EXHIBIT 99.1
[LOGO] PHOENIX
FINANCIAL SUPPLEMENT
The Phoenix Companies, Inc.
June 30, 2007
[graphic omitted]
THE PHOENIX COMPANIES, INC.
FINANCIAL SUPPLEMENT
WALL STREET COVERAGE TRANSFER AGENT AND REGISTRAR
FIRM ANALYST For information or assistance regarding your account,
A.G. Edwards & Sons, Inc. J. Jeffrey Hopson please contact our transfer agent and registrar:
Citigroup Keith Walsh The Phoenix Companies, Inc. C/O The Bank of New York,
Credit Suisse First Boston (CSFB) Tom Gallagher Shareholder Relations,
JP Morgan Jimmy Bhullar P.O. Box 11258, New York, NY 10286-1258
Keefe Bruyette & Woods, Inc. Jukka Lipponen Toll-free: 1-800-490-4258 TTY 1-888-269-5221
Langen McAlenney Robert Glasspiegel Fax: 1-212-815-2777, e-mail: pnxshareholders@bankofny.com
Lehman Brothers Eric Berg Web: www.stockbny.com
Merrill Lynch Edward A. Spehar
UBS Andrew Kligerman
FOR MORE INFORMATION
To receive additional information, including financial
supplements and Securities and Exchange Commission filings
along with access to other shareholder services, visit the
Investor Relations Section on our Web site at
PhoenixWealthManagement.com or contact our Investor
Relations Department at:
SHAREHOLDER INFORMATION
SECURITY LISTINGS
The common stock of The Phoenix Companies, Inc. is traded on the The Phoenix Companies, Inc.
New York Stock Exchange (NYSE) under the symbol "PNX." Our 7.45 Investor Relations
percent bond is traded on the NYSE under the symbol "PFX." One American Row
P.O. Box 5056, Hartford, CT 06102-5056
Phone: 1-860-403-7100
Fax: 1-860-403-7880
e-mail: pnx.ir@phoenixwm.com
For more information on our products and services, call your Phoenix
representative or visit our Web site at PhoenixWealthManagement.com.
In managing our business, we analyze our performance on the basis of "operating
income" which does not equate to net income as determined in accordance with
GAAP. Rather, it is the measure of profit or loss used by our management to
evaluate performance, allocate resources and manage our operations. We believe
that operating income, and measures that are derived from or incorporate
operating income, are appropriate measures that are useful to investors as well,
because they identify the earnings of, and underlying profitability factors
affecting, the ongoing operations of our business. Operating income is
calculated by excluding realized investment gains (losses) and certain other
items because we do not consider them to be related to our operating
performance. The size and timing of realized investment gains (losses) are often
subject to our discretion. Certain other items are also excluded from operating
income if, in our opinion, they are not indicative of overall operating trends.
The criteria used to identify an item that will be excluded from operating
income include: whether the item is infrequent and is material to our income; or
whether it results from a change in regulatory requirements, or relates to other
unusual circumstances. Items excluded from operating income may vary from period
to period. Because these items are excluded based on our discretion,
inconsistencies in the application of our selection criteria may exist. Some of
these items may be significant components of net income in accordance with GAAP.
Accordingly, operating income, and other measures that are derived from or
incorporate operating income, are not substitutes for net income, or measures
that are derived from or incorporate net income, determined in accordance with
GAAP and may be different from similarly titled measures of other companies.
Within our Asset Management segment, we also consider earnings before interest
taxes, depreciation and amortization ("EBITDA"). Our management believes EBITDA
provides additional perspective on the operating efficiency and profitability of
the Asset Management segment. EBITDA represents pre-tax operating income before
depreciation and amortization of goodwill and intangibles.
Total operating return on equity ("ROE") is an internal performance measure used
in the management of our operations, including our compensation plans and
planning processes. Our management believes that this measure provides investors
with a useful metric to assess our performance and the effectiveness of our use
of historic capital. ROE is calculated by dividing (i) total operating income,
by (ii) average equity, excluding accumulated OCI, FIN 46-R and discontinued
operations. Our management believes that this measure provides investors with a
useful metric to assess our performance and the effectiveness of our use of
current capital. Return on tangible equity is calculated by dividing (i) total
operating income, by (ii) average equity, excluding accumulated OCI, FIN 46-R,
discontinued operations and the carrying value of goodwill and intangible
assets.
THE PHOENIX COMPANIES, INC.
FINANCIAL SUPPLEMENT
JUNE 2007 (UNAUDITED)
TABLE OF CONTENTS
-----------------
Financial Highlights......................................................... 1
Financial Highlights......................................................... 2
Life and Annuity Earnings Summary............................................ 4
Variable Universal Life.................................................... 6
Universal Life / Interest Sensitive........................................ 8
Life and Private Placement Sales........................................... 10
Annuities.................................................................. 12
Supplementary Life and Annuity Information................................... 14
Asset Management............................................................. 16
Asset Management Net Flows and Assets Under Management....................... 18
Venture Capital Segment...................................................... 20
Corporate and Other.......................................................... 21
Consolidated Statement of Income - GAAP Format............................... 23
Consolidating Second Quarter 2007 Income Statement........................... 25
Condensed Consolidated Balance Sheet -- Preliminary.......................... 26
General Account Investment Portfolio Summary................................. 27
General Account GAAP Net Investment Income Yields............................ 28
General Account Realized Investment Gains and Losses......................... 30
THE PHOENIX COMPANIES, INC.
FINANCIAL HIGHLIGHTS
Second Quarter 2007 (unaudited)
(amount in millions, except per share data)
December 31,
For the Period Ended: YTD June ---------------------------------------------------------
2007 2006 2005 2004 2003
------------- ------------- ------------- ------------- -------------
BALANCE SHEET INFORMATION
General Account Invested Assets $ 15,728.7 $ 16,107.8 $ 16,717.2 $ 17,334.6 $ 17,242.8
Separate Account Assets 10,278.1 9,458.6 7,722.2 6,950.3 6,083.2
Total Assets 29,534.5 29,029.4 27,716.2 28,362.6 27,559.2
Indebtedness 627.7 685.4 751.9 690.8 639.0
Total Stockholders' Equity 2,273.2 2,236.1 2,007.1 2,022.4 1,947.8
Total Stockholders' Equity, excluding SFAS 115,
other accumulated OCI and FIN 46-R 2,435.8 2,364.6 $ 2,118.9 $ 2,018.5 $ 1,925.3
Average Equity, excluding other accumulated OCI,
FIN 46-R and Discontinued Operations (1) $ 2,384.7 $ 2,251.8 $ 2,028.6
Total Operating Return on Equity (1) 6.08% 3.92% 5.01%
Average Tangible Common Equity (2) $ 1,683.6 $ 1,529.2 $ 1,291.9
Total Operating Return on average Tangible Equity (2) 8.61% 5.77% 7.13%
Debt to Total Capitalization 21.6% 23.5% 27.3% 25.5% 24.7%
Book Value Per Share $ 19.92 $ 19.67 $ 21.10 $ 21.32 $ 20.62
Book Value Per Share, excluding SFAS 115 and
other accumulated OCI $ 20.88 $ 20.33 $ 21.72 $ 20.70 $ 19.96
Book Value Per Share, excluding SFAS 115,
other accumulated OCI and FIN 46-R $ 21.35 $ 20.80 $ 22.28 $ 21.27 $ 20.39
Period-end Common Shares Outstanding 114.1 113.7 95.1 94.9 94.4
============= ============= ============= ============= =============
- ------------------------------------------------------------------------------------------------------------------------------------
INDEBTEDNESS:
Surplus Notes $ 174.0 $ 174.0 $ 204.2 $ 204.1 $ 175.0
Senior Unsecured Bonds - due 2008 153.7 153.7 153.7 153.7 153.7
Senior Unsecured Bonds - due 2032 300.0 300.0 300.0 300.0 300.0
Interest Rate Swap 0.5 2.0 8.0 10.3
Bank Credit Facility 25.0 25.0
Other 57.2 67.0
------------- ------------- ------------- ------------- -------------
Total Indebtedness $ 627.7 $ 685.4 $ 751.9 $ 690.8 $ 639.0
============= ============= ============= ============= =============
- ------------------------------------------------------------------------------------------------------------------------------------
STATUTORY FINANCIAL DATA FOR PHOENIX LIFE INSURANCE
COMPANY (3)
Capital, Surplus and Surplus Notes $ 964.4 $ 932.4 $ 885.5 $ 814.6 $ 762.9
Asset Valuation Reserve (AVR) 193.9 187.9 210.8 213.6 198.6
------------- ------------- ------------- ------------- -------------
Capital, Surplus, Surplus Notes and AVR $ 1,158.3 $ 1,120.3 $ 1,096.3 $ 1,028.2 $ 961.5
============= ============= ============= ============= =============
Policyholder Dividend Liability $ 359.0 $ 348.9 $ 356.1 $ 403.3 $ 408.5
Interest Maintenance Reserve $ (50.1) $ (44.3) $ (23.1) $ (31.3) $ (30.2)
Statutory Gain From Operations $ 55.7 $ 131.6 $ 106.2 $ 35.1 $ 69.7
Statutory Net Income $ 51.5 $ 162.0 $ 61.0 $ 47.1 $ 21.5
=============
(1) This average equity is used for the calculation of total operating return
on equity and represents the average of the monthly average of equity,
excluding other accumulated OCI, the effects of FIN 46-R and the equity of
discontinued operations.
(2) This average equity is used for the calculation of total operating return
on tangible equity and represents the average of the monthly average of
equity, excluding other accumulated OCI, the effects of FIN 46-R, the
equity of discontinued operations and the carrying value of goodwill and
intangible assets.
(3) Phoenix Life Insurance Company is required to file financial statements
with state regulatory authorities prepared on an accounting basis
prescribed or permitted by the Insurance Department of the State of New
York. June 2007 amounts are preliminary.
1
THE PHOENIX COMPANIES, INC.
FINANCIAL HIGHLIGHTS
Second Quarter 2007 (unaudited)
(amount in millions, except per share data)
YTD June December 31,
---------------------------- ----------------------------------------------------------
2007 2006 2006 2005 2004 2003
------------- ------------- ------------- ------------- ------------- -------------
INCOME STATEMENT SUMMARY
OPERATING INCOME
Life Insurance $ 101.5 $ 74.7 $ 209.7 $ 180.5 $ 130.1 $ 100.4
Annuities 12.1 6.2 4.0 12.0 12.7 (1.0)
------------- ------------- ------------- ------------- ------------- -------------
Life and Annuity Segment 113.6 80.9 213.7 192.5 142.8 99.4
Asset Management Segment 2.9 (33.3) (28.6) (10.5) 0.1 (8.7)
Venture Capital Segment (1) 14.8 19.3 36.2
Corporate and Other (23.6) (31.3) (60.3) (69.6) (59.1) (47.8)
------------- ------------- ------------- ------------- ------------- -------------
TOTAL OPERATING INCOME (LOSS), BEFORE
INCOME TAXES 92.9 16.3 124.8 127.2 103.1 79.1
Applicable Income Taxes (Benefit) 20.4 2.1 36.6 25.5 22.5 21.8
------------- ------------- ------------- ------------- ------------- -------------
TOTAL OPERATING INCOME (LOSS) 72.5 14.2 88.2 101.7 80.6 57.3
Net Realized Investment Gains 11.2 14.3 21.8 25.5 5.7 3.2
Realized Gains (Losses) - Investments
Pledged as Collateral Consolidated
Under FIN 46-R 0.1 (0.9) (1.0) 1.3 (12.9) (2.4)
Realized and Unrealized Gains (Losses) on
Equity Investment in Aberdeen (7.0) 55.9 (55.0)
Share of Aberdeen's Extraordinary Charge
for FSA Settlement (14.7)
Surplus Notes Tender Costs (6.4)
Management Restructuring and Early
Retirement Costs (6.3) (9.1) (12.4) (21.9) (8.5)
Other income 1.3
------------- ------------- ------------- ------------- ------------- -------------
INCOME (LOSS) FROM CONTINUING OPERATIONS 83.8 21.3 99.9 109.1 86.3 (4.1)
Income (Loss) from Discontinued Operations (0.7) 0.1 (2.1)
------------- ------------- ------------- ------------- ------------- -------------
NET INCOME (LOSS) $ 83.8 $ 21.3 $ 99.9 $ 108.4 $ 86.4 $ (6.2)
============= ============= ============= ============= ============= =============
- ------------------------------------------------------------------------------------------------------------------------------------
EARNINGS PER SHARE
BASIC
Weighted-Average Shares Outstanding 114.0 108.2 110.9 95.0 94.7 94.2
------------- ------------- ------------- ------------- ------------- -------------
Total Operating Income (Loss) Per Share $ 0.64 $ 0.13 $ 0.79 $ 1.07 $ 0.85 $ 0.61
Net Income (Loss) Per Share $ 0.74 $ 0.20 $ 0.90 $ 1.14 $ 0.91 $ (0.07)
DILUTED
Weighted-Average Shares Outstanding and
Dilutive Potential Common Shares (2) 115.7 111.3 113.1 102.4 100.8 96.6
------------- ------------- ------------- ------------- ------------- -------------
Total Operating Income (Loss) Per Share $ 0.63 $ 0.13 $ 0.78 $ 0.99 $ 0.80 $ 0.59
Net Income (Loss) Per Share $ 0.72 $ 0.19 $ 0.88 $ 1.06 $ 0.86 $ (0.07)
=============
(1) In the fourth quarter of 2005, the company secured an agreement to sell
approximately three-quarters of the assets in the Venture Capital segment,
and as a result eliminated the segment effective January 1, 2006.
(2) For the twelve months ended December 31, 2003, the weighted average common
shares outstanding and dilutive potential common shares were 102.4 million.
For the calculation of net loss per share, dilutive potential shares were
not included because their effect would have been anti-dilutive.
2
THE PHOENIX COMPANIES, INC.
INCOME STATEMENT
Second Quarter 2007 (unaudited)
(amount in millions, except per share data)
2006 2007
Quarters ended ---------------------------------------------------------- ----------------------------
March June September December March June
------------- ------------- ------------- ------------- ------------- -------------
OPERATING INCOME
Life Insurance $ 32.6 $ 42.1 $ 51.2 $ 83.8 $ 56.0 $ 45.5
Annuities 5.7 0.5 6.0 (8.2) 6.9 5.2
------------- ------------- ------------- ------------- ------------- -------------
Life and Annuity Segment 38.3 42.6 57.2 75.6 62.9 50.7
Asset Management Segment (34.6) 1.3 6.6 (1.9) 0.6 2.3
Corporate and Other (17.4) (13.9) (14.3) (14.7) (8.0) (15.6)
------------- ------------- ------------- ------------- ------------- -------------
TOTAL OPERATING INCOME (LOSS), BEFORE
INCOME TAXES (13.7) 30.0 49.5 59.0 55.5 37.4
Applicable Income Taxes (Benefit) (7.5) 9.6 11.8 22.7 17.3 3.1
------------- ------------- ------------- ------------- ------------- -------------
TOTAL OPERATING INCOME (LOSS) (6.2) 20.4 37.7 36.3 38.2 34.3
Net Realized Investment Gains (Losses) 11.4 2.9 (2.0) 9.5 12.2 (1.0)
Realized Gains (Losses) - Investments
Pledged as Collateral Consolidated
Under FIN 46-R (1.0) 0.1 0.1 (0.2) 0.2 (0.1)
Management Restructuring and Early
Retirement Costs (2.5) (3.8) (1.5) (1.3)
------------- ------------- ------------- ------------- ------------- -------------
NET INCOME $ 1.7 $ 19.6 $ 34.3 $ 44.3 $ 50.6 $ 33.2
============= ============= ============= ============= ============= =============
- ------------------------------------------------------------------------------------------------------------------------------------
EARNINGS PER SHARE
BASIC
Weighted-Average Shares Outstanding 103.6 112.7 113.6 113.7 113.8 114.1
------------- ------------- ------------- ------------- ------------- -------------
Total Operating Income (Loss) Per Share $ (0.06) $ 0.18 $ 0.33 $ 0.32 $ 0.34 $ 0.30
Net Income Per Share $ 0.02 $ 0.17 $ 0.30 $ 0.39 $ 0.44 $ 0.29
DILUTED
Weighted-Average Shares Outstanding and
Dilutive Potential Common Shares 106.2 115.9 116.0 115.4 115.1 115.6
------------- ------------- ------------- ------------- ------------- -------------
Total Operating Income (Loss) Per Share $ (0.06) $ 0.18 $ 0.32 $ 0.31 $ 0.33 $ 0.30
Net Income Per Share $ 0.02 $ 0.17 $ 0.30 $ 0.38 $ 0.44 $ 0.29
=============
3
THE PHOENIX COMPANIES, INC.
LIFE AND ANNUITY EARNINGS SUMMARY
Second Quarter 2007 (unaudited)
($ in millions)
YTD June December 31,
---------------------------- ----------------------------------------------------------
2007 2006 2006 2005 2004 2003
------------- ------------- ------------- ------------- ------------- -------------
OPERATING INCOME
Variable Universal Life $ 19.8 $ 17.7 $ 52.7 $ 69.6 $ 35.7 $ 35.0
Universal Life (1) 35.2 19.3 53.3 47.9 34.4 21.7
Other Life and Annuity (2) 0.9 1.3 2.7 1.5 1.6 0.1
------------- ------------- ------------- ------------- ------------- -------------
TOTAL CORE LIFE INSURANCE 55.9 38.3 108.7 119.0 71.7 56.8
------------- ------------- ------------- ------------- ------------- -------------
Traditional Life, excluding Closed Block 12.1 1.5 31.2 (11.7) (18.3) (36.5)
Traditional Life, Closed Block 33.5 34.9 69.8 73.2 76.7 80.1
------------- ------------- ------------- ------------- ------------- -------------
TOTAL TRADITIONAL LIFE 45.6 36.4 101.0 61.5 58.4 43.6
------------- ------------- ------------- ------------- ------------- -------------
TOTAL, LIFE INSURANCE 101.5 74.7 209.7 180.5 130.1 100.4
Annuities 12.1 6.2 4.0 12.0 12.7 (1.0)
------------- ------------- ------------- ------------- ------------- -------------
OPERATING INCOME, BEFORE INCOME TAXES 113.6 80.9 213.7 192.5 142.8 99.4
Allocated Income Taxes (3) 36.3 25.0 67.9 51.3 36.4 31.1
------------- ------------- ------------- ------------- ------------- -------------
OPERATING INCOME 77.3 55.9 145.8 141.2 106.4 68.3
Net Realized Investment Gains (Losses) 1.0 (3.7) (1.0) 22.7 (2.5) (4.7)
Management Restructuring and Early
Retirement Costs (0.1) (7.3) (1.3)
------------- ------------- ------------- ------------- ------------- -------------
NET INCOME $ 78.3 $ 52.2 $ 144.8 $ 163.8 $ 96.6 $ 62.3
============= ============= ============= ============= ============= =============
(1) Universal Life includes interest sensitive whole life contracts.
(2) Other Life and Annuity includes WS Griffith prior to 2005.
(3) Tax benefits related to tax advantaged investments have been allocated to
the Life and Annuity Segment beginning in the quarter ended March 2003.
4
THE PHOENIX COMPANIES, INC.
LIFE AND ANNUITY EARNINGS SUMMARY
Second Quarter 2007 (unaudited)
($ in millions)
SEGMENT INCOME 2006 2007
Quarters ended ---------------------------------------------------------- ----------------------------
March June September December March June
------------- ------------- ------------- ------------- ------------- -------------
OPERATING INCOME
Variable Universal Life $ 8.5 $ 9.2 $ 11.0 $ 24.0 $ 8.8 $ 11.0
Universal Life (1) 7.9 11.4 17.1 16.9 17.5 17.7
Other Life and Annuity 0.4 0.9 0.6 0.8 0.4 0.5
------------- ------------- ------------- ------------- ------------- -------------
TOTAL CORE LIFE INSURANCE 16.8 21.5 28.7 41.7 26.7 29.2
------------- ------------- ------------- ------------- ------------- -------------
Traditional Life, excluding Closed Block (1.7) 3.2 5.1 24.6 12.6 (0.5)
Traditional Life, Closed Block 17.5 17.4 17.4 17.5 16.7 16.7
------------- ------------- ------------- ------------- ------------- -------------
TOTAL TRADITIONAL LIFE 15.8 20.6 22.5 42.1 29.3 16.3
------------- ------------- ------------- ------------- ------------- -------------
TOTAL, LIFE INSURANCE 32.6 42.1 51.2 83.8 56.0 45.5
Annuities 5.7 0.5 6.0 (8.2) 6.9 5.2
------------- ------------- ------------- ------------- ------------- -------------
OPERATING INCOME, BEFORE INCOME TAXES 38.3 42.6 57.2 75.6 62.9 50.7
Allocated Income Taxes 12.0 13.0 15.1 27.8 19.6 16.7
------------- ------------- ------------- ------------- ------------- -------------
OPERATING INCOME 26.3 29.6 42.1 47.8 43.3 34.0
Net Realized Investment Gains (Losses) (4.2) 0.5 2.4 0.3 0.5 0.5
------------- ------------- ------------- ------------- ------------- -------------
NET INCOME $ 22.1 $ 30.1 $ 44.5 $ 48.1 $ 43.8 $ 34.5
============= ============= ============= ============= ============= =============
(1) Universal Life includes interest sensitive whole life contracts.
5
THE PHOENIX COMPANIES, INC.
VARIABLE UNIVERSAL LIFE
Second Quarter 2007 (unaudited)
($ in millions)
YTD June December 31,
---------------------------- ----------------------------------------------------------
2007 2006 2006 2005 2004 2003
------------- ------------- ------------- ------------- ------------- -------------
PRE-TAX INCOME
Fees $ 16.2 $ 14.7 $ 27.6 $ 32.5 $ 29.6 $ 30.1
Cost of Insurance (COI) 40.4 39.0 77.8 76.7 74.6 72.1
Interest Earned 4.8 3.5 9.2 6.3 5.9 5.6
Surrender Charges 3.5 3.9 6.7 7.1 6.9 6.9
------------- ------------- ------------- ------------- ------------- -------------
TOTAL REVENUES 64.9 61.1 121.3 122.6 117.0 114.7
------------- ------------- ------------- ------------- ------------- -------------
Net Death and Disability Benefits 14.6 15.6 31.9 28.5 30.5 23.2
Interest Credited 2.8 2.0 4.8 4.6 3.7 3.6
DAC Amortized 14.2 13.6 8.4 (4.4) 22.2 20.8
Operating Expenses 13.5 12.2 23.5 24.3 24.9 32.1
------------- ------------- ------------- ------------- ------------- -------------
TOTAL EXPENSES 45.1 43.4 68.6 53.0 81.3 79.7
------------- ------------- ------------- ------------- ------------- -------------
OPERATING INCOME BEFORE TAX $ 19.8 $ 17.7 $ 52.7 $ 69.6 $ 35.7 $ 35.0
============= ============= ============= ============= ============= =============
- ------------------------------------------------------------------------------------------------------------------------------------
OPERATING EXPENSES
Commissions and Concessions $ 7.8 $ 6.3 $ 13.5 $ 13.6 $ 16.3 $ 21.4
Controllable Expenses and Other 17.9 15.5 29.6 26.8 34.0 44.6
------------- ------------- ------------- ------------- ------------- -------------
TOTAL CURRENT EXPENSES 25.7 21.8 43.1 40.4 50.3 66.0
Deferred Acquisition Costs (12.2) (9.6) (19.6) (16.1) (25.4) (33.9)
------------- ------------- ------------- ------------- ------------- -------------
OPERATING EXPENSES $ 13.5 $ 12.2 $ 23.5 $ 24.3 $ 24.9 $ 32.1
============= ============= ============= ============= ============= =============
- ------------------------------------------------------------------------------------------------------------------------------------
FUNDS UNDER MANAGEMENT (FUM)
Deposits, excluding Private Placement $ 74.9 $ 73.0 $ 149.0 $ 171.4 $ 185.4 $ 204.0
Surrenders, excluding Private Placement (50.2) (40.8) (85.9) (84.4) (60.6) (59.8)
------------- ------------- ------------- ------------- ------------- -------------
Net Sales, excluding Private Placement 24.7 32.2 63.1 87.0 124.8 144.2
Private Placement, Net Sales 19.6 (2.7) 1.0 36.7 45.3 139.8
------------- ------------- ------------- ------------- ------------- -------------
TOTAL NET SALES 44.3 29.5 64.1 123.7 170.1 284.0
Deaths (9.9) (3.5) (4.7) (3.6) (2.2) (1.4)
Interest Credited 170.8 85.0 259.9 141.5 170.0 262.7
Fees (16.5) (15.2) (30.4) (30.3) (31.0) (36.4)
Cost of Insurance (39.4) (37.8) (75.8) (74.6) (72.4) (69.8)
------------- ------------- ------------- ------------- ------------- -------------
Change in FUM 149.3 58.0 213.1 156.7 234.5 439.1
Beginning Balance 2,312.9 2,099.8 2,099.8 1,943.1 1,708.6 1,269.5
------------- ------------- ------------- ------------- ------------- -------------
ENDING FUND BALANCE $ 2,462.2 $ 2,157.8 $ 2,312.9 $ 2,099.8 $ 1,943.1 $ 1,708.6
============= ============= ============= ============= ============= =============
Life Insurance In Force (1) $ 24,170.9 $ 24,257.5 $ 24,164.6 $ 24,767.7 $ 25,382.0 $ 24,603.0
============= ============= ============= ============= ============= =============
(1) 2006, 2005 and 2004 face amounts updated to include the term rider face
amounts for all variable universal life products.
6
THE PHOENIX COMPANIES, INC.
VARIABLE UNIVERSAL LIFE
Second Quarter 2007 (unaudited)
($ in millions)
2006 2007
Quarters ended ---------------------------------------------------------- ----------------------------
March June September December March June
------------- ------------- ------------- ------------- ------------- -------------
PRE-TAX INCOME
Fees $ 7.2 $ 7.5 $ 7.2 $ 5.7 $ 8.0 $ 8.2
Cost of Insurance (COI) 19.6 19.4 19.3 19.5 20.3 20.1
Interest Earned 1.6 1.9 3.1 2.6 2.4 2.4
Surrender Charges 2.1 1.8 1.6 1.2 2.1 1.4
------------- ------------- ------------- ------------- ------------- -------------
TOTAL REVENUES 30.5 30.6 31.2 29.0 32.8 32.1
------------- ------------- ------------- ------------- ------------- -------------
Net Death and Disability Benefits 8.3 7.3 7.5 8.8 9.0 5.6
Interest Credited 1.0 1.0 1.4 1.4 1.4 1.4
DAC Amortized 6.8 6.8 6.0 (11.2) 7.2 7.0
Operating Expenses 5.9 6.3 5.3 6.0 6.4 7.1
------------- ------------- ------------- ------------- ------------- -------------
TOTAL EXPENSES 22.0 21.4 20.2 5.0 24.0 21.1
------------- ------------- ------------- ------------- ------------- -------------
OPERATING INCOME BEFORE TAX $ 8.5 $ 9.2 $ 11.0 $ 24.0 $ 8.8 $ 11.0
============= ============= ============= ============= ============= =============
- ------------------------------------------------------------------------------------------------------------------------------------
OPERATING EXPENSES
Commissions and Concessions $ 2.9 $ 3.4 $ 3.5 $ 3.7 $ 4.3 $ 3.5
Controllable Expenses and Other 6.8 8.7 6.5 7.6 9.4 8.5
------------- ------------- ------------- ------------- ------------- -------------
TOTAL CURRENT EXPENSES 9.7 12.1 10.0 11.3 13.7 12.0
Deferred Acquisition Costs (3.8) (5.8) (4.7) (5.3) (7.3) (4.9)
------------- ------------- ------------- ------------- ------------- -------------
OPERATING EXPENSES $ 5.9 $ 6.3 $ 5.3 $ 6.0 $ 6.4 $ 7.1
============= ============= ============= ============= ============= =============
- ------------------------------------------------------------------------------------------------------------------------------------
FUNDS UNDER MANAGEMENT (FUM)
Deposits, excluding Private Placement $ 37.5 $ 35.5 $ 34.8 $ 41.2 $ 40.2 $ 34.7
Surrenders, excluding Private Placement (19.9) (20.9) (21.3) (23.8) (24.1) (26.1)
------------- ------------- ------------- ------------- ------------- -------------
Net Sales, excluding Private Placement 17.6 14.6 13.5 17.4 16.1 8.6
Private Placement, Net Sales 9.2 (11.9) 0.7 3.0 8.8 10.8
------------- ------------- ------------- ------------- ------------- -------------
TOTAL NET SALES 26.8 2.7 14.2 20.4 24.9 19.4
Deaths (2.7) (0.8) (0.8) (0.4) (3.3) (6.6)
Interest Credited 101.0 (16.0) 61.0 113.9 58.1 112.7
Fees (7.1) (8.1) (7.2) (8.0) (8.1) (8.4)
Cost of Insurance (18.9) (18.9) (18.8) (19.2) (19.8) (19.6)
------------- ------------- ------------- ------------- ------------- -------------
Change in FUM 99.1 (41.1) 48.4 106.7 51.8 97.5
Beginning Balance 2,099.8 2,198.9 2,157.8 2,206.2 2,312.9 2,364.7
------------- ------------- ------------- ------------- ------------- -------------
ENDING FUND BALANCE $ 2,198.9 $ 2,157.8 $ 2,206.2 $ 2,312.9 $ 2,364.7 $ 2,462.2
============= ============= ============= ============= ============= =============
Life Insurance In Force (1) $ 24,652.2 $ 24,257.5 $ 24,164.2 $ 24,164.6 $ 24,320.5 $ 24,170.9
============= ============= ============= ============= ============= =============
(1) 2006 face amounts updated to include the term rider face amounts for all
variable universal life products.
7
THE PHOENIX COMPANIES, INC.
UNIVERSAL LIFE / INTEREST SENSITIVE
Second Quarter 2007 (unaudited)
($ in millions)
YTD June December 31,
---------------------------- ----------------------------------------------------------
2007 2006 2006 2005 2004 2003
------------- ------------- ------------- ------------- ------------- -------------
PRE-TAX INCOME
Fees $ 14.2 $ 13.4 $ 27.2 $ 17.9 $ 19.1 $ 17.3
Cost of Insurance (COI) 115.6 86.5 184.9 109.9 90.7 78.9
Interest Earned 60.7 56.1 116.5 108.7 100.4 98.2
Surrender Charges 1.5 1.3 3.7 3.2 3.2 2.5
------------- ------------- ------------- ------------- ------------- -------------
TOTAL REVENUES 192.0 157.3 332.3 239.7 213.4 196.9
------------- ------------- ------------- ------------- ------------- -------------
Net Death and Disability Benefits 45.0 51.5 98.0 61.8 58.4 51.4
Interest Credited 42.0 39.2 79.6 74.5 74.6 78.0
DAC Amortized 42.7 23.3 55.5 17.9 20.3 17.7
Operating Expenses 27.1 24.0 45.9 37.6 25.7 28.1
------------- ------------- ------------- ------------- ------------- -------------
TOTAL EXPENSES 156.8 138.0 279.0 191.8 179.0 175.2
------------- ------------- ------------- ------------- ------------- -------------
OPERATING INCOME BEFORE TAX $ 35.2 $ 19.3 $ 53.3 $ 47.9 $ 34.4 $ 21.7
============= ============= ============= ============= ============= =============
- ------------------------------------------------------------------------------------------------------------------------------------
OPERATING EXPENSES
Commissions and Concessions $ 50.1 $ 48.8 $ 104.9 $ 51.1 $ 24.9 $ 28.2
Controllable Expenses and Other 87.0 83.8 176.2 96.5 64.3 74.8
------------- ------------- ------------- ------------- ------------- -------------
TOTAL CURRENT EXPENSES 137.1 132.6 281.1 147.6 89.2 103.0
Deferred Acquisition Costs (110.0) (108.6) (235.2) (110.0) (63.5) (74.9)
------------- ------------- ------------- ------------- ------------- -------------
OPERATING EXPENSES $ 27.1 $ 24.0 $ 45.9 $ 37.6 $ 25.7 $ 28.1
============= ============= ============= ============= ============= =============
- ------------------------------------------------------------------------------------------------------------------------------------
FUNDS UNDER MANAGEMENT (FUM)
Deposits $ 192.5 $ 209.2 $ 417.1 $ 297.8 $ 229.4 $ 217.8
Surrenders (41.2) (43.8) (84.7) (94.1) (126.2) (118.6)
------------- ------------- ------------- ------------- ------------- -------------
NET SALES 151.3 165.4 332.4 203.7 103.2 99.2
Deaths (12.5) (12.2) (20.5) (22.3) (16.9) (19.4)
Interest Credited 42.0 39.2 79.6 78.7 74.6 78.0
Fees (17.1) (17.9) (36.6) (26.8) (23.5) (24.9)
Cost of Insurance (115.6) (86.5) (184.9) (109.9) (90.7) (78.9)
------------- ------------- ------------- ------------- ------------- -------------
Change in FUM 48.1 88.0 170.0 123.4 46.7 54.0
Beginning Balance 1,904.1 1,734.1 1,734.1 1,610.7 1,564.0 1,510.0
------------- ------------- ------------- ------------- ------------- -------------
ENDING FUND BALANCE $ 1,952.2 $ 1,822.1 $ 1,904.1 $ 1,734.1 $ 1,610.7 $ 1,564.0
============= ============= ============= ============= ============= =============
Life Insurance In Force $ 22,575.0 $ 18,217.0 $ 20,402.1 $ 16,303.0 $ 14,103.7 $ 12,830.3
============= ============= ============= ============= ============= =============
8
THE PHOENIX COMPANIES, INC.
UNIVERSAL LIFE / INTEREST SENSITIVE
Second Quarter 2007 (unaudited)
($ in millions)
2006 2007
Quarters ended ---------------------------------------------------------- ----------------------------
March June September December March June
------------- ------------- ------------- ------------- ------------- -------------
PRE-TAX INCOME
Fees $ 8.0 $ 5.4 $ 7.0 $ 6.8 $ 6.7 $ 7.5
Cost of Insurance (COI) 42.0 44.5 46.5 51.9 56.1 59.5
Interest Earned 27.0 29.1 29.7 30.7 30.7 30.0
Surrender Charges 1.0 0.3 1.7 0.7 0.7 0.8
------------- ------------- ------------- ------------- ------------- -------------
TOTAL REVENUES 78.0 79.3 84.9 90.1 94.2 97.8
------------- ------------- ------------- ------------- ------------- -------------
Net Death and Disability Benefits 27.6 23.9 15.8 30.7 24.7 20.3
Interest Credited 19.4 19.8 19.9 20.5 21.0 21.0
DAC Amortized 9.6 13.7 21.9 10.3 18.6 24.1
Operating Expenses 13.5 10.5 10.2 11.7 12.4 14.7
------------- ------------- ------------- ------------- ------------- -------------
TOTAL EXPENSES 70.1 67.9 67.8 73.2 76.7 80.1
------------- ------------- ------------- ------------- ------------- -------------
OPERATING INCOME BEFORE TAX $ 7.9 $ 11.4 $ 17.1 $ 16.9 $ 17.5 $ 17.7
============= ============= ============= ============= ============= =============
- ------------------------------------------------------------------------------------------------------------------------------------
OPERATING EXPENSES
Commissions and Concessions $ 34.7 $ 14.1 $ 21.6 $ 34.5 $ 23.5 $ 26.6
Controllable Expenses and Other 51.6 32.2 35.9 56.5 39.1 47.9
------------- ------------- ------------- ------------- ------------- -------------
TOTAL CURRENT EXPENSES 86.3 46.3 57.5 91.0 62.6 74.5
Deferred Acquisition Costs (72.8) (35.8) (47.3) (79.3) (50.2) (59.8)
------------- ------------- ------------- ------------- ------------- -------------
OPERATING EXPENSES $ 13.5 $ 10.5 $ 10.2 $ 11.7 $ 12.4 $ 14.7
============= ============= ============= ============= ============= =============
- ------------------------------------------------------------------------------------------------------------------------------------
FUNDS UNDER MANAGEMENT (FUM)
Deposits $ 135.5 $ 73.7 $ 88.7 $ 119.2 $ 92.3 $ 100.2
Surrenders (22.5) (21.3) (22.4) (18.5) (21.9) (19.3)
------------- ------------- ------------- ------------- ------------- -------------
NET SALES 113.0 52.4 66.3 100.7 70.4 80.9
Deaths (6.8) (5.4) (5.1) (3.2) (8.3) (4.2)
Interest Credited 19.4 19.8 19.9 20.5 21.0 21.0
Fees (11.4) (6.5) (8.2) (10.5) (8.2) (8.9)
Cost of Insurance (42.0) (44.5) (46.4) (52.0) (56.1) (59.5)
------------- ------------- ------------- ------------- ------------- -------------
Change in FUM 72.2 15.8 26.5 55.5 18.8 29.3
Beginning Balance 1,734.1 1,806.3 1,822.1 1,848.6 1,904.1 1,922.9
------------- ------------- ------------- ------------- ------------- -------------
ENDING FUND BALANCE $ 1,806.3 $ 1,822.1 $ 1,848.6 $ 1,904.1 $ 1,922.9 $ 1,952.2
============= ============= ============= ============= ============= =============
Life Insurance In Force $ 17,667.4 $ 18,217.0 $ 19,025.8 $ 20,402.1 $ 21,311.6 $ 22,575.0
============= ============= ============= ============= ============= =============
9
THE PHOENIX COMPANIES, INC.
LIFE AND PRIVATE PLACEMENT SALES
Second Quarter 2007 (unaudited)
($ in millions)
LIFE INSURANCE SALES YTD June December 31,
---------------------------- ----------------------------------------------------------
2007 2006 2006 2005 2004 2003
------------- ------------- ------------- ------------- ------------- -------------
WHOLESALER CHANNEL
Variable Universal Life $ 11.1 $ 7.7 $ 16.7 $ 16.1 $ 18.2 $ 30.1
Universal Life/Interest Sensitive 93.6 113.7 221.9 104.4 47.5 67.5
Term Life 10.7 10.0 20.3 16.4 15.3 19.2
Participating Whole Life 0.6
------------- ------------- ------------- ------------- ------------- -------------
Life Insurance Annualized Premium (1) 115.4 131.4 258.9 136.9 81.0 117.4
============= ============= ============= ============= ============= =============
Variable Universal Life 4.0 3.2 8.6 6.4 10.8 20.1
Universal Life/Interest Sensitive 20.1 27.1 61.8 49.2 53.2 61.6
------------- ------------- ------------- ------------- ------------- -------------
Life Insurance Single Premium 24.1 30.3 70.4 55.6 64.0 81.7
============= ============= ============= ============= ============= =============
Variable Universal Life 15.1 10.9 25.3 22.5 29.0 50.2
Universal Life/Interest Sensitive 113.7 140.8 283.7 153.6 100.7 129.1
Term Life 10.7 10.0 20.3 16.4 15.3 19.2
Participating Whole Life 0.6
------------- ------------- ------------- ------------- ------------- -------------
Total Wholesaler Life Insurance Premium (2) $ 139.5 $ 161.7 $ 329.3 $ 192.5 $ 145.0 $ 199.1
============= ============= ============= ============= ============= =============
Gross Life Insurance in Force $ 148,572.0 $ 139,242.0 $ 144,139.0 $ 134,780.0 $ 127,466.0 $ 123,354.0
============= ============= ============= ============= ============= =============
Average face amount for life insurance sales $ 1.1 $ 1.2 $ 1.2 $ 1.1 $ 1.0 $ 1.0
============= ============= ============= ============= ============= =============
PRIVATE PLACEMENT LIFE AND ANNUITY DEPOSITS
Variable Universal Life (annualized
and single) $ 24.6 $ 25.8 $ 33.5 $ 46.5 $ 60.1 $ 149.5
Annuity 200.9 46.0 1,020.2 773.8 152.6 394.9
------------- ------------- ------------- ------------- ------------- -------------
Total Private Placement Life and Annuity
Deposits $ 225.5 $ 71.8 $ 1,053.7 $ 820.3 $ 212.7 $ 544.4
============= ============= ============= ============= ============= =============
PRIVATE PLACEMENT FUNDS UNDER MANAGEMENT
(FUM) $ 4,539.2 $ 2,912.2 $ 4,055.5 $ 2,776.4 $ 1,898.5 $ 1,535.5
============= ============= ============= ============= ============= =============
(1) Annualized Premium represents first year premiums on an annual basis.
(2) Total Premium represents Annualized and Single premiums.
10
THE PHOENIX COMPANIES, INC.
LIFE AND PRIVATE PLACEMENT SALES
Second Quarter 2007 (unaudited)
($ in millions)
2006 2007
Quarters ended ---------------------------------------------------------- ----------------------------
March June September December March June
------------- ------------- ------------- ------------- ------------- -------------
LIFE INSURANCE SALES
WHOLESALER CHANNEL
Variable Universal Life $ 2.8 $ 4.9 $ 3.2 $ 5.8 $ 6.4 $ 4.7
Universal Life/Interest Sensitive 83.5 30.2 42.4 65.8 40.2 53.4
Term Life 5.5 4.5 4.7 5.6 5.5 5.2
------------- ------------- ------------- ------------- ------------- -------------
Life Insurance Annualized Premium (1) 91.8 39.6 50.3 77.2 52.1 63.3
============= ============= ============= ============= ============= =============
Variable Universal Life 1.1 2.1 2.8 2.6 2.4 1.6
Universal Life/Interest Sensitive 18.0 9.1 15.5 19.2 7.8 12.3
------------- ------------- ------------- ------------- ------------- -------------
Life Insurance Single Premium 19.1 11.2 18.3 21.8 10.2 13.9
============= ============= ============= ============= ============= =============
Variable Universal Life 3.9 7.0 6.0 8.4 8.8 6.3
Universal Life/Interest Sensitive 101.5 39.3 57.9 85.0 48.0 65.7
Term Life 5.5 4.5 4.7 5.6 5.5 5.2
------------- ------------- ------------- ------------- ------------- -------------
Total Wholesaler Life Insurance Premium (2) $ 110.9 $ 50.8 $ 68.6 $ 99.0 $ 62.3 $ 77.2
============= ============= ============= ============= ============= =============
Gross Life Insurance in Force $ 137,628.0 $ 139,242.0 $ 140,937.0 $ 144,139.0 $ 146,355.0 $ 148,572.0
============= ============= ============= ============= ============= =============
Average face amount for life insurance
sales $ 1.3 $ 1.1 $ 1.2 $ 1.2 $ 1.2 $ 1.1
============= ============= ============= ============= ============= =============
PRIVATE PLACEMENT LIFE AND ANNUITY DEPOSITS
Variable Universal Life (annualized and
single) $ 8.5 $ 17.3 $ 1.7 $ 6.0 $ 11.4 $ 13.2
Annuity 3.4 42.6 33.1 941.1 54.2 146.7
------------- ------------- ------------- ------------- ------------- -------------
Total Private Placement Life and Annuity
Deposits $ 11.9 $ 59.9 $ 34.8 $ 947.1 $ 65.6 $ 159.9
============= ============= ============= ============= ============= =============
PRIVATE PLACEMENT FUNDS UNDER
MANAGEMENT (FUM) $ 2,783.9 $ 2,912.2 $ 2,989.5 $ 4,055.5 $ 4,185.0 $ 4,539.2
============= ============= ============= ============= ============= =============
(1) Annualized Premium represents first year premiums on an annual basis.
(2) Total Premium represents Annualized and Single premiums.
11
THE PHOENIX COMPANIES, INC.
ANNUITIES
Second Quarter 2007 (unaudited)
($ in millions)
YTD June December 31,
---------------------------- ----------------------------------------------------------
2007 2006 2006 2005 2004 2003
------------- ------------- ------------- ------------- ------------- -------------
PRE-TAX INCOME
Fees $ 35.9 $ 33.4 $ 66.9 $ 65.4 $ 63.8 $ 57.2
Surrender Charges 3.0 3.2 6.3 7.0 5.8 7.4
Interest earned on GIA and Required
Interest 53.5 69.8 131.7 165.1 158.0 150.1
------------- ------------- ------------- ------------- ------------- -------------
TOTAL REVENUES 92.4 106.4 204.9 237.5 227.6 214.7
------------- ------------- ------------- ------------- ------------- -------------
Mortality Cost 1.8 1.7 5.8 6.6 8.9 4.4
DAC Amortized 21.9 27.5 66.6 62.6 35.7 26.5
Interest Credited 34.5 49.3 87.4 112.1 123.2 133.0
Operating Expenses 22.1 21.7 41.1 44.2 47.1 51.8
------------- ------------- ------------- ------------- ------------- -------------
TOTAL EXPENSES 80.3 100.2 200.9 225.5 214.9 215.7
------------- ------------- ------------- ------------- ------------- -------------
OPERATING INCOME (LOSS) BEFORE TAX $ 12.1 $ 6.2 $ 4.0 $ 12.0 $ 12.7 $ (1.0)
============= ============= ============= ============= ============= =============
- ------------------------------------------------------------------------------------------------------------------------------------
OPERATING EXPENSES
Commissions and Concessions $ 23.2 $ 20.1 $ 39.7 $ 38.2 $ 42.6 $ 51.1
Controllable Expenses and Other 25.7 19.8 40.8 37.9 48.2 66.2
------------- ------------- ------------- ------------- ------------- -------------
TOTAL CURRENT EXPENSES 48.9 39.9 80.5 76.1 90.8 117.3
Deferred Acquisition Costs (26.8) (18.2) (39.4) (31.9) (43.7) (65.5)
------------- ------------- ------------- ------------- ------------- -------------
OPERATING EXPENSES$ $ 22.1 $ 21.7 $ 41.1 $ 44.2 $ 47.1 $ 51.8
============= ============= ============= ============= ============= =============
- ------------------------------------------------------------------------------------------------------------------------------------
FUNDS UNDER MANAGEMENT (FUM)
Deposits, excluding Discontinued Products
and Private Placement $ 289.9 $ 192.7 $ 414.7 $ 312.9 $ 423.3 $ 620.1
Surrenders, excluding Discontinued Products
and Private Placement (308.5) (354.5) (690.2) (584.4) (490.8) (471.7)
------------- ------------- ------------- ------------- ------------- -------------
Net Sales, excluding Discontinued Products
and Private Placement (18.6) (161.8) (275.5) (271.5) (67.5) 148.4
Net Sales, Private Placement 153.2 (122.3) 807.4 587.9 121.9 362.7
Net Sales, Discontinued Products (194.7) (519.9) (684.1) (383.8) (186.3) 51.6
------------- ------------- ------------- ------------- ------------- -------------
TOTAL NET SALES (60.1) (804.0) (152.2) (67.4) (131.9) 562.7
Deaths (44.0) (46.2) (87.0) (80.2) (81.6) (71.4)
Interest Credited 542.1 400.1 949.6 545.8 628.2 895.2
Fees (35.4) (32.0) (70.9) (63.0) (59.8) (57.7)
------------- ------------- ------------- ------------- ------------- -------------
Change in FUM 402.6 (482.1) 639.5 335.2 354.9 1,328.8
Beginning Balance 8,677.6 8,038.1 8,038.1 7,702.9 7,348.0 6,019.2
------------- ------------- ------------- ------------- ------------- -------------
ENDING FUND BALANCE $ 9,080.2 $ 7,556.0 $ 8,677.6 $ 8,038.1 $ 7,702.9 $ 7,348.0
============= ============= ============= ============= ============= =============
VA Funds in Guaranteed Interest Accounts (1) $ 891.7 $ 1,195.6 $ 1,030.8 $ 1,553.8 $ 1,939.1 $ 2,067.4
============= ============= ============= ============= ============= =============
Private Placements Funds (1) $ 3,714.6 $ 2,198.3 $ 3,302.8 $ 2,099.3 $ 1,297.9 $ 1,021.9
============= ============= ============= ============= ============= =============
Discontinued Funds (1) $ 1,072.0 $ 1,418.5 $ 1,263.3 $ 1,727.1 $ 2,080.3 $ 2,221.7
============= ============= ============= ============= ============= =============
(1) Amounts are included in the annuities Funds Under Management (FUM) table
above.
12
THE PHOENIX COMPANIES, INC.
ANNUITIES
Second Quarter 2007 (unaudited)
($ in millions)
2006 2007
Quarters ended ---------------------------------------------------------- ----------------------------
March June September December March June
------------- ------------- ------------- ------------- ------------- -------------
PRE-TAX INCOME
Fees $ 16.6 $ 16.8 $ 16.3 $ 17.2 $ 17.3 $ 18.6
Surrender Charges 1.5 1.7 1.6 1.5 1.6 1.4
Interest earned on GIA and Required
Interest 35.5 34.3 30.8 31.1 27.1 26.4
------------- ------------- ------------- ------------- ------------- -------------
TOTAL REVENUES 53.6 52.8 48.7 49.8 46.0 46.4
------------- ------------- ------------- ------------- ------------- -------------
Mortality Cost 0.3 1.4 1.9 2.2 (1.0) 2.8
DAC Amortized 11.2 16.3 12.0 27.1 12.3 9.6
Interest Credited 25.1 24.2 19.2 18.9 17.3 17.2
Operating Expenses 11.3 10.4 9.6 9.8 10.5 11.6
------------- ------------- ------------- ------------- ------------- -------------
TOTAL EXPENSES 47.9 52.3 42.7 58.0 39.1 41.2
------------- ------------- ------------- ------------- ------------- -------------
OPERATING INCOME (LOSS) BEFORE TAX $ 5.7 $ 0.5 $ 6.0 $ (8.2) $ 6.9 $ 5.2
============= ============= ============= ============= ============= =============
- ------------------------------------------------------------------------------------------------------------------------------------
OPERATING EXPENSES
Commissions and Concessions $ 9.9 $ 10.2 $ 9.1 $ 10.5 $ 10.9 $ 12.3
Controllable Expenses and Other 10.1 9.7 9.6 11.4 11.9 13.8
------------- ------------- ------------- ------------- ------------- -------------
TOTAL CURRENT EXPENSES 20.0 19.9 18.7 21.9 22.8 26.1
Deferred Acquisition Costs (8.7) (9.5) (9.1) (12.1) (12.3) (14.5)
------------- ------------- ------------- ------------- ------------- -------------
OPERATING EXPENSES $ 11.3 $ 10.4 $ 9.6 $ 9.8 $ 10.5 $ 11.6
============= ============= ============= ============= ============= =============
- ------------------------------------------------------------------------------------------------------------------------------------
FUNDS UNDER MANAGEMENT (FUM)
Deposits, excluding Discontinued Products
and Private Placement $ 90.3 $ 102.4 $ 101.7 $ 120.3 $ 131.3 $ 158.6
Surrenders, excluding Discontinued
Products and Private Placement (167.8) (186.7) (176.7) (159.0) (159.0) (149.5)
------------- ------------- ------------- ------------- ------------- -------------
Net Sales, excluding Discontinued
Products and Private Placement (77.5) (84.3) (75.0) (38.7) (27.7) 9.1
Net Sales, Private Placement (140.8) 18.5 6.6 923.1 29.0 124.2
Net Sales, Discontinued Products (176.1) (343.8) (101.0) (63.2) (73.9) (120.8)
------------- ------------- ------------- ------------- ------------- -------------
TOTAL NET SALES (394.4) (409.6) (169.4) 821.2 (72.6) 12.5
Deaths (22.6) (23.6) (21.4) (19.4) (21.2) (22.8)
Interest Credited 319.2 80.9 206.7 342.8 169.6 372.5
Fees (15.8) (16.2) (16.0) (22.9) (17.8) (17.6)
------------- ------------- ------------- ------------- ------------- -------------
Change in FUM (113.6) (368.5) (0.1) 1,121.7 58.0 344.6
Beginning Balance 8,038.1 7,924.5 7,556.0 7,555.9 8,677.6 8,735.6
------------- ------------- ------------- ------------- ------------- -------------
ENDING FUND BALANCE $ 7,924.5 $ 7,556.0 $ 7,555.9 $ 8,677.6 $ 8,735.6 $ 9,080.2
============= ============= ============= ============= ============= =============
VA Funds in Guaranteed Interest Accounts (1) $ 1,355.0 $ 1,195.6 $ 1,087.8 $ 1,030.8 $ 955.9 $ 891.7
============= ============= ============= ============= ============= =============
Private Placements Funds (1) $ 2,068.3 $ 2,198.3 $ 2,268.0 $ 3,302.8 $ 3,403.2 $ 3,714.6
============= ============= ============= ============= ============= =============
Discontinued Funds (1) $ 1,556.1 $ 1,418.5 $ 1,322.9 $ 1,263.3 $ 1,190.0 $ 1,072.0
============= ============= ============= ============= ============= =============
(1) Amounts are included in the annuities Funds Under Management (FUM) table
above.
13
THE PHOENIX COMPANIES, INC.
SUPPLEMENTARY LIFE AND ANNUITY INFORMATION
Second Quarter 2007 (unaudited)
($ in millions)
YTD June December 31,
---------------------------- ----------------------------------------------------------
2007 2006 2006 2005 2004 2003
------------- ------------- ------------- ------------- ------------- -------------
DEFERRED ACQUISITION COSTS
Variable Universal Life $ 362.2 $ 348.9 $ 364.2 $ 353.0 $ 332.5 $ 329.3
Universal Life 601.1 439.6 533.9 354.7 262.0 219.2
Variable Annuities 283.3 276.4 275.0 281.3 299.0 291.8
Fixed Annuities 17.3 36.6 20.3 38.8 46.0 45.2
Participating 564.3 551.1 559.0 544.2 577.0 576.3
Offset for Unrealized Investment
(Gains) Losses 31.8 57.5 0.3 (16.0) (86.6) (94.1)
------------- ------------- ------------- ------------- ------------- -------------
Total $ 1,860.0 $ 1,710.1 $ 1,752.7 $ 1,556.0 $ 1,429.9 $ 1,367.7
============= ============= ============= ============= ============= =============
- ------------------------------------------------------------------------------------------------------------------------------------
VARIABLE ANNUITY GUARANTEED MINIMUM DEATH
BENEFITS
Death Benefit in Excess of Fund Value $ 199.9 $ 311.4 $ 238.8 $ 335.5 $ 441.1 $ 616.9
Death Benefit in Excess of Fund Value,
Net of Reinsurance 40.7 75.6 51.3 82.1 123.5 183.0
Statutory Reserve, Net of Reinsurance 12.9 14.0 13.2 13.8 15.0 17.3
GAAP Reserve, Net of Reinsurance $ 10.2 $ 10.5 $ 10.7 $ 10.7 $ 9.1 $ 7.8
VARIABLE ANNUITY GUARANTEED INCOME BENEFITS
Account Balance $ 702.4 $ 525.8 $ 620.1 $ 465.8 $ 344.8 $ 166.8
Statutory Reserve 5.6 3.4 4.4 2.2 0.8 0.1
GAAP Reserve 2.6 2.0 3.7 2.2 0.8
VARIABLE ANNUITY GUARANTEED ACCUMULATION
BENEFITS
Account Balance $ 302.5 $ 127.4 $ 210.6 $ 72.6
Statutory Reserve 1.5 0.4 0.8 0.3
GAAP Reserve (1.7) (1.7) 0.3
VARIABLE ANNUITY GUARANTEED WITHDRAWAL
BENEFITS
Account Balance $ 81.6 $ 7.2 $ 30.1 $ 1.1
Statutory Reserve 0.2 0.1
GAAP Reserve
VARIABLE ANNUITY GUARANTEED PAYOUT
ANNUITY FLOOR
Account Balance $ 47.6 $ 49.2 $ 49.8 $ 49.9
Statutory Reserve 1.9 2.6 2.1 1.9
GAAP Reserve 1.6 1.5 1.6 1.3
=============
14
THE PHOENIX COMPANIES, INC.
SUPPLEMENTARY LIFE AND ANNUITY INFORMATION
Second Quarter 2007 (unaudited)
($ in millions)
2006 2007
Quarters ended ---------------------------------------------------------- ----------------------------
March June September December March June
------------- ------------- ------------- ------------- ------------- -------------
DEFERRED ACQUISITION COSTS
Variable Universal Life $ 349.9 $ 348.9 $ 347.6 $ 364.2 $ 364.3 $ 362.2
Universal Life 417.7 439.6 465.2 533.9 565.4 601.1
Variable Annuities 281.7 276.4 275.2 275.0 275.9 283.3
Fixed Annuities 38.2 36.6 35.1 20.3 19.4 17.3
Participating 548.1 551.1 554.8 559.0 561.8 564.3
Offset for Unrealized Investment Gains and
Losses 22.5 57.5 6.6 0.3 (5.0) 31.8
------------- ------------- ------------- ------------- ------------- -------------
Total $ 1,658.1 $ 1,710.1 $ 1,684.5 $ 1,752.7 $ 1,781.8 $ 1,860.0
============= ============= ============= ============= ============= =============
- ------------------------------------------------------------------------------------------------------------------------------------
VARIABLE ANNUITY GUARANTEED MINIMUM DEATH
BENEFITS
Death Benefit in Excess of Fund Value $ 291.6 $ 311.4 $ 274.7 $ 238.8 $ 225.2 $ 199.9
Death Benefit in Excess of Fund Value,
Net of Reinsurance 66.5 75.5 63.4 51.3 48.3 40.7
Statutory Reserve, Net of Reinsurance 13.2 14.0 13.7 13.2 13.3 12.9
GAAP Reserve, Net of Reinsurance $ 9.3 $ 10.5 $ 10.6 $ 10.7 $ 10.9 $ 10.2
VARIABLE ANNUITY GUARANTEED INCOME BENEFITS
Account Balance $ 514.7 $ 525.8 $ 566.1 $ 620.1 $ 654.5 $ 702.4
Statutory Reserve 2.8 3.4 3.9 4.4 5.0 5.6
GAAP Reserve 2.8 2.0 2.5 3.7 2.2 2.6
VARIABLE ANNUITY GUARANTEED ACCUMULATION
BENEFITS
Account Balance $ 100.5 $ 127.4 $ 163.5 $ 210.6 $ 246.9 $ 302.5
Statutory Reserve 0.4 0.4 0.6 0.8 1.1 1.5
GAAP Reserve 0.4 (0.3) (1.7) (2.5) (1.7)
VARIABLE ANNUITY GUARANTEED WITHDRAWAL
BENEFITS
Account Balance $ 3.0 $ 7.2 $ 17.4 $ 30.1 $ 49.1 $ 81.6
Statutory Reserve 0.1 0.1 0.2
GAAP Reserve
VARIABLE ANNUITY GUARANTEED PAYOUT
ANNUITY FLOOR
Account Balance $ 50.2 $ 49.2 $ 49.6 $ 49.8 $ 47.5 $ 47.6
Statutory Reserve 2.2 2.6 2.3 2.1 2.2 1.9
GAAP Reserve 1.4 1.5 1.6 1.6 1.5 1.6
=============
15
THE PHOENIX COMPANIES, INC.
ASSET MANAGEMENT
Second Quarter 2007 (unaudited)
($ in millions)
YTD June December 31,
---------------------------- ----------------------------------------------------------
2007 2006 2006 2005 2004 2003
------------- ------------- ------------- ------------- ------------- -------------
OPERATING INCOME
Investment Management Fees $ 74.0 $ 74.0 $ 154.1 $ 182.1 $ 219.0 $ 205.5
Mutual Funds - Ancillary Fees (1) 29.6 22.3 49.4 41.1 38.8 35.5
Other Revenue 4.0 2.1 5.3 4.9 7.2 9.3
------------- ------------- ------------- ------------- ------------- -------------
Total Revenues 107.6 98.4 208.8 228.1 265.0 250.3
------------- ------------- ------------- ------------- ------------- -------------
Employment Expenses 44.4 42.4 89.4 103.9 132.6 129.6
Distribution & Admin Expenses (2) 24.3 18.0 41.3 35.8 32.9 28.6
Other Operating Expenses (1) (2) 22.0 22.9 43.8 50.6 53.0 58.1
Amortization of Intangibles 15.1 16.5 32.0 33.2 33.8 33.2
Intangible Asset Impairments 32.5 32.5 10.6
------------- ------------- ------------- ------------- ------------- -------------
Total Operating Expenses 105.8 132.3 239.0 234.1 252.3 249.5
------------- ------------- ------------- ------------- ------------- -------------
Management Income (Loss) 1.8 (33.9) (30.2) (6.0) 12.7 0.8
Other Income - Net 1.1 0.6 1.6 2.2 1.7 2.5
Minority Interest (6.7) (14.3) (12.0)
------------- ------------- ------------- ------------- ------------- -------------
Operating Income (Loss), before income taxes 2.9 (33.3) (28.6) (10.5) 0.1 (8.7)
Applicable Income Taxes (Benefit) 1.9 (12.8) (10.7) (4.7) 2.3 (3.3)
------------- ------------- ------------- ------------- ------------- -------------
OPERATING INCOME (LOSS) 1.0 (20.5) (17.9) (5.8) (2.2) (5.4)
Net Realized Investment Gains (Losses) 0.3 0.2 0.8 (0.3) 1.8 (0.3)
Management Restructuring and Early
Retirement Costs (5.8) (8.7) (8.3) (1.2) (4.0)
------------- ------------- ------------- ------------- ------------- -------------
NET INCOME (LOSS) $ 1.3 $ (26.1) $ (25.8) $ (14.4) $ (1.6) $ (9.7)
============= ============= ============= ============= ============= =============
Reconciliation of Operating Income to
Earnings Before Income Taxes, Depreciation
and Amortization (EBITDA)
Operating Income (Loss), before income
taxes $ 2.9 $ (33.3) $ (28.6) $ (10.5) $ 0.1 $ (8.7)
Adjustments for:
Intangible asset amortization and
impairments 15.1 49.0 64.5 43.8 33.8 33.2
Depreciation 0.7 0.7 1.0 1.7 2.2 2.7
------------- ------------- ------------- ------------- ------------- -------------
EBITDA $ 18.7 $ 16.4 $ 36.9 $ 35.0 $ 36.1 $ 27.2
============= ============= ============= ============= ============= =============
(1) Prior to 2004, mutual funds - ancillary fees were presented net of trail
commissions. Effective for 2004, trail commissions are presented as other
operating expenses and are included in Distribution & Admin Expenses as of
the 2nd Quarter 2006. All prior periods have been conformed to the current
presentation.
(2) Distribution & Admin Expenses are comprised of commissions, finders fees,
distribution costs and third party fund accounting costs. These had
previously been reported as a component of Other Operating Expenses.
16
THE PHOENIX COMPANIES, INC.
ASSET MANAGEMENT
Second Quarter 2007 (unaudited)
($ in millions)
2006 2007
Quarters ended ---------------------------------------------------------- ----------------------------
March June September December March June
------------- ------------- ------------- ------------- ------------- -------------
OPERATING INCOME
Investment Management Fees $ 36.5 $ 37.5 $ 42.0 $ 38.1 $ 36.9 $ 37.1
Mutual Funds - Ancillary Fees 10.7 11.6 14.3 12.8 14.3 15.3
Other Revenue 1.3 0.8 1.9 1.3 2.2 1.8
------------- ------------- ------------- ------------- ------------- -------------
Total Revenues 48.5 49.9 58.2 52.2 53.4 54.2
------------- ------------- ------------- ------------- ------------- -------------
Employment Expenses 22.5 19.9 23.1 23.9 24.0 20.4
Distribution & Admin Expenses (1) 8.9 9.1 10.7 12.6 11.6 12.7
Other Operating Expenses (1) 11.5 11.5 10.4 10.4 10.1 11.9
Amortization of Intangibles 8.0 8.5 7.7 7.8 7.6 7.5
Intangible Asset Impairments 32.5
------------- ------------- ------------- ------------- ------------- -------------
Total Operating Expenses 83.4 49.1 51.8 54.7 53.3 52.5
------------- ------------- ------------- ------------- ------------- -------------
Management Income (Loss) (34.9) 0.8 6.4 (2.5) 0.1 1.7
Other Income - Net 0.3 0.4 0.3 0.6 0.5 0.6
------------- ------------- ------------- ------------- ------------- -------------
Operating Income (Loss), before income taxes (34.6) 1.3 6.6 (1.9) 0.6 2.3
Applicable Income Taxes (Benefit) (13.4) 0.6 2.3 (0.2) 0.9 1.0
------------- ------------- ------------- ------------- ------------- -------------
OPERATING INCOME (LOSS) (21.2) 0.7 4.3 (1.7) (0.3) 1.3
Net Realized Investment Gains (Losses) 0.2 0.2 0.4 0.1 0.2
Management Restructuring and Early
Retirement Costs (2.5) (3.3) (1.4) (1.5)
------------- ------------- ------------- ------------- ------------- -------------
NET INCOME (LOSS) $ (23.5) $ (2.6) $ 3.1 $ (2.8) $ (0.2) $ 1.5
============= ============= ============= ============= ============= =============
Reconciliation of Operating Income to
Earnings Before Income Taxes, Depreciation
and Amortization (EBITDA)
Operating Income (Loss), before income
taxes $ (34.6) $ 1.3 $ 6.6 $ (1.9) $ 0.6 $ 2.3
Adjustments for:
Intangible asset amortization and
impairments 40.5 8.5 7.7 7.8 7.6 7.5
Depreciation 0.5 0.2 0.1 0.2 0.2 0.5
------------- ------------- ------------- ------------- ------------- -------------
EBITDA $ 6.4 $ 10.0 $ 14.4 $ 6.1 $ 8.4 $ 10.3
============= ============= ============= ============= ============= =============
(1) Distribution & Admin Expenses are comprised of commissions, finders fees,
distribution costs and third party fund accounting costs.
These had previously been reported as a component of Other Operating
Expenses.
17
THE PHOENIX COMPANIES, INC.
ASSET MANAGEMENT NET FLOWS AND ASSETS UNDER MANAGEMENT
Second Quarter 2007 (unaudited)
($ in millions)
YTD June December 31,
---------------------------- ----------------------------------------------------------
2007 2006 2006 2005 2004 2003
------------- ------------- ------------- ------------- ------------- -------------
RETAIL PRODUCTS:
Managed Accounts
- ----------------
Deposits and reinvestments $ 655.9 $ 645.2 $ 1,141.2 $ 1,760.3 $ 2,109.9 $ 2,268.3
Redemptions and withdrawals (1,558.7) (2,805.0) (4,297.6) (5,722.8) (5,203.0) (2,656.6)
------------- ------------- ------------- ------------- ------------- -------------
Net Flows (902.8) (2,159.8) (3,156.4) (3,962.5) (3,093.1) (388.3)
Performance 200.4 113.8 593.9 (62.6) 950.3 1,537.5
Acquisitions (dispositions) / Other 71.1 71.1 (158.0)
------------- ------------- ------------- ------------- ------------- -------------
Net Change in AUM (702.4) (1,974.9) (2,491.4) (4,183.1) (2,142.8) 1,149.2
Assets under management, beginning of period 6,841.1 9,332.5 9,332.5 13,515.6 15,658.4 14,509.2
------------- ------------- ------------- ------------- ------------- -------------
Assets under management, end of period $ 6,138.7 $ 7,357.6 $ 6,841.1 $ 9,332.5 $ 13,515.6 $ 15,658.4
============= ============= ============= ============= ============= =============
Mutual Funds
- ------------
Deposits and reinvestments $ 2,330.0 $ 1,057.9 $ 2,567.6 $ 2,030.4 $ 1,673.2 $ 1,489.2
Redemptions and withdrawals (1,860.7) (1,232.9) (2,828.7) (2,444.0) (2,004.5) (1,683.6)
------------- ------------- ------------- ------------- ------------- -------------
Net Flows 469.3 (175.0) (261.1) (413.6) (331.3) (194.4)
Performance 349.5 175.0 1,522.2 184.1 805.9 1,588.8
Money market funds net change in AUM (149.4) (276.1) (1,382.8) (28.4) (28.9) (45.2)
Acquisitions (dispositions) / Other (66.0) 10,009.4 9,838.3 120.1 105.7 (80.6)
------------- ------------- ------------- ------------- ------------- -------------
Net Change in AUM 603.4 9,733.3 9,716.6 (137.8) 551.4 1,268.6
Assets under management, beginning of period 21,863.8 12,147.2 12,147.2 12,285.0 11,733.6 10,465.0
------------- ------------- ------------- ------------- ------------- -------------
Assets under management, end of period $ 22,467.2 $ 21,880.5 $ 21,863.8 $ 12,147.2 $ 12,285.0 $ 11,733.6
============= ============= ============= ============= ============= =============
INSTITUTIONAL PRODUCTS:
Deposits and reinvestments $ 645.7 $ 813.4 $ 1,609.1 $ 5,545.1 $ 2,885.2 $ 3,230.7
Redemptions and withdrawals (988.2) (2,408.0) (3,504.3) (6,599.1) (5,389.2) (3,505.3)
------------- ------------- ------------- ------------- ------------- -------------
Net Flows (342.5) (1,594.6) (1,895.2) (1,054.0) (2,504.0) (274.6)
Performance 251.2 218.0 1,089.2 367.2 1,140.5 2,333.0
Acquisitions (dispositions) / Other (2) (192.8) (129.0) (332.6) (63.3) 234.3 (76.0)
------------- ------------- ------------- ------------- ------------- -------------
Net Change in AUM (284.1) (1,505.6) (1,138.6) (750.1) (1,129.2) 1,982.4
Assets under management, beginning of period 12,294.8 13,433.4 13,433.4 14,183.5 15,312.7 13,330.3
------------- ------------- ------------- ------------- ------------- -------------
Assets under management, end of period $ 12,010.7 $ 11,927.8 $ 12,294.8 $ 13,433.4 $ 14,183.5 $ 15,312.7
============= ============= ============= ============= ============= =============
STRUCTURED FINANCE PRODUCTS:
Deposits and reinvestments $ 2,290.0 $ 247.3 $ 2,423.5 $ 1,002.3 $ 1.7 $ 1.1
Redemptions and withdrawals (319.6) (665.0) (1,141.6) (1,157.9) (659.2) (303.1)
------------- ------------- ------------- ------------- ------------- -------------
Net Flows 1,970.4 (417.7) 1,281.9 (155.6) (657.5) (302.0)
Performance (191.6) 51.8 171.4 (258.9) 26.0 327.0
------------- ------------- ------------- ------------- ------------- -------------
Net Change in AUM 1,778.8 (365.9) 1,453.3 (414.5) (631.5) 25.0
Assets under management, beginning of period 3,963.1 2,509.8 2,509.8 2,924.3 3,555.8 3,530.8
------------- ------------- ------------- ------------- ------------- -------------
Assets under management, end of period $ 5,741.9 $ 2,143.9 $ 3,963.1 $ 2,509.8 $ 2,924.3 $ 3,555.8
============= ============= ============= ============= ============= =============
TOTAL:
Deposits and reinvestments $ 5,921.6 $ 2,763.8 $ 7,741.4 $ 10,338.1 $ 6,670.0 $ 6,989.3
Redemptions and withdrawals (4,727.2) (7,110.9) (11,772.2) (15,923.8) (13,255.9) (8,148.6)
------------- ------------- ------------- ------------- ------------- -------------
Net Flows 1,194.4 (4,347.1) (4,030.8) (5,585.7) (6,585.9) (1,159.3)
Performance 609.5 558.6 3,376.7 229.8 2,922.7 5,786.3
Money market funds net change in AUM (149.4) (276.1) (1,382.8) (28.4) (28.9) (45.2)
Acquisitions (dispositions) / Other (258.8) 9,951.5 9,576.8 (101.2) 340.0 (156.6)
------------- ------------- ------------- ------------- ------------- -------------
Net Change in AUM 1,395.7 5,886.9 7,539.9 (5,485.5) (3,352.1) 4,425.2
Assets under management, beginning of period 44,962.8 37,422.9 37,422.9 42,908.4 46,260.5 41,835.3
------------- ------------- ------------- ------------- ------------- -------------
Assets under management, end of period $ 46,358.5 $ 43,309.8 $ 44,962.8 $ 37,422.9 $ 42,908.4 $ 46,260.5
============= ============= ============= ============= ============= =============
* Variable Products Change in AUM (included
in Institutional Products) $ (4.8) $ (160.8) $ 106.5 $ (342.3) $ 211.6 $ 200.4
============= ============= ============= ============= ============= =============
Money Market balances (1) $ 5,551.7 $ 6,807.8 $ 5,701.1 $ 101.4 $ 129.8 $ 158.6
============= ============= ============= ============= ============= =============
(1) Money Market balances included in Mutual Funds above.
(2) Effective for the 4th quarter of 2006, "Other" includes the net change
in AUM during the quarter of institutional cash management accounts.
This treatment is consistent with the treatment of money market mutual
funds.
18
THE PHOENIX COMPANIES, INC.
ASSET MANAGEMENT NET FLOWS AND ASSETS UNDER MANAGEMENT
Second Quarter 2007 (unaudited)
($ in millions)
2006 2007
---------------------------------------------------------- ----------------------------
March June September December March June
------------- ------------- ------------- ------------- ------------- -------------
RETAIL PRODUCTS:
Managed Accounts
- ---------------
Deposits and reinvestments $ 329.1 $ 316.1 $ 216.5 $ 279.5 $ 290.4 $ 365.5
Redemptions and withdrawals (1,465.9) (1,339.1) (969.6) (523.0) (728.1) (830.6)
------------- ------------- ------------- ------------- ------------- -------------
Net Flows (1,136.8) (1,023.0) (753.1) (243.5) (437.7) (465.1)
Performance 461.4 (347.6) 169.9 310.2 125.6 74.8
Acquisitions (dispositions) / Other 71.1
------------- ------------- ------------- ------------- ------------- -------------
Net Change in AUM (604.3) (1,370.6) (583.2) 66.7 (312.1) (390.3)
Assets under management, beginning of period 9,332.5 8,728.2 7,357.6 6,774.4 6,841.1 6,529.0
------------- ------------- ------------- ------------- ------------- -------------
Assets under management, end of period $ 8,728.2 $ 7,357.6 $ 6,774.4 $ 6,841.1 $ 6,529.0 $ 6,138.7
============= ============= ============= ============= ============= =============
Mutual Funds
- ------------
Deposits and reinvestments $ 640.5 $ 417.4 $ 729.3 $ 780.4 $ 1,160.7 $ 1,169.3
Redemptions and withdrawals (620.9) (612.0) (881.3) (714.5) (881.8) (978.9)
------------- ------------- ------------- ------------- ------------- -------------
Net Flows 19.6 (194.6) (152.0) 65.9 278.9 190.4
Performance 349.4 (174.4) 575.8 771.4 298.5 51.0
Money market funds net change in AUM (0.1) (276.0) (1,169.4) 62.7 (364.2) 214.8
Acquisitions (dispositions) / Other 185.0 9,824.4 (20.9) (150.2) (14.0) (52.0)
------------- ------------- ------------- ------------- ------------- -------------
Net Change in AUM 553.9 9,179.4 (766.5) 749.8 199.2 404.2
Assets under management, beginning of period 12,147.2 12,701.1 21,880.5 21,114.0 21,863.8 22,063.0
------------- ------------- ------------- ------------- ------------- -------------
Assets under management, end of period $ 12,701.1 $ 21,880.5 $ 21,114.0 $ 21,863.8 $ 22,063.0 $ 22,467.2
============= ============= ============= ============= ============= =============
INSTITUTIONAL PRODUCTS:
Deposits and reinvestments $ 574.6 $ 238.8 $ 277.7 $ 518.0 $ 281.3 $ 364.4
Redemptions and withdrawals (940.6) (1,467.4) (440.1) (656.2) (513.3) (474.9)
------------- ------------- ------------- ------------- ------------- -------------
Net Flows (366.0) (1,228.6) (162.4) (138.2) (232.0) (110.5)
Performance 283.7 (65.7) 526.4 344.8 233.8 17.4
Acquisitions (dispositions) / Other (2) (14.2) (114.8) (41.3) (162.3) (261.9) 69.1
------------- ------------- ------------- ------------- ------------- -------------
Net Change in AUM (96.5) (1,409.1) 322.7 44.3 (260.1) (24.0)
Assets under management, beginning of period 13,433.4 13,336.9 11,927.8 12,250.5 12,294.8 12,034.7
------------- ------------- ------------- ------------- ------------- -------------
Assets under management, end of period $ 13,336.9 $ 11,927.8 $ 12,250.5 $ 12,294.8 $ 12,034.7 $ 12,010.7
============= ============= ============= ============= ============= =============
STRUCTURED FINANCE PRODUCTS:
Deposits and reinvestments $ 13.8 $ 233.5 $ 1,676.2 $ 500.0 $ 1,500.0 $ 790.0
Redemptions and withdrawals (196.9) (468.1) (157.9) (318.7) (299.0) (20.6)
------------- ------------- ------------- ------------- ------------- -------------
Net Flows (183.1) (234.6) 1,518.3 181.3 1,201.0 769.4
Performance 37.4 14.4 64.6 55.0 (73.7) (117.9)
------------- ------------- ------------- ------------- ------------- -------------
Net Change in AUM (145.7) (220.2) 1,582.9 236.3 1,127.3 651.5
Assets under management, beginning of period 2,509.8 2,364.1 2,143.9 3,726.8 3,963.1 5,090.4
------------- ------------- ------------- ------------- ------------- -------------
Assets under management, end of period $ 2,364.1 $ 2,143.9 $ 3,726.8 $ 3,963.1 $ 5,090.4 $ 5,741.9
============= ============= ============= ============= ============= =============
TOTAL:
Deposits and reinvestments $ 1,558.0 $ 1,205.8 $ 2,899.7 $ 2,077.9 $ 3,232.4 $ 2,689.2
Redemptions and withdrawals (3,224.3) (3,886.6) (2,448.9) (2,212.4) (2,422.2) (2,305.0)
------------- ------------- ------------- ------------- ------------- -------------
Net Flows (1,666.3) (2,680.8) 450.8 (134.5) 810.2 384.2
Performance 1,131.9 (573.3) 1,336.7 1,481.4 584.2 25.3
Money market funds net change in AUM (0.1) (276.0) (1,169.4) 62.7 (364.2) 214.8
Acquisitions (dispositions) / Other 241.9 9,709.6 (62.2) (312.5) (275.9) 17.1
------------- ------------- ------------- ------------- ------------- -------------
Net Change in AUM (292.6) 6,179.5 555.9 1,097.1 754.3 641.4
Assets under management, beginning of period 37,422.9 37,130.3 43,309.8 43,865.7 44,962.8 45,717.1
------------- ------------- ------------- ------------- ------------- -------------
Assets under management, end of period $ 37,130.3 $ 43,309.8 $ 43,865.7 $ 44,962.8 $ 45,717.1 $ 46,358.5
============= ============= ============= ============= ============= =============
* Variable Products Change in AUM (included
in Institutional Products) $ 27.7 $ (188.5) $ 43.5 $ 223.8 $ (10.2) $ 5.4
============= ============= ============= ============= ============= =============
Money Market balances (1) $ 101.4 $ 6,807.8 $ 5,638.4 $ 5,701.1 $ 5,336.9 $ 5,551.7
============= ============= ============= ============= ============= =============
(1) Money Market balances included in Mutual Funds above.
(2) Effective for the 4th quarter of 2006, "Other" includes the net change
in AUM during the quarter of institutional cash management accounts.
This treatment is consistent with the treatment of money market mutual
funds.
19
THE PHOENIX COMPANIES, INC.
VENTURE CAPITAL SEGMENT (1)
Second Quarter 2007 (unaudited)
($ in millions)
December 31,
-------------------------------------------
2005 2004 2003
------------- ------------- -------------
OPERATING INCOME
Operating Gain (Loss) $ 3.5 $ (1.7) $ (5.8)
Realized Gains (Losses) on Cash and Stock Distributions 21.9 7.4 4.9
Change in Unrealized Gains (Losses) on Investments Held in Partnerships (10.6) 13.6 37.1
------------- ------------- -------------
Equity in Partnership Earnings (Losses), before income taxes 14.8 19.3 36.2
Applicable Income Taxes (Benefit) 5.2 6.8 12.7
------------- ------------- -------------
Operating Income (Loss) $ 9.6 $ 12.5 $ 23.5
============= ============= =============
- ------------------------------------------------------------------------------------------------------------------------------------
VENTURE CAPITAL INVESTMENTS
Contributions (Dollars Invested) $ 27.6 $ 37.7 $ 31.0
Equity In Earnings (Losses) of Partnerships 14.8 19.3 36.2
Distributions (68.2) (50.4) (32.2)
Sale of Partnership Interests and Transfer to Closed Block (91.5) (52.2)
Realized Loss on Sale of Partnership Interests and Transfer to Closed Block (13.9) (14.3)
------------- ------------- -------------
Change in Venture Capital Investments (131.2) 6.6 (31.5)
Beginning Balance 202.9 196.3 227.8
------------- ------------- -------------
Ending Balance $ 71.7 $ 202.9 $ 196.3
============= ============= =============
(1) In the fourth quarter of 2005, the company secured an agreement to sell
approximately three-quarters of the assets in the Venture Capital segment,
and as a result eliminated the segment effective January 1, 2006.
20
THE PHOENIX COMPANIES, INC.
CORPORATE AND OTHER
Second Quarter 2007 (unaudited)
($ in millions)
YTD June December 31,
---------------------------- ----------------------------------------------------------
2007 2006 2006 2005 2004 2003
------------- ------------- ------------- ------------- ------------- -------------
OPERATING INCOME
Corporate Investment Income $ 3.0 $ 1.0 $ 4.6 $ (0.8) $ 0.4 $ 4.3
Interest Expense on Indebtedness (21.1) (24.7) (49.2) (46.6) (40.8) (39.6)
Corporate Expenses (8.4) (8.7) (17.3) (24.6) (18.9) (11.0)
Other 2.9 1.1 1.6 2.4 0.2 (1.5)
------------- ------------- ------------- ------------- ------------- -------------
Operating Loss, before income taxes (23.6) (31.3) (60.3) (69.6) (59.1) (47.8)
Applicable Income Tax Benefit (17.8) (10.1) (20.6) (26.3) (22.9) (18.8)
------------- ------------- ------------- ------------- ------------- -------------
OPERATING LOSS (5.8) (21.2) (39.7) (43.3) (36.2) (29.0)
Net Realized Investment Gains (Losses) 9.9 16.9 21.0 4.4 (6.5) 5.8
Realized and Unrealized Gains (Losses)
on Equity Investment in Aberdeen (7.0) 55.9 (55.0)
Share of Aberdeen's Extraordinary Charge
for FSA Settlement (14.7)
Surplus Notes Tender Costs (6.4)
Management Restructuring and Early
Retirement Costs (0.5) (0.4) (4.0) (13.4) (1.9)
------------- ------------- ------------- ------------- ------------- -------------
NET INCOME (LOSS) $ 4.1 $ (4.8) $ (19.1) $ (49.9) $ (21.3) $ (80.1)
============= ============= ============= ============= ============= =============
21
THE PHOENIX COMPANIES, INC.
CORPORATE AND OTHER
Second Quarter 2007 (unaudited)
($ in millions)
Quarters Ended
2006 2007
---------------------------------------------------------- ----------------------------
March June September December March June
------------- ------------- ------------- ------------- ------------- -------------
OPERATING INCOME
Corporate Investment Income $ 0.2 $ 0.8 $ 2.2 $ 1.4 $ 1.5 $ 1.5
Interest Expense on Indebtedness (12.4) (12.3) (12.1) (12.4) (9.5) (11.6)
Corporate Expenses (5.5) (3.2) (4.4) (4.2) (2.9) (5.5)
Other 0.3 0.8 0.5 2.9
------------- ------------- ------------- ------------- ------------- -------------
Operating Loss, before income taxes (17.4) (13.9) (14.3) (14.7) (8.0) (15.6)
Applicable Income Tax Benefit (6.1) (4.0) (5.6) (4.9) (3.2) (14.6)
------------- ------------- ------------- ------------- ------------- -------------
OPERATING LOSS (11.3) (9.9) (8.7) (9.8) (4.8) (1.0)
Net Realized Investment Gains (Losses) 14.4 2.5 (4.7) 8.8 11.8 (1.9)
Management Restructuring and Early
Retirement Costs (0.5) 0.1
------------- ------------- ------------- ------------- ------------- -------------
NET INCOME (LOSS) $ 3.1 $ (7.9) $ (13.4) $ (0.9) $ 7.0 $ (2.9)
============= ============= ============= ============= ============= =============
22
THE PHOENIX COMPANIES, INC.
CONSOLIDATED STATEMENT OF INCOME - GAAP FORMAT (1)
Second Quarter 2007 (unaudited)
($ in millions)
YTD June December 31,
---------------------------- ----------------------------------------------------------
2007 2006 2006 2005 2004 2003
------------- ------------- ------------- ------------- ------------- -------------
REVENUES
Premiums $ 387.8 $ 415.2 $ 839.7 $ 928.7 $ 990.6 $ 1,042.2
Insurance, Investment Management and
Product Fees 303.9 269.3 554.8 496.9 544.9 537.6
Mutual Fund Ancillary Fees and
Other Revenue 33.9 24.4 54.8 46.5 46.9 44.8
Net Investment Income 541.7 507.5 1,052.2 1,102.6 1,075.7 1,107.4
Unrealized Gain on Trading Equity
Securities 85.9
Net Realized Investment Gains (Losses) 22.6 50.6 76.5 34.2 (0.8) (98.5)
------------- ------------- ------------- ------------- ------------- -------------
Total Revenues 1,289.9 1,267.0 2,578.0 2,608.9 2,743.2 2,633.5
------------- ------------- ------------- ------------- ------------- -------------
BENEFITS AND EXPENSES
Policy Benefits and Increase in Policy
Liabilities 633.8 667.2 1,331.5 1,376.7 1,422.2 1,454.0
Policyholder Dividends 194.1 201.9 399.1 364.4 404.7 418.8
Policy Acquisition Cost Amortization 89.4 73.5 148.7 132.1 110.2 94.1
Intangible Asset Impairments 32.5 32.5 10.6
Intangible Asset Amortization 15.1 16.5 32.0 33.8 33.8 33.2
Interest Expense on Indebtedness 21.1 24.7 49.2 46.6 40.8 39.6
Interest Expense on Non-recourse
Collateralized Obligations 8.1 9.5 18.7 29.4 33.6 48.9
Other Operating Expenses 220.1 214.5 422.5 477.9 560.7 565.1
------------- ------------- ------------- ------------- ------------- -------------
Total Expenses 1,181.7 1,240.3 2,434.2 2,471.5 2,606.0 2,653.7
------------- ------------- ------------- ------------- ------------- -------------
Income (Loss) from Continuing Operations
before Income Taxes, Minority Interest
and equity in undistributed earnings
(losses) of affiliates 108.2 26.7 143.8 137.4 137.2 (20.2)
Applicable Income Taxes (Benefit) 23.8 5.2 43.3 27.7 40.5 (18.3)
------------- ------------- ------------- ------------- ------------- -------------
Income (Loss) from Continuing Operations
before Minority Interest and equity in
undistributed earnings (losses) of
affiliates 84.4 21.5 100.5 109.7 96.7 (1.9)
Minority Interest in Net Income of
Subsidiaries (0.6) (0.2) (0.6) (0.6) (0.4)
Equity in undistributed earnings (losses)
of affiliates (10.4) (1.8)
------------- ------------- ------------- ------------- ------------- -------------
Income (Loss) from Continuing Operations 83.8 21.3 99.9 109.1 86.3 (4.1)
Discontinued Operations
Income (Loss) from Discontinued
Operations (0.7) 0.1 (2.1)
------------- ------------- ------------- ------------- ------------- -------------
Net Income (Loss) $ 83.8 $ 21.3 $ 99.9 $ 108.4 $ 86.4 $ (6.2)
============= ============= ============= ============= ============= =============
(1) Certain reclassifications have been made to prior periods to conform with
the current presentation.
23
THE PHOENIX COMPANIES, INC.
CONSOLIDATED STATEMENT OF INCOME - GAAP FORMAT (1)
Second Quarter 2007 (unaudited)
($ in millions)
Quarters Ended
2006 2007
---------------------------------------------------------- ----------------------------
March June September December March June
------------- ------------- ------------- ------------- ------------- -------------
REVENUES
Premiums $ 207.5 $ 207.7 $ 212.1 $ 212.4 $ 194.7 $ 193.1
Insurance, Investment Management and
Product Fees 134.4 134.9 143.0 142.5 149.5 154.4
Mutual Fund Ancillary Fees and Other
Revenue 12.0 12.4 16.2 14.2 16.7 17.2
Net Investment Income 251.2 256.3 261.8 282.9 278.0 263.7
Net Realized Investment Gains (Losses) 33.2 17.4 3.1 22.8 24.5 (1.9)
------------- ------------- ------------- ------------- ------------- -------------
Total Revenues 638.3 628.7 636.2 674.8 663.4 626.5
------------- ------------- ------------- ------------- ------------- -------------
BENEFITS AND EXPENSES
Policy Benefits and Increase in Policy
Liabilities 333.9 333.3 333.3 331.0 317.3 316.5
Policyholder Dividends 106.8 95.1 88.0 109.2 103.8 90.3
Policy Acquisition Cost Amortization 30.0 43.5 44.7 30.5 43.5 45.9
Intangible Asset Impairments 32.5
Intangible Asset Amortization 8.0 8.5 7.7 7.8 7.6 7.5
Interest Expense on Indebtedness 12.4 12.3 12.1 12.4 9.5 11.6
Interest Expense on Non-recourse
Collateralized Obligations 4.4 5.1 4.8 4.4 4.0 4.1
Other Operating Expenses 111.4 103.1 100.1 107.9 105.5 114.6
------------- ------------- ------------- ------------- ------------- -------------
Total Expenses 639.4 600.9 590.7 603.2 591.2 590.5
------------- ------------- ------------- ------------- ------------- -------------
Income (Loss) from Continuing Operations
before Income Taxes, Minority Interest
and equity in undistributed earnings
(losses) of affiliates (1.1) 27.8 45.5 71.6 72.2 36.0
Applicable Income Taxes (Benefit) (2.8) 8.0 11.0 27.1 21.2 2.6
------------- ------------- ------------- ------------- ------------- -------------
Income from Continuing Operations before
Minority Interest and equity in
undistributed earnings of affiliates 1.7 19.8 34.5 44.5 51.0 33.4
Minority Interest in Net Income of
Subsidiaries (0.2) (0.2) (0.2) (0.4) (0.2)
------------- ------------- ------------- ------------- ------------- -------------
Net Income $ 1.7 $ 19.6 $ 34.3 $ 44.3 $ 50.6 $ 33.2
============= ============= ============= ============= ============= =============
(1) Certain reclassifications have been made to prior periods to conform with
the current presentation.
24
THE PHOENIX COMPANIES, INC.
CONSOLIDATING SECOND QUARTER 2007 INCOME STATEMENT
Second Quarter 2007 (unaudited)
($ in millions)
Year-to-Date June 30, 2007
Operating Income Exclusions from Operating Income
------------------------------------------- ------------------------------------------
Realized
Life & Asset Corporate Investment Intra-Segment
Consolidated Annuity Management & Other Gains/Losses Other Eliminations
------------- ------------- ------------- ------------- ------------- ------------- -------------
REVENUES
Premiums $ 387.8 $ 387.8
Insurance, Investment
Management and Product
Fees 303.9 230.3 $ 74.0 $ (0.3) $ 0.2 $ (0.3)
Mutual Fund Ancillary Fees
and Other Revenue 33.9 33.9
Net Investment Income 541.7 515.7 0.8 17.9 1.2 6.1
Net Realized Investment Gains 22.6 $ 22.6
------------- ------------- ------------- ------------- ------------- ------------- -------------
Total Revenues 1,289.9 1,133.8 108.7 17.6 22.6 1.4 5.8
------------- ------------- ------------- ------------- ------------- ------------- -------------
BENEFITS AND EXPENSES
Policy Benefits and Increase
in Policy Liabilities 633.8 630.3 3.6 (0.1)
Policyholder Dividends 194.1 188.8 5.3
Policy Acquisition Cost
Amortization 89.4 89.5 (0.1)
Intangible Asset Impairments 15.1 15.1
Intangible Asset
Amortization
Interest Expense on
Indebtedness 21.1 21.1
Interest Expense on
Non-recourse Collateralized
Obligations 8.1 8.1
Other Operating Expenses 220.1 111.6 90.7 8.4 2.7 0.9 5.8
------------- ------------- ------------- ------------- ------------- ------------- -------------
Total Expenses 1,181.7 1,020.2 105.8 41.2 7.9 0.8 5.8
------------- ------------- ------------- ------------- ------------- ------------- -------------
Income (Loss) from Continuing
Operations before Income
Taxes Minority Interest
and equity in undistributed
earnings (losses) of
affiliates 108.2 113.6 2.9 (23.6) 14.7 0.6 0.0
Applicable Income Taxes
(Benefit) 23.8 36.3 1.9 (17.8) 3.4
------------- ------------- ------------- ------------- ------------- ------------- -------------
Income (Loss) from Continuing
Operations before Minority
Interest and equity
undistributed earnings
(losses) of affiliates 84.4 77.3 1.0 (5.8) 11.3 0.6 0.0
------------- ------------- ------------- ------------- ------------- ------------- -------------
Minority Interest in Net
Income of Subsidiaries (0.6) (0.6)
------------- ------------- ------------- ------------- ------------- ------------- -------------
Income (Loss) from Continuing
Operations $ 83.8 $ 77.3 $ 1.0 $ (5.8) $ 11.3 $ 0.0 $ 0.0
============= ============= ============= ============= ============= ============= =============
25
THE PHOENIX COMPANIES, INC.
CONDENSED CONSOLIDATED BALANCE SHEET -- PRELIMINARY
Second Quarter 2007 (unaudited)
($ in millions, except par value)
June December 31,
------------- ----------------------------------------------------------
2007 2006 2005 2004 2003
------------- ------------- ------------- ------------- -------------
ASSETS:
Available-for-Sale Debt Securities, at fair value $ 12,300.2 $ 12,696.8 $ 13,404.6 $ 13,476.3 $ 13,273.0
Available-for-Sale Equity Securities, at fair value 204.5 187.1 181.8 304.3 312.0
Trading Equity Securities, at fair value - 87.3
Mortgage Loans, at unpaid principal balances 17.8 71.9 128.6 207.9 284.1
Policy Loans, at unpaid principal balances 2,350.3 2,322.0 2,245.0 2,196.7 2,241.4
Venture Capital Partnerships, at equity in net assets 152.2 116.8 145.1 255.3 234.9
Affiliate Equity and Debt Securities, at cost plus
equity in undistributed earnings - 47.5
Other Investments 342.3 308.3 310.6 371.8 402.0
------------- ------------- ------------- ------------- -------------
15,367.3 15,702.9 16,415.7 16,899.6 16,794.9
Available-for-Sale Investments Pledged as Collateral,
at fair value 234.1 267.8 304.4 1,278.8 1,350.0
------------- ------------- ------------- ------------- -------------
Total Investments 15,601.4 15,970.7 16,720.1 18,178.4 18,144.9
Cash and Cash Equivalents 361.4 404.9 301.5 435.0 447.9
Deferred Policy Acquisition Costs 1,860.0 1,752.7 1,556.0 1,429.9 1,367.7
Goodwill and Other Intangible Assets 697.9 708.6 763.5 735.6 755.0
Other Assets 735.7 733.9 652.9 633.4 760.5
Separate Account Assets 10,278.1 9,458.6 7,722.2 6,950.3 6,083.2
------------- ------------- ------------- ------------- -------------
Total Assets $ 29,534.5 $ 29,029.4 $ 27,716.2 $ 28,362.6 $ 27,559.2
============= ============= ============= ============= =============
LIABILITIES:
Policy Liabilities and Accruals $ 13,502.1 $ 13,533.4 $ 13,246.2 $ 13,132.4 $ 13,088.6
Policyholder Deposit Funds 1,970.5 2,228.4 3,060.7 3,492.4 3,642.7
Indebtedness 627.7 685.4 751.9 690.8 639.0
Stock Purchase Contracts - 131.9 128.8
Other Liabilities 566.6 543.5 538.2 587.2 557.1
Non-recourse Collateralized Debt Obligation Liabilities 316.3 344.0 389.9 1,355.2 1,472.0
Separate Account Liabilities 10,278.1 9,458.6 7,722.2 6,950.3 6,083.2
------------- ------------- ------------- ------------- -------------
Total Liabilities and minority interest 27,261.3 26,793.3 25,709.1 26,340.2 25,611.4
------------- ------------- ------------- ------------- -------------
STOCKHOLDERS' EQUITY:
Common stock, $.01 par value, 1.0 billion shares authorized;
114,109,574 shares outstanding (June 30, 2007) 1.3 1.1 1.0 1.0
Additional paid in capital 2,605.6 2,602.8 2,440.3 2,435.2 2,431.4
Deferred Compensation on Restricted Stock Units 4.6 (2.6) (2.7) (3.6) (3.6)
Accumulated Earnings (Deficit) (49.9) (111.3) (193.1) (285.7) (355.3)
Treasury stock, at cost: 11,313,564 shares (June 30, 2007) (179.5) (179.5) (179.5) (182.6) (189.4)
Accumulated Other Comprehensive Income (Loss) (108.9) (74.6) (59.0) 58.1 63.7
------------- ------------- ------------- ------------- -------------
Total Stockholders' Equity 2,273.2 2,236.1 2,007.1 2,022.4 1,947.8
------------- ------------- ------------- ------------- -------------
Total Liabilities, Minority Interest
and Stockholders' Equity $ 29,534.5 $ 29,029.4 $ 27,716.2 $ 28,362.6 $ 27,559.2
============= ============= ============= ============= =============
26
THE PHOENIX COMPANIES, INC.
GENERAL ACCOUNT INVESTMENT PORTFOLIO SUMMARY (1)
Second Quarter 2007 (unaudited)
($ millions)
Total Debt Securities Public Debt Securities Private Debt Securities
---------------------------- ---------------------------- ----------------------------
6/30/07 12/31/06 6/30/07 12/31/06 6/30/07 12/31/06
------------- ------------- ------------- ------------- ------------- -------------
DEBT SECURITIES BY CREDIT QUALITY
(CARRYING VALUE)
AAA/AA/A $ 7,763.4 $ 7,897.2 $ 6,203.2 $ 6,214.1 $ 1,560.2 $ 1,683.1
BBB 3,647.3 3,743.7 2,218.6 2,345.4 1,428.7 1,398.3
------------- ------------- ------------- ------------- ------------- -------------
Total Investment Grade 11,410.7 11,640.9 8,421.8 8,559.5 2,988.9 3,081.4
------------- ------------- ------------- ------------- ------------- -------------
BB 602.6 765.7 518.3 665.7 84.3 100.0
B 219.1 221.4 173.8 175.2 45.3 46.2
CCC and Lower 52.4 53.2 34.4 38.7 18.0 14.5
In or Near Default 15.4 15.6 8.4 10.1 7.0 5.5
------------- ------------- ------------- ------------- ------------- -------------
Total Debt Securities $ 12,300.2 $ 12,696.8 $ 9,156.7 $ 9,449.2 $ 3,143.5 $ 3,247.6
============= ============= ============= ============= ============= =============
% Below Investment Grade 7.2% 8.3% 8.0% 9.4% 4.9% 5.1%
- ------------------------------------------------------------------------------------------------------------------------------------
UNREALIZED GAINS AND LOSSES ON DEBT AND EQUITY SECURITIES
As of 6/30/07
Total Outside Closed Block Closed Block
---------------------------- ---------------------------- ----------------------------
Gains Losses Gains Losses Gains Losses
------------- ------------- ------------- ------------- ------------- -------------
Total Debt Securities $ 188.8 $ (278.8) $ 52.9 $ (128.0) $ 135.9 $ (150.8)
Equity Securities 38.8 (1.1) 8.1 (0.5) 30.7 (0.6)
------------- ------------- ------------- ------------- ------------- -------------
Total Unrealized Gains (Losses) 227.6 (279.9) 61.0 (128.5) 166.6 (151.4)
------------- ------------- ------------- ------------- ------------- -------------
Applicable PDO 166.6 (151.4) 166.6 (151.4)
Applicable DAC (Credit) 43.6 (56.8) 43.6 (56.8)
Applicable Deferred Income Tax (Benefit) 6.1 (25.1) 6.1 (25.1)
------------- ------------- ------------- ------------- ------------- -------------
Total Offsets to Net Unrealized Gains (Losses) 216.3 (233.3) 49.7 (81.9) 166.6 (151.4)
------------- ------------- ------------- ------------- ------------- -------------
Net Unrealized Gains and Losses $ 11.3 $ (46.6) $ 11.3 $ (46.6) $ 0.0 $ 0.0
============= ============= ============= ============= ============= =============
Net Unrealized Gains $ (35.3) $ (35.3) $ 0.0
============= ============= =============
(1) Excludes debt and equity securities pledged as collateral.
27
THE PHOENIX COMPANIES, INC.
GENERAL ACCOUNT GAAP NET INVESTMENT INCOME YIELDS (1)
Second Quarter 2007 (unaudited)
($ in millions)
Quarters ended
YTD June December 31,
---------------------------- ----------------------------------------------------------
2007 2006 2006 2005 2004 2003
------------- ------------- ------------- ------------- ------------- -------------
GAAP NET INVESTMENT INCOME
Debt Securities $ 388.9 $ 394.1 $ 800.7 $ 804.6 $ 772.1 $ 765.5
Equity Securities 4.5 1.8 7.0 7.5 4.5 4.6
Mortgages 1.1 3.2 6.2 20.2 22.5 32.6
Policy Loans 87.9 82.6 169.3 165.8 167.1 171.7
Venture Capital 14.1 (1.0) 3.3 23.8 25.5 49.1
Cash & Cash Equivalents 9.6 7.8 16.3 7.6 4.9 7.0
Other Income 5.8 13.3 40.0 47.8 48.8 35.0
Other Investments (2) 28.7
------------- ------------- ------------- ------------- ------------- -------------
Total Cash and Invested Assets 540.6 501.8 1,042.8 1,077.3 1,045.4 1,065.5
------------- ------------- ------------- ------------- ------------- -------------
Investment Expenses 7.1 4.0 9.6 8.6 9.8 10.0
------------- ------------- ------------- ------------- ------------- -------------
Total Net Investment Income $ 533.5 $ 497.8 $ 1,033.2 $ 1,068.7 $ 1,035.6 $ 1,055.5
============= ============= ============= ============= ============= =============
ANNUALIZED YIELDS
Debt Securities 6.4% 6.1% 6.5% 6.2% 5.9% 6.0%
Equity Securities 4.6% 1.1% 3.7% 3.0% 1.3% 1.4%
Mortgages 12.9% 3.0% 8.1% 15.3% 11.0% 11.2%
Policy Loans 7.8% 7.6% 7.6% 7.7% 7.9% 8.0%
Venture Capital 21.3% -7.1% 2.7% 12.8% 10.9% 23.0%
Cash & Cash Equivalents 5.6% 4.1% 4.7% 5.2% 1.1% 1.3%
Other Investments (2) 18.4% 13.6% 13.6% 16.4% 7.5% 10.5%
------------- ------------- ------------- ------------- ------------- -------------
Total Cash and Invested Assets 7.0% 6.4% 6.7% 6.6% 6.1% 6.4%
------------- ------------- ------------- ------------- ------------- -------------
Investment Expenses 0.1% 0.0% 0.1% 0.1% 0.1% 0.1%
------------- ------------- ------------- ------------- ------------- -------------
Total Net Investment Income yields 6.9% 6.4% 6.6% 6.6% 6.1% 6.6%
============= ============= ============= ============= ============= =============
(1) Excludes debt and equity securities pledged as collateral.
(2) Includes real estate, affiliates and other invested assets.
28
THE PHOENIX COMPANIES, INC.
GENERAL ACCOUNT GAAP NET INVESTMENT INCOME YIELDS (1)
Second Quarter 2007 (unaudited)
($ in millions)
Quarters ended
2006 2007
---------------------------------------------------------- ----------------------------
March June September December March June
------------- ------------- ------------- ------------- ------------- -------------
GAAP NET INVESTMENT INCOME
Debt Securities $ 195.1 $ 199.0 $ 199.2 $ 207.4 $ 194.0 $ 194.9
Equity Securities 0.5 1.3 1.4 3.8 2.4 2.1
Mortgages 0.9 2.3 1.6 1.4 0.7 0.4
Policy Loans 41.1 41.5 43.7 43.0 44.1 43.8
Venture Capital (2.4) 1.4 1.3 3.0 7.8 6.3
Cash & Cash Equivalents 3.3 4.5 4.3 4.2 4.9 4.7
Other Income 4.6 1.2
Other Investments (2) 10.3 3.0 8.1 18.6 19.0 9.7
------------- ------------- ------------- ------------- ------------- -------------
Total Cash and Invested Assets 248.8 253.0 259.6 281.4 277.5 263.1
------------- ------------- ------------- ------------- ------------- -------------
Investment Expenses 2.1 1.9 2.7 2.9 3.5 3.6
------------- ------------- ------------- ------------- ------------- -------------
Total Net Investment Income $ 246.7 $ 251.1 $ 256.9 $ 278.5 $ 274.0 $ 259.5
============= ============= ============= ============= ============= =============
ANNUALIZED YIELDS
Debt Securities 6.1% 6.4% 6.5% 6.7% 6.3% 6.4%
Equity Securities 1.1% 2.9% 2.9% 8.1% 5.2% 4.3%
Mortgages 3.0% 9.2% 7.3% 7.3% 6.4% 9.2%
Policy Loans 7.6% 7.5% 7.9% 7.7% 7.9% 7.8%
Venture Capital -7.1% 4.8% 4.3% 10.3% 27.5% 18.8%
Cash & Cash Equivalents 4.1% 5.0% 5.1% 4.9% 5.4% 5.5%
Other Investments (2) 13.6% 3.7% 10.6% 26.9% 26.6% 12.1%
------------- ------------- ------------- ------------- ------------- -------------
Total Cash and Invested Assets 6.2% 6.4% 6.7% 7.2% 7.2% 6.9%
------------- ------------- ------------- ------------- ------------- -------------
Investment Expenses 0.1% 0.0% 0.1% 0.1% 0.1% 0.1%
------------- ------------- ------------- ------------- ------------- -------------
Total Net Investment Income yields 6.1% 6.4% 6.6% 7.2% 7.1% 6.8%
============= ============= ============= ============= ============= =============
(1) Excludes debt and equity securities pledged as collateral.
(2) Includes real estate, affiliates and other invested assets.
29
THE PHOENIX COMPANIES, INC.
GENERAL ACCOUNT REALIZED INVESTMENT GAINS AND LOSSES
Second Quarter 2007 (unaudited)
($ Millions)
YTD June December 31,
---------------------------- ----------------------------------------------------------
2007 2006 2006 2005 2004 2003
------------- ------------- ------------- ------------- ------------- -------------
REALIZED INVESTMENT GAINS AND LOSSES
Debt Security Impairments $ (14.6) $ (3.4) $ (7.9) $ (31.2) $ (15.5) $ (76.1)
Equity Security Impairments (0.1) (2.1) (1.5) (4.3)
Mortgage Loan Impairments (0.8) (12.6) (4.1)
Affiliated Equity Securities (96.9)
Venture Capital Partnerships Impairments (4.6)
Real Estate Impairments (6.6)
Debt and Equity Securities Pledged as
Collateral Impairments (0.8) (1.0) (1.2) (16.6) (8.3)
Other Invested Asset Impairments (3.3) (9.9)
------------- ------------- ------------- ------------- ------------- -------------
Total Impairment Losses (15.5) (3.4) (8.9) (35.3) (49.5) (210.8)
------------- ------------- ------------- ------------- ------------- -------------
Debt Security Net Transaction Gains
(Losses) 8.8 31.0 42.0 (18.0) 28.4 64.7
Equity Security Net Transaction Gains
(Losses) 3.9 3.6 21.9 2.9 14.6 49.2
Venture Capital Net Investment Gains
(Losses) 3.8 2.4 (13.9) (9.7)
Mortgage Loan Net Transaction Gains
(Losses) 1.4 3.2 3.2 0.2 (1.3)
Affiliate Equity Security Transaction GL 13.7 10.4 10.4 3.7
Real Estate Net Transaction Gains (Losses) 1.4 0.2 (0.6) (0.8) (0.2)
Settlement of HRH Stock Purchase Contracts 86.3
Other Invested Asset Net Transactions Gains
(Losses) 8.0 2.7 5.5 6.6 6.3 9.6
Debt and Equity Securities Pledged as
Collateral 0.9 (0.9) 2.5
------------- ------------- ------------- ------------- ------------- -------------
Total Net Transactions Gains 38.1 54.0 85.4 69.5 48.7 112.3
------------- ------------- ------------- ------------- ------------- -------------
Net Realized Investment Gains (Losses) 22.6 50.6 76.5 34.2 (0.8) (98.5)
============= ============= ============= ============= ============= =============
Closed Block Applicable PDO (Reduction) 5.3 32.6 46.0 (12.4) 3.7 (5.9)
Applicable Deferred Acquisition Costs
(Credit) (0.1) (2.8) (3.5) 17.6 (0.4) (4.1)
Applicable Deferred Income Tax (Credit) 3.4 7.4 11.7 9.2 3.1 (35.6)
------------- ------------- ------------- ------------- ------------- -------------
Net Realized Investment Gains (Losses)
Included in Net Income $ 14.0 $ 13.4 $ 22.3 $ 19.8 $ (7.2) $ (52.9)
============= ============= ============= ============= ============= =============
30
THE PHOENIX COMPANIES, INC.
GENERAL ACCOUNT REALIZED INVESTMENT GAINS AND LOSSES
Second Quarter 2007 (unaudited)
($ Millions)
Quarters ended
2006 2007
---------------------------------------------------------- ----------------------------
March June September December March June
------------- ------------- ------------- ------------- ------------- -------------
REALIZED INVESTMENT GAINS AND LOSSES
Debt Security Impairments $ (0.9) $ (2.4) $ (1.6) $ (3.0) $ (1.0) $ (13.6)
Equity Security Impairments (0.1)
Mortgage Loan Impairments
Affiliated Equity Securities
Debt and Equity Securities Pledged as
Collateral Impairments (0.8)
Other Invested Asset Impairments
------------- ------------- ------------- ------------- ------------- -------------
Total Impairment Losses (0.9) (2.4) (1.6) (3.0) (1.0) (14.5)
------------- ------------- ------------- ------------- ------------- -------------
Debt Security Net Transaction Gains
(Losses) 16.1 15.0 2.8 8.1 3.4 5.4
Equity Security Net Transaction Gains
(Losses) 3.5 1.4 17.0 1.3 2.6
Venture Capital Net Investment Gains
(Losses) 3.8 0.4 (1.8)
Mortgage Loan Net Transaction Gains
(Losses) 3.2 1.4
Affiliate Equity Security Transactions
Gains (Losses) 10.0 0.4 13.7
Real Estate Net Transaction Gains
(Losses) 0.1 0.1 (0.2) 1.5 (0.1)
Settlement of HRH Stock Purchase Contracts
Other Invested Asset Net Transactions Gains
(Losses) 2.2 0.4 0.2 2.7 4.0 4.0
Debt and Equity Securities Pledged as
Collateral (1.0) 0.1 0.1 (0.2) 0.2 0.7
------------- ------------- ------------- ------------- ------------- -------------
Total Net Transactions Gains 34.1 19.8 4.7 25.8 25.5 12.6
------------- ------------- ------------- ------------- ------------- -------------
Net Realized Investment Gains (Losses) 33.2 17.4 3.1 22.8 24.5 (1.9)
============= ============= ============= ============= ============= =============
Closed Block Applicable PDO (Reduction) 19.2 13.4 6.0 7.4 6.6 (1.3)
Applicable Deferred Acquisition Costs
(Credit) (2.6) (0.2) (1.1) 0.4 (0.4) 0.3
Applicable Deferred Income Tax (Credit) 6.2 1.2 (0.7) 5.0 3.9 (0.5)
------------- ------------- ------------- ------------- ------------- -------------
Net Realized Investment Gains (Losses)
Included in Net Income $ 10.4 $ 3.0 $ (1.1) $ 10.0 $ 14.4 $ (0.4)
============= ============= ============= ============= ============= =============
31