Exhibit 99.3
Lincoln Financial Group | |||||
March 31, 2008 | |||||
General Account Supplement | |||||
This document is dated April 29, 2008. The data contained in this document may not be accurate after such date and LNC does not undertake to update or keep it accurate after such date. |
Lincoln Financial Group | ||||||||||||||||||||||||||||||||||||||||
Available For Sale (AFS) by Industry Classifications | ||||||||||||||||||||||||||||||||||||||||
Amounts in Millions | ||||||||||||||||||||||||||||||||||||||||
As of 3/31/2008 | As of 12/31/2007 | |||||||||||||||||||||||||||||||||||||||
Amortized | Unrealized | Unrealized | Fair | % Fair | Amortized | Unrealized | Unrealized | Fair | % Fair | |||||||||||||||||||||||||||||||
AFS - Fixed Maturities | Cost | Gains | (Losses) | Value | Value | Cost | Gains | (Losses) | Value | Value | ||||||||||||||||||||||||||||||
Corporate | ||||||||||||||||||||||||||||||||||||||||
Financial Services | 11,094 | 194 | (573 | ) | 10,715 | 19.4 | % | 11,234 | 187 | (300 | ) | 11,121 | 19.8 | % | ||||||||||||||||||||||||||
Basic Industry | 2,148 | 58 | (67 | ) | 2,139 | 3.8 | % | 2,148 | 52 | (35 | ) | 2,165 | 3.8 | % | ||||||||||||||||||||||||||
Capital Goods | 2,685 | 80 | (40 | ) | 2,725 | 4.9 | % | 2,665 | 66 | (16 | ) | 2,715 | 4.8 | % | ||||||||||||||||||||||||||
Communications | 2,865 | 85 | (100 | ) | 2,850 | 5.1 | % | 2,903 | 123 | (46 | ) | 2,980 | 5.3 | % | ||||||||||||||||||||||||||
Consumer Cyclical | 3,048 | 59 | (130 | ) | 2,977 | 5.4 | % | 3,038 | 56 | (94 | ) | 3,000 | 5.3 | % | ||||||||||||||||||||||||||
Consumer Non-Cyclical | 4,010 | 122 | (44 | ) | 4,088 | 7.3 | % | 3,898 | 101 | (25 | ) | 3,974 | 7.1 | % | ||||||||||||||||||||||||||
Energy | 2,679 | 143 | (25 | ) | 2,797 | 5.0 | % | 2,688 | 121 | (14 | ) | 2,795 | 5.0 | % | ||||||||||||||||||||||||||
Technology | 656 | 18 | (6 | ) | 668 | 1.1 | % | 660 | 15 | (5 | ) | 670 | 1.2 | % | ||||||||||||||||||||||||||
Transportation | 1,351 | 49 | (44 | ) | 1,356 | 2.4 | % | 1,409 | 39 | (19 | ) | 1,429 | 2.5 | % | ||||||||||||||||||||||||||
Industrial Other | 712 | 24 | (8 | ) | 728 | 1.3 | % | 710 | 22 | (6 | ) | 726 | 1.3 | % | ||||||||||||||||||||||||||
Utilities | 8,262 | 254 | (114 | ) | 8,402 | 15.2 | % | 8,051 | 195 | (77 | ) | 8,169 | 14.5 | % | ||||||||||||||||||||||||||
ABS | ||||||||||||||||||||||||||||||||||||||||
CDO / CLN [1] | 1,050 | 10 | (441 | ) | 619 | 1.1 | % | 996 | 8 | (205 | ) | 799 | 1.4 | % | ||||||||||||||||||||||||||
CRE CDO | 62 | - | (9 | ) | 53 | 0.1 | % | 42 | - | (4 | ) | 38 | 0.1 | % | ||||||||||||||||||||||||||
MBS CDO | - | - | - | - | 0.0 | % | 1 | - | - | 1 | 0.0 | % | ||||||||||||||||||||||||||||
Credit Card | 160 | - | (14 | ) | 146 | 0.3 | % | 160 | 1 | (2 | ) | 159 | 0.3 | % | ||||||||||||||||||||||||||
Home Equity | 1,195 | 5 | (177 | ) | 1,023 | 1.8 | % | 1,209 | 4 | (76 | ) | 1,137 | 2.0 | % | ||||||||||||||||||||||||||
Manufactured Housing | 158 | 7 | (5 | ) | 160 | 0.3 | % | 161 | 7 | (5 | ) | 163 | 0.3 | % | ||||||||||||||||||||||||||
Auto Loan | 3 | - | - | 3 | 0.0 | % | 4 | - | - | 4 | 0.0 | % | ||||||||||||||||||||||||||||
Other | 228 | 8 | (7 | ) | 229 | 0.4 | % | 235 | 4 | (1 | ) | 238 | 0.4 | % | ||||||||||||||||||||||||||
CMBS | ||||||||||||||||||||||||||||||||||||||||
Non-Agency Backed | 2,637 | 30 | (181 | ) | 2,486 | 4.5 | % | 2,711 | 48 | (70 | ) | 2,689 | 4.8 | % | ||||||||||||||||||||||||||
CMOs | ||||||||||||||||||||||||||||||||||||||||
Agency Backed | 4,686 | 126 | (28 | ) | 4,784 | 8.6 | % | 4,547 | 74 | (19 | ) | 4,602 | 8.2 | % | ||||||||||||||||||||||||||
Non-Agency Backed | 2,328 | 4 | (301 | ) | 2,031 | 3.7 | % | 2,347 | 10 | (110 | ) | 2,247 | 4.0 | % | ||||||||||||||||||||||||||
Pass Thrus | ||||||||||||||||||||||||||||||||||||||||
Agency Backed | 1,120 | 28 | (2 | ) | 1,146 | 2.1 | % | 933 | 18 | (2 | ) | 949 | 1.7 | % | ||||||||||||||||||||||||||
Non-Agency Backed | 151 | - | (19 | ) | 132 | 0.2 | % | 153 | 1 | (4 | ) | 150 | 0.3 | % | ||||||||||||||||||||||||||
Municipals | ||||||||||||||||||||||||||||||||||||||||
Taxable | 131 | 6 | - | 137 | 0.2 | % | 133 | 5 | - | 138 | 0.2 | % | ||||||||||||||||||||||||||||
Tax-Exempt | 6 | - | - | 6 | 0.0 | % | 6 | - | - | 6 | 0.0 | % | ||||||||||||||||||||||||||||
Government/Gov Agencies | ||||||||||||||||||||||||||||||||||||||||
United States | 1,255 | 137 | (2 | ) | 1,390 | 2.5 | % | 1,261 | 108 | (4 | ) | 1,365 | 2.4 | % | ||||||||||||||||||||||||||
Foreign | 1,667 | 101 | (31 | ) | 1,737 | 3.1 | % | 1,663 | 92 | (19 | ) | 1,736 | 3.1 | % | ||||||||||||||||||||||||||
Redeemable Preferred Stock | 102 | 2 | (7 | ) | 97 | 0.2 | % | 103 | 9 | (1 | ) | 111 | 0.2 | % | ||||||||||||||||||||||||||
AFS - Fixed Maturities | 56,449 | 1,550 | (2,375 | ) | 55,624 | 100.0 | % | 56,069 | 1,366 | (1,159 | ) | 56,276 | 100.0 | % | ||||||||||||||||||||||||||
AFS - Equities | 556 | 7 | (89 | ) | 474 | 548 | 13 | (43 | ) | 518 | ||||||||||||||||||||||||||||||
Total AFS Securities | 57,005 | 1,557 | (2,464 | ) | 56,098 | 56,617 | 1,379 | (1,202 | ) | 56,794 | ||||||||||||||||||||||||||||||
Trading Securities [2] | 2,506 | 288 | (80 | ) | 2,714 | 2,512 | 265 | (47 | ) | 2,730 | ||||||||||||||||||||||||||||||
Total AFS & Trading Securities | 59,511 | 1,845 | (2,544 | ) | 58,812 | 59,129 | 1,644 | (1,249 | ) | 59,524 | ||||||||||||||||||||||||||||||
[1] Includes amortized cost of $850 million as of 3/31/08 and 12/31/2007, related to Credit-Linked Notes. For additional information, see "Credit-Linked Notes (CLN)" disclosure starting on page 156 of the 2007 10K. | ||||||||||||||||||||||||||||||||||||||||
[2] The trading securities support our Modco reinsurance agreements and the investment results are passed directly to the reinsurers. | ||||||||||||||||||||||||||||||||||||||||
Note: The change in gross unrealized losses from 12/31/2007 to 3/31/2008, was $1.2 billion. This increase was distributed among the following rating categories: AAA=19%; AA=29%; A=22%; BBB=20%; BB&Below=10%. | ||||||||||||||||||||||||||||||||||||||||
Lincoln Financial Group | ||||||||||
AFS - Exposure to Residential MBS and Related Collateral | ||||||||||
As of 3/31/2008 | ||||||||||
Amounts in Millions | ||||||||||
Total | Prime/Agency | Prime/Non-Agency | Alt-A | Subprime | ||||||
Fair | Amortized | Fair | Amortized | Fair | Amortized | Fair | Amortized | Fair | Amortized | |
Type | Value | Cost | Value | Cost | Value | Cost | Value | Cost | Value | Cost |
RMBS | 8,093 | 8,285 | 5,849 | 5,714 | 1,389 | 1,576 | 855 | 995 | - | - |
ABS | 1,023 | 1,195 | - | - | - | - | 372 | 416 | 651 | 779 |
Total | 9,116 | 9,480 | 5,849 | 5,714 | 1,389 | 1,576 | 1,227 | 1,411 | 651 | 779 |
Rating | ||||||||||
AAA | 8,417 | 8,546 | 5,808 | 5,674 | 1,104 | 1,200 | 1,000 | 1,094 | 505 | 578 |
AA | 478 | 629 | 20 | 20 | 248 | 326 | 168 | 228 | 42 | 55 |
A | 155 | 210 | 21 | 20 | 16 | 22 | 40 | 61 | 78 | 107 |
BBB | 35 | 53 | - | - | 7 | 14 | 4 | 5 | 24 | 34 |
BB and below | 31 | 42 | - | - | 14 | 14 | 15 | 23 | 2 | 5 |
Total | 9,116 | 9,480 | 5,849 | 5,714 | 1,389 | 1,576 | 1,227 | 1,411 | 651 | 779 |
Origination Year | ||||||||||
2004 and prior | 4,385 | 4,405 | 3,248 | 3,168 | 415 | 448 | 392 | 419 | 330 | 370 |
2005 | 1,582 | 1,686 | 808 | 806 | 257 | 286 | 295 | 337 | 222 | 257 |
2006 | 1,093 | 1,264 | 309 | 304 | 245 | 298 | 440 | 510 | 99 | 152 |
2007 and forward | 2,056 | 2,125 | 1,484 | 1,436 | 472 | 544 | 100 | 145 | - | - |
Total | 9,116 | 9,480 | 5,849 | 5,714 | 1,389 | 1,576 | 1,227 | 1,411 | 651 | 779 |
Note: This table does not include the fair value of trading securities totaling $217 million which support our Modco reinsurance agreements | ||||||||||
since investment results for these agreements are passed directly to the reinsurers. | ||||||||||
The $217 million in trading securities consisted of $161 million prime, $38 million alt-a, and $18 million subprime. |
Lincoln Financial Group | |||||||
AFS - Asset Backed Securities - Consumer Loan | |||||||
As of 3/31/2008 | |||||||
Amounts in Millions | |||||||
Total | Credit Card [1] | Auto Loans | |||||
Fair | Amortized | Fair | Amortized | Fair | Amortized | ||
Value | Cost | Value | Cost | Value | Cost | ||
Total | 149 | 163 | 146 | 160 | 3 | 3 | |
Rating | |||||||
AAA | 118 | 130 | 115 | 127 | 3 | 3 | |
BBB | 31 | 33 | 31 | 33 | |||
Total | 149 | 163 | 146 | 160 | 3 | 3 | |
[1] - Additional indirect credit card exposure through structured securities is excluded from this table. | |||||||
See "Credit-Linked Notes (CLN)" disclosure starting on page 156 of the 2007 10K. | |||||||
Note: This table does not include the fair value of trading securities totaling $5 million which support our Modco reinsurance agreements | |||||||
since investment results for these agreements are passed directly to the reinsurers. | |||||||
The $5 million in trading securities consisted of credit card securities. |
Lincoln Financial Group | ||||||||||||
AFS - Commercial Mortgage Backed Securities | ||||||||||||
As of 3/31/2008 | ||||||||||||
Amounts in Millions | ||||||||||||
Total | Multiple Property | Single Property | CRE CDOs | |||||||||
Fair | Amortized | Fair | Amortized | Fair | Amortized | Fair | Amortized | |||||
Type | Value | Cost | Value | Cost | Value | Cost | Value | Cost | ||||
CMBS | 2,486 | 2,637 | 2,348 | 2,469 | 138 | 168 | - | - | ||||
CRE CDOs | 53 | 62 | - | - | - | - | 53 | 62 | ||||
Total | 2,539 | 2,699 | 2,348 | 2,469 | 138 | 168 | 53 | 62 | ||||
Rating | ||||||||||||
AAA | 1,806 | 1,847 | 1,699 | 1,730 | 76 | 78 | 31 | 39 | ||||
AA | 406 | 452 | 392 | 432 | 11 | 17 | 3 | 3 | ||||
A | 221 | 275 | 153 | 188 | 49 | 67 | 19 | 20 | ||||
BBB | 84 | 104 | 82 | 98 | 2 | 6 | - | - | ||||
BB and below | 22 | 21 | 22 | 21 | - | - | - | - | ||||
Total | 2,539 | 2,699 | 2,348 | 2,469 | 138 | 168 | 53 | 62 | ||||
Origination Year | ||||||||||||
2004 and prior | 1,822 | 1,856 | 1,718 | 1,750 | 81 | 82 | 23 | 24 | ||||
2005 | 389 | 446 | 337 | 370 | 42 | 61 | 10 | 15 | ||||
2006 | 217 | 267 | 182 | 219 | 15 | 25 | 20 | 23 | ||||
2007 | 111 | 130 | 111 | 130 | - | - | - | - | ||||
Total | 2,539 | 2,699 | 2,348 | 2,469 | 138 | 168 | 53 | 62 | ||||
Note: This table does not include the fair value of trading securities totaling $104 million which support our Modco reinsurance agreements | ||||||||||||
since investment results for these agreements are passed directly to the reinsurers. | ||||||||||||
The $104 million in trading securities consisted of $101 million CMBS and $3 million CRE CDOs. |
Lincoln Financial Group | |||||||||||||||||
Commercial Mortgage Loan Portfolio Net of Reserves | |||||||||||||||||
As of 3/31/2008 | |||||||||||||||||
Amounts in Millions | |||||||||||||||||
LNC MORTGAGE LOAN DISTRIBUTION | |||||||||||||||||
Property Type | Amt $ | % | State | Amt $ | % | ||||||||||||
Apartment | 751 | 10 | % | CA | 1,539 | 20 | % | ||||||||||
Retail | 1,825 | 24 | % | TX | 615 | 8 | % | ||||||||||
Office Building | 2,543 | 34 | % | MD | 429 | 6 | % | ||||||||||
Industrial | 1,928 | 26 | % | VA | 345 | 5 | % | ||||||||||
Hotel/Motel | 332 | 4 | % | FL | 330 | 4 | % | ||||||||||
Mixed Use | 43 | 1 | % | AZ | 325 | 4 | % | ||||||||||
Other Commercial | 110 | 1 | % | WA | 301 | 4 | % | ||||||||||
Total | 7,532 | 100 | % | IL | 294 | 4 | % | ||||||||||
NC | 288 | 4 | % | ||||||||||||||
TN | 281 | 4 | % | ||||||||||||||
Geographic Region | Amt $ | % | PA | 272 | 4 | % | |||||||||||
New England | 187 | 2 | % | GA | 247 | 3 | % | ||||||||||
Middle Atlantic | 522 | 7 | % | OH | 225 | 3 | % | ||||||||||
East North Central | 838 | 11 | % | NV | 212 | 3 | % | ||||||||||
West North Central | 437 | 6 | % | IN | 192 | 3 | % | ||||||||||
South Atlantic | 1,756 | 24 | % | NJ | 149 | 2 | % | ||||||||||
East South Central | 400 | 5 | % | MN | 140 | 2 | % | ||||||||||
West South Central | 666 | 9 | % | MA | 127 | 2 | % | ||||||||||
Mountain | 744 | 10 | % | MO | 111 | 1 | % | ||||||||||
Pacific | 1,982 | 26 | % | 1% and under | 1,110 | 14 | % | ||||||||||
Total | 7,532 | 100 | % | Total | 7,532 | 100 | % | ||||||||||
Lincoln Financial Group | ||||||
Additional Disclosure of Insured Bonds and Direct Exposure | ||||||
As of 3/31/2008 | ||||||
Amounts in Millions | ||||||
Monoline Name | Direct Exposure | Insured Bonds [1] | Total Amortized Cost | Total Unrealized Gain | Total Unrealized (Loss) | Total Market Value |
AMBAC | - | 110 | 110 | 3 | (4) | 109 |
CAPMAC | - | 4 | 4 | - | - | 4 |
FGIC | 6 | 55 | 61 | 1 | (5) | 57 |
FSA | - | 41 | 41 | 2 | - | 43 |
MBIA | 12 | 77 | 89 | 4 | (4) | 89 |
MGIC | 11 | 8 | 19 | - | (2) | 17 |
PMI GROUP INC | 27 | - | 27 | - | (6) | 21 |
RADIAN GROUP INC | 19 | - | 19 | - | (7) | 12 |
SECURITY CAPITAL ASSURANCE LTD | 2 | - | 2 | - | - | 2 |
XL CAPITAL LTD | 72 | 65 | 137 | 2 | (11) | 128 |
Total | 149 | 360 | 509 | 12 | (39) | 482 |
[1] - Additional indirect insured exposure through structured securities is excluded from this table. See "Credit-Linked Notes (CLN)" disclosure | ||||||
starting on page 156 of the 2007 10K. | ||||||
Note: This table does not include the fair value of trading securities totaling $33 million which support our Modco reinsurance agreements | ||||||
since investment results for these agreements are passed directly to the reinsurers. | ||||||
The $33 million in trading securities consisted of $11 million of Direct Exposure and $22 million of Insured Exposure. | ||||||
This table also excludes insured exposure totaling $15 million for a guaranteed investment tax credit partnership. | ||||||