Quarterly Results Of Operations | 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: $ 104,684 , $ 105,530 and $ 106,752 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) $ 115,695 $ 120,452 $ 120,794 Trading securities 4,287 4,154 4,114 Equity securities 142 191 260 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, respectively) 17,159 17,487 17,633 Policy loans 2,487 2,395 2,364 Derivative investments 3,482 4,729 5,075 Other investments 3,023 3,221 3,302 Total investments 146,275 152,629 153,542 Cash and invested cash 1,086 1,914 2,194 Deferred acquisition costs and value of business acquired 7,606 6,207 5,918 Accrued investment income 1,255 1,215 1,251 Reinsurance recoverables, net of allowance for credit losses 18,583 18,257 18,207 Goodwill 1,778 1,778 1,778 Other assets 21,930 22,871 22,941 Separate account assets 171,339 178,795 175,667 Total assets $ 369,852 $ 383,666 $ 381,498 LIABILITIES AND STOCKHOLDER’S EQUITY Liabilities Future contract benefits $ 38,941 $ 39,621 $ 40,016 Other contract holder funds 106,461 108,249 108,765 Short-term debt 568 457 483 Long-term debt 2,332 2,332 2,333 Payables for collateral on investments 7,593 8,192 8,378 Other liabilities 20,415 21,934 22,308 Separate account liabilities 171,339 178,795 175,667 Total liabilities 347,649 359,580 357,950 Contingencies and Commitments (See Note 13) Stockholder’s Equity Common stock – 10,000,000 shares authorized, issued and outstanding 11,919 11,930 11,940 Retained earnings 4,444 4,595 4,664 Accumulated other comprehensive income (loss) 5,840 7,561 6,944 Total stockholder’s equity 22,203 24,086 23,548 Total liabilities and stockholder’s equity $ 369,852 $ 383,666 $ 381,498 THE LINCOLN NATIONAL LIFE INSURANCE COMPANY 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: $ 106,939 , $ 108,963 and $ 110,323 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) $ 109,889 $ 102,954 $ 97,391 Trading securities 4,313 3,760 3,527 Equity securities 393 412 427 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, respectively) 17,795 17,830 17,975 Policy loans 2,325 2,355 2,333 Derivative investments 4,574 3,167 3,398 Other investments 3,521 3,782 3,620 Total investments 142,810 134,260 128,671 Cash and invested cash 1,722 1,277 1,291 Deferred acquisition costs and value of business acquired 8,689 11,832 13,765 Accrued investment income 1,209 1,196 1,238 Reinsurance recoverables, net of allowance for credit losses 22,870 23,554 24,256 Goodwill 1,778 1,778 1,144 Other assets 22,284 20,447 21,560 Separate account assets 168,879 145,791 137,295 Total assets $ 370,241 $ 340,135 $ 329,220 LIABILITIES AND STOCKHOLDER’S EQUITY Liabilities Future contract benefits $ 39,186 $ 38,735 $ 41,162 Other contract holder funds 112,399 114,652 117,756 Short-term debt 737 698 771 Long-term debt 2,311 2,267 2,267 Payables for collateral on investments 8,905 7,525 6,855 Other liabilities 19,524 17,378 16,635 Separate account liabilities 168,879 145,791 137,295 Total liabilities 351,941 327,046 322,741 Contingencies and Commitments (See Note 13) Stockholder’s Equity Common stock – 10,000,000 shares authorized, issued and outstanding 11,948 12,020 12,114 Retained earnings 4,799 4,962 2,398 Accumulated other comprehensive income (loss) 1,553 ( 3,893 ) ( 8,033 ) Total stockholder’s equity 18,300 13,089 6,479 Total liabilities and stockholder’s equity $ 370,241 $ 340,135 $ 329,220 THE LINCOLN NATIONAL LIFE INSURANCE COMPANY CONSOLIDATED STATEMENTS OF COMPREHENSIVE INCOME (LOSS) (Unaudited, in millions) As Restated For the Three Months Ended March 31, June 30, September 30, December 31, 2021 2021 2021 2021 Revenues Insurance premiums $ 1,324 $ 1,334 $ 1,341 $ 1,360 Fee income 1,529 1,603 1,931 1,567 Net investment income 1,446 1,509 1,510 1,374 Realized gain (loss) 212 ( 169 ) ( 32 ) 700 Amortization of deferred gain on business sold through reinsurance 7 7 8 10 Other revenues 170 162 149 176 Total revenues 4,688 4,446 4,907 5,187 Expenses Interest credited 738 740 742 691 Benefits 2,183 1,848 1,839 2,169 Commissions and other expenses 1,171 1,260 1,841 1,276 Interest and debt expense 29 28 29 28 Spark program expense 13 21 22 31 Total expenses 4,134 3,897 4,473 4,195 Income (loss) before taxes 554 549 434 992 Federal income tax expense (benefit) 97 83 65 176 Net income (loss) 457 466 369 816 Other comprehensive income (loss), net of tax ( 3,181 ) 1,721 ( 617 ) ( 400 ) Comprehensive income (loss) $ ( 2,724 ) $ 2,187 $ ( 248 ) $ 416 THE LINCOLN NATIONAL LIFE INSURANCE COMPANY CONSOLIDATED STATEMENTS OF COMPREHENSIVE INCOME (LOSS) (Unaudited, in millions) As Restated For the Three Months Ended March 31, June 30, September 30, December 31, 2022 2022 2022 2022 Revenues Insurance premiums $ 1,406 $ 1,436 $ 1,496 $ 1,503 Fee income 1,502 1,446 1,438 1,397 Net investment income 1,352 1,338 1,241 1,343 Realized gain (loss) 257 70 11 ( 124 ) Amortization of deferred gain on business sold through reinsurance 10 10 9 8 Other revenues 154 133 162 172 Total revenues 4,681 4,433 4,357 4,299 Expenses Interest credited 691 701 717 740 Benefits 2,199 2,051 4,498 2,053 Commissions and other expenses 1,191 1,077 1,205 1,326 Interest and debt expense 29 31 36 41 Spark program expense 31 44 44 48 Impairment of intangibles - - 634 - Total expenses 4,141 3,904 7,134 4,208 Income (loss) before taxes 540 529 ( 2,777 ) 91 Federal income tax expense (benefit) 82 86 ( 488 ) ( 14 ) Net income (loss) 458 443 ( 2,289 ) 105 Other comprehensive income (loss), net of tax ( 4,991 ) ( 5,446 ) ( 4,140 ) 960 Comprehensive income (loss) $ ( 4,533 ) $ ( 5,003 ) $ ( 6,429 ) $ 1,065 THE LINCOLN NATIONAL LIFE INSURANCE COMPANY CONSOLIDATED STATEMENTS OF STOCKHOLDER’S 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 $ 11,853 $ 11,919 $ 11,930 Capital contribution from Lincoln National Corporation 65 - - Stock compensation/issued for benefit plans 1 11 10 Balance as of end-of-period 11,919 11,930 11,940 Retained Earnings Balance as of beginning-of-period 4,167 4,444 4,595 Net income (loss) 457 466 369 Dividends paid to Lincoln National Corporation ( 180 ) ( 315 ) ( 300 ) Balance as of end-of-period 4,444 4,595 4,664 Accumulated Other Comprehensive Income (Loss) Balance as of beginning-of-period 9,021 5,840 7,561 Other comprehensive income (loss), net of tax ( 3,181 ) 1,721 ( 617 ) Balance as of end-of-period 5,840 7,561 6,944 Total stockholder’s equity as of end-of-period $ 22,203 $ 24,086 $ 23,548 As Restated For the Three Months Ended March 31, June 30, September 30, 2022 2022 2022 Common Stock Balance as of beginning-of-period $ 11,950 $ 11,948 $ 12,020 Capital contribution from Lincoln National Corporation - 65 80 Stock compensation/issued for benefit plans ( 2 ) 7 14 Balance as of end-of-period 11,948 12,020 12,114 Retained Earnings Balance as of beginning-of-period 4,366 4,799 4,962 Net income (loss) 458 443 ( 2,289 ) Dividends paid to Lincoln National Corporation ( 25 ) ( 280 ) ( 275 ) Balance as of end-of-period 4,799 4,962 2,398 Accumulated Other Comprehensive Income (Loss) Balance as of beginning-of-period 6,544 1,553 ( 3,893 ) Other comprehensive income (loss), net of tax ( 4,991 ) ( 5,446 ) ( 4,140 ) Balance as of end-of-period 1,553 ( 3,893 ) ( 8,033 ) Total stockholder’s equity as of end-of-period $ 18,300 $ 13,089 $ 6,479 THE LINCOLN NATIONAL LIFE INSURANCE COMPANY CONSOLIDATED STATEMENTS OF CASH FLOWS (Unaudited, in millions) As Restated Three Six Nine Months Months Months Ended Ended Ended March 31, June 30, September 30, 2021 2021 2021 Cash Flows from Operating Activities Net income (loss) $ 457 $ 923 $ 1,292 Adjustments to reconcile net income (loss) to net cash provided by (used in) operating activities: Realized (gain) loss ( 212 ) ( 43 ) ( 11 ) Sales and maturities (purchases) of trading securities, net 118 230 239 Amortization of deferred gain (loss) on business sold through reinsurance ( 7 ) ( 14 ) ( 22 ) Change in: Deferred acquisition costs, value of business acquired, deferred sales inducements and deferred front-end loads deferrals and interest, net of amortization 50 106 325 Premiums and fees receivable ( 163 ) ( 98 ) ( 99 ) Accrued investment income ( 51 ) ( 11 ) ( 44 ) Insurance liabilities and reinsurance-related balances ( 263 ) 5 ( 301 ) Accrued expenses ( 35 ) 35 200 Federal income tax accruals 97 167 233 Cash management agreement ( 182 ) ( 1,223 ) ( 1,367 ) Other ( 203 ) ( 219 ) ( 226 ) Net cash provided by (used in) operating activities ( 394 ) ( 142 ) 219 Cash Flows from Investing Activities Purchases of available-for-sale securities and equity securities ( 3,803 ) ( 8,212 ) ( 11,776 ) Sales of available-for-sale securities and equity securities 592 1,277 1,441 Maturities of available-for-sale securities 1,862 4,570 6,897 Purchases of alternative investments ( 163 ) ( 360 ) ( 504 ) Sales and repayments of alternative investments 54 128 258 Issuance of mortgage loans on real estate ( 868 ) ( 1,609 ) ( 2,188 ) Repayment and maturities of mortgage loans on real estate 398 846 1,267 Repayment (issuance) of policy loans, net ( 76 ) 16 47 Net change in collateral on investments, derivatives and related settlements 987 1,704 2,132 Other ( 30 ) ( 67 ) ( 181 ) Net cash provided by (used in) investing activities ( 1,047 ) ( 1,707 ) ( 2,607 ) Cash Flows from Financing Activities Capital contribution from Lincoln National Corporation 65 65 65 Payment of long-term debt, including current maturities ( 60 ) ( 60 ) ( 60 ) Issuance (payment) of short-term debt 71 ( 40 ) ( 14 ) Proceeds from certain financing arrangements - 50 50 Deposits of fixed account values, including the fixed portion of variable 3,136 6,370 9,138 Withdrawals of fixed account values, including the fixed portion of variable ( 1,764 ) ( 3,260 ) ( 4,935 ) Transfers from (to) separate accounts, net ( 130 ) ( 255 ) ( 254 ) Common stock issued for benefit plans ( 10 ) ( 11 ) ( 12 ) Dividends paid to Lincoln National Corporation ( 180 ) ( 495 ) ( 795 ) Other ( 63 ) ( 63 ) ( 63 ) Net cash provided by (used in) financing activities 1,065 2,301 3,120 Net increase (decrease) in cash, invested cash and restricted cash ( 376 ) 452 732 Cash, invested cash and restricted cash as of beginning-of-year 1,462 1,462 1,462 Cash, invested cash and restricted cash as of end-of-period $ 1,086 $ 1,914 $ 2,194 THE LINCOLN NATIONAL LIFE INSURANCE COMPANY CONSOLIDATED STATEMENTS OF CASH FLOWS (Unaudited, in millions) As Restated Three Six Nine Months Months Months Ended Ended Ended March 31, June 30, September 30, 2022 2022 2022 Cash Flows from Operating Activities Net income (loss) $ 458 $ 900 $ ( 1,389 ) Adjustments to reconcile net income (loss) to net cash provided by (used in) operating activities: Realized (gain) loss ( 257 ) ( 327 ) ( 338 ) Sales and maturities (purchases) of trading securities, net ( 189 ) 109 164 Amortization of deferred gain (loss) on business sold through reinsurance ( 10 ) ( 20 ) ( 29 ) 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 24 ( 10 ) 3 Premiums and fees receivable ( 91 ) ( 71 ) ( 2 ) Accrued investment income ( 44 ) ( 40 ) ( 77 ) Insurance liabilities and reinsurance-related balances 299 81 2,311 Accrued expenses ( 229 ) ( 340 ) ( 375 ) Federal income tax accruals 82 192 ( 308 ) Cash management agreement 872 2,427 2,803 Other ( 3 ) 224 478 Net cash provided by (used in) operating activities 912 3,125 3,875 Cash Flows from Investing Activities Purchases of available-for-sale securities and equity securities ( 3,910 ) ( 8,090 ) ( 11,961 ) Sales of available-for-sale securities and equity securities 105 236 1,231 Maturities of available-for-sale securities 1,566 3,165 4,339 Purchases of alternative investments ( 141 ) ( 300 ) ( 453 ) Sales and repayments of alternative investments 130 181 380 Issuance of mortgage loans on real estate ( 539 ) ( 1,366 ) ( 1,924 ) Repayment and maturities of mortgage loans on real estate 716 1,422 1,866 Repayment (issuance) of policy loans, net 25 ( 6 ) 16 Net change in collateral on investments, derivatives and related settlements ( 242 ) ( 2,322 ) ( 3,667 ) Other ( 76 ) ( 93 ) ( 83 ) Net cash provided by (used in) investing activities ( 2,366 ) ( 7,173 ) ( 10,256 ) Cash Flows from Financing Activities Capital contribution from Lincoln National Corporation - 65 145 Payment of long-term debt, including current maturities - ( 40 ) ( 40 ) Issuance (payment) of short-term debt ( 347 ) ( 385 ) ( 313 ) 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 3,041 6,892 11,049 Withdrawals of fixed account values, including the fixed portion of variable ( 1,873 ) ( 3,334 ) ( 4,970 ) Transfers from (to) separate accounts, net 70 116 71 Common stock issued for benefit plans ( 17 ) ( 21 ) ( 21 ) Dividends paid to Lincoln National Corporation ( 25 ) ( 305 ) ( 580 ) Other - - ( 1 ) Net cash provided by (used in) financing activities 845 2,994 5,341 Net increase (decrease) in cash, invested cash and restricted cash ( 609 ) ( 1,054 ) ( 1,040 ) Cash, invested cash and restricted cash as of beginning-of-year 2,331 2,331 2,331 Cash, invested cash and restricted cash as of end-of-period $ 1,722 $ 1,277 $ 1,291 THE LINCOLN NATIONAL LIFE INSURANCE COMPANY 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 - $ 104,684 ; allowance for credit losses: 2021 - $ 14 ) $ 115,695 $ - $ 115,695 Trading securities 4,308 ( 21 ) 4,287 Equity securities 121 21 142 Mortgage loans on real estate, net of allowance for credit losses (portion at fair value: 2021 - $ 874 ) 17,159 - 17,159 Policy loans 2,487 - 2,487 Derivative investments 3,453 29 3,482 Other investments 3,024 ( 1 ) 3,023 Total investments 146,247 28 146,275 Cash and invested cash 1,086 - 1,086 Deferred acquisition costs and value of business acquired 7,606 - 7,606 Accrued investment income 1,255 - 1,255 Reinsurance recoverables, net of allowance for credit losses 18,583 - 18,583 Goodwill 1,778 - 1,778 Other assets 22,344 ( 414 ) 21,930 Separate account assets 171,339 - 171,339 Total assets $ 370,238 $ ( 386 ) $ 369,852 LIABILITIES AND STOCKHOLDER’S EQUITY Liabilities Future contract benefits $ 38,940 $ 1 $ 38,941 Other contract holder funds 106,461 - 106,461 Short-term debt 568 - 568 Long-term debt 2,332 - 2,332 Payables for collateral on investments 7,593 - 7,593 Other liabilities 20,795 ( 380 ) 20,415 Separate account liabilities 171,339 - 171,339 Total liabilities 348,028 ( 379 ) 347,649 Contingencies and Commitments (See Note 13) Stockholder’s Equity Common stock – 10,000,000 shares authorized, issued and outstanding 11,919 - 11,919 Retained earnings 4,451 ( 7 ) 4,444 Accumulated other comprehensive income (loss) 5,840 - 5,840 Total stockholder’s equity 22,210 ( 7 ) 22,203 Total liabilities and stockholder’s equity $ 370,238 $ ( 386 ) $ 369,852 THE LINCOLN NATIONAL LIFE INSURANCE COMPANY 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 - $ 105,530 ; allowance for credit losses: 2021 - $ 9 ) $ 120,452 $ - $ 120,452 Trading securities 4,175 ( 21 ) 4,154 Equity securities 170 21 191 Mortgage loans on real estate, net of allowance for credit losses (portion at fair value: 2021 - $ 818 ) 17,487 - 17,487 Policy loans 2,395 - 2,395 Derivative investments 4,547 182 4,729 Other investments 3,223 ( 2 ) 3,221 Total investments 152,449 180 152,629 Cash and invested cash 1,914 - 1,914 Deferred acquisition costs and value of business acquired 6,207 - 6,207 Accrued investment income 1,215 - 1,215 Reinsurance recoverables, net of allowance for credit losses 18,257 - 18,257 Goodwill 1,778 - 1,778 Other assets 23,513 ( 642 ) 22,871 Separate account assets 178,795 - 178,795 Total assets $ 384,128 $ ( 462 ) $ 383,666 LIABILITIES AND STOCKHOLDER’S EQUITY Liabilities Future contract benefits $ 39,620 $ 1 $ 39,621 Other contract holder funds 108,249 - 108,249 Short-term debt 457 - 457 Long-term debt 2,332 - 2,332 Payables for collateral on investments 8,192 - 8,192 Other liabilities 22,394 ( 460 ) 21,934 Separate account liabilities 178,795 - 178,795 Total liabilities 360,039 ( 459 ) 359,580 Contingencies and Commitments (See Note 13) Stockholder’s Equity Common stock – 10,000,000 shares authorized, issued and outstanding 11,930 - 11,930 Retained earnings 4,598 ( 3 ) 4,595 Accumulated other comprehensive income (loss) 7,561 - 7,561 Total stockholder’s equity 24,089 ( 3 ) 24,086 Total liabilities and stockholder’s equity $ 384,128 $ ( 462 ) $ 383,666 THE LINCOLN NATIONAL LIFE INSURANCE COMPANY 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 - $ 106,752 ; allowance for credit losses: 2021 - $ 17 ) $ 120,794 $ - $ 120,794 Trading securities 4,135 ( 21 ) 4,114 Equity securities 239 21 260 Mortgage loans on real estate, net of allowance for credit losses (portion at fair value: 2021 - $ 792 ) 17,633 - 17,633 Policy loans 2,364 - 2,364 Derivative investments 4,828 247 5,075 Other investments 3,305 ( 3 ) 3,302 Total investments 153,298 244 153,542 Cash and invested cash 2,194 - 2,194 Deferred acquisition costs and value of business acquired 5,917 1 5,918 Accrued investment income 1,251 - 1,251 Reinsurance recoverables, net of allowance for credit losses 18,207 - 18,207 Goodwill 1,778 - 1,778 Other assets 23,564 ( 623 ) 22,941 Separate account assets 175,667 - 175,667 Total assets $ 381,876 $ ( 378 ) $ 381,498 LIABILITIES AND STOCKHOLDER’S EQUITY Liabilities Future contract benefits $ 40,016 $ - $ 40,016 Other contract holder funds 108,762 3 108,765 Short-term debt 483 - 483 Long-term debt 2,333 - 2,333 Payables for collateral on investments 8,378 - 8,378 Other liabilities 22,683 ( 375 ) 22,308 Separate account liabilities 175,667 - 175,667 Total liabilities 358,322 ( 372 ) 357,950 Contingencies and Commitments (See Note 13) Stockholder’s Equity Common stock – 10,000,000 shares authorized, issued and outstanding 11,940 - 11,940 Retained earnings 4,670 ( 6 ) 4,664 Accumulated other comprehensive income (loss) 6,944 - 6,944 Total stockholder’s equity 23,554 ( 6 ) 23,548 Total liabilities and stockholder’s equity $ 381,876 $ ( 378 ) $ 381,498 THE LINCOLN NATIONAL LIFE INSURANCE COMPANY 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 - $ 106,939 ; allowance for credit losses: 2022 - $ 20 ) $ 109,921 $ ( 32 ) $ 109,889 Trading securities 4,334 ( 21 ) 4,313 Equity securities 340 53 393 Mortgage loans on real estate, net of allowance for credit losses (portion at fair value: 2022 - $ 537 ) 17,795 - 17,795 Policy loans 2,325 - 2,325 Derivative investments 4,840 ( 266 ) 4,574 Other investments 3,527 ( 6 ) 3,521 Total investments 143,082 ( 272 ) 142,810 Cash and invested cash 1,722 - 1,722 Deferred acquisition costs and value of business acquired 8,688 1 8,689 Accrued investment income 1,209 - 1,209 Reinsurance recoverables, net of allowance for credit losses 22,870 - 22,870 Goodwill 1,778 - 1,778 Other assets 22,490 ( 206 ) 22,284 Separate account assets 168,879 - 168,879 Total assets $ 370,718 $ ( 477 ) $ 370,241 LIABILITIES AND STOCKHOLDER’S EQUITY Liabilities Future contract benefits $ 39,186 $ - $ 39,186 Other contract holder funds 112,387 12 112,399 Short-term debt 737 - 737 Long-term debt 2,311 - 2,311 Payables for collateral on investments 8,905 - 8,905 Other liabilities 20,484 ( 960 ) 19,524 Separate account liabilities 168,879 - 168,879 Total liabilities 352,889 ( 948 ) 351,941 Contingencies and Commitments (See Note 13) Stockholder’s Equity Common stock – 10,000,000 shares authorized, issued and outstanding 11,948 - 11,948 Retained earnings 4,330 469 4,799 Accumulated other comprehensive income (loss) 1,551 2 1,553 Total stockholder’s equity 17,829 471 18,300 Total liabilities and stockholder’s equity $ 370,718 $ ( 477 ) $ 370,241 THE LINCOLN NATIONAL LIFE INSURANCE COMPANY 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 - $ 108,963 ; allowance for credit losses: 2022 - $ 12 ) $ 103,002 $ ( 48 ) $ 102,954 Trading securities 3,778 ( 18 ) 3,760 Equity securities 345 67 412 Mortgage loans on real estate, net of allowance for credit losses (portion at fair value: 2022 - $ 528 ) 17,830 - 17,830 Policy loans 2,355 - 2,355 Derivative investments 3,370 ( 203 ) 3,167 Other investments 3,758 24 3,782 Total investments 134,438 ( 178 ) 134,260 Cash and invested cash 1,277 - 1,277 Deferred acquisition costs and value of business acquired 11,832 - 11,832 Accrued investment income 1,196 - 1,196 Reinsurance recoverables, net of allowance for credit losses 23,554 - 23,554 Goodwill 1,778 - 1,778 Other assets 20,569 ( 122 ) 20,447 Separate account assets 145,791 - 145,791 Total assets $ 340,435 $ ( 300 ) $ 340,135 LIABILITIES AND STOCKHOLDER’S EQUITY Liabilities Future contract benefits $ 38,735 $ - $ 38,735 Other contract holder funds 114,634 18 114,652 Short-term debt 698 - 698 Long-term debt 2,267 - 2,267 Payables for collateral on investments 7,525 - 7,525 Other liabilities 18,158 ( 780 ) 17,378 Separate account liabilities 145,791 - 145,791 Total liabilities 327,808 ( 762 ) 327,046 Contingencies and Commitments (See Note 13) Stockholder’s Equity Common stock – 10,000,000 shares authorized, issued and outstanding 12,020 - 12,020 Retained earnings 4,506 456 4,962 Accumulated other comprehensive income (loss) ( 3,899 ) 6 ( 3,893 ) Total stockholder’s equity 12,627 462 13,089 Total liabilities and stockholder’s equity $ 340,435 $ ( 300 ) $ 340,135 THE LINCOLN NATIONAL LIFE INSURANCE COMPANY 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 - $ 110,323 ; allowance for credit losses: 2022 - $ 18 ) $ 97,391 $ - $ 97,391 Trading securities 3,527 - 3,527 Equity securities 427 - 427 Mortgage loans on real estate, net of allowance for credit losses (portion at fair value: 2022 - $ 495 ) 17,975 - 17,975 Policy loans 2,333 - 2,333 Derivative investments 3,624 ( 226 ) 3,398 Other investments 3,627 ( 7 ) 3,620 Total investments 128,904 ( 233 ) 128,671 Cash and invested cash 1,291 - 1,291 Deferred acquisition costs and value of business acquired 13,757 8 13,765 Accrued investment income 1,238 - 1,238 Reinsurance recoverables, net of allowance for credit losses 24,256 - 24,256 Goodwill 1,144 - 1,144 Other assets 21,848 ( 288 ) 21,560 Separate account assets 137,295 - 137,295 Total assets $ 329,733 $ ( 513 ) $ 329,220 LIABILITIES AND STOCKHOLDER'S EQUITY Liabilities Future contract benefits $ 41,162 $ - $ 41,162 Other contract holder funds 117,729 27 117,756 Short-term debt 771 - 771 Long-term debt 2,267 - 2,267 Payables for collateral on investments 6,855 - 6,855 Other liabilities 17,629 ( 994 ) 16,635 Separate account liabilities 137,295 - 137,295 Total liabilities 323,708 ( 967 ) 322,741 Contingencies and Commitments (See Note 13) Stockholder’s Equity Common stock – 10,000,000 shares authorized, issued and outstanding 12,114 - 12,114 Retained earnings 1,944 454 2,398 Accumulated other comprehensive income (loss) ( 8,033 ) - ( 8,033 ) Total stockholder’s equity 6,025 454 6,479 Total liabilities and stockholder’s equity $ 329,733 $ ( 513 ) $ 329,220 THE LINCOLN NATIONAL LIFE INSURANCE COMPANY CONSOLIDATED STATEMENTS OF COMPREHENSIVE INCOME (LOSS) (Unaudited, in millions) For the Three Months Ended March 31, 2021 As Previously Restatement As Reported Impacts Restated Revenues Insurance premiums $ 1,330 $ ( 6 ) $ 1,324 Fee income 1,524 5 1,529 Net investment income 1,447 ( 1 ) 1,446 Realized gain (loss) 211 1 212 Amortization of deferred gain on business sold through reinsurance 7 - 7 Other revenues 170 - 170 Total revenues 4,689 ( 1 ) 4,688 Expenses Interest credited 731 7 738 Benefits 2,182 1 2,183 Commissions and other expenses 1,171 - 1,171 Interest and debt expense 29 - 29 Spark program expense 13 - 13 Total expenses 4,126 8 4,134 Income (loss) before taxes 563 ( 9 ) 554 Federal income tax expense (benefit) 99 ( 2 ) 97 Net income (loss) 464 ( 7 ) 457 Other comprehensive income (loss), net of tax ( 3,181 ) - ( 3,181 ) Comprehensive income (loss) $ ( 2,717 ) $ ( 7 ) $ ( 2,724 ) THE LINCOLN NATIONAL LIFE INSURANCE COMPANY CONSOLIDATED STATEMENTS OF COMPREHENSIVE INCOME (LOSS) (Unaudited, in millions) For the Three Months Ended June 30, 2021 As Previously Restatement As Reported Impacts Restated Revenues Insurance premiums $ 1,328 $ 6 $ 1,334 Fee income 1,600 3 1,603 Net investment income 1,510 ( 1 ) 1,509 Realized gain (loss) ( 172 ) 3 ( 169 ) Amortization of deferred gain on business sold through reinsurance 7 - 7 Other revenues 162 - 162 Total revenues 4,435 11 4,446 Expenses Interest credited 732 8 740 Benefits 1,848 - 1,848 Commissions and other expenses 1,262 ( 2 ) 1,260 Interest and debt expense 28 - 28 Spark program expense 21 - 21 Total expenses 3,891 6 3,897 Income (loss) before taxes 544 5 549 Federal income tax expense (benefit) 82 1 83 Net income (loss) 462 4 466 Other comprehensive income (loss), net of tax 1,721 - 1,721 Comprehensive income (loss) $ 2,183 $ 4 $ 2,187 THE LINCOLN NATIONAL LIFE INSURANCE COMPANY CONSOLIDATED STATEMENTS OF COMPREHENSIVE INCOME (LOSS) (Unaudited, in millions) For the Three Months Ended September 30, 2021 As Previously Restatement As Reported Impacts Restated Revenues Insurance premiums $ 1,341 $ - $ 1,341 Fee income 1,927 4 1,931 Net investment income 1,511 ( 1 ) 1,510 Realized gain (loss) ( 24 ) ( 8 ) ( 32 ) Amortization of deferred gain on business sold through reinsurance 8 - 8 Other revenues 149 - 149 Total revenues 4,912 ( 5 ) 4,907 Expenses Interest credited 744 ( 2 ) 742 Benefits 1,840 ( 1 ) 1,839 Commissions and other expenses 1,839 2 1,841 Interest and debt expense 29 - 29 Spark program expense 22 - 22 Total expenses 4,474 ( 1 ) 4,473 Income (loss) before taxes 438 ( 4 ) 434 Federal income tax expense (benefit) 66 ( 1 ) 65 Net income (loss) 372 ( 3 ) 369 Other comprehensive income (loss), net of tax ( 617 ) - ( 617 ) Comprehensive income (loss) $ ( 245 ) $ ( 3 ) $ ( 248 ) THE LINCOLN NATIONAL LIFE INSURANCE COMPANY CONSOLIDATED STATEMENTS OF COMPREHENSIVE INCOME (LOSS) (Unaudited, in millions) For the Three Months Ended December 31, 2021 As Previously Restatement As Reported Impacts Restated Revenues Insurance premiums $ 1,360 $ - $ 1,360 Fee income 1,561 6 1,567 Net investment income 1,376 ( 2 ) 1,374 Realized gain (loss) 74 626 700 Amortization of deferred gain on business sold through reinsurance 18 ( 8 ) 10 Other revenues 176 - 176 Total revenues 4,565 622 5,187 Expenses Interest credited 686 5 691 Benefits 2,169 - 2,169 Commissions and other expenses 1,274 2 1,276 Interest and debt expense 28 - 28 Spark program expense 31 - 31 Total expenses 4,188 7 4,195 Income (loss) before taxes 377 615 992 Federal income tax expense (benefit) 46 130 176 Net income (loss) 331 485 816 Other comprehensive income (loss), net of tax ( 400 ) - ( 400 ) Comprehensive income (loss) $ ( 69 ) $ 485 $ 416 THE LINCOLN NATIONAL LIFE INSURANCE COMPANY CONSOLIDATED STATEMENTS OF COMPREHENSIVE INCOME (LOSS) (Unaudited, in millions) For the Three Months Ended March 31, 2022 As Previously Restatement As Reported Impacts Restated Revenues Insurance premiums $ 1,406 $ - $ 1,406 Fee income 1,502 - 1,502 Net investment income 1,353 ( 1 ) 1,352 Realized gain (loss) 266 ( 9 ) 257 Amortization of deferred gain on business sold through reinsurance 18 ( 8 ) 10 Other revenues 151 3 154 Total revenues 4,696 ( 15 ) 4,681 Expenses Interest credited 691 - 691 Benefits 2,199 - 2,199 Commissions and other expenses 1,192 ( 1 ) 1,191 Interest and debt expense 29 - 29 Spark program expense 31 - 31 Total expenses 4,142 ( 1 ) 4,141 Income (loss) before taxes 554 ( 14 ) 540 Federal income tax expense (benefit) 85 ( 3 ) 82 Net income (loss) 469 ( 11 ) 458 Other comprehensive income (loss), net of tax ( 4,993 ) 2 ( 4,991 ) Comprehensive income (loss) $ ( 4,524 ) $ ( 9 ) $ ( 4,533 ) THE LINCOLN NATIONAL LIFE INSURANCE COMPANY CONSOLIDATED STATEMENTS OF COMPREHENSIVE INCOME (LOSS) (Unaudited, in millions) For the Three Months Ended June 30, 2022 As Previously Restatement As Reported Impacts Restated Revenues Insurance premiums $ 1,436 $ - $ 1,436 Fee income 1,446 - 1,446 Net investment income 1,309 29 1,338 Realized gain (loss) 82 ( 12 ) 70 Amortization of deferred gain on business sold through reinsurance 18 ( 8 ) 10 Other revenues 163 ( 30 ) 133 Total revenues 4,454 ( 21 ) 4,433 Expenses Interest credited 701 - 701 Benefits 2,051 - 2,051 Commissions and other expenses 1,081 ( 4 ) 1,077 Interest and debt expense 31 - 31 Spark program expense 44 - 44 Total expenses 3,908 ( 4 ) 3,904 Income (loss) before taxes 546 ( 17 ) 529 Federal income tax expense (benefit) 90 ( 4 ) 86 Net income (loss) 456 ( 13 ) 443 Other comprehensive income (loss), net of tax ( 5,450 ) 4 ( 5,446 ) Comprehensive income (loss) $ ( 4,994 ) $ ( 9 ) $ ( 5,003 ) THE LINCOLN NATIONAL LIFE INSURANCE COMPANY CONSOLIDATED STATEMENTS OF COMPREHENSIVE INCOME (LOSS) (Unaudited, in millions) For the Three Months Ended September 30, 2022 As Previously Restatement As Reported Impacts Restated Revenues Insurance premiums $ 1,496 $ - $ 1,496 Fee income 1,438 - 1,438 Net investment income 1,272 ( 31 ) 1,241 Realized gain (loss) 5 6 11 Amortization of deferred gain on business sold through reinsurance 17 ( 8 ) 9 Other revenues 135 27 162 Total revenues 4,363 ( 6 ) 4,357 Expenses Interest credited 717 - 717 Benefits 4,498 - 4,498 Commissions and other expenses 1,208 ( 3 ) 1,205 Interest and debt expense 36 - 36 Spark program expense 44 - 44 Impairment of intangibles 634 - 634 Total expenses 7,137 ( 3 ) 7,134 Income (loss) before taxes ( 2,774 ) ( 3 ) ( 2,777 ) Federal income tax expense (benefit) ( 487 ) ( 1 ) ( 488 ) Net income (loss) ( 2,287 ) ( 2 ) ( 2,289 ) Other comprehensive income (loss), net of tax ( 4,134 ) ( 6 ) ( 4,140 ) Comprehensive income (loss) $ ( 6,421 ) $ ( 8 ) $ ( 6,429 ) THE LINCOLN NATIONAL LIFE INSURANCE COMPANY CONSOLIDATED STATEMENTS OF COMPREHENSIVE INCOME (LOSS) (Unaudited, in millions) For the Three Months Ended December 31, 2022 As Previously Restatement As Reported Impacts Restated Revenues Insurance premiums $ 1,503 $ - $ 1,503 Fee income 1,397 - 1,397 Net investment income 1,336 7 1,343 Realized gain (loss) ( 152 ) 28 ( 124 ) Amortization of deferred gain on business sold through reinsurance 16 ( 8 ) 8 Other revenues 172 - 172 Total revenues 4,272 27 4,299 Expenses Interest credited 740 - 740 Benefits 2,053 - 2,053 Commissions and other expenses 1,318 8 1,326 Interest and debt expense 41 - 41 Spark program expense 48 - 48 Total expenses 4,200 8 4,208 Income (loss) before taxes 72 19 91 Federal income tax |