Exhibit 99.3
Lincoln Financial Group
December 31, 2008
General Account Supplement
![LOGO](https://capedge.com/proxy/8-K/0001193125-09-022680/g56412g05k59.jpg)
This document is dated February 9, 2009. 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 12/31/2008 | | | As of 09/30/2008 | |
AFS - Fixed Maturities | | Amortized Cost | | Unrealized Gains | | Unrealized (Losses) | | | Fair Value | | % Fair Value | | | Amortized Cost | | Unrealized Gains | | Unrealized (Losses) | | | Fair Value | | % Fair Value | |
Corporate | | | | | | | | | | | | | | | | | | | | | | | | |
Financial Services | | 8,564 | | 75 | | (1,264 | ) | | 7,375 | | 15.1 | % | | 9,044 | | 42 | | (1,105 | ) | | 7,981 | | 15.4 | % |
Basic Industry | | 2,247 | | 15 | | (353 | ) | | 1,909 | | 3.9 | % | | 2,339 | | 14 | | (155 | ) | | 2,198 | | 4.2 | % |
Capital Goods | | 2,668 | | 34 | | (222 | ) | | 2,480 | | 5.1 | % | | 2,675 | | 24 | | (116 | ) | | 2,583 | | 5.0 | % |
Communications | | 2,609 | | 44 | | (222 | ) | | 2,431 | | 5.0 | % | | 2,637 | | 22 | | (170 | ) | | 2,489 | | 4.8 | % |
Consumer Cyclical | | 2,878 | | 33 | | (460 | ) | | 2,451 | | 5.0 | % | | 2,954 | | 15 | | (273 | ) | | 2,696 | | 5.2 | % |
Consumer Non-Cyclical | | 4,296 | | 88 | | (206 | ) | | 4,178 | | 8.5 | % | | 4,248 | | 37 | | (166 | ) | | 4,119 | | 7.9 | % |
Energy | | 2,972 | | 48 | | (246 | ) | | 2,774 | | 5.7 | % | | 2,937 | | 47 | | (143 | ) | | 2,841 | | 5.5 | % |
Technology | | 766 | | 9 | | (71 | ) | | 704 | | 1.4 | % | | 737 | | 4 | | (32 | ) | | 709 | | 1.4 | % |
Transportation | | 1,237 | | 22 | | (119 | ) | | 1,140 | | 2.3 | % | | 1,271 | | 25 | | (72 | ) | | 1,224 | | 2.4 | % |
Industrial Other | | 718 | | 16 | | (38 | ) | | 696 | | 1.4 | % | | 670 | | 7 | | (22 | ) | | 665 | | 1.3 | % |
Utilities | | 8,207 | | 104 | | (678 | ) | | 7,633 | | 15.6 | % | | 8,344 | | 71 | | (471 | ) | | 7,944 | | 15.3 | % |
Asset-Backed Securities (“ABS”) | | | | | | | | | | | | | | | | | | | | | | | | |
Collaterized Debt Obligations (“CDO”) / Credit-Linked Notes (“CLN”) [1] | | 796 | | 7 | | (630 | ) | | 173 | | 0.4 | % | | 797 | | 7 | | (460 | ) | | 344 | | 0.7 | % |
Commercial Real Estate (“CRE”) CDO | | 60 | | — | | (23 | ) | | 37 | | 0.1 | % | | 61 | | — | | (12 | ) | | 49 | | 0.1 | % |
Credit Card | | 165 | | — | | (73 | ) | | 92 | | 0.2 | % | | 165 | | — | | (23 | ) | | 142 | | 0.3 | % |
Home Equity | | 1,107 | | 1 | | (411 | ) | | 697 | | 1.4 | % | | 1,183 | | 1 | | (316 | ) | | 868 | | 1.7 | % |
Manufactured Housing | | 148 | | 2 | | (28 | ) | | 122 | | 0.2 | % | | 151 | | 4 | | (9 | ) | | 146 | | 0.3 | % |
Other | | 196 | | 1 | | (18 | ) | | 179 | | 0.4 | % | | 204 | | 1 | | (9 | ) | | 196 | | 0.4 | % |
Commercial Mortgage-Backed Securities (“CMBS”) | | | | | | | | | | | | | | | | | | | | | | | | |
Non-Agency Backed | | 2,535 | | 9 | | (625 | ) | | 1,919 | | 3.9 | % | | 2,588 | | 10 | | (280 | ) | | 2,318 | | 4.5 | % |
Collaterized Mortgage Obligations (“CMO”) | | | | | | | | | | | | | | | | | | | | | | | | |
Agency Backed | | 5,068 | | 180 | | (29 | ) | | 5,219 | | 10.7 | % | | 4,902 | | 50 | | (54 | ) | | 4,898 | | 9.4 | % |
Non-Agency Backed | | 1,996 | | 1 | | (746 | ) | | 1,251 | | 2.6 | % | | 2,146 | | — | | (568 | ) | | 1,578 | | 3.0 | % |
Mortgage Pass Throughs | | | | | | | | | | | | | | | | | | | | | | | | |
Agency Backed | | 1,619 | | 55 | | — | | | 1,674 | | 3.4 | % | | 1,756 | | 20 | | (6 | ) | | 1,770 | | 3.4 | % |
Non-Agency Backed | | 141 | | — | | (47 | ) | | 94 | | 0.2 | % | | 147 | | — | | (26 | ) | | 121 | | 0.2 | % |
Municipals | | | | | | | | | | | | | | | | | | | | | | | | |
Taxable | | 110 | | 4 | | (1 | ) | | 113 | | 0.2 | % | | 113 | | 4 | | (1 | ) | | 116 | | 0.2 | % |
Tax-Exempt | | 3 | | — | | — | | | 3 | | — | | | 5 | | — | | — | | | 5 | | — | |
Government/Government Agencies | | | | | | | | | | | | | | | | | | | | | | | | |
United States | | 1,148 | | 167 | | (25 | ) | | 1,290 | | 2.6 | % | | 1,170 | | 91 | | (14 | ) | | 1,247 | | 2.4 | % |
Foreign | | 1,377 | | 97 | | (135 | ) | | 1,339 | | 2.7 | % | | 1,421 | | 49 | | (67 | ) | | 1,403 | | 2.7 | % |
Preferred Stock Redeemable & Hybrids [2] | | 1,563 | | 6 | | (607 | ) | | 962 | | 2.0 | % | | 1,546 | | 11 | | (266 | ) | | 1,291 | | 2.5 | % |
| | | | | | | | | | | | | | | | | | | | | | | | |
| | | | | | | | | | |
AFS - Fixed Maturities | | 55,194 | | 1,018 | | (7,277 | ) | | 48,935 | | 100.0 | % | | 56,211 | | 556 | | (4,836 | ) | | 51,931 | | 100.0 | % |
AFS - Equities | | 466 | | 9 | | (187 | ) | | 288 | | | | | 612 | | 9 | | (128 | ) | | 493 | | | |
| | | | | | | | | | | | | | | | | | | | | | | | |
Total AFS Securities | | 55,660 | | 1,027 | | (7,464 | ) | | 49,223 | | | | | 56,823 | | 565 | | (4,964 | ) | | 52,424 | | | |
| | | | | | | | | | | | | | | | | | | | | | | | |
Trading Securities [3] | | 2,307 | | 255 | | (229 | ) | | 2,333 | | | | | 2,363 | | 193 | | (162 | ) | | 2,393 | | | |
| | | | | | | | | | | | | | | | | | | | | | | | |
Total AFS & Trading Securities | | 57,967 | | 1,282 | | (7,693 | ) | | 51,556 | | | | | 59,186 | | 758 | | (5,127 | ) | | 54,817 | | | |
| | | | | | | | | | | | | | | | | | | | | | | | |
[1] | Includes amortized cost of $600 million as of 12/31/08 and 9/30/2008 respectively, related to Credit-Linked Notes. For additional information, see “Credit-Linked Notes (CLN)” disclosure starting on page 113 of the 2007 Form 10-K. |
[2] | During 4Q08, $1.4 billion amortized cost of Hybrid Preferred Securities were reclassified from the Corporate Bond holdings to this line item. In addition, 3Q08 was restated to reflect the Hybrid reclassification. |
[3] | The trading securities support our Modco reinsurance agreements and the investment results are passed directly to the reinsurers. |
Lincoln Financial Group
AFS - Exposure to Residential MBS (“RMBS”) and Related Collateral
As of 12/31/2008
Amounts in Millions
| | | | | | | | | | | | | | | | | | | | |
| | Total | | Prime/Agency | | Prime/Non-Agency | | Alt-A | | Subprime |
| | Fair Value | | Amortized Cost | | Fair Value | | Amortized Cost | | Fair Value | | Amortized Cost | | Fair Value | | Amortized Cost | | Fair Value | | Amortized Cost |
Type | | | | | | | | | | | | | | | | | | | | |
CMO & Pass Throughs | | 8,238 | | 8,824 | | 6,819 | | 6,595 | | 912 | | 1,477 | | 507 | | 752 | | — | | — |
ABS Home Equity | | 698 | | 1,108 | | — | | — | | — | | — | | 253 | | 363 | | 445 | | 745 |
| | | | | | | | | | | | | | | | | | | | |
Total | | 8,936 | | 9,932 | | 6,819 | | 6,595 | | 912 | | 1,477 | | 760 | | 1,115 | | 445 | | 745 |
| | | | | | | | | | | | | | | | | | | | |
| | | | | | | | | | |
Rating | | | | | | | | | | | | | | | | | | | | |
AAA | | 8,222 | | 8,558 | | 6,780 | | 6,556 | | 658 | | 936 | | 484 | | 642 | | 300 | | 424 |
AA | | 249 | | 448 | | 20 | | 20 | | 108 | | 184 | | 69 | | 126 | | 52 | | 118 |
A | | 134 | | 283 | | 19 | | 18 | | 59 | | 163 | | 38 | | 69 | | 18 | | 33 |
BBB | | 174 | | 325 | | — | | — | | 63 | | 117 | | 47 | | 78 | | 64 | | 130 |
BB and below | | 157 | | 318 | | — | | 1 | | 24 | | 77 | | 122 | | 200 | | 11 | | 40 |
| | | | | | | | | | | | | | | | | | | | |
Total | | 8,936 | | 9,932 | | 6,819 | | 6,595 | | 912 | | 1,477 | | 760 | | 1,115 | | 445 | | 745 |
| | | | | | | | | | | | | | | | | | | | |
| | | | | | | | | | |
Origination Year | | | | | | | | | | | | | | | | | | | | |
2004 and prior | | 4,208 | | 4,396 | | 3,342 | | 3,246 | | 326 | | 423 | | 302 | | 392 | | 238 | | 335 |
2005 | | 1,456 | | 1,745 | | 904 | | 879 | | 195 | | 281 | | 212 | | 326 | | 145 | | 259 |
2006 | | 784 | | 1,135 | | 372 | | 359 | | 140 | | 264 | | 210 | | 361 | | 62 | | 151 |
2007 | | 1,805 | | 1,996 | | 1,518 | | 1,451 | | 251 | | 509 | | 36 | | 36 | | — | | — |
2008 | | 683 | | 660 | | 683 | | 660 | | — | | — | | — | | — | | — | | — |
| | | | | | | | | | | | | | | | | | | | |
Total | | 8,936 | | 9,932 | | 6,819 | | 6,595 | | 912 | | 1,477 | | 760 | | 1,115 | | 445 | | 745 |
| | | | | | | | | | | | | | | | | | | | |
Note: | This table does not include the fair value of trading securities totaling $187 million which support our Modco reinsurance agreements since investment results for these agreements are passed directly to the reinsurers. |
| The $187 million in trading securities consisted of $155 million prime, $19 million alt-a, and $13 million subprime. |
Lincoln Financial Group
AFS - Asset-Backed Securities - Consumer Loan
As of 12/31/2008
Amounts in Millions
| | | | | | | | |
| | Total | | Credit Card [1] |
| | Fair Value | | Amortized Cost | | Fair Value | | Amortized Cost |
Rating | | | | | | | | |
AAA | | 77 | | 139 | | 77 | | 139 |
BBB | | 15 | | 26 | | 15 | | 26 |
| | | | | | | | |
Total | | 92 | | 165 | | 92 | | 165 |
| | | | | | | | |
[1] - | Additional indirect credit card exposure through structured securities is excluded from this table. See “Credit-Linked Notes (CLN)” disclosure starting on page 113 of the 2007 Form 10-K. |
Note: | This table does not include the fair value of trading securities totaling $1 million which support our Modco reinsurance agreements since investment results for these agreements are passed directly to the reinsurers. The $1 million in trading securities consisted of $1 million credit card securities. |
Lincoln Financial Group
AFS - Commercial Mortgage-Backed Securities
As of 12/31/2008
Amounts in Millions
| | | | | | | | | | | | | | | | |
| | Total | | Multiple Property | | Single Property | | CRE CDOs |
| | Fair Value | | Amortized Cost | | Fair Value | | Amortized Cost | | Fair Value | | Amortized Cost | | Fair Value | | Amortized Cost |
Type | | | | | | | | | | | | | | | | |
CMBS | | 1,919 | | 2,535 | | 1,831 | | 2,388 | | 88 | | 147 | | — | | — |
CRE CDOs | | 37 | | 60 | | — | | — | | — | | — | | 37 | | 60 |
| | | | | | | | | | | | | | | | |
Total | | 1,956 | | 2,595 | | 1,831 | | 2,388 | | 88 | | 147 | | 37 | | 60 |
| | | | | | | | | | | | | | | | |
| | | | | | | | |
Rating | | | | | | | | | | | | | | | | |
AAA | | 1,461 | | 1,708 | | 1,386 | | 1,601 | | 56 | | 69 | | 19 | | 38 |
AA | | 276 | | 420 | | 275 | | 417 | | — | | — | | 1 | | 3 |
A | | 132 | | 258 | | 86 | | 172 | | 29 | | 67 | | 17 | | 19 |
BBB | | 70 | | 168 | | 67 | | 157 | | 3 | | 11 | | — | | — |
BB and below | | 17 | | 41 | | 17 | | 41 | | — | | — | | — | | — |
| | | | | | | | | | | | | | | | |
Total | | 1,956 | | 2,595 | | 1,831 | | 2,388 | | 88 | | 147 | | 37 | | 60 |
| | | | | | | | | | | | | | | | |
| | | | | | | | |
Origination Year | | | | | | | | | | | | | | | | |
2004 and prior | | 1,423 | | 1,680 | | 1,334 | | 1,580 | | 71 | | 78 | | 18 | | 22 |
2005 | | 266 | | 445 | | 243 | | 369 | | 16 | | 61 | | 7 | | 15 |
2006 | | 156 | | 286 | | 143 | | 255 | | 1 | | 8 | | 12 | | 23 |
2007 | | 111 | | 184 | | 111 | | 184 | | — | | — | | — | | — |
| | | | | | | | | | | | | | | | |
Total | | 1,956 | | 2,595 | | 1,831 | | 2,388 | | 88 | | 147 | | 37 | | 60 |
| | | | | | | | | | | | | | | | |
Note: | This table does not include the fair value of trading securities totaling $78 million which support our Modco reinsurance agreements since investment results for these agreements are passed directly to the reinsurers. The $78 million in trading securities consisted of $77 million CMBS and $1 million CRE CDOs. |
Lincoln Financial Group
Commercial Mortgage Loan Portfolio, Net of Reserves
As of 12/31/2008
Amounts in Millions
LNC MORTGAGE LOAN DISTRIBUTION
| | | | | |
Property Type | | Amt $ | | % | |
Office Building | | 2,625 | | 34 | % |
Industrial | | 2,004 | | 26 | % |
Retail | | 1,834 | | 24 | % |
Apartment | | 725 | | 9 | % |
Hotel/Motel | | 287 | | 4 | % |
Mixed Use | | 135 | | 2 | % |
Other Commercial | | 105 | | 1 | % |
| | | | | |
Total | | 7,715 | | 100 | % |
| | | | | |
| | | | | |
Geographic Region | | Amt $ | | % | |
Pacific | | 2,050 | | 27 | % |
South Atlantic | | 1,808 | | 23 | % |
East North Central | | 803 | | 10 | % |
Mountain | | 743 | | 10 | % |
West South Central | | 706 | | 9 | % |
Middle Atlantic | | 514 | | 7 | % |
East South Central | | 457 | | 6 | % |
West North Central | | 418 | | 5 | % |
New England | | 216 | | 3 | % |
| | | | | |
Total | | 7,715 | | 100 | % |
| | | | | |
| | | | | |
State | | Amt $ | | % | |
CA | | 1,614 | | 21 | % |
TX | | 656 | | 9 | % |
MD | | 439 | | 6 | % |
FL | | 341 | | 4 | % |
TN | | 322 | | 4 | % |
NC | | 321 | | 4 | % |
AZ | | 318 | | 4 | % |
VA | | 311 | | 4 | % |
WA | | 297 | | 4 | % |
IL | | 284 | | 3 | % |
GA | | 250 | | 3 | % |
PA | | 237 | | 3 | % |
NV | | 214 | | 3 | % |
OH | | 202 | | 3 | % |
IN | | 192 | | 2 | % |
MN | | 159 | | 2 | % |
MA | | 159 | | 2 | % |
NJ | | 146 | | 2 | % |
SC | | 136 | | 2 | % |
NY | | 131 | | 2 | % |
All other states below 2% | | 986 | | 13 | % |
| | | | | |
Total | | 7,715 | | 100 | % |
| | | | | |
Lincoln Financial Group
Additional Disclosure of Insured Bonds and Direct Exposure
As of 12/31/2008
Amounts in Millions
| | | | | | | | | | | | | |
Monoline Name | | Direct Exposure | | Insured Bonds [1] | | Total Amortized Cost | | Total Unrealized Gain | | Total Unrealized (Loss) | | | Total Fair Value |
AMBAC | | — | | 268 | | 268 | | 6 | | (66 | ) | | 208 |
ASSURED GUARANTY LTD | | 30 | | — | | 30 | | — | | (14 | ) | | 16 |
FGIC | | — | | 97 | | 97 | | 1 | | (38 | ) | | 60 |
FSA | | — | | 68 | | 68 | | 1 | | (11 | ) | | 58 |
MBIA | | 12 | | 114 | | 126 | | 2 | | (31 | ) | | 97 |
MGIC | | 12 | | 7 | | 19 | | — | | (4 | ) | | 15 |
PMI GROUP INC | | 27 | | — | | 27 | | — | | (13 | ) | | 14 |
RADIAN GROUP INC | | 19 | | — | | 19 | | — | | (11 | ) | | 8 |
SECURITY CAPITAL ASSURANCE LTD | | 1 | | — | | 1 | | — | | (1 | ) | | — |
XL CAPITAL LTD | | 72 | | 73 | | 145 | | 2 | | (36 | ) | | 111 |
| | | | | | | | | | | | | |
Total | | 173 | | 627 | | 800 | | 12 | | (225 | ) | | 587 |
| | | | | | | | | | | | | |
[1] - | Additional direct exposure through Credit Default Swaps with a notional totaling $50 million is excluded from this table. |
[2] - | Additional indirect insured exposure through structured securities is excluded from this table. See “Credit-Linked Notes (CLN)” disclosure starting on page 113 of the 2007 Form 10-K. |
Note: | This table does not include the fair value of trading securities totaling $28 million which support our Modco reinsurance agreements since investment results for these agreements are passed directly to the reinsurers. |
| The $28 million in trading securities consisted of $8 million of Direct Exposure and $20 million of Insured Exposure. |
| This table also excludes insured exposure totaling $15 million for a guaranteed investment tax credit partnership. |