EX-99.11 5 plicfinstmtschedules-12311.htm PLIC FIN STMT SCHED - 12/31/17 Exhibit

Report of Independent Registered Public Accounting Firm
The Board of Directors and Stockholder
Principal Life Insurance Company
We have audited the consolidated financial statements of Principal Life Insurance Company (the Company) as of December 31, 2017 and 2016, and for each of the three years in the period ended December 31, 2017, and have issued our report thereon dated March 29, 2018 (included elsewhere in this Registration Statement). Our audits also included the financial statement schedules listed in Item 24(a)(3) of this Registration Statement. These schedules are the responsibility of the Company’s management. Our responsibility is to express an opinion on these schedules based on our audits.
In our opinion, the financial statement schedules referred to above, when considered in relation to the basic financial statements taken as a whole, present fairly in all material respects the information set forth therein.

/s/Ernst & Young LLP


Des Moines, Iowa
March 29, 2018




Schedule I - Summary of Investments - Other Than Investments in Related Parties
December 31, 2017
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
Amount as
 
 
 
 
 
 
 
 
 
 
 
shown in the
 
 
 
 
 
 
 
 
 
 
 
consolidated
 
 
 
 
 
 
 
 
 
 
 
statement of
 
 
 
 
 
 
 
 
 
 
 
financial
Type of Investment
 
Cost
 
Value
 
position
 
 
 
 
 
(in millions)
Fixed maturities, available-for-sale:
 
 
 
 
 
 
 
 
 
 
U.S Treasury securities and obligations of U.S government
 
 
 
 
 
 
 
 
 
 
 
corporations and agencies
 
$
1,281.0
 
$
1,317.7
 
$
1,317.7
 
States, municipalities and political subdivisions
 
 
6,404.4
 
 
6,757.7
 
 
6,757.7
 
Foreign governments
 
 
492.1
 
 
528.3
 
 
528.3
 
Public utilities
 
 
3,974.4
 
 
4,221.7
 
 
4,221.7
 
Redeemable preferred stock
 
 
33.8
 
 
36.6
 
 
36.6
 
All other corporate bonds
 
 
27,547.0
 
 
29,330.9
 
 
29,330.9
 
Residential mortgage-backed securities
 
 
2,483.8
 
 
2,512.7
 
 
2,512.7
 
Commercial mortgage-backed securities
 
 
3,692.6
 
 
3,667.0
 
 
3,667.0
 
Collateralized debt obligations
 
 
1,372.1
 
 
1,359.4
 
 
1,359.3
 
Other debt obligations
 
 
5,696.1
 
 
5,697.5
 
 
5,697.5
 
 
Total fixed maturities, available-for-sale
 
 
52,977.3
 
 
55,429.4
 
 
55,429.4
Fixed maturities, trading
 
 
49.1
 
 
49.1
 
 
49.1
Equity securities, available-for-sale:
 
 
 
 
 
 
 
 
 
 
Banks, trust and insurance companies
 
 
48.4
 
 
44.1
 
 
44.1
 
Non-redeemable preferred stock
 
 
44.8
 
 
50.0
 
 
50.0
 
 
Total equity securities, available-for-sale
 
 
93.2
 
 
94.1
 
 
94.1
Equity securities, trading
 
 
6.0
 
 
6.0
 
 
6.0
Mortgage loans
 
 
13,452.1
 
 
XXXX
 
 
13,452.1
Real estate, net:
 
 
 
 
 
 
 
 
 
 
Real estate acquired in satisfaction of debt
 
 
3.3
 
 
XXXX
 
 
3.3
 
Other real estate
 
 
1,729.3
 
 
XXXX
 
 
1,729.3
Policy loans
 
 
765.7
 
 
XXXX
 
 
765.7
Other investments
 
 
1,270.2
 
 
XXXX
 
 
1,270.2
 
 
Total investments
 
$
70,346.2
 
 
XXXX
 
$
72,799.2



Schedule III - Supplementary Insurance Information
As of December 31, 2017 and 2016 and for each of the years ended December 31, 2017, 2016 and 2015
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
Contractholder
 
 
 
Deferred
 
Future policy
 
and other
 
 
 
acquisition
 
benefits and
 
policyholder
Segment
 
costs
 
claims
 
funds
 
 
 
(in millions)
2017:
 
 
 
 
 
 
 
 
 
Retirement and Income Solutions
 
$
887.5

 
$
18,437.2
 
$
30,767.9
U.S. Insurance Solutions
 
 
2,444.2

 
 
9,063.6
 
 
5,355.6
Corporate
 
 
—

 
 
181.1
 
 
2.7
 
Total
 
$
3,331.7

 
$
27,681.9
 
$
36,126.2
 
 
 
 
 
 
 
 
 
 
 
2016:
 
 
 
 
 
 
 
 
 
Retirement and Income Solutions
 
$
812.7

 
$
15,455.0
 
$
30,796.8
U.S. Insurance Solutions
 
 
2,371.5

 
 
8,673.3
 
 
5,320.0
Corporate
 
 
—

 
 
192.0
 
 
2.9
 
Total
 
$
3,184.2

 
$
24,320.3
 
$
36,119.7




Schedule III - Supplementary Insurance Information - (continued)
As of December 31, 2017 and 2016 and for each of the years ended December 31, 2017, 2016 and 2015
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
Amortization of
 
 
 
 
 
Premiums and
 
Net
 
Benefits, claims
 
deferred
 
Other
 
 
 
other
 
investment
 
and settlement
 
acquisition
 
operating
Segment
 
considerations
 
income (1)
 
expenses
 
costs
 
expenses (1)
 
 
 
(in millions)
2017:
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
Retirement and Income
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
Solutions
 
$
3,671.1

 
$
2,069.2
 
$
4,972.6

 
$
35.8

 
$
1,158.1
U.S. Insurance Solutions
 
 
2,328.3

 
 
770.1
 
 
2,345.3

 
 
176.3

 
 
862.7
Corporate
 
 
—

 
 
(5.6)
 
 
—

 
 
—

 
 
(6.2)
 
Total
 
$
5,999.4

 
$
2,833.7
 
$
7,317.9

 
$
212.1

 
$
2,014.6
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
2016:
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
Retirement and Income
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
Solutions
 
$
2,860.9

 
$
1,931.2
 
$
4,108.3

 
$
161.4

 
$
1,114.3
U.S. Insurance Solutions
 
 
2,163.6

 
 
747.4
 
 
2,221.4

 
 
101.2

 
 
791.8
Corporate
 
 
—

 
 
(12.5)
 
 
9.8

 
 
—

 
 
(69.4)
 
Total
 
$
5,024.5

 
$
2,666.1
 
$
6,339.5

 
$
262.6

 
$
1,836.7
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
2015:
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
Retirement and Income
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
Solutions
 
$
3,011.4

 
$
1,749.0
 
$
4,158.4

 
$
158.2

 
$
1,126.8
U.S. Insurance Solutions
 
 
2,045.9

 
 
714.7
 
 
1,963.5

 
 
93.5

 
 
783.6
Corporate
 
 
0.1

 
 
(25.1)
 
 
13.2

 
 
—

 
 
19.4
 
Total
 
$
5,057.4

 
$
2,438.6
 
$
6,135.1

 
$
251.7

 
$
1,929.8

(1) Allocations of net investment income and certain operating expenses are based on a number of assumptions and estimates, and reported operating results would change by segment if different methods were applied.




Schedule IV - Reinsurance
As of December 31, 2017, 2016 and 2015 and for each of the years then ended
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
Percentage
 
 
 
 
 
 
Ceded to
 
Assumed
 
 
 
of amount
 
 
 
 
Gross
 
other
 
from other
 
 
 
assumed
 
 
 
 
amount
 
companies
 
companies
 
Net amount
 
to net
 
 
 
 
($ in millions)
 
2017:
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
Life insurance in force
 
$
484,912.6
 
$
286,428.5
 
$
1,059.5

 
$
199,543.6
 
0.5

%
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
Premiums:
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
Life insurance and annuities
 
$
4,449.1
 
$
320.0
 
$
279.8

 
$
4,408.9
 
6.3

%
 
Accident and health insurance
 
 
1,753.6
 
 
163.1
 
 
—

 
 
1,590.5
 
—

%
 
 
Total
 
$
6,202.7
 
$
483.1
 
$
279.8

 
$
5,999.4
 
4.7

%
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
2016:
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
Life insurance in force
 
$
436,055.6
 
$
241,677.5
 
$
1,087.8

 
$
195,465.9
 
0.6

%
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
Premiums:
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
Life insurance and annuities
 
$
3,637.5
 
$
284.5
 
$
226.0

 
$
3,579.0
 
6.3

%
 
Accident and health insurance
 
 
1,616.7
 
 
171.2
 
 
—

 
 
1,445.5
 
—

%
 
 
Total
 
$
5,254.2
 
$
455.7
 
$
226.0

 
$
5,024.5
 
4.5

%
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
2015:
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
Life insurance in force
 
$
388,720.1
 
$
183,503.7
 
$
1,187.1

 
$
206,403.5
 
0.6

%
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
Premiums:
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
Life insurance and annuities
 
$
3,773.7
 
$
254.5
 
$
183.2

 
$
3,702.4
 
4.9

%
 
Accident and health insurance
 
 
1,502.1
 
 
147.1
 
 
—

 
 
1,355.0
 
—

%
 
 
Total
 
$
5,275.8
 
$
401.6
 
$
183.2

 
$
5,057.4
 
3.6

%