | | — | | | 29.9 | | | | |
Gain on debt repurchase | | — | | | -0.2 | | | -0.2 | | | — | | | -0.2 | | | | |
Policy acquisition costs deferred | | -141.1 | | | 48.5 | | | -92.6 | | | 1.4 | | | -91.2 | | | | |
Amortization of deferred policy acquisition costs | | 210.6 | | | -15.2 | | | 195.4 | | | -37.5 | | | 157.9 | | | | |
Amortization and depreciation | | 12.8 | | | — | | | 12.8 | | | — | | | 12.8 | | | | |
Interest credited | | — | | | 117.5 | | | 117.5 | | | — | | | 117.5 | | | | |
Equity in earnings of | | — | | | -45.3 | | | -45.3 | | | — | | | -45.3 | | | | |
limited partnerships and other investments | | | | |
Change in: | | | | | | | | | | | | | | | | | | |
Accrued investment income | | -50.8 | | | -90.5 | | | -141.3 | | | — | | | -141.3 | | | | |
Deferred income taxes | | 1.0 | | | -12.8 | | | -11.8 | | | 9.1 | | | -2.7 | | | | |
Receivables | | -7.3 | | | 7.2 | | | -0.1 | | | — | | | -0.1 | | | | |
Policy liabilities and accruals | | -203.3 | | | -206.3 | | | -409.6 | | | 4.6 | | | -405 | | | | |
Dividend obligations | | — | | | 7.3 | | | 7.3 | | | — | | | 7.3 | | | | |
Impact of operating activities of | | — | | | -4.2 | | | -4.2 | | | — | | | -4.2 | | | | |
consolidated investment entities, net | | | | |
Other operating activities, net | | -3.4 | | | -39.1 | | | -42.5 | | | — | | | -42.5 | | | | |
Cash from (for) continuing operations | | -157 | | | -280.8 | | | -437.8 | | | — | | | -437.8 | | | | |
Discontinued operations, net | | 18.6 | | | -18.6 | | | — | | | — | | | — | | | | |
Cash used for operating activities | | -138.4 | | | -299.4 | | | -437.8 | | | — | | | -437.8 | | | | |
| | | | | | | | | | | | | | | | | | |
INVESTING ACTIVITIES: | | | | | | | | | | | | | | | | | | |
Purchases of: | | | | | | | | | | | | | | | | | | |
Available-for-sale debt securities | | -3,189.00 | | | 140.8 | | | -3,048.20 | | | — | | | -3,048.20 | | | | |
Available-for-sale equity securities | | -6.4 | | | — | | | -6.4 | | | — | | | -6.4 | | | | |
Derivative instruments | | -53.9 | | | -16.6 | | | -70.5 | | | — | | | -70.5 | | | | |
Fair value investments | | — | | | -47.3 | | | -47.3 | | | — | | | -47.3 | | | | |
Other investments | | -106.5 | | | 105.1 | | | -1.4 | | | — | | | -1.4 | | | | |
Sales, repayments and maturities of: | | | | | | | | | | | | | | | | | | |
Available-for-sale debt securities | | 2,444.6 | | | -115.4 | | | 2,329.2 | | | — | | | 2,329.2 | | | | |
Available-for-sale equity securities | | 10.2 | | | — | | | 10.2 | | | — | | | 10.2 | | | | |
Derivative instruments | | 57.2 | | | 29.9 | | | 87.1 | | | — | | | 87.1 | | | | |
Fair value investments | | 8.6 | | | 4.8 | | | 13.4 | | | — | | | 13.4 | | | | |
Other investments | | 144.6 | | | -122.3 | | | 22.3 | | | — | | | 22.3 | | | | |
Contributions to limited partnerships | | — | | | -99.4 | | | -99.4 | | | — | | | -99.4 | | | | |
and limited liability corporations | | | | |
Distributions from limited partnerships | | — | | | 120.5 | | | 120.5 | | | — | | | 120.5 | | | | |
and limited liability corporations | | | | |
Policy loans, net | | 7.2 | | | 121.1 | | | 128.3 | | | — | | | 128.3 | | | | |
Impact of investing activities of | | — | | | — | | | — | | | — | | | — | | | | |
consolidated investment entities, net | | | | |
Other investing activities, net | | — | | | -4.6 | | | -4.6 | | | — | | | -4.6 | | | | |
Proceeds from sale of subsidiary | | 1.0 | | | -1 | | | — | | | — | | | — | | | | |
Premises and equipment additions | | -4.4 | | | 4.4 | | | — | | | — | | | — | | | | |
Discontinued operations, net | | -18.6 | | | 18.6 | | | — | | | — | | | — | | | | |
Cash provided by (used for) investing activities | | -705.4 | | | 138.6 | | | -566.8 | | | — | | | -566.8 | | | | |
|
|
(Continued from previous page) | Consolidated Statement of Cash Flows | | | | |
($ in millions) | As of and for the year ended December 31, 2011 | | | | |
| As previously | | Correction | | Adjusted | | Retrospective | | As restated | | | | |
| reported | of errors (1) | prior to the | Adoption (2) | and amended | | | | |
| | | retrospective | | | | | | |
| | | adoption | | | | | | |
FINANCING ACTIVITIES: | | | | | | | | | | | | | | | | | | |
Policyholder deposit fund deposits | | 1,725.5 | | | 99.9 | | | 1,825.4 | | | — | | | 1,825.4 | | | | |
Policyholder deposit fund withdrawals | | -808.5 | | | -370.8 | | | -1,179.30 | | | — | | | -1,179.30 | | | | |
Net transfers to/from separate accounts | | — | | | 435.1 | | | 435.1 | | | — | | | 435.1 | | | | |
Impact of financing activities of | | — | | | 1.5 | | | 1.5 | | | — | | | 1.5 | | | | |
consolidated investment entities, net | | | | |
Other financing activities, net | | -0.8 | | | -4.1 | | | -4.9 | | | — | | | -4.9 | | | | |
Cash provided by (used for) financing activities | | 916.2 | | | 161.6 | | | 1,077.8 | | | — | | | 1,077.8 | | | | |
Change in cash and cash equivalents | | 72.4 | | | 0.8 | | | 73.2 | | | — | | | 73.2 | | | | |
Change in cash included in | | — | | | 1.3 | | | 1.3 | | | — | | | 1.3 | | | | |
discontinued operations assets | | | | |
Cash and cash equivalents, beginning of period | | 121.9 | | | -28.2 | | | 93.7 | | | — | | | 93.7 | | | | |
Cash and cash equivalents, end of period | $ | 194.3 | | $ | -26.1 | | $ | 168.2 | | $ | — | | $ | 168.2 | | | | |
| | | | | | | | | | | | | | | | | | |
Supplemental Disclosure of Cash Flow Information | | | | | | | | | | | | | | | | | | |
Income taxes paid | $ | -6.2 | | $ | — | | $ | -6.2 | | $ | — | | $ | -6.2 | | | | |
Interest expense on indebtedness paid | $ | -34.9 | | $ | 3.5 | | $ | -31.4 | | $ | — | | $ | -31.4 | | | | |
| | | | | | | | | | | | | | | | | | |
Non-Cash Transactions During the Year | | | | | | | | | | | | | | | | | | |
Investment exchanges | $ | — | | $ | 97.8 | | $ | 97.8 | | $ | — | | $ | 97.8 | | | | |
——————— |
| -1 | Adjustments related to the correction of errors reflect amounts prior to the retrospective adoption of amended guidance to ASC 944, Financial Services – Insurance (ASU 2010-26). See footnote 2 below for additional information regarding these amounts and the retrospective adoption. | | | | | | | | | | | | | | | | |
| -2 | Adjustments related to the retrospective adoption of amended guidance to ASC 944, Financial Services – Insurance (ASU 2010-26), have been updated from those originally disclosed in the First Quarter 2012 10-Q filing to reflect the correction of errors identified related to the adoption of the amended guidance as well as indirect impact of the correction of errors associated with the restatement. | | | | | | | | | | | | | | | | |
|
| Consolidated Statement of Cash Flows | | | | |
($ in millions) | For the period ended September 30, 2011 | | | | |
| As previously | | Correction | | Adjusted | | Retrospective | | As restated | | | | |
| Reported (1) | of errors (2) | prior to the | Adoption (3) | and amended | | | | |
| | | retrospective | | | | | | |
| | | adoption | | | | | | |
OPERATING ACTIVITIES: | | | | | | | | | | | | | | | | | | |
Net income (loss) | $ | 30.1 | | $ | -58.9 | | $ | -28.8 | | $ | 17.7 | | $ | -11.1 | | | | |
Net realized investment gains | | 7.0 | | | 11.0 | | | 18.0 | | | — | | | 18.0 | | | | |
Gain on debt repurchase | | — | | | — | | | — | | | — | | | — | | | | |
Policy acquisition costs deferred | | -104.3 | | | 38.6 | | | -65.7 | | | 1.1 | | | -64.6 | | | | |
Amortization of deferred policy acquisition costs | | 172.0 | | | -15.6 | | | 156.4 | | | -29.4 | | | 127.0 | | | | |
Amortization and depreciation | | 9.1 | | | — | | | 9.1 | | | — | | | 9.1 | | | | |
Interest credited | | — | | | 89.4 | | | 89.4 | | | — | | | 89.4 | | | | |
Equity in earnings of | | — | | | -48.2 | | | -48.2 | | | — | | | -48.2 | | | | |
limited partnerships and other investments | | | | |
Change in: | | | | | | | | | | | | | | | | | | |
Accrued investment income | | -66.9 | | | -42.9 | | | -109.8 | | | — | | | -109.8 | | | | |
Deferred income taxes | | 1.3 | | | -11.4 | | | -10.1 | | | 7.4 | | | -2.7 | | | | |
Receivables | | -7.6 | | | 18.2 | | | 10.6 | | | — | | | 10.6 | | | | |
Policy liabilities and accruals | | -175.9 | | | -190.8 | | | -366.7 | | | 3.2 | | | -363.5 | | | | |
Dividend obligations | | — | | | 16.2 | | | 16.2 | | | — | | | 16.2 | | | | |
Impact of operating activities of | | — | | | -2.7 | | | -2.7 | | | — | | | -2.7 | | | | |
consolidated investment entities, net | | | | |
Other operating activities, net | | -10.4 | | | -23.8 | | | -34.2 | | | — | | | -34.2 | | | | |
Cash from (for) continuing operations | | -145.6 | | | -220.9 | | | -366.5 | | | — | | | -366.5 | | | | |
Discontinued operations, net | | 6.2 | | | -6.2 | | | — | | | — | | | — | | | | |
Cash used for operating activities | | -139.4 | | | -227.1 | | | -366.5 | | | — | | | -366.5 | | | | |
| | | | | | | | | | | | | | | | | | |
INVESTING ACTIVITIES: | | | | | | | | | | | | | | | | | | |
Purchases of: | | | | | | | | | | | | | | | | | | |
Available-for-sale debt securities | | -5,017.70 | | | 2,763.8 | | | -2,253.90 | | | — | | | -2,253.90 | | | | |
Available-for-sale equity securities | | — | | | -5.7 | | | -5.7 | | | — | | | -5.7 | | | | |
Derivative instruments | | — | | | -32.9 | | | -32.9 | | | — | | | -32.9 | | | | |
Fair value investments | | — | | | -35 | | | -35 | | | — | | | -35 | | | | |
Other investments | | — | | | -1.1 | | | -1.1 | | | — | | | -1.1 | | | | |
Sales, repayments and maturities of: | | | | | | | | | | | | | | | | | | |
Available-for-sale debt securities | | 4,540.3 | | | -2,778.10 | | | 1,762.2 | | | — | | | 1,762.2 | | | | |
Available-for-sale equity securities | | — | | | 1.9 | | | 1.9 | | | — | | | 1.9 | | | | |
Derivative instruments | | — | | | 61.4 | | | 61.4 | | | — | | | 61.4 | | | | |
Fair value investments | | — | | | 10.9 | | | 10.9 | | | — | | | 10.9 | | | | |
Other investments | | — | | | 22.0 | | | 22.0 | | | — | | | 22.0 | | | | |
Contributions to limited partnerships | | — | | | -67.1 | | | -67.1 | | | — | | | -67.1 | | | | |
and limited liability corporations | | | | |
Distributions from limited partnerships | | — | | | 78.7 | | | 78.7 | | | — | | | 78.7 | | | | |
and limited liability corporations | | | | |
Policy loans, net | | 34.1 | | | 67.7 | | | 101.8 | | | — | | | 101.8 | | | | |
Impact of investing activities of | | — | | | — | | | — | | | — | | | — | | | | |
consolidated investment entities, net | | | | |
Other investing activities, net | | — | | | -4.6 | | | -4.6 | | | — | | | -4.6 | | | | |
Premises and equipment additions | | -3.4 | | | 3.4 | | | — | | | — | | | — | | | | |
Discontinued operations, net | | -4.9 | | | 4.9 | | | — | | | — | | | — | | | | |
Cash provided by (used for) investing activities | | -451.6 | | | 90.2 | | | -361.4 | | | — | | | -361.4 | | | | |
|
(Continued on next page) |
|
(Continued from previous page) | Consolidated Statement of Cash Flows | | | | |
($ in millions) | For the period ended September 30, 2011 | | | | |
| As previously | | Correction | | Adjusted | | Retrospective | | As restated | | | | |
| reported | of errors (1) | prior to the | Adoption (2) | and amended | | | | |
| | | retrospective | | | | | | |
| | | adoption | | | | | | |
FINANCING ACTIVITIES: | | | | | | | | | | | | | | | | | | |
Policyholder deposit fund deposits | | 1,068.6 | | | 267.7 | | | 1,336.3 | | | — | | | 1,336.3 | | | | |
Policyholder deposit fund withdrawals | | -450.7 | | | -469.7 | | | -920.4 | | | — | | | -920.4 | | | | |
Net transfers to/from separate accounts | | — | | | 344.1 | | | 344.1 | | | — | | | 344.1 | | | | |
Impact of financing activities of | | — | | | 1.3 | | | 1.3 | | | — | | | 1.3 | | | | |
consolidated investment entities, net | | | | |
Cash provided by financing activities | | 617.9 | | | 143.4 | | | 761.3 | | | — | | | 761.3 | | | | |
Change in cash and cash equivalents | | 26.9 | | | 6.5 | | | 33.4 | | | — | | | 33.4 | | | | |
Change in cash included in | | — | | | 1.2 | | | 1.2 | | | — | | | 1.2 | | | | |
discontinued operations assets | | | | |
Cash and cash equivalents, beginning of period | | 121.9 | | | -28.2 | | | 93.7 | | | — | | | 93.7 | | | | |
Cash and cash equivalents, end of period | $ | 148.8 | | $ | -20.5 | | $ | 128.3 | | $ | — | | $ | 128.3 | | | | |
| | | | | | | | | | | | | | | | | | |
Supplemental Disclosure of Cash Flow Information | | | | | | | | | | | | | | | | | | |
Income taxes paid | $ | -6.2 | | $ | — | | $ | -6.2 | | $ | — | | $ | -6.2 | | | | |
Interest expense on indebtedness paid | $ | -23 | | $ | 2.6 | | $ | -20.4 | | $ | — | | $ | -20.4 | | | | |
| | | | | | | | | | | | | | | | | | |
Non-Cash Transactions During the Year | | | | | | | | | | | | | | | | | | |
Investment exchanges | $ | — | | $ | 54.5 | | $ | 54.5 | | $ | — | | $ | 54.5 | | | | |
——————— |
| -1 | Operating activities of the consolidated statement of cash flows for the period ended September 30, 2011 was previously reported using the direct method. Reported numbers herein reflect adjustment to indirect method currently presented. | | | | | | | | | | | | | | | | |
| -2 | Adjustments related to the correction of errors reflect amounts prior to the retrospective adoption of amended guidance to ASC 944, Financial Services – Insurance (ASU 2010-26). See footnote 2 below for additional information regarding these amounts and the retrospective adoption. | | | | | | | | | | | | | | | | |
| -3 | Adjustments related to the retrospective adoption of amended guidance to ASC 944, Financial Services – Insurance (ASU 2010-26), have been updated from those originally disclosed in the First Quarter 2012 10-Q filing to reflect the correction of errors identified related to the adoption of the amended guidance as well as indirect impact of the correction of errors associated with the restatement. | | | | | | | | | | | | | | | | |
|
|
| Consolidated Statement of Cash Flows | | | | |
($ in millions) | For the period ended June 30, 2011 | | | | |
| As previously | | Correction | | Adjusted | | Retrospective | | As restated | | | | |
| reported | of errors (1) | prior to the | Adoption (2) | and amended | | | | |
| | | retrospective | | | | | | |
| | | adoption | | | | | | |
OPERATING ACTIVITIES: | | | | | | | | | | | | | | | | | | |
Net income (loss) | $ | -1.7 | | $ | -28.9 | | $ | -30.6 | | $ | 11.5 | | $ | -19.1 | | | | |
Net realized investment gains (losses) | | 13.1 | | | -5.2 | | | 7.9 | | | — | | | 7.9 | | | | |
Gain on debt repurchase | | — | | | — | | | — | | | — | | | — | | | | |
Policy acquisition costs deferred | | -63.9 | | | 26.7 | | | -37.2 | | | 0.7 | | | -36.5 | | | | |
Amortization of deferred policy acquisition costs | | 114.5 | | | -0.7 | | | 113.8 | | | -21.9 | | | 91.9 | | | | |
Amortization and depreciation | | 5.1 | | | — | | | 5.1 | | | — | | | 5.1 | | | | |
Interest credited | | — | | | 59.6 | | | 59.6 | | | — | | | 59.6 | | | | |
Equity in earnings of | | -23.3 | | | -12 | | | -35.3 | | | — | | | -35.3 | | | | |
limited partnerships and other investments | | | | |
Change in: | | | | | | | | | | | | | | | | | | |
Accrued investment income | | -18.1 | | | -55 | | | -73.1 | | | — | | | -73.1 | | | | |
Deferred income taxes | | — | | | -8.6 | | | -8.6 | | | 6.3 | | | -2.3 | | | | |
Receivables | | -26.7 | | | 17.6 | | | -9.1 | | | — | | | -9.1 | | | | |
Policy liabilities and accruals | | -78 | | | -176.3 | | | -254.3 | | | 3.4 | | | -250.9 | | | | |
Dividend obligations | | — | | | 22.1 | | | 22.1 | | | — | | | 22.1 | | | | |
Impact of operating activities of | | — | | | -3.8 | | | -3.8 | | | — | | | -3.8 | | | | |
consolidated investment entities, net | | | | |
Other operating activities, net | | 13.2 | | | -17.8 | | | -4.6 | | | — | | | -4.6 | | | | |
Cash from (for) continuing operations | | -65.8 | | | -182.3 | | | -248.1 | | | — | | | -248.1 | | | | |
Discontinued operations, net | | 4.9 | | | -4.9 | | | — | | | — | | | — | | | | |
Cash used for operating activities | | -60.9 | | | -187.2 | | | -248.1 | | | — | | | -248.1 | | | | |
| | | | | | | | | | | | | | | | | | |
INVESTING ACTIVITIES: | | | | | | | | | | | | | | | | | | |
Purchases of: | | | | | | | | | | | | | | | | | | |
Available-for-sale debt securities | | -1,701.10 | | | 96.7 | | | -1,604.40 | | | — | | | -1,604.40 | | | | |
Available-for-sale equity securities | | -5.7 | | | — | | | -5.7 | | | — | | | -5.7 | | | | |
Derivative instruments | | -21.5 | | | -6.6 | | | -28.1 | | | — | | | -28.1 | | | | |
Fair value investments | | — | | | -28.7 | | | -28.7 | | | — | | | -28.7 | | | | |
Other investments | | -47.9 | | | 47.0 | | | -0.9 | | | — | | | -0.9 | | | | |
Sales, repayments and maturities of: | | | | | | | | | | | | | | | | | | |
Available-for-sale debt securities | | 1,367.0 | | | -66.5 | | | 1,300.5 | | | — | | | 1,300.5 | | | | |
Available-for-sale equity securities | | 1.7 | | | — | | | 1.7 | | | — | | | 1.7 | | | | |
Derivative instruments | | 28.1 | | | 20.8 | | | 48.9 | | | — | | | 48.9 | | | | |
Fair value investments | | 8.6 | | | 0.6 | | | 9.2 | | | — | | | 9.2 | | | | |
Other investments | | 72.3 | | | -51.8 | | | 20.5 | | | — | | | 20.5 | | | | |
Contributions to limited partnerships | | — | | | -43.6 | | | -43.6 | | | — | | | -43.6 | | | | |
and limited liability corporations | | | | |
Distributions from limited partnerships | | — | | | 50.4 | | | 50.4 | | | — | | | 50.4 | | | | |
and limited liability corporations | | | | |
Policy loans, net | | 21.5 | | | 53.0 | | | 74.5 | | | — | | | 74.5 | | | | |
Impact of investing activities of | | — | | | — | | | — | | | — | | | — | | | | |
consolidated investment entities, net | | | | |
Other investing activities, net | | — | | | -3.4 | | | -3.4 | | | — | | | -3.4 | | | | |
Proceeds from sale of subsidiary | | — | | | — | | | — | | | — | | | — | | | | |
Premises and equipment additions | | -2.2 | | | 2.2 | | | — | | | — | | | — | | | | |
Discontinued operations, net | | -0.3 | | | 0.3 | | | — | | | — | | | — | | | | |
Cash provided by (used for) investing activities | | -279.5 | | | 70.4 | | | -209.1 | | | — | | | -209.1 | | | | |
|
|
(Continued from previous page) | Consolidated Statement of Cash Flows | | | | |
($ in millions) | For the period ended June 30, 2011 | | | | |
| As previously | | Correction | | Adjusted | | Retrospective | | As restated | | | | |
| reported | of errors (1) | prior to the | Adoption (2) | and amended | | | | |
| | | retrospective | | | | | | |
| | | adoption | | | | | | |
FINANCING ACTIVITIES: | | | | | | | | | | | | | | | | | | |
Policyholder deposit fund deposits | | 959.5 | | | -102.9 | | | 856.6 | | | — | | | 856.6 | | | | |
Policyholder deposit fund withdrawals | | -605.9 | | | -31.5 | | | -637.4 | | | — | | | -637.4 | | | | |
Net transfers to/from separate accounts | | — | | | 246.0 | | | 246.0 | | | — | | | 246.0 | | | | |
Impact of financing activities of | | — | | | 1.3 | | | 1.3 | | | — | | | 1.3 | | | | |
consolidated investment entities, net | | | | |
Cash provided by financing activities | | 353.6 | | | 112.9 | | | 466.5 | | | — | | | 466.5 | | | | |
Change in cash and cash equivalents | | 13.2 | | | -3.9 | | | 9.3 | | | — | | | 9.3 | | | | |
Change in cash included in | | — | | | 0.9 | | | 0.9 | | | — | | | 0.9 | | | | |
discontinued operations assets | | | | |
Cash and cash equivalents, beginning of period | | 121.9 | | | -28.2 | | | 93.7 | | | — | | | 93.7 | | | | |
Cash and cash equivalents, end of period | $ | 135.1 | | $ | -31.2 | | $ | 103.9 | | $ | — | | $ | 103.9 | | | | |
| | | | | | | | | | | | | | | | | | |
Supplemental Disclosure of Cash Flow Information | | | | | | | | | | | | | | | | | | |
Income taxes paid | $ | -6.9 | | $ | — | | $ | (6.9) | | $ | — | | $ | -6.9 | | | | |
Interest expense on indebtedness paid | $ | -17.4 | | $ | 1.7 | | $ | -15.7 | | $ | — | | $ | -15.7 | | | | |
| | | | | | | | | | | | | | | | | | |
Non-Cash Transactions During the Year | | | | | | | | | | | | | | | | | | |
Investment exchanges | $ | — | | $ | 49.9 | | $ | 49.9 | | $ | — | | $ | 49.9 | | | | |
——————— |
| -1 | Adjustments related to the correction of errors reflect amounts prior to the retrospective adoption of amended guidance to ASC 944, Financial Services – Insurance (ASU 2010-26). See footnote 2 below for additional information regarding these amounts and the retrospective adoption. | | | | | | | | | | | | | | | | |
| -2 | Adjustments related to the retrospective adoption of amended guidance to ASC 944, Financial Services – Insurance (ASU 2010-26), have been updated from those originally disclosed in the First Quarter 2012 10-Q filing to reflect the correction of errors identified related to the adoption of the amended guidance as well as indirect impact of the correction of errors associated with the restatement. | | | | | | | | | | | | | | | | |
|
| Consolidated Statement of Cash Flows | | | | |
($ in millions) | For the period ended March 31, 2011 | | | | |
| As previously | | Correction | | Adjusted | | Retrospective | | As restated | | | | |
| reported | of errors (1) | prior to the | Adoption (2) | and amended | | | | |
| | | retrospective | | | | | | |
| | | adoption | | | | | | |
OPERATING ACTIVITIES: | | | | | | | | | | | | | | | | | | |
Net income (loss) | $ | -6.1 | | $ | -11.2 | | $ | -17.3 | | $ | 6.2 | | $ | -11.1 | | | | |
Net realized investment gains (losses) | | 16.2 | | | -6.7 | | | 9.5 | | | — | | | 9.5 | | | | |
Gain on debt repurchase | | — | | | — | | | — | | | — | | | — | | | | |
Policy acquisition costs deferred | | -34.4 | | | 14.6 | | | -19.8 | | | 0.4 | | | -19.4 | | | | |
Amortization of deferred policy acquisition costs | | 62.7 | | | 1.6 | | | 64.3 | | | -12.5 | | | 51.8 | | | | |
Amortization and depreciation | | 2.6 | | | — | | | 2.6 | | | — | | | 2.6 | | | | |
Interest credited | | — | | | 28.5 | | | 28.5 | | | — | | | 28.5 | | | | |
Equity in earnings of | | -9.9 | | | -9.3 | | | -19.2 | | | — | | | -19.2 | | | | |
limited partnerships and other investments | | | | |
Change in: | | | | | | | | | | | | | | | | | | |
Accrued investment income | | -6.9 | | | -27.2 | | | -34.1 | | | — | | | -34.1 | | | | |
Deferred income taxes | | -2.1 | | | -3.9 | | | -6 | | | 3.4 | | | -2.6 | | | | |
Receivables | | -26.2 | | | 18.9 | | | -7.3 | | | — | | | -7.3 | | | | |
Policy liabilities and accruals | | -41.7 | | | -88.5 | | | -130.2 | | | 2.5 | | | -127.7 | | | | |
Dividend obligations | | — | | | 16.2 | | | 16.2 | | | — | | | 16.2 | | | | |
Impact of operating activities of | | — | | | -2.4 | | | -2.4 | | | — | | | -2.4 | | | | |
consolidated investment entities, net | | | | |
Other operating activities, net | | 12.0 | | | -27.6 | | | -15.6 | | | — | | | -15.6 | | | | |
Cash from (for) continuing operations | | -33.8 | | | -97 | | | -130.8 | | | — | | | -130.8 | | | | |
Discontinued operations, net | | 1.3 | | | -1.3 | | | — | | | — | | | — | | | | |
Cash used for operating activities | | -32.5 | | | -98.3 | | | -130.8 | | | — | | | -130.8 | | | | |
| | | | | | | | | | | | | | | | | | |
INVESTING ACTIVITIES: | | | | | | | | | | | | | | | | | | |
Purchases of: | | | | | | | | | | | | | | | | | | |
Available-for-sale debt securities | | -785.4 | | | 62.3 | | | -723.1 | | | — | | | -723.1 | | | | |
Available-for-sale equity securities | | -5.2 | | | — | | | -5.2 | | | — | | | -5.2 | | | | |
Derivative instruments | | -25.2 | | | 4.6 | | | -20.6 | | | — | | | -20.6 | | | | |
Fair value investments | | — | | | -21.9 | | | -21.9 | | | — | | | -21.9 | | | | |
Other investments | | -19.1 | | | 18.6 | | | -0.5 | | | — | | | -0.5 | | | | |
Sales, repayments and maturities of: | | | | | | | | | | | | | | | | | | |
Available-for-sale debt securities | | 589.4 | | | -40.9 | | | 548.5 | | | — | | | 548.5 | | | | |
Available-for-sale equity securities | | 1.2 | | | — | | | 1.2 | | | — | | | 1.2 | | | | |
Derivative instruments | | 25.2 | | | 5.1 | | | 30.3 | | | — | | | 30.3 | | | | |
Fair value investments | | 8.6 | | | 0.2 | | | 8.8 | | | — | | | 8.8 | | | | |
Other investments | | 45.6 | | | -26.2 | | | 19.4 | | | — | | | 19.4 | | | | |
Contributions to limited partnerships | | — | | | -17.2 | | | -17.2 | | | — | | | -17.2 | | | | |
and limited liability corporations | | | | |
Distributions from limited partnerships | | — | | | 26 | | | 26 | | | — | | | 26.0 | | | | |
and limited liability corporations | | | | |
Policy loans, net | | 12.6 | | | 23.9 | | | 36.5 | | | — | | | 36.5 | | | | |
Impact of investing activities of | | — | | | — | | | — | | | — | | | — | | | | |
consolidated investment entities, net | | | | |
Other investing activities, net | | — | | | -2.2 | | | -2.2 | | | — | | | -2.2 | | | | |
Premises and equipment additions | | -1 | | | 1.0 | | | — | | | — | | | — | | | | |
Discontinued operations, net | | 1.7 | | | -1.7 | | | — | | | — | | | — | | | | |
Cash provided by (used for) investing activities | | -151.6 | | | 31.6 | | | -120 | | | — | | | -120 | | | | |
|
|
(Continued from previous page) | Consolidated Statement of Cash Flows | | | | |
($ in millions) | For the period ended March 31, 2011 | | | | |
| As previously | | Correction | | Adjusted | | Retrospective | | As restated | | | | |
| reported | of errors (1) | prior to the | Adoption (2) | and amended | | | | |
| | | retrospective | | | | | | |
| | | adoption | | | | | | |
FINANCING ACTIVITIES: | | | | | | | | | | | | | | | | | | |
Policyholder deposit fund deposits | | 334.6 | | | 88.9 | | | 423.5 | | | — | | | 423.5 | | | | |
Policyholder deposit fund withdrawals | | -165.1 | | | -165.4 | | | -330.5 | | | — | | | -330.5 | | | | |
Net transfers to/from separate accounts | | — | | | 133.0 | | | 133.0 | | | — | | | 133.0 | | | | |
Impact of financing activities of | | — | | | 0.1 | | | 0.1 | | | — | | | 0.1 | | | | |
consolidated investment entities, net | | | | |
Other financing activities, net | | — | | | — | | | — | | | — | | | — | | | | |
Discontinued operations, net | | — | | | — | | | — | | | — | | | — | | | | |
Cash provided by financing activities | | 169.5 | | | 56.6 | | | 226.1 | | | — | | | 226.1 | | | | |
Change in cash and cash equivalents | | -14.6 | | | -10.1 | | | -24.7 | | | — | | | -24.7 | | | | |
Change in cash included in | | — | | | 0.8 | | | 0.8 | | | — | | | 0.8 | | | | |
discontinued operations assets | | | | |
Cash and cash equivalents, beginning of period | | 121.9 | | | -28.2 | | | 93.7 | | | — | | | 93.7 | | | | |
Cash and cash equivalents, end of period | $ | 107.3 | | $ | -37.5 | | $ | 69.8 | | $ | — | | $ | 69.8 | | | | |
| | | | | | | | | | | | | | | | | | |
Supplemental Disclosure of Cash Flow Information | | | | | | | | | | | | | | | | | | |
Income taxes paid | $ | -0.2 | | $ | — | | $ | -0.2 | | $ | — | | $ | -0.2 | | | | |
Interest expense on indebtedness paid | $ | -5.6 | | $ | 0.9 | | $ | -4.7 | | $ | — | | $ | -4.7 | | | | |
| | | | | | | | | | | | | | | | | | |
Non-Cash Transactions During the Year | | | | | | | | | | | | | | | | | | |
Investment exchanges | $ | — | | $ | 24.5 | | $ | 24.5 | | $ | — | | $ | 24.5 | | | | |
——————— |
| -1 | Adjustments related to the correction of errors reflect amounts prior to the retrospective adoption of amended guidance to ASC 944, Financial Services – Insurance (ASU 2010-26). See footnote 2 below for additional information regarding these amounts and the retrospective adoption. | | | | | | | | | | | | | | | | |
| -2 | Adjustments related to the retrospective adoption of amended guidance to ASC 944, Financial Services – Insurance (ASU 2010-26), have been updated from those originally disclosed in the First Quarter 2012 10-Q filing to reflect the correction of errors identified related to the adoption of the amended guidance as well as indirect impact of the correction of errors associated with the restatement. | | | | | | | | | | | | | | | | |
|
|