EX-99.3 4 ex99-3.htm EXHIBIT 99.3 ex99-3.htm
 
Exhibit 99.3

 
Lincoln Financial Group
June 30, 2008
General Account Supplement
           
           
           
lincoln financial group
           
           
           
           
           
           
This document is dated July 29, 2008.  The data contained in this document may not be accurate after such date and LNC does not undertake to update or keep it accurate after such date.
 

 
 

 

Lincoln Financial Group
Available-For-Sale ("AFS") by Industry Classifications
Amounts in Millions
                       
 
As of 06/30/2008
 
As of 03/31/2008
 
Amortized
Unrealized
Unrealized
Fair
 % Fair
 
Amortized
Unrealized
Unrealized
Fair
 % Fair
AFS - Fixed Maturities
Cost
Gains
(Losses)
Value
Value
 
Cost
Gains
(Losses)
Value
Value
Corporate
                     
Financial Services
         10,896
                  82
           (681)
     10,297
18.9%
 
         11,095
                194
           (572)
     10,716
19.3%
Basic Industry
           2,195
                  33
             (81)
       2,147
3.9%
 
           2,148
                  58
             (67)
       2,138
3.8%
Capital Goods
           2,683
                  42
             (58)
       2,667
4.9%
 
           2,685
                  80
             (40)
       2,725
4.9%
Communications
           2,803
                  63
           (100)
       2,766
5.1%
 
           2,865
                  85
           (100)
       2,849
5.1%
Consumer Cyclical
           2,933
                  36
           (159)
       2,810
5.2%
 
           3,048
                  59
           (130)
       2,978
5.4%
Consumer Non-Cyclical
           4,110
                  54
             (76)
       4,088
7.5%
 
           4,010
                122
             (44)
       4,088
7.3%
Energy
           2,886
                  71
             (43)
       2,914
5.3%
 
           2,679
                143
             (25)
       2,797
5.0%
Technology
              744
                  11
             (11)
          744
1.4%
 
              656
                  18
               (6)
          668
1.2%
Transportation
           1,291
                  25
             (54)
       1,262
2.3%
 
           1,351
                  49
             (44)
       1,356
2.4%
Industrial Other
              675
                  11
             (15)
          671
1.2%
 
              712
                  24
               (8)
          728
1.3%
Utilities
           8,391
                125
           (202)
       8,314
15.3%
 
           8,262
                254
           (114)
       8,402
15.1%
Asset-Backed Securities ("ABS")
                     
                       
Collaterized Debt Obligations ("CDO")/ Credit-Linked Notes ("CLN") [1]
           1,049
                    9
           (418)
          640
1.2%
 
           1,050
                    9
           (441)
          617
1.1%
Commercial Real Estate ("CRE") CDO
                62
                    -
               (8)
            54
0.1%
 
                62
-
               (9)
            53
0.1%
Credit Card
              172
                    1
             (11)
          162
0.3%
 
              160
-
             (14)
          146
0.3%
Home Equity
           1,185
                    1
           (251)
          935
1.7%
 
           1,195
                    5
           (177)
       1,023
1.8%
Manufactured Housing
              154
                    4
               (8)
          150
0.3%
 
              158
                    7
               (5)
          160
0.3%
Auto Loan
                  1
                    -
                 -
              1
-
 
                  3
-
-
              3
-
Other
              223
                    4
               (7)
          220
0.4%
 
              228
                    8
               (7)
          230
0.4%
Commercial Mortgage-Backed Securities ("CMBS")
                     
Non-Agency Backed
           2,628
                  21
           (182)
       2,467
4.5%
 
           2,637
                  30
           (181)
       2,485
4.5%
Collaterized Mortgage Obligations ("CMO")
                     
Agency Backed
           4,643
                  66
             (37)
       4,672
8.6%
 
           4,686
                126
             (28)
       4,785
8.6%
Non-Agency Backed
           2,245
                    1
           (381)
       1,865
3.4%
 
           2,328
                    4
           (301)
       2,030
3.6%
Mortgage Pass Throughs
                     
Agency Backed
           1,438
                  13
             (10)
       1,441
2.6%
 
           1,120
                  28
               (2)
       1,146
2.1%
Non-Agency Backed
              149
                    -
             (17)
          132
0.2%
 
              151
-
             (19)
          132
0.2%
Municipals
                     
Taxable
              125
                    4
               (1)
          128
0.2%
 
              131
                    6
-
          138
0.2%
Tax-Exempt
                  5
                    -
                 -
              5
-
 
                  6
-
-
              6
0.0%
Government/Government Agencies
                     
United States
           1,195
                  93
               (7)
       1,281
2.3%
 
           1,255
                137
               (2)
       1,390
2.5%
Foreign
           1,570
                  64
             (48)
       1,586
2.9%
 
           1,667
                101
             (31)
       1,737
3.1%
Redeemable Preferred Stock
              102
                    2
               (5)
            99
0.2%
 
              102
                    2
               (7)
            97
0.2%
                       
    AFS - Fixed Maturities
         56,553
                836
        (2,871)
     54,518
100.0%
 
         56,448
             1,549
        (2,375)
     55,623
100.0%
    AFS - Equities
              617
                  39
           (192)
          464
   
              556
                    7
             (89)
          474
 
Total AFS Securities
         57,170
                875
        (3,063)
     54,982
   
         57,005
             1,557
        (2,464)
     56,098
 
    Trading Securities [2]
           2,423
                222
             (95)
       2,550
   
           2,506
                288
             (80)
       2,714
 
Total AFS & Trading Securities
         59,593
             1,097
        (3,158)
     57,532
   
         59,510
             1,844
        (2,544)
     58,811
 
                       
[1]   Includes amortized cost of $850 million as of 6/30/08 and 3/31/2008, related to credit-linked notes. For additional information, see the CLN disclosure starting on page 113 of the 2007 Form 10-K.
[2]  The trading securities support our modified coinsurance arrangements ("Modco") and the investment results are passed directly to the reinsurers.

 
 

 

Lincoln Financial Group
AFS - Exposure to Residential MBS ("RMBS") and Related Collateral
As of 6/30/2008
Amounts in Millions
 
 
Total
Prime/Agency
Prime/Non-Agency
Alt-A
Subprime
 
Fair
Amortized
Fair
Amortized
Fair
Amortized
Fair
Amortized
Fair
Amortized
Type
Value
Cost
Value
Cost
Value
Cost
Value
Cost
Value
Cost
RMBS
        8,110
        8,474
        6,030
        5,989
        1,343
        1,546
           737
           940
               -
               -
ABS
           935
        1,185
               -
               -
             15
             15
           334
           406
           586
           764
Total
        9,045
        9,659
        6,030
        5,989
        1,358
        1,561
        1,071
        1,346
           586
           764
     
 
 
       
 
 
Rating
   
 
 
       
 
 
AAA
        8,434
        8,707
        5,990
        5,949
        1,108
        1,201
           913
        1,063
           423
           494
AA
           423
           577
             20
             21
           209
           275
           107
           151
             87
           130
A
             70
             99
             20
             19
             17
             27
             12
             20
             21
             33
BBB
             60
           113
               -
               -
             10
             19
               -
               -
             50
             94
BB and below
             58
           164
               -
               -
             14
             39
             39
           112
              5
             13
Total
        9,045
        9,660
        6,030
        5,989
        1,358
        1,561
        1,071
        1,346
           586
           764
     
 
 
 
 
 
 
 
 
Origination Year
 
 
 
 
 
 
 
 
 
 
2004 and prior
        4,192
        4,306
        3,131
        3,098
           402
           441
           362
           409
           297
           358
2005
        1,553
        1,697
           806
           819
           252
           279
           291
           345
           204
           254
2006
        1,019
        1,282
           342
           344
           249
           307
           343
           480
             85
           152
2007 and forward
        2,281
        2,373
        1,751
        1,728
           455
           534
             75
           112
               -
               -
Total
        9,045
        9,658
        6,030
        5,989
        1,358
        1,561
        1,071
        1,346
           586
           764
 
Note:  This table does not include the fair value of trading securities totaling $195 million which support our Modco reinsurance agreements
          since investment results for these agreements are passed directly to the reinsurers.  The $195 million in trading securities consisted of
          $152 million prime, $27 million Alt-A, and $16 million subprime.

 
 

 

Lincoln Financial Group
AFS - Asset-Backed Securities - Consumer Loan
As of 6/30/2008
Amounts in Millions
 
 
Total
Credit Card [1]
Auto Loans
 
 
Fair
Amortized
Fair
Amortized
Fair
Amortized
 
 
Value
Cost
Value
Cost
Value
Cost
 
Rating
             
AAA
           130
           139
           130
           139
               -
               -
 
AA
              1
              1
               -
               -
              1
              1
 
BBB
             32
             33
             32
             33
               -
               -
 
Total
           163
           173
           162
           172
              1
              1
 
 
               
               
[1] -    Additional indirect credit card exposure through structured securities is excluded from this table.
          See the CLN disclosure starting on page 113 of the 2007 Form 10-K.
               
Note:  This table does not include the fair value of trading securities totaling $5 million which support
         our Modco reinsurance agreements since investment results for these agreements are passed
         directly to the reinsurers. The $5 million in trading securities consisted of $5 million credit card
         securities.

 
 

 

Lincoln Financial Group
AFS - Commercial Mortgage-Backed Securities
As of 6/30/2008
Amounts in Millions
 
 
Total
Multiple Property
Single Property
CRE CDO
 
Fair
Amortized
Fair
Amortized
Fair
Amortized
Fair
Amortized
Type
Value
Cost
Value
Cost
Value
Cost
Value
Cost
CMBS
        2,467
        2,628
        2,331
        2,461
           136
           167
               -
               -
CRE CDO
             54
             62
               -
               -
               -
               -
             54
             62
Total
        2,521
        2,690
        2,331
        2,461
           136
           167
             54
             62
     
 
 
 
 
 
 
Rating
   
 
 
 
 
 
 
AAA
        1,772
        1,815
        1,666
        1,700
             75
             77
             31
             38
AA
           406
           445
           396
           424
              7
             17
              3
              4
A
           230
           281
           158
           194
             52
             67
             20
             20
BBB
             88
           110
             86
           104
              2
              6
               -
               -
BB and below
             25
             39
             25
             39
               -
               -
               -
               -
Total
        2,521
        2,690
        2,331
        2,461
           136
           167
             54
             62
         
 
 
 
 
Origination Year
       
 
 
 
 
2004 and prior
        1,776
        1,810
        1,673
        1,705
             80
             81
             23
             24
2005
           385
           446
           331
           370
             44
             61
             10
             15
2006
           235
           290
           202
           242
             12
             25
             21
             23
2007
           125
           144
           125
           144
               -
               -
               -
               -
Total
        2,521
        2,690
        2,331
        2,461
           136
           167
             54
             62
 
                 
                 
Note:  This table does not include the fair value of trading securities totaling $102 million which support our Modco
          reinsurance agreements since investment results for these agreements are passed directly to the reinsurers.
          The $102 million in trading securities consisted of $99 million CMBS and $3 million CRE CDOs.
 

 
 

 

Lincoln Financial Group
Commercial Mortgage Loan Portfolio, Net of Reserves
As of 6/30/2008
Amounts in Millions
 
LNC MORTGAGE LOAN DISTRIBUTION
Property Type
Amt $
%
 
State
 Amt $
%
Apartment
742
10%
 
CA
      1,614
21%
Retail
1,852
24%
 
TX
        628
8%
Office Building
2,559
33%
 
MD
        437
6%
Industrial
1,988
26%
 
FL
        339
4%
Hotel/Motel
297
4%
 
TN
        325
4%
Mixed Use
132
2%
 
AZ
        323
4%
Other Commercial
108
1%
 
NC
        320
4%
Total
7,678
100%
 
VA
        319
4%
       
WA
        302
4%
       
IL
        290
4%
Geographic Region
Amt $
%
 
PA
        261
3%
New England
193
3%
 
GA
        244
3%
Middle Atlantic
512
7%
 
OH
        221
3%
East North Central
832
11%
 
NV
        211
3%
West North Central
421
5%
 
IN
        196
3%
South Atlantic
1,806
23%
 
NJ
        148
2%
East South Central
426
5%
 
MN
        139
2%
West South Central
680
9%
 
SC
        136
2%
Mountain
752
10%
 
MA
        134
2%
Pacific
2,056
27%
 
Other states under 1%
      1,091
14%
Total
7,678
100%
 
Total
      7,678
100%

 
 

 

Lincoln Financial Group
Additional Disclosure of Insured Bonds and Direct Exposure
As of 6/30/2008
Amounts in Millions
             
   
Insured
Total
Total
Total
Total
Monoline Name
Direct Exposure
Bonds [1],[2]
Amortized Cost
Unrealized Gain
Unrealized (Loss)
Fair Value
AMBAC
                         -
                     275
                     275
                        3
                     (48)
                     230
ASSURED GUARANTY LTD
                      30
                         -
                      30
                         -
                         -
                      30
CAPMAC
                         -
                        3
                        3
                         -
                         -
                        3
CMAC
                         -
                         -
                         -
                         -
                         -
 -
FGIC
                        3
                     101
                     104
                         -
                     (31)
                      73
FSA
                         -
                      71
                      71
                        1
                       (5)
                      67
MBIA
                      12
                     137
                     149
                        2
                     (15)
                     136
MGIC
                      12
                        7
                      19
                         -
                       (2)
                      17
PMI GROUP INC
                      27
                         -
                      27
                         -
                       (7)
                      20
RADIAN GROUP INC
                      19
                         -
                      19
                         -
                       (9)
                      10
SECURITY CAPITAL ASSURANCE LTD
                        1
                         -
                        1
                         -
                         -
                        1
XL CAPITAL LTD
                      72
                      74
                     146
                        2
                     (19)
                     129
Total
                     176
                     668
                     844
                        8
                    (136)
                     716
 
 
         
             
[1] -    The second quarter amounts include insured bonds not previously reported. These insured bonds had an amortized cost of $318
          million and a fair value of $242 million as of June 30, 2008.
[2] -    Additional indirect insured exposure through structured securities is excluded from this table.  See the CLN disclosure starting on
          page 113 of the 2007 Form 10-K.
             
Note:  This table does not include the fair value of trading securities totaling $33 million which support our Modco reinsurance agreements
          since investment results for these agreements are passed directly to the reinsurers.  The $33 million in trading securities consisted
          of $9 million of direct exposure and $24 million of insured exposure.  This table also excludes insured exposure totaling $16 million
          for a guaranteed investment tax credit partnership.