Quarterly Results Of Operations | LINCOLN NATIONAL CORPORATION CONSOLIDATED BALANCE SHEETS (Unaudited, in millions, except share data) As Restated As of As of As of March 31, June 30, September 30, 2021 2021 2021 ASSETS Investments: Fixed maturity available-for-sale securities, at fair value (amortized cost: $ 105,866 , $ 106,668 and $ 107,459 at March 31, 2021, June 30, 2021 and September 30, 2021, respectively; allowance for credit losses: $ 14 , $ 9 and $ 17 at March 31, 2021, June 30, 2021 and September 30, 2021, respectively) $ 117,313 $ 122,215 $ 122,085 Trading securities 4,344 4,211 4,170 Equity securities 144 195 264 Mortgage loans on real estate, net of allowance for credit losses (portion at fair value: $ 874 , $ 818 and $ 792 at March 31, 2021, June 30, 2021 and September 30, 2021) 17,255 17,586 17,730 Policy loans 2,502 2,410 2,379 Derivative investments 3,482 4,730 5,075 Other investments 3,547 3,948 4,066 Total investments 148,587 155,295 155,769 Cash and invested cash 1,350 2,389 2,614 Deferred acquisition costs and value of business acquired 7,665 6,261 5,966 Accrued investment income 1,301 1,254 1,297 Reinsurance recoverables, net of allowance for credit losses 16,289 15,981 15,729 Goodwill 1,778 1,778 1,778 Other assets 18,264 18,125 18,076 Separate account assets 171,339 178,795 175,667 Total assets $ 366,573 $ 379,878 $ 376,896 LIABILITIES AND STOCKHOLDERS’ EQUITY Liabilities Future contract benefits $ 39,592 $ 40,251 $ 40,641 Other contract holder funds 107,002 108,778 109,300 Short-term debt 300 300 300 Long-term debt 6,294 6,334 6,323 Payables for collateral on investments 7,597 8,199 8,379 Other liabilities 14,862 15,479 15,121 Separate account liabilities 171,339 178,795 175,667 Total liabilities 346,986 358,136 355,731 Contingencies and Commitments (See Note 13) Stockholders’ Equity Preferred stock – 10,000,000 shares authorized - - - Common stock – 800,000,000 shares authorized; 191,149,192 , 189,089,948 and 186,089,222 shares issued and outstanding as of March 31, 2021, June 30, 2021 and September 30, 2021, respectively 5,057 5,021 4,956 Retained earnings 8,769 9,242 9,360 Accumulated other comprehensive income (loss) 5,761 7,479 6,849 Total stockholders’ equity 19,587 21,742 21,165 Total liabilities and stockholders’ equity $ 366,573 $ 379,878 $ 376,896 LINCOLN NATIONAL CORPORATION CONSOLIDATED BALANCE SHEETS (Unaudited, in millions, except share data) As Restated As of As of As of March 31, June 30, September 30, 2022 2022 2022 ASSETS Investments: Fixed maturity available-for-sale securities, at fair value (amortized cost: $ 107,587 , $ 109,592 and $ 111,058 at March 31, 2022, June 30, 2022 and September 30, 2022, respectively; allowance for credit losses: $ 20 , $ 12 and $ 18 at March 31, 2022, June 30, 2022 and September 30, 2022, respectively) $ 110,663 $ 103,317 $ 97,572 Trading securities 4,364 3,803 3,580 Equity securities 399 411 427 Mortgage loans on real estate, net of allowance for credit losses (portion at fair value: $ 537 , $ 528 and $ 495 at March 31, 2022, June 30, 2022 and September 30, 2022) 17,892 17,922 18,066 Policy loans 2,339 2,368 2,347 Derivative investments 4,573 3,167 3,455 Other investments 4,122 4,078 3,813 Total investments 144,352 135,066 129,260 Cash and invested cash 1,960 1,567 1,472 Deferred acquisition costs and value of business acquired 8,811 11,872 13,684 Accrued investment income 1,247 1,226 1,283 Reinsurance recoverables, net of allowance for credit losses 20,044 19,909 20,045 Goodwill 1,778 1,778 1,144 Other assets 18,467 18,137 19,991 Separate account assets 168,879 145,791 137,295 Total assets $ 365,538 $ 335,346 $ 324,174 LIABILITIES AND STOCKHOLDERS’ EQUITY Liabilities Future contract benefits $ 39,776 $ 39,309 $ 41,716 Other contract holder funds 112,913 115,145 118,201 Short-term debt - - 500 Long-term debt 6,561 6,498 5,959 Payables for collateral on investments 8,927 7,524 6,865 Other liabilities 13,298 11,425 10,970 Separate account liabilities 168,879 145,791 137,295 Total liabilities 350,354 325,692 321,506 Contingencies and Commitments (See Note 13) Stockholders’ Equity Preferred stock – 10,000,000 shares authorized - - - Common stock – 800,000,000 shares authorized; 171,890,974 , 170,224,116 and 169,214,493 shares issued and outstanding as of March 31, 2022, June 30, 2022 and September 30, 2022, respectively 4,586 4,546 4,534 Retained earnings 9,346 9,445 6,762 Accumulated other comprehensive income (loss) 1,252 ( 4,337 ) ( 8,628 ) Total stockholders’ equity 15,184 9,654 2,668 Total liabilities and stockholders’ equity $ 365,538 $ 335,346 $ 324,174 LINCOLN NATIONAL CORPORATION CONSOLIDATED STATEMENTS OF COMPREHENSIVE INCOME (LOSS) (Unaudited, in millions, except per share data) As Restated For the Three Months Ended March 31, June 30, September 30, December 31, 2021 2021 2021 2021 Revenues Insurance premiums $ 1,400 $ 1,404 $ 1,394 $ 1,419 Fee income 1,597 1,673 2,000 1,635 Net investment income 1,509 1,583 1,575 1,444 Realized gain (loss) ( 180 ) 1 79 514 Amortization of deferred gain on business sold through reinsurance 9 9 9 11 Other revenues 198 192 181 206 Total revenues 4,533 4,862 5,238 5,229 Expenses Interest credited 743 745 748 696 Benefits 2,227 1,930 2,121 2,251 Commissions and other expenses 1,231 1,325 1,908 1,330 Interest and debt expense 65 65 73 67 Spark program expense 13 21 22 31 Total expenses 4,279 4,086 4,872 4,375 Income (loss) before taxes 254 776 366 854 Federal income tax expense (benefit) 35 131 50 146 Net income (loss) 219 645 316 708 Other comprehensive income (loss), net of tax ( 3,170 ) 1,718 ( 630 ) ( 408 ) Comprehensive income (loss) $ ( 2,951 ) $ 2,363 $ ( 314 ) $ 300 Net Income (Loss) Per Common Share Basic $ 1.14 $ 3.40 $ 1.69 $ 3.92 Diluted $ 1.13 $ 3.36 $ 1.67 $ 3.86 Cash Dividends Declared Per Common Share $ 0.42 $ 0.42 $ 0.42 $ 0.45 LINCOLN NATIONAL CORPORATION CONSOLIDATED STATEMENTS OF COMPREHENSIVE INCOME (LOSS) (Unaudited, in millions, except per share data) As Restated For the Three Months Ended March 31, June 30, September 30, December 31, 2022 2022 2022 2022 Revenues Insurance premiums $ 1,477 $ 1,498 $ 1,548 $ 1,564 Fee income 1,568 1,506 1,527 1,453 Net investment income 1,411 1,398 1,295 1,411 Realized gain (loss) 25 515 212 ( 407 ) Amortization of deferred gain on business sold through reinsurance 11 11 10 10 Other revenues 182 160 189 191 Total revenues 4,674 5,088 4,781 4,222 Expenses Interest credited 697 706 722 745 Benefits 2,568 2,890 5,103 1,985 Commissions and other expenses 1,235 1,123 1,355 1,382 Interest and debt expense 66 68 71 78 Spark program expense 31 44 44 48 Impairment of intangibles - - 634 - Total expenses 4,597 4,831 7,929 4,238 Income (loss) before taxes 77 257 ( 3,148 ) ( 16 ) Federal income tax expense (benefit) ( 15 ) 29 ( 565 ) ( 37 ) Net income (loss) 92 228 ( 2,583 ) 21 Other comprehensive income (loss), net of tax ( 5,189 ) ( 5,589 ) ( 4,291 ) 960 Comprehensive income (loss) $ ( 5,097 ) $ ( 5,361 ) $ ( 6,874 ) $ 981 Net Income (Loss) Per Common Share Basic $ 0.53 $ 1.34 $ ( 15.22 ) $ 0.12 Diluted $ 0.52 $ 1.28 $ ( 15.23 ) $ 0.09 Cash Dividends Declared Per Common Share $ 0.45 $ 0.45 $ 0.45 $ 0.45 LINCOLN NATIONAL CORPORATION CONSOLIDATED STATEMENTS OF STOCKHOLDERS’ EQUITY (Unaudited, in millions) As Restated For the Three Months Ended March 31, June 30, September 30, 2021 2021 2021 Common Stock Balance as of beginning-of-period $ 5,082 $ 5,057 $ 5,021 Stock compensation/issued for benefit plans 25 23 16 Retirement of common stock/cancellation of shares ( 50 ) ( 59 ) ( 81 ) Balance as of end-of-period 5,057 5,021 4,956 Retained Earnings Balance as of beginning-of-period 8,686 8,769 9,242 Net income (loss) 219 645 316 Retirement of common stock ( 55 ) ( 91 ) ( 119 ) Common stock dividends declared ( 81 ) ( 81 ) ( 79 ) Balance as of end-of-period 8,769 9,242 9,360 Accumulated Other Comprehensive Income (Loss) Balance as of beginning-of-period 8,931 5,761 7,479 Other comprehensive income (loss), net of tax ( 3,170 ) 1,718 ( 630 ) Balance as of end-of-period 5,761 7,479 6,849 Total stockholders’ equity as of end-of-period $ 19,587 $ 21,742 $ 21,165 As Restated For the Three Months Ended March 31, June 30, September 30, 2022 2022 2022 Common Stock Balance as of beginning-of-period $ 4,735 $ 4,586 $ 4,546 Stock compensation/issued for benefit plans 6 9 15 Retirement of common stock/cancellation of shares ( 155 ) ( 49 ) ( 27 ) Balance as of end-of-period 4,586 4,546 4,534 Retained Earnings Balance as of beginning-of-period 9,578 9,346 9,445 Net income (loss) 92 228 ( 2,583 ) Retirement of common stock ( 245 ) ( 51 ) ( 23 ) Common stock dividends declared ( 79 ) ( 78 ) ( 77 ) Balance as of end-of-period 9,346 9,445 6,762 Accumulated Other Comprehensive Income (Loss) Balance as of beginning-of-period 6,441 1,252 ( 4,337 ) Other comprehensive income (loss), net of tax ( 5,189 ) ( 5,589 ) ( 4,291 ) Balance as of end-of-period 1,252 ( 4,337 ) ( 8,628 ) Total stockholders’ equity as of end-of-period $ 15,184 $ 9,654 $ 2,668 LINCOLN NATIONAL CORPORATION CONSOLIDATED STATEMENTS OF CASH FLOWS (Unaudited, in millions) As Restated For the For the For the Three Months Six Months Nine Months Ended Ended Ended March 31, June 30, September 30, 2021 2021 2021 Cash Flows from Operating Activities Net income (loss) $ 219 $ 864 $ 1,180 Adjustments to reconcile net income (loss) to net cash provided by (used in) operating activities: Realized (gain) loss 180 179 100 Sales and maturities (purchases) of trading securities, net 118 230 239 Amortization of deferred gain on business sold through reinsurance ( 9 ) ( 17 ) ( 27 ) Change in: Deferred acquisition costs, value of business acquired, deferred sales inducements and deferred front-end loads deferrals and interest, net of amortization 54 112 346 Premiums and fees receivable ( 161 ) ( 97 ) ( 98 ) Accrued investment income ( 41 ) ( 10 ) ( 34 ) Insurance liabilities and reinsurance-related balances ( 762 ) ( 1,431 ) ( 1,779 ) Accrued expenses ( 40 ) 42 246 Federal income tax accruals 35 166 215 Other ( 216 ) ( 251 ) ( 263 ) Net cash provided by (used in) operating activities ( 623 ) ( 213 ) 125 Cash Flows from Investing Activities Purchases of available-for-sale securities and equity securities ( 3,854 ) ( 8,324 ) ( 11,917 ) Sales of available-for-sale securities and equity securities 571 1,269 1,452 Maturities of available-for-sale securities 1,913 4,700 7,055 Purchases of alternative investments ( 163 ) ( 361 ) ( 506 ) Sales and repayments of alternative investments 54 128 258 Issuance of mortgage loans on real estate ( 887 ) ( 1,632 ) ( 2,210 ) Repayment and maturities of mortgage loans on real estate 403 851 1,274 Repayment (issuance) of policy loans, net ( 76 ) 16 48 Net change in collateral on investments, derivatives and related settlements 1,341 1,888 2,312 Other ( 33 ) ( 71 ) ( 219 ) Net cash provided by (used in) investing activities ( 731 ) ( 1,536 ) ( 2,453 ) Cash Flows from Financing Activities Payment related to modification or early extinguishment of debt - - ( 8 ) Proceeds from certain financing arrangements - 50 50 Deposits of fixed account values, including the fixed portion of variable 3,140 6,378 9,152 Withdrawals of fixed account values, including the fixed portion of variable ( 1,773 ) ( 3,276 ) ( 4,961 ) Transfers from (to) separate accounts, net ( 130 ) ( 255 ) ( 254 ) Common stock issued for benefit plans 7 12 14 Repurchase of common stock ( 105 ) ( 255 ) ( 455 ) Dividends paid to common stockholders ( 80 ) ( 161 ) ( 241 ) Other ( 63 ) ( 63 ) ( 63 ) Net cash provided by (used in) financing activities 996 2,430 3,234 Net increase (decrease) in cash, invested cash and restricted cash ( 358 ) 681 906 Cash, invested cash and restricted cash as of beginning-of-year 1,708 1,708 1,708 Cash, invested cash and restricted cash as of end-of-period $ 1,350 $ 2,389 $ 2,614 LINCOLN NATIONAL CORPORATION CONSOLIDATED STATEMENTS OF CASH FLOWS (Unaudited, in millions) As Restated For the For the For the Three Months Six Months Nine Months Ended Ended Ended March 31, June 30, September 30, 2022 2022 2022 Cash Flows from Operating Activities Net income (loss) $ 92 319 $ ( 2,264 ) Adjustments to reconcile net income (loss) to net cash provided by (used in) operating activities: Realized (gain) loss ( 25 ) ( 540 ) ( 752 ) Sales and maturities (purchases) of trading securities, net ( 187 ) 117 163 Amortization of deferred gain on business sold through reinsurance ( 11 ) ( 22 ) ( 31 ) Impairment of intangibles - - 634 Change in: Deferred acquisition costs, value of business acquired, deferred sales inducements and deferred front-end loads deferrals and interest, net of amortization 31 - 74 Premiums and fees receivable ( 91 ) ( 76 ) ( 3 ) Accrued investment income ( 35 ) ( 40 ) ( 80 ) Insurance liabilities and reinsurance-related balances 1,275 3,116 6,166 Accrued expenses ( 262 ) ( 371 ) ( 402 ) Federal income tax accruals 39 69 ( 498 ) Other ( 74 ) 135 383 Net cash provided by (used in) operating activities 752 2,707 3,390 Cash Flows from Investing Activities Purchases of available-for-sale securities and equity securities ( 3,934 ) ( 8,204 ) ( 12,008 ) Sales of available-for-sale securities and equity securities 105 308 1,196 Maturities of available-for-sale securities 1,604 3,231 4,333 Purchases of alternative investments ( 161 ) ( 329 ) ( 484 ) Sales and repayments of alternative investments 131 183 383 Issuance of mortgage loans on real estate ( 539 ) ( 1,366 ) ( 1,924 ) Repayment and maturities of mortgage loans on real estate 717 1,428 1,872 Repayment (issuance) of policy loans, net 25 ( 5 ) 17 Net change in collateral on investments, derivatives and related settlements 16 ( 1,893 ) ( 3,155 ) Other ( 104 ) ( 101 ) ( 93 ) Net cash provided by (used in) investing activities ( 2,140 ) ( 6,748 ) ( 9,863 ) Cash Flows from Financing Activities Payment of long-term debt, including current maturities ( 300 ) ( 300 ) ( 300 ) Issuance of long-term debt, net of issuance costs 297 297 296 Payment related to sale-leaseback transactions ( 4 ) ( 47 ) ( 52 ) Proceeds from certain financing arrangements - 53 53 Deposits of fixed account values, including the fixed portion of variable 3,046 6,900 11,062 Withdrawals of fixed account values, including the fixed portion of variable ( 1,884 ) ( 3,352 ) ( 4,997 ) Transfers from (to) separate accounts, net 70 116 71 Common stock issued for benefit plans ( 10 ) ( 14 ) ( 15 ) Repurchase of common stock ( 400 ) ( 500 ) ( 550 ) Dividends paid to common stockholders ( 79 ) ( 157 ) ( 234 ) Other - - ( 1 ) Net cash provided by (used in) financing activities 736 2,996 5,333 Net increase (decrease) in cash, invested cash and restricted cash ( 652 ) ( 1,045 ) ( 1,140 ) Cash, invested cash and restricted cash as of beginning-of-year 2,612 2,612 2,612 Cash, invested cash and restricted cash as of end-of-period $ 1,960 $ 1,567 $ 1,472 LINCOLN NATIONAL CORPORATION CONSOLIDATED BALANCE SHEETS (Unaudited, in millions, except share data) As of March 31, 2021 As Previously Restatement As Reported Impacts Restated ASSETS Investments: Fixed maturity available-for-sale securities, at fair value (amortized cost: 2021 - $ 105,866 ; allowance for credit losses: 2021 - $ 14 ) $ 117,313 $ - $ 117,313 Trading securities 4,365 ( 21 ) 4,344 Equity securities 123 21 144 Mortgage loans on real estate, net of allowance for credit losses (portion at fair value: 2021 - $ 874 ) 17,255 - 17,255 Policy loans 2,502 - 2,502 Derivative investments 3,453 29 3,482 Other investments 3,548 ( 1 ) 3,547 Total investments 148,559 28 148,587 Cash and invested cash 1,350 - 1,350 Deferred acquisition costs and value of business acquired 7,665 - 7,665 Accrued investment income 1,301 - 1,301 Reinsurance recoverables, net of allowance for credit losses 16,289 - 16,289 Goodwill 1,778 - 1,778 Other assets 18,479 ( 215 ) 18,264 Separate account assets 171,339 - 171,339 Total assets $ 366,760 $ ( 187 ) $ 366,573 LIABILITIES AND STOCKHOLDERS’ EQUITY Liabilities Future contract benefits $ 39,591 $ 1 $ 39,592 Other contract holder funds 107,002 - 107,002 Short-term debt 300 - 300 Long-term debt 6,294 - 6,294 Payables for collateral on investments 7,597 - 7,597 Other liabilities 15,044 ( 182 ) 14,862 Separate account liabilities 171,339 - 171,339 Total liabilities 347,167 ( 181 ) 346,986 Contingencies and Commitments (See Note 13) Stockholders’ Equity Preferred stock – 10,000,000 shares authorized - - - Common stock – 800,000,000 shares authorized; 191,149,192 shares issued and outstanding as of March 31, 2021 5,057 - 5,057 Retained earnings 8,775 ( 6 ) 8,769 Accumulated other comprehensive income (loss) 5,761 - 5,761 Total stockholders’ equity 19,593 ( 6 ) 19,587 Total liabilities and stockholders’ equity $ 366,760 $ ( 187 ) $ 366,573 LINCOLN NATIONAL CORPORATION CONSOLIDATED BALANCE SHEETS (Unaudited, in millions, except share data) As of June 30, 2021 As Previously Restatement As Reported Impacts Restated ASSETS Investments: Fixed maturity available-for-sale securities, at fair value (amortized cost: 2021 - $ 106,668 ; allowance for credit losses: 2021 - $ 9 ) $ 122,215 $ - $ 122,215 Trading securities 4,232 ( 21 ) 4,211 Equity securities 174 21 195 Mortgage loans on real estate, net of allowance for credit losses (portion at fair value: 2021 - $ 818 ) 17,586 - 17,586 Policy loans 2,410 - 2,410 Derivative investments 4,548 182 4,730 Other investments 3,950 ( 2 ) 3,948 Total investments 155,115 180 155,295 Cash and invested cash 2,389 - 2,389 Deferred acquisition costs and value of business acquired 6,261 - 6,261 Accrued investment income 1,254 - 1,254 Reinsurance recoverables, net of allowance for credit losses 15,981 - 15,981 Goodwill 1,778 - 1,778 Other assets 18,575 ( 450 ) 18,125 Separate account assets 178,795 - 178,795 Total assets $ 380,148 $ ( 270 ) $ 379,878 LIABILITIES AND STOCKHOLDERS’ EQUITY Liabilities Future contract benefits $ 40,250 $ 1 $ 40,251 Other contract holder funds 108,778 - 108,778 Short-term debt 300 - 300 Long-term debt 6,334 - 6,334 Payables for collateral on investments 8,199 - 8,199 Other liabilities 15,747 ( 268 ) 15,479 Separate account liabilities 178,795 - 178,795 Total liabilities 358,403 ( 267 ) 358,136 Contingencies and Commitments (See Note 13) Stockholders’ Equity Preferred stock – 10,000,000 shares authorized - - - Common stock – 800,000,000 shares authorized; 189,089,948 shares issued and outstanding as of June 30, 2021 5,021 - 5,021 Retained earnings 9,245 ( 3 ) 9,242 Accumulated other comprehensive income (loss) 7,479 - 7,479 Total stockholders’ equity 21,745 ( 3 ) 21,742 Total liabilities and stockholders’ equity $ 380,148 $ ( 270 ) $ 379,878 LINCOLN NATIONAL CORPORATION CONSOLIDATED BALANCE SHEETS (Unaudited, in millions, except share data) As of September 30, 2021 As Previously Restatement As Reported Impacts Restated ASSETS Investments: Fixed maturity available-for-sale securities, at fair value (amortized cost: 2021 - $ 107,459 ; allowance for credit losses: 2021 - $ 17 ) $ 122,085 $ - $ 122,085 Trading securities 4,191 ( 21 ) 4,170 Equity securities 243 21 264 Mortgage loans on real estate, net of allowance for credit losses (portion at fair value: 2021 - $ 792 ) 17,730 - 17,730 Policy loans 2,379 - 2,379 Derivative investments 4,828 247 5,075 Other investments 4,069 ( 3 ) 4,066 Total investments 155,525 244 155,769 Cash and invested cash 2,614 - 2,614 Deferred acquisition costs and value of business acquired 5,965 1 5,966 Accrued investment income 1,297 - 1,297 Reinsurance recoverables, net of allowance for credit losses 15,729 - 15,729 Goodwill 1,778 - 1,778 Other assets 18,477 ( 401 ) 18,076 Separate account assets 175,667 - 175,667 Total assets $ 377,052 $ ( 156 ) $ 376,896 LIABILITIES AND STOCKHOLDERS’ EQUITY Liabilities Future contract benefits $ 40,641 $ - $ 40,641 Other contract holder funds 109,297 3 109,300 Short-term debt 300 - 300 Long-term debt 6,323 - 6,323 Payables for collateral on investments 8,379 - 8,379 Other liabilities 15,275 ( 154 ) 15,121 Separate account liabilities 175,667 - 175,667 Total liabilities 355,882 ( 151 ) 355,731 Contingencies and Commitments (See Note 13) Stockholders’ Equity Preferred stock – 10,000,000 shares authorized - - - Common stock – 800,000,000 shares authorized; 186,089,222 shares issued and outstanding as of September 30, 2021 4,956 - 4,956 Retained earnings 9,365 ( 5 ) 9,360 Accumulated other comprehensive income (loss) 6,849 - 6,849 Total stockholders’ equity 21,170 ( 5 ) 21,165 Total liabilities and stockholders’ equity $ 377,052 $ ( 156 ) $ 376,896 LINCOLN NATIONAL CORPORATION CONSOLIDATED BALANCE SHEETS (Unaudited, in millions, except share data) As of March 31, 2022 As Previously Restatement As Reported Impacts Restated ASSETS Investments: Fixed maturity available-for-sale securities, at fair value (amortized cost: 2022 - $ 107,587 ; allowance for credit losses: 2022 - $ 20 ) $ 110,695 $ ( 32 ) $ 110,663 Trading securities 4,385 ( 21 ) 4,364 Equity securities 346 53 399 Mortgage loans on real estate, net of allowance for credit losses (portion at fair value: 2022 - $ 537 ) 17,892 - 17,892 Policy loans 2,339 - 2,339 Derivative investments 4,840 ( 267 ) 4,573 Other investments 4,127 ( 5 ) 4,122 Total investments 144,624 ( 272 ) 144,352 Cash and invested cash 1,960 - 1,960 Deferred acquisition costs and value of business acquired 8,810 1 8,811 Accrued investment income 1,247 - 1,247 Reinsurance recoverables, net of allowance for credit losses 20,044 - 20,044 Goodwill 1,778 - 1,778 Other assets 18,587 ( 120 ) 18,467 Separate account assets 168,879 - 168,879 Total assets $ 365,929 $ ( 391 ) $ 365,538 LIABILITIES AND STOCKHOLDERS’ EQUITY Liabilities Future contract benefits $ 39,773 $ 3 $ 39,776 Other contract holder funds 112,901 12 112,913 Long-term debt 6,561 - 6,561 Payables for collateral on investments 8,927 - 8,927 Other liabilities 14,176 ( 878 ) 13,298 Separate account liabilities 168,879 - 168,879 Total liabilities 351,217 ( 863 ) 350,354 Contingencies and Commitments (See Note 13) Stockholders’ Equity Preferred stock – 10,000,000 shares authorized - - - Common stock – 800,000,000 shares authorized; 171,890,974 shares issued and outstanding as of March 31, 2022 4,586 - 4,586 Retained earnings 8,876 470 9,346 Accumulated other comprehensive income (loss) 1,250 2 1,252 Total stockholders’ equity 14,712 472 15,184 Total liabilities and stockholders’ equity $ 365,929 $ ( 391 ) $ 365,538 LINCOLN NATIONAL CORPORATION CONSOLIDATED BALANCE SHEETS (Unaudited, in millions, except share data) As of June 30, 2022 As Previously Restatement As Reported Impacts Restated ASSETS Investments: Fixed maturity available-for-sale securities, at fair value (amortized cost: 2022 - $ 109,592 ; allowance for credit losses: 2022 - $ 12 ) $ 103,365 $ ( 48 ) $ 103,317 Trading securities 3,822 ( 19 ) 3,803 Equity securities 344 67 411 Mortgage loans on real estate, net of allowance for credit losses (portion at fair value: 2022 - $ 528 ) 17,922 - 17,922 Policy loans 2,368 - 2,368 Derivative investments 3,370 ( 203 ) 3,167 Other investments 4,054 24 4,078 Total investments 135,245 ( 179 ) 135,066 Cash and invested cash 1,567 - 1,567 Deferred acquisition costs and value of business acquired 11,872 - 11,872 Accrued investment income 1,226 - 1,226 Reinsurance recoverables, net of allowance for credit losses 19,909 - 19,909 Goodwill 1,778 - 1,778 Other assets 18,381 ( 244 ) 18,137 Separate account assets 145,791 - 145,791 Total assets $ 335,769 $ ( 423 ) $ 335,346 LIABILITIES AND STOCKHOLDERS’ EQUITY Liabilities Future contract benefits $ 39,306 $ 3 $ 39,309 Other contract holder funds 115,127 18 115,145 Long-term debt 6,498 - 6,498 Payables for collateral on investments 7,524 - 7,524 Other liabilities 12,335 ( 910 ) 11,425 Separate account liabilities 145,791 - 145,791 Total liabilities 326,581 ( 889 ) 325,692 Contingencies and Commitments (See Note 13) Stockholders’ Equity Preferred stock – 10,000,000 shares authorized - - - Common stock – 800,000,000 shares authorized; 170,224,116 shares issued and outstanding as of June 30, 2022 4,546 - 4,546 Retained earnings 8,985 460 9,445 Accumulated other comprehensive income (loss) ( 4,343 ) 6 ( 4,337 ) Total stockholders’ equity 9,188 466 9,654 Total liabilities and stockholders’ equity $ 335,769 $ ( 423 ) $ 335,346 LINCOLN NATIONAL CORPORATION CONSOLIDATED BALANCE SHEETS (Unaudited, in millions, except share data) As of September 30, 2022 As Previously Restatement As Reported Impacts Restated ASSETS Investments: Fixed maturity available-for-sale securities, at fair value (amortized cost: 2022 - $ 111,058 ; allowance for credit losses: 2022 - $ 18 ) $ 97,572 $ - $ 97,572 Trading securities 3,580 - 3,580 Equity securities 427 - 427 Mortgage loans on real estate, net of allowance for credit losses (portion at fair value: 2022 - $ 495 ) 18,066 - 18,066 Policy loans 2,347 - 2,347 Derivative investments 3,681 ( 226 ) 3,455 Other investments 3,820 ( 7 ) 3,813 Total investments 129,493 ( 233 ) 129,260 Cash and invested cash 1,472 - 1,472 Deferred acquisition costs and value of business acquired 13,676 8 13,684 Accrued investment income 1,283 - 1,283 Reinsurance recoverables, net of allowance for credit losses 20,045 - 20,045 Goodwill 1,144 - 1,144 Other assets 20,275 ( 284 ) 19,991 Separate account assets 137,295 - 137,295 Total assets $ 324,683 $ ( 509 ) $ 324,174 LIABILITIES AND STOCKHOLDERS’ EQUITY Liabilities Future contract benefits $ 41,716 $ - $ 41,716 Other contract holder funds 118,174 27 118,201 Short-term debt 500 - 500 Long-term debt 5,959 - 5,959 Payables for collateral on investments 6,865 - 6,865 Other liabilities 11,957 ( 987 ) 10,970 Separate account liabilities 137,295 - 137,295 Total liabilities 322,466 ( 960 ) 321,506 Contingencies and Commitments (See Note 13) Stockholders’ Equity Preferred stock – 10,000,000 shares authorized - - - Common stock – 800,000,000 shares authorized; 169,214,493 shares issued and outstanding as of September 30, 2022 4,534 - 4,534 Retained earnings 6,311 451 6,762 Accumulated other comprehensive income (loss) ( 8,628 ) - ( 8,628 ) Total stockholders’ equity 2,217 451 2,668 Total liabilities and stockholders’ equity $ 324,683 $ ( 509 ) $ 324,174 LINCOLN NATIONAL CORPORATION CONSOLIDATED STATEMENTS OF COMPREHENSIVE INCOME (LOSS) (Unaudited, in millions, except per share data) For the Three Months Ended March 31, 2021 As Previously Restatement As Reported Impacts Restated Revenues Insurance premiums $ 1,406 $ ( 6 ) $ 1,400 Fee income 1,592 5 1,597 Net investment income 1,510 ( 1 ) 1,509 Realized gain (loss) ( 181 ) 1 ( 180 ) Amortization of deferred gain on business sold through reinsurance 9 - 9 Other revenues 198 - 198 Total revenues 4,534 ( 1 ) 4,533 Expenses Interest credited 737 6 743 Benefits 2,226 1 2,227 Commissions and other expenses 1,231 - 1,231 Interest and debt expense 65 - 65 Spark program expense 13 - 13 Total expenses 4,272 7 4,279 Income (loss) before taxes 262 ( 8 ) 254 Federal income tax expense (benefit) 37 ( 2 ) 35 Net income (loss) 225 ( 6 ) 219 Other comprehensive income (loss), net of tax ( 3,170 ) - ( 3,170 ) Comprehensive income (loss) $ ( 2,945 ) $ ( 6 ) $ ( 2,951 ) Net Income (Loss) Per Common Share Basic $ 1.17 $ ( 0.03 ) $ 1.14 Diluted $ 1.16 $ ( 0.03 ) $ 1.13 Cash Dividends Declared Per Common Share $ 0.42 $ - $ 0.42 LINCOLN NATIONAL CORPORATION CONSOLIDATED STATEMENTS OF COMPREHENSIVE INCOME (LOSS) (Unaudited, in millions, except per share data) For the Three Months Ended June 30, 2021 As Previously Restatement As Reported Impacts Restated Revenues Insurance premiums $ 1,398 $ 6 $ 1,404 Fee income 1,670 3 1,673 Net investment income 1,584 ( 1 ) 1,583 Realized gain (loss) ( 2 ) 3 1 Amortization of deferred gain on business sold through reinsurance 9 - 9 Other revenues 192 - 192 Total revenues 4,851 11 4,862 Expenses Interest credited 737 8 745 Benefits 1,930 - 1,930 Commissions and other expenses 1,326 ( 1 ) 1,325 Interest and debt expense 65 - 65 Spark program expense 21 - 21 Total expenses 4,079 7 4,086 Income (loss) before taxes 772 4 776 Federal income tax expense (benefit) 130 1 131 Net income (loss) 642 3 645 Other comprehensive income (loss), net of tax 1,718 - 1,718 Comprehensive income (loss) $ 2,360 $ 3 $ 2,363 Net Income (Loss) Per Common Share Basic $ 3.38 $ 0.02 $ 3.40 Diluted $ 3.34 $ 0.02 $ 3.36 Cash Dividends Declared Per Common Share $ 0.42 $ - $ 0.42 LINCOLN NATIONAL CORPORATION CONSOLIDATED STATEMENTS OF COMPREHENSIVE INCOME (LOSS) (Unaudited, in millions, except per share data) For the Three Months Ended September 30, 2021 As Previously Restatement As Reported Impacts Restated Revenues Insurance premiums $ 1,394 $ - $ 1,394 Fee income 1,996 4 2,000 Net investment income 1,576 ( 1 ) 1,575 Realized gain (loss) 85 ( 6 ) 79 Amortization of deferred gain on business sold through reinsurance 9 - 9 Other revenues 181 - 181 Total revenues 5,241 ( 3 ) 5,238 Expenses Interest credited 750 ( 2 ) 748 Benefits 2,122 ( 1 ) 2,121 Commissions and other expenses 1,906 2 1,908 Interest and debt expense 73 - 73 Spark program expense 22 - 22 Total expenses 4,873 ( 1 ) 4,872 Income (loss) before taxes 368 ( 2 ) 366 Federal income tax expense (benefit) 50 - 50 Net income (loss) 318 ( 2 ) 316 Other comprehensive income (loss), net of tax ( 630 ) - ( 630 ) Comprehensive income (loss) $ ( 312 ) $ ( 2 ) $ ( 314 ) Net Income (Loss) Per Common Share Basic $ 1.70 $ ( 0.01 ) $ 1.69 Diluted $ 1.68 $ ( 0.01 ) $ 1.67 Cash Dividends Declared Per Common Share $ 0.42 $ - $ 0.42 LINCOLN NATIONAL CORPORATION CONSOLIDATED STATEMENTS OF COMPREHENSIVE INCOME (LOSS) (Unaudited, in millions, except per share data) For the Three Months Ended December 31, 2021 As Previously Restatement As Reported Impacts Restated Revenues Insurance premiums $ 1,419 $ - $ 1,419 Fee income 1,629 6 1,635 Net investment income 1,445 ( 1 ) 1,444 Realized gain (loss) ( 114 ) 628 514 Amortization of deferred gain on business sold through reinsurance 19 ( 8 ) 11 Other revenues 206 - 206 Total revenues 4,604 625 5,229 Expenses Interest credited 691 5 696 Benefits 2,251 - 2,251 Commissions and other expenses 1,328 2 1,330 Interest and debt expense 67 - 67 Spark program expense 31 - 31 Total expenses 4,368 7 4,375 Income (loss) before taxes 236 618 854 Federal income tax expense (benefit) 16 130 146 Net income (loss) 220 488 708 Other comprehensive income (loss), net of tax ( 408 ) - ( 408 ) Comprehensive income (loss) $ ( 188 ) $ 488 $ 300 Net Income (Loss) Per Common Share Basic $ 1.22 $ 2.70 $ 3.92 Diluted $ 1.20 $ 2.66 $ 3.86 Cash Dividends Declared Per Common Share $ 0.45 $ - $ 0.45 LINCOLN NATIONAL CORPORATION CONSOLIDATED STATEMENTS OF COMPREHENSIVE INCOME (LOSS) (Unaudited, in millions, except per share data) For the Three Months Ended March 31, 2022 As Previously Restatement As Reported Impacts Restated Revenues Insurance premiums $ 1,477 $ - $ 1,477 Fee income 1,568 - 1,568 Net investment income 1,412 ( 1 ) 1,411 Realized gain (loss) 29 ( 4 ) 25 Amortization of deferred gain on business sold through reinsurance 19 ( 8 ) 11 Other revenues 182 - 182 Total revenues 4,687 ( 13 ) 4,674 Expenses Interest credited 697 - 697 Benefits 2,565 3 2,568 Commissions and other expenses 1,236 ( 1 ) 1,235 Interest and debt expense 66 - 66 Spark program expense 31 - 31 Total expenses 4,595 2 4,597 Income (loss) before taxes 92 ( 15 ) 77 Federal income tax expense (benefit) ( 12 ) ( 3 ) ( 15 ) Net income (loss) 104 ( 12 ) 92 Other comprehensive income (loss), net of tax ( 5,191 ) 2 ( 5,189 ) Comprehensive income (loss) $ ( 5,087 ) $ ( 10 ) $ ( 5,097 ) Net Income (Loss) Per Common Share Basic $ 0.60 $ ( 0.07 ) $ 0.53 Diluted $ 0.58 $ ( 0.06 ) $ 0.52 Cash Dividends Declared Per Common Share $ 0.45 $ - $ 0.45 LINCOLN NATIONAL CORPORATION CONSOLIDATED STATEMENTS OF COMPREHENSIVE INCOME (LOSS) (Unaudited, in millions, except per share data) For the Three Months Ended June 30, 2022 As Previously Restatement As Reported Impacts Restated Revenues Insurance premiums $ 1,498 $ - $ 1,498 Fee income 1,506 - 1,506 Net investment income 1,369 29 1,398 Realized gain (loss) 522 ( 7 ) 515 Amortization of deferred gain on business sold through reinsurance 19 ( 8 ) 11 Other revenues 190 ( 30 ) 160 Total revenues 5,104 ( 16 ) 5,088 Expenses Interest credited 706 - 706 Benefits 2,890 - 2,890 Commissions and other expenses 1,127 ( 4 ) 1,123 Interest and debt expense 68 - 68 Spark program expense 44 - 44 Total expenses 4,835 ( 4 ) 4,831 Income (loss) before taxes 269 ( 12 ) 257 Federal income tax expense (benefit) 31 ( 2 ) 29 Net income (loss) 238 ( 10 ) 228 Other comprehensive income (loss), net of tax ( 5,593 ) 4 ( 5,589 ) Comprehensive income (loss) $ ( 5,355 ) $ ( 6 ) $ ( 5,361 ) Net Income (Loss) |