EQH 8-K
Equitable Holdings, Inc. (EQH)
8-K
2023-04-04
For: 2023-04-04
View Original
Added on
April 11, 2026
UNITED STATES
SECURITIES AND EXCHANGE COMMISSION
Washington, D.C. 20549
FORM 8-K
CURRENT REPORT
Pursuant to Section 13 or 15(d) of the Securities Exchange Act of 1934
Date of Report (Date of earliest event reported): April 4, 2023

(Exact name of registrant as specified in its charter)
| (State or other jurisdiction of | (Commission File Number) | (I.R.S. Employer | ||||||
| incorporation or organization) | Identification No.) | |||||||
(Address of principal executive offices) (Zip Code)
(212 ) 554-1234
(Registrant’s telephone number, including area code)
Not Applicable
(Former name or address, if changed since last report)
Check the appropriate box below if the Form 8-K filing is intended to simultaneously satisfy the filing obligation of the registrant under any of the following provisions:
| Title of each class | Trading Symbol | Name of Exchange on which registered | ||||||||||||
Indicate by check mark whether the registrant is an emerging growth company as defined in Rule 405 under the Securities Act (17 CFR 230.405) or Rule 12b-2 under the Exchange Act (17 CFR 240.12b-2).
Emerging growth company ☐
If an emerging growth company, indicate by check mark if the registrant has elected not to use the extended transition period for complying with any new or revised financial accounting standards provided pursuant to Section 13(a) of the Exchange Act. ☐
Item 2.02 Results of Operations and Financial Condition
The financial information in Exhibit 99.1 (the “Financial Supplement”) is based on Equitable Holdings, Inc.’s (“EQH,” the “Company,” or “our”) implementation of the adoption of the Financial Accounting Standards Board’s Accounting Standard Update 2018-12 Financial Services - Insurance: Targeted Improvements to the Accounting for Long-Duration Contracts (“LDTI”) and on changes to our reportable segments and is currently unaudited.
We expect to file recast audited financial statements for the years ended December 31, 2022 and 2021, shortly after the filing with the Securities and Exchange Commission of our Form 10-Q for the quarter ended March 31, 2023. The information in Exhibit 99.1 is being provided prior to the availability of the audited financial statements to assist investors and other users of our financial statements in evaluating the impact of LDTI on the Company’s financial position and results of operations and changes to our reportable segments. It is possible that the recast audited financial statements may differ, perhaps materially, from the information included in Exhibit 99.1.
Further, the Financial Supplement is also being revised to reflect the reorganization of the Company’s business into six reportable segments to reflect how the Company's chief operating decision maker currently evaluates financial results. In addition to the current segments, which consist of individual retirement, group retirement, investment management and research, and protection solutions, the Company will be adding two additional segments: wealth management and legacy. Our wealth management business offers discretionary and non-discretionary investment advisory accounts, financial planning and advice, insurance, and annuity products. Our legacy segment consists of our fixed-rate GMxB business written prior to 2011. The Company will begin to report under the new reporting segment structure with the filing of its Quarterly Report on Form 10-Q for the quarter ended March 31, 2023.
The information in this Item (including Exhibit 99.1) shall not be deemed “filed” for the purposes of Section 18 of the Securities Exchange Act of 1934, as amended, or otherwise subject to the liabilities of that section, nor shall it be deemed incorporated by reference in any filing under the Securities Act of 1933, as amended, except as shall be expressly set forth in such a filing.
See Item 7.01 below for additional information.
Item 7.01 Regulation FD Disclosure.
As described above, EQH is updating the Financial Supplement for the period ended December 31, 2022 furnished herewith as Exhibit 99.1, to reflect the implementation of LDTI and changes to the Company’s reportable segments.
Effective January 1, 2023, we adopted the LDTI accounting guidance, which includes changes to the existing recognition, measurement, presentation, and disclosure requirements for long-duration contracts issued by an insurance entity, and applied the modified retrospective adoption method, except for market risk benefits for which we applied a full retrospective transition approach.
The change in segments and presentation referred to above had no impact on the Company’s historical consolidated financial position, results of operations or cash flows, as reflected in the updated Financial Supplement. To facilitate our investors’ ability to evaluate the changes resulting from LDTI and our resegmentation, the Company has prepared a presentation, attached hereto as Exhibit 99.2, which outlines the key areas of impact. This presentation will be made available to investors on April 4, 2023, on our website, http://ir.equitableholdings.com.
The information in this Item (including Exhibit 99.1 and 99.2) shall not be deemed “filed” for the purposes of Section 18 of the Securities Exchange Act of 1934, as amended, or otherwise subject to the liabilities of that section, nor shall it be deemed incorporated by reference in any filing under the Securities Act of 1933, as amended, except as shall be expressly set forth in such a filing.
Item 9.01 Financial Statements and Exhibits.
(d) Exhibits
| Exhibit No. | Description of Exhibit | ||||
| Financial Supplement for the period ended December 31, 2022 (adjusted for January 1, 2023 LDTI adoption) (furnished and not filed) | |||||
| Investors Briefing Supplement (adjusted for January 1, 2023 LDTI adoption) (furnished and not filed) | |||||
| 104 | Cover Page Interactive Data File (embedded within the Inline XBRL document). | ||||
SIGNATURE
Pursuant to the requirements of the Securities Exchange Act of 1934, the registrant has duly caused this report to be signed on its behalf by the undersigned hereunto duly authorized.
| EQUITABLE HOLDINGS, INC. | ||||||||
| Date: April 4, 2023 | By: | /s/ Ralph Petruzzo | ||||||
Name: | Ralph Petruzzo | |||||||
Title: | Associate General Counsel | |||||||

| Table of Contents | |||||||||||
| Consolidated Financials and Key Metrics | Page | ||||||||||
| Key Metrics Summary | |||||||||||
| Consolidated Statements of Income (Loss) | |||||||||||
| Consolidated Balance Sheets | |||||||||||
| Consolidated Capital Structure | |||||||||||
| Operating Earnings (Loss) by Segment and Corporate and Other | |||||||||||
| Assets Under Management and Administration | |||||||||||
| Sales Metrics by Segment | |||||||||||
| Select Metrics from Business Segments | |||||||||||
| Individual Retirement | |||||||||||
| Statements of Operating Earnings (Loss) and Summary Metrics | |||||||||||
| Select Operating Metrics | |||||||||||
| Group Retirement | |||||||||||
| Statements of Operating Earnings (Loss) and Summary Metrics | |||||||||||
| Select Operating Metrics | |||||||||||
| Investment Management and Research (1) | |||||||||||
| Statements of Operating Earnings (Loss) and Summary Metrics | |||||||||||
| Select Operating Metrics | |||||||||||
| Net Flows | |||||||||||
| Protection Solutions | |||||||||||
| Statements of Operating Earnings (Loss) and Summary Metrics | |||||||||||
| Select Operating Metrics | |||||||||||
| Wealth Management | |||||||||||
| Statements of Operating Earnings (Loss) and Summary Metrics | |||||||||||
| Select Operating Metrics | |||||||||||
| Legacy | |||||||||||
| Statements of Operating Earnings (Loss) and Summary Metrics | |||||||||||
| Select Operating Metrics | |||||||||||
| Investments | |||||||||||
| Consolidated Investment Portfolio Composition | |||||||||||
| Consolidated Results of General Account Investment Portfolio | |||||||||||
| Additional Information | |||||||||||
| Deferred Policy Acquisition Costs Rollforward | |||||||||||
| Use of Non-GAAP Financial Measures | |||||||||||
| Reconciliation of Non-GAAP Measures | |||||||||||
| Glossary of Selected Financial and Product Terms | |||||||||||
| Analyst Coverage, Ratings & Contact Information | |||||||||||
| Notes: | |||||||||||
| (1) Refers to AllianceBernsten L.P. and AllianceBernstien Holding L.P., collectively | |||||||||||
All information included in this financial supplement is unaudited.
.
This financial supplement should be read in conjunction with Equitable Holdings' filings with the Securities and Exchange Commission (“SEC”) can be accessed upon filing at the SEC’s website at www.sec.gov, and at our website at ir.equitableholdings.com.
| 4Q 2022 Financial Supplement – Updated for LDTI and Resegmentation | 2 | |||||||
Consolidated Financials
and Key Metrics
| 4Q 2022 Financial Supplement – Updated for LDTI and Resegmentation | 3 | |||||||
| Key Metrics Summary | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| For the Three Months Ended or As of | Years Ended or As of | |||||||||||||||||||||||||||||||||||||||||||
| (in millions USD, unless otherwise indicated) | 3/31/2022 | 6/30/2022 | 9/30/2022 | 12/31/2022 | 12/31/2021 | 12/31/2022 | Change | |||||||||||||||||||||||||||||||||||||
| Net income (loss) | $ | 597 | $ | 1,011 | $ | 648 | $ | 138 | $ | 2,172 | $ | 2,394 | 10.2 | % | ||||||||||||||||||||||||||||||
| Net income (loss) attributable to the noncontrolling interest | (67) | (44) | (54) | (76) | (415) | (241) | 41.9 | % | ||||||||||||||||||||||||||||||||||||
| Net income (loss) attributable to Holdings | $ | 530 | $ | 967 | $ | 594 | $ | 62 | $ | 1,757 | $ | 2,153 | 22.5 | % | ||||||||||||||||||||||||||||||
| Non-GAAP Operating Earnings (1) | $ | 499 | $ | 493 | $ | 386 | $ | 348 | $ | 2,555 | $ | 1,726 | (32.4) | % | ||||||||||||||||||||||||||||||
| Total equity attributable to Holdings' shareholders | $ | 7,959 | $ | 5,702 | $ | 3,411 | $ | 1,401 | $ | 10,351 | $ | 1,401 | (86.5) | % | ||||||||||||||||||||||||||||||
| Less: Preferred Stock | 1,562 | 1,562 | 1,562 | 1,562 | 1,562 | 1,562 | — | % | ||||||||||||||||||||||||||||||||||||
| Total equity attributable to Holdings' common shareholders | 6,397 | 4,140 | 1,849 | (161) | 8,789 | (161) | (101.8) | % | ||||||||||||||||||||||||||||||||||||
| Less: Accumulated other comprehensive income (loss) | (1,304) | (4,165) | (6,870) | (8,992) | 1,303 | (8,992) | (789.9) | % | ||||||||||||||||||||||||||||||||||||
| Total equity attributable to Holdings' common shareholders (ex. AOCI) | $ | 7,701 | $ | 8,305 | $ | 8,719 | $ | 8,831 | $ | 7,486 | $ | 8,831 | 18.0 | % | ||||||||||||||||||||||||||||||
| Return on Equity (ex. AOCI) - TTM | N/A | N/A | N/A | 24.7 | % | N/A | 24.7 | % | ||||||||||||||||||||||||||||||||||||
| Non-GAAP Operating ROE (1) | N/A | N/A | N/A | 19.6 | % | N/A | 19.6 | % | ||||||||||||||||||||||||||||||||||||
| Debt to capital: | ||||||||||||||||||||||||||||||||||||||||||||
| Debt to Capital (ex. AOCI) | 29.3 | % | 28.0 | % | 27.2 | % | 27.0 | % | 29.8 | % | 27.0 | % | ||||||||||||||||||||||||||||||||
| Per common share: | ||||||||||||||||||||||||||||||||||||||||||||
| Diluted earnings per common share: (2) | ||||||||||||||||||||||||||||||||||||||||||||
| Net income (loss) attributable to Holdings | $ | 1.32 | $ | 2.47 | $ | 1.54 | $ | 0.10 | $ | 3.98 | $ | 5.46 | 37.0 | % | ||||||||||||||||||||||||||||||
| Non-GAAP Operating Earnings (1) | $ | 1.24 | $ | 1.23 | $ | 0.99 | $ | 0.87 | $ | 5.88 | $ | 4.33 | (26.3) | % | ||||||||||||||||||||||||||||||
| Book value per common share | $ | 16.65 | $ | 10.99 | $ | 5.00 | $ | (0.44) | $ | 22.47 | $ | (0.44) | (102.0) | % | ||||||||||||||||||||||||||||||
| Book value per common share (ex. AOCI) | $ | 20.04 | $ | 22.04 | $ | 23.56 | $ | 24.19 | $ | 19.14 | $ | 24.19 | 26.4 | % | ||||||||||||||||||||||||||||||
| Weighted-average common shares outstanding: | ||||||||||||||||||||||||||||||||||||||||||||
| Basic | 388.6 | 378.9 | 374.5 | 368.6 | 417.4 | 377.6 | (9.5) | % | ||||||||||||||||||||||||||||||||||||
| Diluted | 391.7 | 380.6 | 376.8 | 371.5 | 421.2 | 379.9 | (9.8) | % | ||||||||||||||||||||||||||||||||||||
| Ending common shares outstanding | 384.2 | 376.8 | 370.0 | 365.0 | 391.2 | 365.0 | (6.7) | % | ||||||||||||||||||||||||||||||||||||
| Return to common shareholders: | ||||||||||||||||||||||||||||||||||||||||||||
| Common stock dividend | $ | 70 | $ | 75 | $ | 75 | $ | 74 | $ | 296 | $ | 294 | ||||||||||||||||||||||||||||||||
| Repurchase of common shares (3) | 279 | 220 | 200 | 150 | 1,637 | 849 | ||||||||||||||||||||||||||||||||||||||
| Total capital returned to common shareholders | $ | 349 | $ | 295 | $ | 275 | $ | 224 | $ | 1,933 | $ | 1,143 | ||||||||||||||||||||||||||||||||
| Market Values: | ||||||||||||||||||||||||||||||||||||||||||||
| S&P 500 | 4,530 | 3,785 | 3,586 | 3,840 | 4,766 | 3,840 | (19.4) | % | ||||||||||||||||||||||||||||||||||||
| US 10-Year Treasury | 2.3 | % | 3.0 | % | 3.8 | % | 3.9 | % | 1.5 | % | 3.9 | % | ||||||||||||||||||||||||||||||||
| Notes: | ||||||||||||||||||||||||||||||||||||||||||||
| (1) This measure is a Non-GAAP financial measure. For an explanation of our use of Non-GAAP financial measures, refer to the “Use of Non-GAAP Financial Measures” and "Glossary of Selected Financial and Product Terms" sections of this document. For a reconciliation of this item to the most directly comparable GAAP measure, refer to the “Non-GAAP Reconciliation” section in this document. | ||||||||||||||||||||||||||||||||||||||||||||
| (2) For loss periods, dilutive shares were not included in the calculation of net income (loss) available to shareholders per common share or Non-GAAP Operating Earnings per common share as inclusion of such shares would have an anti-dilutive effect. | ||||||||||||||||||||||||||||||||||||||||||||
| (3) Fourth quarter 2021 repurchase of common shares includes $112 million accelerated from first quarter 2022. | ||||||||||||||||||||||||||||||||||||||||||||
| 4Q 2022 Financial Supplement – Updated for LDTI and Resegmentation | 4 | |||||||
| Consolidated Statements of Income (Loss) | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| For the Three Months Ended | Years Ended | ||||||||||||||||||||||||||||||||||||||||||||||
| (in millions USD, unless otherwise indicated) | 3/31/2022 | 6/30/2022 | 9/30/2022 | 12/31/2022 | 12/31/2021 | 12/31/2022 | Change | ||||||||||||||||||||||||||||||||||||||||
| Revenues | |||||||||||||||||||||||||||||||||||||||||||||||
| Policy charges and fee income | $ | 650 | $ | 620 | $ | 603 | $ | 581 | $ | 2,768 | $ | 2,454 | (11.3) | % | |||||||||||||||||||||||||||||||||
| Premiums | 247 | 238 | 259 | 250 | 960 | 994 | 3.5 | % | |||||||||||||||||||||||||||||||||||||||
| Net derivative gains (losses) | 159 | 1,858 | 199 | (1,309) | (7,149) | 907 | 112.7 | % | |||||||||||||||||||||||||||||||||||||||
| Net investment income (loss) | 804 | 711 | 842 | 958 | 3,846 | 3,315 | (13.8) | % | |||||||||||||||||||||||||||||||||||||||
| Investment gains (losses), net | (326) | (232) | (332) | (55) | 868 | (945) | (208.9) | % | |||||||||||||||||||||||||||||||||||||||
| Investment management and service fees | 1,355 | 1,197 | 1,179 | 1,160 | 5,395 | 4,891 | (9.3) | % | |||||||||||||||||||||||||||||||||||||||
| Other income | 257 | 298 | 242 | 231 | 928 | 1,028 | 10.8 | % | |||||||||||||||||||||||||||||||||||||||
| Total revenues | 3,146 | 4,690 | 2,992 | 1,816 | 7,616 | 12,644 | 66.0 | % | |||||||||||||||||||||||||||||||||||||||
| Benefits and other deductions | |||||||||||||||||||||||||||||||||||||||||||||||
| Policyholders’ benefits | 799 | 585 | 624 | 689 | 2,788 | 2,697 | (3.3) | % | |||||||||||||||||||||||||||||||||||||||
| Remeasurement of liability for future policy benefits | 25 | 16 | 25 | 19 | 13 | 85 | 553.8 | % | |||||||||||||||||||||||||||||||||||||||
| Change in market risk benefits and purchased market risk benefits | (467) | 814 | (491) | (1,136) | (5,943) | (1,280) | 78.5 | % | |||||||||||||||||||||||||||||||||||||||
| Interest credited to policyholders’ account balances | 313 | 310 | 378 | 409 | 1,219 | 1,410 | 15.7 | % | |||||||||||||||||||||||||||||||||||||||
| Compensation and benefits | 596 | 518 | 568 | 519 | 2,363 | 2,201 | (6.9) | % | |||||||||||||||||||||||||||||||||||||||
| Commissions and distribution related payments | 422 | 394 | 368 | 383 | 1,662 | 1,567 | (5.7) | % | |||||||||||||||||||||||||||||||||||||||
| Interest expense | 47 | 50 | 51 | 53 | 244 | 201 | (17.6) | % | |||||||||||||||||||||||||||||||||||||||
| Amortization of deferred policy acquisition costs | 143 | 145 | 148 | 150 | 552 | 586 | 6.2 | % | |||||||||||||||||||||||||||||||||||||||
| Other operating costs and expenses | 534 | 583 | 496 | 572 | 2,107 | 2,185 | 3.7 | % | |||||||||||||||||||||||||||||||||||||||
| Total benefits and other deductions | 2,412 | 3,415 | 2,167 | 1,658 | 5,005 | 9,652 | 92.8 | % | |||||||||||||||||||||||||||||||||||||||
| Income (loss) from operations, before income taxes | 734 | 1,275 | 825 | 158 | 2,611 | 2,992 | 14.6 | % | |||||||||||||||||||||||||||||||||||||||
| Income tax (expense) benefit | (137) | (264) | (177) | (20) | (439) | (598) | (36.2) | % | |||||||||||||||||||||||||||||||||||||||
| Net income (loss) | 597 | 1,011 | 648 | 138 | 2,172 | 2,394 | 10.2 | % | |||||||||||||||||||||||||||||||||||||||
| Less: net (income) loss attributable to the noncontrolling interest | (67) | (44) | (54) | (76) | (415) | (241) | 41.9 | % | |||||||||||||||||||||||||||||||||||||||
| Net income (loss) attributable to Holdings | $ | 530 | $ | 967 | $ | 594 | $ | 62 | $ | 1,757 | $ | 2,153 | 22.5 | % | |||||||||||||||||||||||||||||||||
| Less: Preferred stock dividends | (14) | (26) | (14) | (26) | (79) | (80) | (1.3) | % | |||||||||||||||||||||||||||||||||||||||
| Net income (loss) available to Holdings' common shareholders | $ | 516 | $ | 941 | $ | 580 | $ | 36 | $ | 1,678 | $ | 2,073 | 23.5 | % | |||||||||||||||||||||||||||||||||
| Adjustments related to: | |||||||||||||||||||||||||||||||||||||||||||||||
| Variable annuity product features | $ | (616) | $ | (1,031) | $ | (675) | $ | 129 | $ | 1,115 | $ | (2,193) | |||||||||||||||||||||||||||||||||||
| Investment gains (losses), net | 326 | 231 | 333 | 55 | (867) | 945 | |||||||||||||||||||||||||||||||||||||||||
| Net actuarial gains (losses) related to pension and other postretirement benefit obligations | 19 | 19 | 19 | 25 | 120 | 82 | |||||||||||||||||||||||||||||||||||||||||
| Other adjustments (1) (2) (3) | 228 | 177 | 50 | 150 | 626 | 605 | |||||||||||||||||||||||||||||||||||||||||
| Income tax (expense) benefit related to above adjustments | 9 | 127 | 58 | (76) | (208) | 118 | |||||||||||||||||||||||||||||||||||||||||
| Non-recurring tax items | 3 | 3 | 7 | 3 | 12 | 16 | |||||||||||||||||||||||||||||||||||||||||
| Non-GAAP Operating earnings (4) | $ | 499 | $ | 493 | $ | 386 | $ | 348 | $ | 2,555 | $ | 1,726 | |||||||||||||||||||||||||||||||||||
| Notes: | |||||||||||||||||||||||||||||||||||||||||||||||
| (1) Includes separation costs of $82 million for the year ended December 31, 2021. Separation costs were completed during 2021. | |||||||||||||||||||||||||||||||||||||||||||||||
| (2) Includes certain gross legal expenses related to the cost of insurance litigation and claims related to a commercial relationship of $50 million, $218 million and $207 million for the three months and year ended December 31, 2022 and year ended December 31, 2021, respectively. Includes policyholder benefit costs of $75 million for the year ended December 31, 2022 stemming from a deal to repurchase UL policies from one entity that had invested in numerous policies purchased in the life settlement market. | |||||||||||||||||||||||||||||||||||||||||||||||
| (3) Includes Non-GMxB related derivative hedge losses of $34 million, ($34) million and $65 million for the three months and year ended December 31, 2022 and year ended December 31, 2021, respectively. | |||||||||||||||||||||||||||||||||||||||||||||||
| (4) This measure is a Non-GAAP financial measure. For an explanation of our use of Non-GAAP financial measures, refer to the “Use of Non-GAAP Financial Measures” and "Glossary of Selected Financial and Product Terms" sections of this document. For a reconciliation of this item to the most directly comparable GAAP measure, refer to the “Non-GAAP Reconciliation” section in this document. | |||||||||||||||||||||||||||||||||||||||||||||||
| 4Q 2022 Financial Supplement – Updated for LDTI and Resegmentation | 5 | |||||||
| Consolidated Balance Sheets | ||||||||||||||||||||||||||||||||
| Balances as of | |||||||||||||||||||||||||||||
| (in millions USD, unless otherwise indicated) | 12/31/2021 | 3/31/2022 | 6/30/2022 | 9/30/2022 | 12/31/2022 | ||||||||||||||||||||||||
| Assets | |||||||||||||||||||||||||||||
| Total investments | $ | 105,111 | $ | 98,776 | $ | 93,216 | $ | 92,517 | $ | 93,097 | |||||||||||||||||||
| Cash and cash equivalents | 5,188 | 5,713 | 5,109 | 4,139 | 4,281 | ||||||||||||||||||||||||
| Cash and securities segregated, at fair value | 1,504 | 1,693 | 1,747 | 1,335 | 1,522 | ||||||||||||||||||||||||
| Broker-dealer related receivables | 2,599 | 2,744 | 2,666 | 2,539 | 2,338 | ||||||||||||||||||||||||
| Deferred policy acquisition costs | 6,113 | 6,180 | 6,254 | 6,322 | 6,369 | ||||||||||||||||||||||||
| Goodwill and other intangible assets, net | 4,728 | 4,723 | 4,721 | 5,635 | 5,482 | ||||||||||||||||||||||||
| Amounts due from reinsurers | 4,632 | 4,487 | 4,376 | 4,320 | 8,471 | ||||||||||||||||||||||||
| Current and deferred income taxes | 505 | 1,118 | 1,645 | 2,207 | 781 | ||||||||||||||||||||||||
| Purchased market risk benefits | 14,074 | 12,521 | 11,739 | 10,737 | 10,423 | ||||||||||||||||||||||||
| Other assets | 3,609 | 3,884 | 4,783 | 4,678 | 4,033 | ||||||||||||||||||||||||
| Assets held-for-sale | — | — | — | — | 562 | ||||||||||||||||||||||||
| Separate Accounts assets | 147,305 | 136,812 | 116,765 | 109,622 | 114,853 | ||||||||||||||||||||||||
| Assets for market risk benefits | 318 | 489 | 539 | 514 | 490 | ||||||||||||||||||||||||
| Total assets | $ | 295,687 | $ | 279,140 | $ | 253,560 | $ | 244,565 | $ | 252,702 | |||||||||||||||||||
| Liabilities | |||||||||||||||||||||||||||||
| Policyholders’ account balances | $ | 79,361 | $ | 79,555 | $ | 78,773 | $ | 80,009 | $ | 83,866 | |||||||||||||||||||
| Liability for market risk benefits | $ | 21,688 | $ | 17,976 | $ | 16,723 | $ | 15,569 | $ | 15,766 | |||||||||||||||||||
| Future policy benefits and other policyholders’ liabilities | 18,178 | 17,273 | 16,656 | 16,305 | 16,603 | ||||||||||||||||||||||||
| Broker-dealer related payables | 1,283 | 1,992 | 612 | 607 | 715 | ||||||||||||||||||||||||
| Customers related payables | 3,600 | 3,684 | 3,821 | 3,361 | 3,323 | ||||||||||||||||||||||||
| Amounts due to reinsurers | 1,381 | 1,331 | 1,353 | 1,348 | 1,533 | ||||||||||||||||||||||||
| Short-term debt | 92 | 204 | 245 | 767 | 759 | ||||||||||||||||||||||||
| Long-term debt | 3,839 | 3,840 | 3,840 | 3,321 | 3,322 | ||||||||||||||||||||||||
| Income taxes payable | — | — | — | — | — | ||||||||||||||||||||||||
| Notes issued by consolidated variable interest entities, at fair value using the fair value option | 1,191 | 1,182 | 1,150 | 1,165 | 1,150 | ||||||||||||||||||||||||
| Other liabilities | 5,374 | 5,417 | 6,162 | 7,247 | 7,108 | ||||||||||||||||||||||||
| Liabilities held-for-sale | — | — | — | — | 108 | ||||||||||||||||||||||||
| Separate Accounts liabilities | 147,306 | 136,812 | 116,765 | 109,622 | 114,853 | ||||||||||||||||||||||||
| Total liabilities | 283,292 | 269,266 | 246,100 | 239,321 | 249,106 | ||||||||||||||||||||||||
| Redeemable noncontrolling interest | 468 | 386 | 348 | 354 | 455 | ||||||||||||||||||||||||
| Equity | |||||||||||||||||||||||||||||
| Preferred stock | 1,562 | 1,562 | 1,562 | 1,562 | 1,562 | ||||||||||||||||||||||||
| Common stock | 4 | 4 | 4 | 4 | 4 | ||||||||||||||||||||||||
| Additional paid-in capital | 1,919 | 1,933 | 1,918 | 2,027 | 2,299 | ||||||||||||||||||||||||
| Treasury shares | (2,850) | (3,070) | (3,065) | (3,202) | (3,297) | ||||||||||||||||||||||||
| Retained earnings | 8,413 | 8,834 | 9,448 | 9,890 | 9,825 | ||||||||||||||||||||||||
| Accumulated other comprehensive income (loss) | 1,303 | (1,304) | (4,165) | (6,870) | (8,992) | ||||||||||||||||||||||||
| Total equity attributable to Holdings | 10,351 | 7,959 | 5,702 | 3,411 | 1,401 | ||||||||||||||||||||||||
| Noncontrolling interest | 1,576 | 1,529 | 1,410 | 1,479 | 1,740 | ||||||||||||||||||||||||
| Total equity | 11,927 | 9,488 | 7,112 | 4,890 | 3,141 | ||||||||||||||||||||||||
| Total liabilities, redeemable noncontrolling interest and equity | $ | 295,687 | $ | 279,140 | $ | 253,560 | $ | 244,565 | $ | 252,702 | |||||||||||||||||||
| 4Q 2022 Financial Supplement – Updated for LDTI and Resegmentation | 6 | |||||||
| Consolidated Capital Structure | ||||||||||||||||||||||||||||||||
| Balances as of | |||||||||||||||||||||||||||||
| (in millions USD, unless otherwise indicated) | 12/31/2021 | 3/31/2022 | 6/30/2022 | 9/30/2022 | 12/31/2022 | ||||||||||||||||||||||||
| Short-term and long-term debt: | |||||||||||||||||||||||||||||
| Short-term debt | |||||||||||||||||||||||||||||
| AB commercial paper | $ | — | $ | — | $ | — | $ | — | $ | — | |||||||||||||||||||
| AB revolving credit facility | — | — | — | — | — | ||||||||||||||||||||||||
| CLO Warehousing Debt (1) | 92 | 204 | 245 | 248 | 239 | ||||||||||||||||||||||||
| Current portion of Long-term debt | — | — | — | 519 | 520 | ||||||||||||||||||||||||
| Total short-term debt | 92 | 204 | 245 | 767 | 759 | ||||||||||||||||||||||||
| Total long-term debt | 3,839 | 3,840 | 3,840 | 3,321 | 3,322 | ||||||||||||||||||||||||
Total short-term and long-term debt: [A] | $ | 3,931 | $ | 4,044 | $ | 4,085 | $ | 4,088 | $ | 4,081 | |||||||||||||||||||
| Equity: | |||||||||||||||||||||||||||||
| Preferred stock | $ | 1,562 | $ | 1,562 | $ | 1,562 | $ | 1,562 | $ | 1,562 | |||||||||||||||||||
| Common stock | 4 | 4 | 4 | 4 | 4 | ||||||||||||||||||||||||
| Additional paid-in capital | 1,919 | 1,933 | 1,918 | 2,027 | 2,299 | ||||||||||||||||||||||||
| Treasury stock, at cost | (2,850) | (3,070) | (3,065) | (3,202) | (3,297) | ||||||||||||||||||||||||
| Retained earnings | 8,413 | 8,834 | 9,448 | 9,890 | 9,825 | ||||||||||||||||||||||||
| Accumulated other comprehensive income (loss) | 1,303 | (1,304) | (4,165) | (6,870) | (8,992) | ||||||||||||||||||||||||
| Total equity attributable to Holdings | 10,351 | 7,959 | 5,702 | 3,411 | 1,401 | ||||||||||||||||||||||||
| Noncontrolling interest | 1,576 | 1,529 | 1,410 | 1,479 | 1,740 | ||||||||||||||||||||||||
| Total equity | $ | 11,927 | $ | 9,488 | $ | 7,112 | $ | 4,890 | $ | 3,141 | |||||||||||||||||||
Total equity attributable to Holdings, (ex. AOCI): [B] | $ | 9,048 | $ | 9,263 | $ | 9,867 | $ | 10,281 | $ | 10,393 | |||||||||||||||||||
| Capital: | |||||||||||||||||||||||||||||
| Total capitalization (2) | $ | 14,190 | $ | 11,799 | $ | 9,542 | $ | 7,251 | $ | 5,243 | |||||||||||||||||||
Total capitalization (ex. AOCI): [A+B] (3) | $ | 12,887 | $ | 13,103 | $ | 13,707 | $ | 14,121 | $ | 14,235 | |||||||||||||||||||
| Debt to capital: | |||||||||||||||||||||||||||||
| Debt to capital (ex. AOCI) (3) | 29.8 | % | 29.3 | % | 28.0 | % | 27.2 | % | 27.0 | % | |||||||||||||||||||
| For the Three Months Ended | |||||||||||||||||||||||||||||
| Roll-forward of common shares outstanding (millions of shares): | |||||||||||||||||||||||||||||
| Beginning balance | 404.7 | 391.2 | 384.2 | 376.8 | 370.0 | ||||||||||||||||||||||||
| Repurchases | (9.6) | (7.9) | — | (4.7) | (3.1) | ||||||||||||||||||||||||
| Retirements | (4.0) | (0.7) | (7.6) | (2.3) | (1.9) | ||||||||||||||||||||||||
| Issuances | 0.1 | 1.6 | 0.2 | 0.2 | — | ||||||||||||||||||||||||
| Ending basic common shares outstanding | 391.2 | 384.2 | 376.8 | 370.0 | 365.0 | ||||||||||||||||||||||||
| Total potentially dilutive shares | — | 3.1 | 2.3 | 2.3 | 2.3 | ||||||||||||||||||||||||
| Ending common shares outstanding - maximum potential dilution | 391.2 | 387.3 | 379.1 | 372.3 | 367.3 | ||||||||||||||||||||||||
| Notes: | |||||||||||||||||||||||||||||
(1) CLO Warehousing Debt related to VIE consolidation of CLO investment.
(2) Total capitalization exclusive of CLO Warehousing Debt as the VIE debt is non-recourse.
(3) Debt to capital ratio exclusive of CLO Warehousing Debt as the VIE debt is non-recourse.
| 4Q 2022 Financial Supplement – Updated for LDTI and Resegmentation | 7 | |||||||
| Operating Earnings (Loss) by Segment and Corporate and Other (2/2) | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Year Ended December 31, 2022 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| (in millions USD, unless otherwise indicated) | Individual Retirement | Group Retirement | Inv Mgmt and Research | Protection Solutions | Wealth Management | Legacy | Corporate and Other | Eliminations | Consolidated | |||||||||||||||||||||||||||||||||||||||||||||||
| Revenues | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Policy charges, fee income and premiums | $ | 655 | $ | 318 | $ | — | $ | 2,018 | $ | — | $ | 139 | $ | 318 | $ | — | $ | 3,448 | ||||||||||||||||||||||||||||||||||||||
| Net investment income (loss) | 1,056 | 624 | (43) | 981 | 2 | 252 | 552 | 95 | 3,519 | |||||||||||||||||||||||||||||||||||||||||||||||
| Net derivative gains (losses) | (42) | (30) | 41 | (20) | — | — | 22 | 15 | (14) | |||||||||||||||||||||||||||||||||||||||||||||||
| Investment Management, service fees and other income | 359 | 246 | 4,107 | 141 | 1,444 | 428 | 18 | (870) | 5,873 | |||||||||||||||||||||||||||||||||||||||||||||||
| Segment revenues | 2,028 | 1,158 | 4,105 | 3,120 | 1,446 | 819 | 910 | (760) | 12,826 | |||||||||||||||||||||||||||||||||||||||||||||||
| Benefits and other deductions | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Policyholders’ benefits | 56 | — | — | 1,896 | — | 167 | 509 | — | 2,628 | |||||||||||||||||||||||||||||||||||||||||||||||
| Remeasurement of liability for future policy benefits | (3) | — | — | 47 | — | — | 36 | — | 80 | |||||||||||||||||||||||||||||||||||||||||||||||
| Interest credited to policyholders’ account balances | 318 | 281 | — | 511 | — | 49 | 251 | — | 1,410 | |||||||||||||||||||||||||||||||||||||||||||||||
| Commissions and distribution related payments | 235 | 154 | 630 | 142 | 940 | 187 | 15 | (736) | 1,567 | |||||||||||||||||||||||||||||||||||||||||||||||
| Amortization of deferred policy acquisition costs | 334 | 59 | — | 117 | — | 65 | 11 | — | 586 | |||||||||||||||||||||||||||||||||||||||||||||||
| Compensation and benefits, interest expense and financing fees and other operating costs and expense | 165 | 124 | 2,537 | 290 | 370 | 66 | 505 | (24) | 4,033 | |||||||||||||||||||||||||||||||||||||||||||||||
| Segment benefits and other deductions | 1,105 | 618 | 3,167 | 3,003 | 1,310 | 534 | 1,327 | (760) | 10,304 | |||||||||||||||||||||||||||||||||||||||||||||||
| Operating earnings (loss), before income taxes | 923 | 540 | 938 | 117 | 136 | 285 | (417) | — | 2,522 | |||||||||||||||||||||||||||||||||||||||||||||||
| Income Taxes | (161) | (94) | (162) | (20) | (35) | (50) | 73 | — | (449) | |||||||||||||||||||||||||||||||||||||||||||||||
| Operating earnings (loss), before noncontrolling interest | 762 | 446 | 776 | 97 | 101 | 235 | (344) | — | 2,073 | |||||||||||||||||||||||||||||||||||||||||||||||
| Less: Operating (earnings) loss attributable to the noncontrolling interest | — | — | (352) | — | — | — | 5 | — | (347) | |||||||||||||||||||||||||||||||||||||||||||||||
| Operating earnings (loss) | $ | 762 | $ | 446 | $ | 424 | $ | 97 | $ | 101 | $ | 235 | $ | (339) | $ | — | $ | 1,726 | ||||||||||||||||||||||||||||||||||||||
| Year Ended December 31, 2021 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Individual Retirement | Group Retirement | Inv Mgmt and Research | Protection Solutions | Wealth Management | Legacy | Corporate and Other | Eliminations | Consolidated | ||||||||||||||||||||||||||||||||||||||||||||||||
| Revenues | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Policy charges, fee income and premiums | $ | 726 | $ | 371 | $ | — | $ | 1,951 | $ | — | $ | 335 | $ | 345 | $ | — | $ | 3,728 | ||||||||||||||||||||||||||||||||||||||
| Net investment income (loss) | 863 | 752 | 13 | 1,102 | — | 424 | 693 | 82 | 3,929 | |||||||||||||||||||||||||||||||||||||||||||||||
| Net derivative gains (losses) | (31) | (20) | (13) | (20) | — | — | (42) | 14 | (112) | |||||||||||||||||||||||||||||||||||||||||||||||
| Investment Management, service fees and other income | 431 | 268 | 4,430 | 146 | 1,437 | 470 | 25 | (875) | 6,332 | |||||||||||||||||||||||||||||||||||||||||||||||
| Segment revenues | 1,989 | 1,371 | 4,430 | 3,179 | 1,437 | 1,229 | 1,021 | (779) | 13,877 | |||||||||||||||||||||||||||||||||||||||||||||||
| Benefits and other deductions | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Policyholders’ benefits | 67 | — | — | 1,881 | — | 175 | 610 | — | 2,733 | |||||||||||||||||||||||||||||||||||||||||||||||
| Remeasurement of liability for future policy benefits | 30 | — | — | (33) | — | 9 | 7 | — | 13 | |||||||||||||||||||||||||||||||||||||||||||||||
| Interest credited to policyholders’ account balances | 225 | 303 | — | 516 | — | 53 | 122 | — | 1,219 | |||||||||||||||||||||||||||||||||||||||||||||||
| Commissions and distribution related payments | 233 | 149 | 708 | 131 | 946 | 230 | 14 | (749) | 1,662 | |||||||||||||||||||||||||||||||||||||||||||||||
| Amortization of deferred policy acquisition costs | 294 | 64 | — | 116 | — | 66 | 12 | — | 552 | |||||||||||||||||||||||||||||||||||||||||||||||
| Compensation and benefits, interest expense and financing fees and other operating costs and expense | 191 | 163 | 2,512 | 255 | 408 | 72 | 524 | (30) | 4,095 | |||||||||||||||||||||||||||||||||||||||||||||||
| Segment benefits and other deductions | 1,040 | 679 | 3,220 | 2,866 | 1,354 | 605 | 1,289 | (779) | 10,274 | |||||||||||||||||||||||||||||||||||||||||||||||
| Operating earnings (loss), before income taxes | 949 | 692 | 1,210 | 313 | 83 | 624 | (268) | — | 3,603 | |||||||||||||||||||||||||||||||||||||||||||||||
| Income Taxes | (155) | (113) | (208) | (51) | (25) | (102) | 44 | — | (610) | |||||||||||||||||||||||||||||||||||||||||||||||
| Operating earnings (loss), before noncontrolling interest | 794 | 579 | 1,002 | 262 | 58 | 522 | (224) | — | 2,993 | |||||||||||||||||||||||||||||||||||||||||||||||
| Less: Operating (earnings) loss attributable to the noncontrolling interest | — | — | (438) | — | — | — | — | — | (438) | |||||||||||||||||||||||||||||||||||||||||||||||
| Operating earnings (loss) | $ | 794 | $ | 579 | $ | 564 | $ | 262 | $ | 58 | $ | 522 | $ | (224) | $ | — | $ | 2,555 | ||||||||||||||||||||||||||||||||||||||
| 4Q 2022 Financial Supplement – Updated for LDTI and Resegmentation | 8 | |||||||
| Assets Under Management and Administration | ||
| Balances as of | ||||||||||||||||||||||||||||||||
| (in billions USD, except for Equitable Headcount) | 12/31/2021 | 3/31/2022 | 6/30/2022 | 9/30/2022 | 12/31/2022 | |||||||||||||||||||||||||||
| Assets Under Management | ||||||||||||||||||||||||||||||||
| AB AUM | ||||||||||||||||||||||||||||||||
| Total AB | $ | 778.6 | $ | 735.4 | $ | 646.8 | $ | 612.7 | $ | 646.4 | ||||||||||||||||||||||
| Exclusion for General Account and other Affiliated Accounts | (79.7) | (75.1) | (69.4) | (66.8) | (66.8) | |||||||||||||||||||||||||||
| Exclusion for Separate Accounts | (48.8) | (45.3) | (38.4) | (36.1) | (38.2) | |||||||||||||||||||||||||||
| AB third party | $ | 650.1 | $ | 615.0 | $ | 539.0 | $ | 509.8 | $ | 541.4 | ||||||||||||||||||||||
| Total company AUM | ||||||||||||||||||||||||||||||||
| AB third party | $ | 650.1 | $ | 615.0 | $ | 539.0 | $ | 509.8 | $ | 541.4 | ||||||||||||||||||||||
| General Account and other Affiliated Accounts (1) (3) (4) | 110.3 | 104.5 | 98.3 | 96.7 | 97.4 | |||||||||||||||||||||||||||
| Separate Accounts (2) (3) (4) | 147.3 | 136.8 | 116.8 | 109.6 | 114.9 | |||||||||||||||||||||||||||
| Total AUM | $ | 907.7 | $ | 856.3 | $ | 754.1 | $ | 716.1 | $ | 753.6 | ||||||||||||||||||||||
| Total Assets Under Administration (AUA) (5) | $ | 82.8 | $ | 78.9 | $ | 70.4 | 68.4 | 72.4 | ||||||||||||||||||||||||
| Equitable Advisor Headcount | ||||||||||||||||||||||||||||||||
| Total Number of Equitable Advisors | 4,382 | 4,252 | 4,166 | 4,129 | 4,258 | |||||||||||||||||||||||||||
| Notes: | ||||||||||||||||||||||||||||||||
(1) “General Account and Other Affiliated Accounts” refers to assets held in the general accounts of our insurance companies and other assets on which we bear the investment risk. | ||||||||||||||||||||||||||||||||
(2) “Separate Accounts” refers to the separate account investment assets of our insurance subsidiaries excluding any assets on which we bear the investment risk. | ||||||||||||||||||||||||||||||||
| (3) As of December 31, 2021, March 31, 2022, June 30, 2022, September 30, 2022 and December 31, 2022, Separate Account and General Account AUM is inclusive of $16.6 billion, $61 million, $15.1 billion, $60 million, $12.7 billion, $60 million, $11.7 billion, $58 million, $12.1 billion and $56 million, respectively, Account Value ceded to Venerable. For additional information on the Venerable transaction see Note 1 of the Notes to Consolidated Financial Statements within the 10-K. | ||||||||||||||||||||||||||||||||
(4) As of December 31, 2022, Separate Account and General Account AUM is inclusive $5.6 billion and $3.9 billion, respectively, Account Value ceded to Global Atlantic. For additional information on the Global Atlantic transaction see MD&A - Executive Summary “Global Atlantic Reinsurance Transaction" within the 10-K. | ||||||||||||||||||||||||||||||||
| (5) AUA includes Equitable Advisors Advisory and Brokerage AUA; Equitable Advisors broker-dealer business is included in Wealth Management. | ||||||||||||||||||||||||||||||||
| 4Q 2022 Financial Supplement – Updated for LDTI and Resegmentation | 9 | |||||||
| Sales Metrics by Segment | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| For the Three Months Ended | Years Ended | |||||||||||||||||||||||||||||||||||||||||||||||||
| (in millions USD, unless otherwise indicated) | 12/31/2021 | 3/31/2022 | 6/30/2022 | 9/30/2022 | 12/31/2022 | 12/31/2021 | 12/31/2022 | Change | ||||||||||||||||||||||||||||||||||||||||||
| Retirement Operations | ||||||||||||||||||||||||||||||||||||||||||||||||||
| Individual Retirement | ||||||||||||||||||||||||||||||||||||||||||||||||||
| First year premiums and deposits | $ | 3,037 | $ | 2,735 | $ | 2,930 | $ | 2,799 | $ | 2,438 | $ | 10,977 | $ | 10,902 | (0.7) | % | ||||||||||||||||||||||||||||||||||
| Renewal premium and deposits | 68 | 84 | 89 | 111 | 86 | 324 | 370 | 14.2 | % | |||||||||||||||||||||||||||||||||||||||||
| Total Gross Premiums | $ | 3,105 | $ | 2,819 | $ | 3,019 | $ | 2,910 | $ | 2,524 | $ | 11,301 | $ | 11,272 | (0.3) | % | ||||||||||||||||||||||||||||||||||
| Group Retirement | ||||||||||||||||||||||||||||||||||||||||||||||||||
| First year premiums and deposits | $ | 452 | $ | 879 | $ | 476 | $ | 371 | $ | 392 | $ | 1,501 | $ | 2,118 | 41.1 | % | ||||||||||||||||||||||||||||||||||
| Renewal premium and deposits | 626 | 623 | 657 | 490 | 560 | 2,338 | 2,330 | (0.3) | % | |||||||||||||||||||||||||||||||||||||||||
| Total Gross Premiums | $ | 1,078 | $ | 1,502 | $ | 1,133 | $ | 861 | $ | 952 | $ | 3,839 | $ | 4,448 | 15.9 | % | ||||||||||||||||||||||||||||||||||
| Protection Solutions | ||||||||||||||||||||||||||||||||||||||||||||||||||
| First year premiums and deposits | $ | 133 | $ | 116 | $ | 99 | $ | 101 | $ | 108 | $ | 426 | $ | 424 | (0.5) | % | ||||||||||||||||||||||||||||||||||
| Renewal premium and deposits (1) | 668 | 662 | 661 | 668 | 668 | 2,639 | 2,659 | 0.7 | % | |||||||||||||||||||||||||||||||||||||||||
| Total Gross Premiums (1) | $ | 801 | $ | 778 | $ | 760 | $ | 769 | $ | 776 | $ | 3,065 | $ | 3,083 | 0.6 | % | ||||||||||||||||||||||||||||||||||
| Investment Management and Research (in billions USD) | ||||||||||||||||||||||||||||||||||||||||||||||||||
| Gross Sales by distribution channel | ||||||||||||||||||||||||||||||||||||||||||||||||||
| Institutional (4) | $ | 6.6 | $ | 14.3 | $ | 3.3 | $ | 1.9 | $ | 12.6 | $ | 31.7 | $ | 32.2 | 1.6 | % | ||||||||||||||||||||||||||||||||||
| Retail | 27.6 | 20.6 | 17.3 | 13.8 | 14.2 | 100.0 | 65.9 | (34.1) | % | |||||||||||||||||||||||||||||||||||||||||
| Private Wealth | 5.2 | 6.0 | 3.3 | 4.1 | 4.1 | 18.3 | 17.5 | (4.4) | % | |||||||||||||||||||||||||||||||||||||||||
| Firmwide Gross Sales (4) | $ | 39.4 | $ | 40.9 | $ | 23.9 | $ | 19.8 | $ | 30.9 | $ | 150.0 | $ | 115.6 | (22.9) | % | ||||||||||||||||||||||||||||||||||
| Gross sales by investment service | ||||||||||||||||||||||||||||||||||||||||||||||||||
| Equity Active | $ | 21.8 | $ | 17.3 | $ | 11.4 | $ | 8.0 | $ | 9.3 | $ | 72.9 | $ | 46.0 | (36.9) | % | ||||||||||||||||||||||||||||||||||
| Equity Passive (2) (4) | 0.3 | 0.2 | 1.1 | 0.4 | 0.1 | 1.4 | 1.8 | 28.6 | % | |||||||||||||||||||||||||||||||||||||||||
| Fixed Income - Taxable | 7.4 | 7.1 | 4.0 | 6.1 | 8.3 | 44.9 | 25.5 | (43.2) | % | |||||||||||||||||||||||||||||||||||||||||
| Fixed Income - Tax-Exempt | 3.6 | 4.0 | 5.2 | 3.2 | 3.6 | 13.5 | 16.0 | 18.5 | % | |||||||||||||||||||||||||||||||||||||||||
| Fixed Income Passive (2) (4) | 3.4 | (0.1) | — | — | — | 4.6 | (0.1) | (102.2) | % | |||||||||||||||||||||||||||||||||||||||||
| Alternatives/Multi-Asset Solutions (3) (4) | 2.9 | 12.4 | 2.2 | 2.1 | 9.5 | 12.7 | 26.4 | 107.9 | % | |||||||||||||||||||||||||||||||||||||||||
| Firmwide Gross Sales (4) | $ | 39.4 | $ | 40.9 | $ | 23.9 | $ | 19.8 | $ | 30.8 | $ | 150.0 | $ | 115.6 | (22.9) | % | ||||||||||||||||||||||||||||||||||
| Wealth Management (in millions USD) | ||||||||||||||||||||||||||||||||||||||||||||||||||
| Sales by Product Type | ||||||||||||||||||||||||||||||||||||||||||||||||||
| Advisory | $ | 3,052 | $ | 2,745 | $ | 2,379 | $ | 2,114 | $ | 1,850 | $ | 11,449 | $ | 9,089 | (20.6) | % | ||||||||||||||||||||||||||||||||||
| Brokerage and Direct | 754 | 711 | 654 | 805 | 907 | 3,037 | 3,077 | 1.3 | % | |||||||||||||||||||||||||||||||||||||||||
| Retirement, Premiums and Deposits (5) | 2,602 | 2,559 | 2,597 | 2,713 | 2,877 | 10,058 | 10,746 | 6.8 | % | |||||||||||||||||||||||||||||||||||||||||
| Total sales | $ | 6,408 | $ | 6,015 | $ | 5,631 | $ | 5,632 | $ | 5,634 | $ | 24,544 | $ | 22,912 | (12.5) | % | ||||||||||||||||||||||||||||||||||
| Notes: | ||||||||||||||||||||||||||||||||||||||||||||||||||
| (1) 1Q'22 variable universal life renewals previously reported as $514M during first quarter 2022. Amount updated to $249M during second quarter 2022 to properly reflect variable universal life product renewals. This resulted in a change for gross written premiums from $1,033 to $778. | ||||||||||||||||||||||||||||||||||||||||||||||||||
(2) Includes index and enhanced index services. | ||||||||||||||||||||||||||||||||||||||||||||||||||
(3) Includes certain multi-asset solutions and services not included in equity or fixed income services | ||||||||||||||||||||||||||||||||||||||||||||||||||
| (4) AB line item does not cross foot for the twelve months ended 2022 due to rounding. | ||||||||||||||||||||||||||||||||||||||||||||||||||
| (5) Represents premiums and deposits associated with Retirement Operations | ||||||||||||||||||||||||||||||||||||||||||||||||||
| 4Q 2022 Financial Supplement – Updated for LDTI and Resegmentation | 10 | |||||||
Business Segments:
Operating Earnings Results and Metrics
| 4Q 2022 Financial Supplement – Updated for LDTI and Resegmentation | 11 | |||||||
| Individual Retirement - Operating Earnings (Loss) and Summary Metrics | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| For the Three Months Ended or As of | Years Ended or As of | |||||||||||||||||||||||||||||||||||||||||||
| (in millions USD, unless otherwise indicated) | 3/31/2022 | 6/30/2022 | 9/30/2022 | 12/31/2022 | 12/31/2021 | 12/31/2022 | Change | |||||||||||||||||||||||||||||||||||||
| Revenues | ||||||||||||||||||||||||||||||||||||||||||||
| Policy charges, fee income and premiums | $ | 183 | $ | 163 | $ | 158 | $ | 151 | $ | 726 | $ | 655 | (9.8) | % | ||||||||||||||||||||||||||||||
| Net investment income (loss) | 236 | 229 | 283 | 308 | 863 | 1,056 | 22.4 | % | ||||||||||||||||||||||||||||||||||||
| Net derivative gains (losses) | (8) | (10) | (16) | (8) | (31) | (42) | (35.5) | % | ||||||||||||||||||||||||||||||||||||
| Investment management, service fees and other income | 96 | 89 | 87 | 87 | 431 | 359 | (16.7) | % | ||||||||||||||||||||||||||||||||||||
| Segment revenues | 507 | 471 | 512 | 538 | 1,989 | 2,028 | 2.0 | % | ||||||||||||||||||||||||||||||||||||
| Benefits and other deductions | ||||||||||||||||||||||||||||||||||||||||||||
| Policyholders’ benefits | 18 | 13 | 14 | 11 | 67 | 56 | (16.4) | % | ||||||||||||||||||||||||||||||||||||
| Remeasurement of Liability for Future Policy Benefits | — | (1) | (1) | (1) | 30 | (3) | — | % | ||||||||||||||||||||||||||||||||||||
| Interest credited to policyholders’ account balances | 60 | 66 | 85 | 107 | 225 | 318 | 41.3 | % | ||||||||||||||||||||||||||||||||||||
| Commissions and distribution-related payments | 64 | 54 | 54 | 63 | 233 | 235 | 0.9 | % | ||||||||||||||||||||||||||||||||||||
| Amortization of deferred policy acquisition costs | 80 | 82 | 85 | 87 | 294 | 334 | 13.6 | % | ||||||||||||||||||||||||||||||||||||
| Compensation and benefits, interest expense and financing fees and other operating costs and expense | 41 | 30 | 47 | 47 | 191 | 165 | (13.6) | % | ||||||||||||||||||||||||||||||||||||
| Segment benefits and other deductions | 263 | 244 | 284 | 314 | 1,040 | 1,105 | 6.3 | % | ||||||||||||||||||||||||||||||||||||
| Operating earnings (loss), before income taxes | 244 | 227 | 228 | 224 | 949 | 923 | (2.7) | % | ||||||||||||||||||||||||||||||||||||
| Income taxes | (41) | (41) | (45) | (34) | (155) | (161) | (3.9) | % | ||||||||||||||||||||||||||||||||||||
| Operating earnings (loss), before noncontrolling interest | 203 | 186 | 183 | 190 | 794 | 762 | (4.0) | % | ||||||||||||||||||||||||||||||||||||
| Less: Operating (earnings) loss attributable to the noncontrolling interest | — | — | — | — | — | — | — | % | ||||||||||||||||||||||||||||||||||||
| Operating earnings (loss) | $ | 203 | $ | 186 | $ | 183 | $ | 190 | $ | 794 | $ | 762 | (4.0) | % | ||||||||||||||||||||||||||||||
| Summary Metrics | ||||||||||||||||||||||||||||||||||||||||||||
Operating earnings (loss) - TTM: | N/A | N/A | N/A | $ | 762 | $ | 794 | $ | 762 | (4.0) | % | |||||||||||||||||||||||||||||||||
| Average Account Value (TTM) | $ | 70,950 | $ | 64,978 | $ | 58,389 | $ | 67,818 | $ | 74,667 | $ | 67,818 | (11.0) | % | ||||||||||||||||||||||||||||||
| Return on assets (TTM) | N/A | N/A | N/A | 1.36 | % | 1.27 | % | 1.36 | % | |||||||||||||||||||||||||||||||||||
| Net flows | $ | 397 | $ | 1,433 | $ | 1,264 | $ | 838 | $ | 2,598 | $ | 3,932 | 51.3 | % | ||||||||||||||||||||||||||||||
| First year premiums and deposits | $ | 2,802 | $ | 3,054 | $ | 3,003 | $ | 2,624 | $ | 10,983 | $ | 11,483 | (0.7) | % | ||||||||||||||||||||||||||||||
| In-force Policy Count by Product (in thousands): | 573 | 578 | 583 | 587 | 571 | 587 | ||||||||||||||||||||||||||||||||||||||
| 4Q 2022 Financial Supplement – Updated for LDTI and Resegmentation | 12 | |||||||
| Individual Retirement - Select Operating Metrics | ||||||||||||||||||||||||||||||||||||||
| For the Three Months Ended or As of | Years Ended or As of | |||||||||||||||||||||||||||||||||||||
| (in millions USD, unless otherwise indicated) | 3/31/2022 | 6/30/2022 | 9/30/2022 | 12/31/2022 | 12/31/2021 | 12/31/2022 | ||||||||||||||||||||||||||||||||
| Sales Metrics | ||||||||||||||||||||||||||||||||||||||
| First Year Premiums and Deposits by Product: | ||||||||||||||||||||||||||||||||||||||
| SCS | $ | 1,926 | $ | 2,183 | $ | 2,038 | $ | 1,806 | $ | 7,627 | $ | 7,953 | ||||||||||||||||||||||||||
| SCS Income | 67 | 124 | 204 | 186 | 6 | 581 | ||||||||||||||||||||||||||||||||
| Retirement Cornerstone | 481 | 390 | 421 | 334 | 1,951 | 1,626 | ||||||||||||||||||||||||||||||||
| Investment Edge | 241 | 289 | 271 | 235 | 1,048 | 1,036 | ||||||||||||||||||||||||||||||||
| Other | 87 | 68 | 69 | 63 | 351 | 287 | ||||||||||||||||||||||||||||||||
| Total First Year Premiums and Deposits | $ | 2,802 | $ | 3,054 | $ | 3,003 | $ | 2,624 | $ | 10,983 | $ | 11,483 | ||||||||||||||||||||||||||
| Account Values | ||||||||||||||||||||||||||||||||||||||
| General Account: | ||||||||||||||||||||||||||||||||||||||
| Balance as of beginning of period | $ | 36,649 | $ | 36,665 | $ | 34,554 | $ | 34,502 | $ | 29,661 | $ | 36,649 | ||||||||||||||||||||||||||
| Gross premiums and deposits (3) | 1,830 | 2,184 | 2,146 | 1,943 | 7,111 | 8,103 | ||||||||||||||||||||||||||||||||
| Surrenders, withdrawals and benefits | (885) | (821) | (721) | (765) | (3,161) | (3,192) | ||||||||||||||||||||||||||||||||
| Net flows | 945 | 1,363 | 1,425 | 1,178 | 3,950 | 4,911 | ||||||||||||||||||||||||||||||||
| Investment performance, interest credited and policy charges | (930) | (3,474) | (1,477) | 2,083 | 3,136 | (3,798) | ||||||||||||||||||||||||||||||||
| Other (1) | — | — | — | — | (36) | — | ||||||||||||||||||||||||||||||||
| Balance as of end of period | $ | 36,665 | $ | 34,554 | $ | 34,502 | $ | 37,763 | $ | 36,649 | $ | 37,763 | ||||||||||||||||||||||||||
| Separate Accounts: | ||||||||||||||||||||||||||||||||||||||
| Balance as of beginning of period | $ | 29,053 | $ | 23,638 | $ | 20,270 | $ | 18,225 | $ | 42,860 | $ | 29,053 | ||||||||||||||||||||||||||
| Gross premiums and deposits (3) | 1,014 | 831 | 871 | 669 | 3,880 | 3,385 | ||||||||||||||||||||||||||||||||
| Surrenders, withdrawals and benefits | (1,562) | (761) | (1,032) | (1,009) | (5,232) | (4,364) | ||||||||||||||||||||||||||||||||
| Net flows | (548) | 70 | (161) | (340) | (1,352) | (979) | ||||||||||||||||||||||||||||||||
| Investment performance, interest credited and policy charges | (4,867) | (3,438) | (1,884) | 1,702 | 4,356 | (8,487) | ||||||||||||||||||||||||||||||||
| Other (2) | — | — | — | — | 55 | — | ||||||||||||||||||||||||||||||||
| Balance as of end of period | $ | 23,638 | $ | 20,270 | $ | 18,225 | $ | 19,587 | $ | 29,053 | $ | 19,587 | ||||||||||||||||||||||||||
| Total: | ||||||||||||||||||||||||||||||||||||||
| Balance as of beginning of period | $ | 65,702 | $ | 60,303 | $ | 54,824 | $ | 52,727 | $ | 72,521 | $ | 65,702 | ||||||||||||||||||||||||||
| Gross premiums and deposits (3) | 2,844 | 3,015 | 3,017 | 2,612 | 10,991 | 11,488 | ||||||||||||||||||||||||||||||||
| Surrenders, withdrawals and benefits | (2,447) | (1,582) | (1,753) | (1,774) | (8,393) | (7,556) | ||||||||||||||||||||||||||||||||
| Net flows | 397 | 1,433 | 1,264 | 838 | 2,598 | 3,932 | ||||||||||||||||||||||||||||||||
| Investment performance, interest credited and policy charges | (5,797) | (6,912) | (3,361) | 3,785 | 7,492 | (12,285) | ||||||||||||||||||||||||||||||||
| Other (1) (2) | — | — | — | — | 19 | — | ||||||||||||||||||||||||||||||||
| Balance as of end of period | $ | 60,302 | $ | 54,824 | $ | 52,727 | $ | 57,350 | $ | 65,703 | $ | 57,349 | ||||||||||||||||||||||||||
| Net Amount at Risk (NAR) | ||||||||||||||||||||||||||||||||||||||
| Total GMIB NAR | $ | 26 | $ | 31 | $ | 18 | $ | 18 | $ | 20 | $ | 18 | ||||||||||||||||||||||||||
| Total GMWB NAR | — | — | — | — | — | — | ||||||||||||||||||||||||||||||||
| Total GMDB NAR | 404 | 584 | 659 | 646 | 294 | 646 | ||||||||||||||||||||||||||||||||
| MRB Reserves (Net of Reinsurance) | $ | 555 | $ | 477 | $ | 459 | $ | 588 | $ | 1,131 | $ | 588 | ||||||||||||||||||||||||||
| Notes: | ||||||||||||||||||||||||||||||||||||||
| (1) For the twelve months ended December 31, 2021, amounts reflect ($38) million transfer of policyholders account balances to future policyholder benefits and other policyholders liabilities related to structured settlement contracts. | ||||||||||||||||||||||||||||||||||||||
| (2) For the twelve months ended December 31, 2021 amounts reflect $57 million of AV transfer of a closed block of GMxB business from GR to IR. | ||||||||||||||||||||||||||||||||||||||
| (3) Includes deposits from certain other products not reported as first year premiums and deposits or renewal premiums and deposits elsewhere in this document. | ||||||||||||||||||||||||||||||||||||||
| 4Q 2022 Financial Supplement – Updated for LDTI and Resegmentation | 13 | |||||||
| Group Retirement - Operating Earnings (Loss) and Summary Metrics | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| For the Three Months Ended or As of | Years Ended or As of | |||||||||||||||||||||||||||||||||||||||||||
| (in millions USD, unless otherwise indicated) | 3/31/2022 | 6/30/2022 | 9/30/2022 | 12/31/2022 | 12/31/2021 | 12/31/2022 | Change | |||||||||||||||||||||||||||||||||||||
| Revenues | ||||||||||||||||||||||||||||||||||||||||||||
| Policy charges, fee income and premiums | $ | 94 | $ | 83 | $ | 80 | $ | 61 | $ | 371 | $ | 318 | (14.3) | % | ||||||||||||||||||||||||||||||
| Net investment income (loss) | 180 | 163 | 160 | 121 | 752 | 624 | (17.0) | % | ||||||||||||||||||||||||||||||||||||
| Net derivative gains (losses) | (5) | (9) | (13) | (3) | (20) | (30) | (50.0) | % | ||||||||||||||||||||||||||||||||||||
| Investment management, service fees and other income | 66 | 61 | 60 | 59 | 268 | 246 | (8.2) | % | ||||||||||||||||||||||||||||||||||||
| Segment revenues | 335 | 298 | 287 | 238 | 1,371 | 1,158 | (15.5) | % | ||||||||||||||||||||||||||||||||||||
| Benefits and other deductions | ||||||||||||||||||||||||||||||||||||||||||||
| Policyholder benefits | — | — | — | — | — | — | — | % | ||||||||||||||||||||||||||||||||||||
| Remeasurement of liability for future policy benefits | — | — | — | — | — | — | — | % | ||||||||||||||||||||||||||||||||||||
| Interest credited to policyholders’ account balances | 78 | 72 | 79 | 52 | 303 | 281 | (7.3) | % | ||||||||||||||||||||||||||||||||||||
| Commissions and distribution-related payments | 42 | 42 | 33 | 37 | 149 | 154 | 3.4 | % | ||||||||||||||||||||||||||||||||||||
| Amortization of deferred policy acquisition costs | 15 | 15 | 14 | 15 | 64 | 59 | (7.8) | % | ||||||||||||||||||||||||||||||||||||
| Compensation and benefits, interest expense and financing fees and other operating costs and expense | 28 | 32 | 37 | 27 | 163 | 124 | (23.9) | % | ||||||||||||||||||||||||||||||||||||
| Segment benefits and other deductions | 163 | 161 | 163 | 131 | 679 | 618 | (9.0) | % | ||||||||||||||||||||||||||||||||||||
| Operating earnings (loss), before income taxes | 172 | 137 | 124 | 107 | 692 | 540 | (22.0) | % | ||||||||||||||||||||||||||||||||||||
| Income taxes | (28) | (26) | (25) | (15) | (113) | (94) | 16.8 | % | ||||||||||||||||||||||||||||||||||||
| Operating earnings (loss), before noncontrolling interest | 144 | 111 | 99 | 92 | 579 | 446 | (23.0) | % | ||||||||||||||||||||||||||||||||||||
| Less: Operating (earnings) loss attributable to the noncontrolling interest | — | — | — | — | — | — | — | % | ||||||||||||||||||||||||||||||||||||
| Operating earnings (loss) | $ | 144 | $ | 111 | $ | 99 | $ | 92 | $ | 579 | $ | 446 | (23.0) | % | ||||||||||||||||||||||||||||||
| Summary Metrics | ||||||||||||||||||||||||||||||||||||||||||||
Operating earnings (loss) - TTM: [A] | N/A | N/A | N/A | $ | 446 | $ | 579 | $ | 446 | (23.0) | % | |||||||||||||||||||||||||||||||||
| Average Account Value (TTM) (1) | $ | 46,515 | $ | 45,232 | $ | 43,680 | $ | 39,729 | $ | 46,075 | $ | 39,729 | (13.8) | % | ||||||||||||||||||||||||||||||
| Return on assets (TTM) (1) | N/A | N/A | N/A | 1.36 | % | 1.50 | % | 1.36 | % | |||||||||||||||||||||||||||||||||||
| Net flows (2) | $ | 523 | $ | 144 | $ | (57) | $ | 24 | $ | (177) | $ | 634 | 458.5 | % | ||||||||||||||||||||||||||||||
| Gross premiums and deposits | $ | 1,502 | $ | 1,133 | $ | 861 | $ | 952 | $ | 3,839 | $ | 4,448 | 15.9 | % | ||||||||||||||||||||||||||||||
| Notes: | ||||||||||||||||||||||||||||||||||||||||||||
| (1) Amounts revised to include Mutual Fund AUA balances. Impact to average account value TTM for December 31 2021 is $(383) million. | ||||||||||||||||||||||||||||||||||||||||||||
| (2) For the three months ended and year ended December 31, 2022, net outflows of $179 million are excluded as these amounts are related to ceded AV to Global Atlantic. | ||||||||||||||||||||||||||||||||||||||||||||
| 4Q 2022 Financial Supplement – Updated for LDTI and Resegmentation | 14 | |||||||
| Group Retirement - Select Operating Metrics | |||||||||||||||||||||||||||||||||||||||||||||||
| For the Three Months Ended or As of | Years Ended or As of | |||||||||||||||||||||||||||||||||||||
| (in millions USD, unless otherwise indicated) | 3/31/2022 | 6/30/2022 | 9/30/2022 | 12/31/2022 | 12/31/2021 | 12/31/2022 | ||||||||||||||||||||||||||||||||
| Sales Metrics | ||||||||||||||||||||||||||||||||||||||
| Gross premiums and deposits: (1) | ||||||||||||||||||||||||||||||||||||||
| First-year premiums and deposits | $ | 879 | $ | 476 | $ | 371 | $ | 392 | $ | 1,501 | $ | 2,118 | ||||||||||||||||||||||||||
| Renewal premiums and deposits | 623 | 657 | 490 | 560 | 2,338 | 2,330 | ||||||||||||||||||||||||||||||||
| Group Retirement premiums and deposits | $ | 1,502 | $ | 1,133 | $ | 861 | $ | 952 | $ | 3,839 | $ | 4,448 | ||||||||||||||||||||||||||
| Gross premiums and deposits by market: (1) | ||||||||||||||||||||||||||||||||||||||
| Tax-exempt | $ | 219 | $ | 231 | $ | 293 | $ | 258 | $ | 1,017 | $ | 1,001 | ||||||||||||||||||||||||||
| Corporate | 89 | 62 | 69 | 103 | 450 | 323 | ||||||||||||||||||||||||||||||||
| Institutional | 565 | 179 | 3 | 25 | 9 | 772 | ||||||||||||||||||||||||||||||||
| Other | 6 | 4 | 6 | 6 | 25 | 22 | ||||||||||||||||||||||||||||||||
| Total First Year Premiums and Deposits | 879 | 476 | 371 | 392 | 1,501 | 2,118 | ||||||||||||||||||||||||||||||||
| Tax-exempt | 468 | 518 | 364 | 435 | 1,789 | 1,785 | ||||||||||||||||||||||||||||||||
| Corporate | 103 | 94 | 93 | 87 | 373 | 377 | ||||||||||||||||||||||||||||||||
| Institutional | — | — | — | — | — | — | ||||||||||||||||||||||||||||||||
| Other | 52 | 45 | 33 | 38 | 176 | 168 | ||||||||||||||||||||||||||||||||
| Total renewal premiums and deposits | 623 | 657 | 490 | 560 | 2,338 | 2,330 | ||||||||||||||||||||||||||||||||
| Group Retirement premiums and deposits by market | $ | 1,502 | $ | 1,133 | $ | 861 | $ | 952 | $ | 3,839 | $ | 4,448 | ||||||||||||||||||||||||||
| Account Values and Assets under Administration | ||||||||||||||||||||||||||||||||||||||
| General Account: | ||||||||||||||||||||||||||||||||||||||
| Balance as of beginning of period | $ | 13,046 | $ | 13,171 | $ | 13,240 | $ | 13,234 | $ | 12,826 | $ | 13,046 | ||||||||||||||||||||||||||
| Gross premiums and deposits | 329 | 299 | 242 | 239 | 1,055 | 1,109 | ||||||||||||||||||||||||||||||||
| Surrenders, withdrawals and benefits | (270) | (256) | (304) | (333) | (1,178) | (1,163) | ||||||||||||||||||||||||||||||||
| Net flows | 59 | 43 | (62) | (94) | (123) | (54) | ||||||||||||||||||||||||||||||||
| Investment performance, interest credited and policy charges | 66 | 26 | 56 | 87 | 345 | 235 | ||||||||||||||||||||||||||||||||
| Other (2) | — | — | — | — | (2) | — | ||||||||||||||||||||||||||||||||
| Ceded to Global Atlantic (6) | — | — | — | (4,052) | — | (4,052) | ||||||||||||||||||||||||||||||||
| Balance as of end of period | $ | 13,171 | $ | 13,240 | $ | 13,234 | $ | 9,175 | $ | 13,046 | $ | 9,175 | ||||||||||||||||||||||||||
| Separate Accounts and Mutual Funds (3) (4) (5) | ||||||||||||||||||||||||||||||||||||||
| Balance as of beginning of period | $ | 34,763 | $ | 32,864 | $ | 27,927 | $ | 26,476 | $ | 29,930 | $ | 34,763 | ||||||||||||||||||||||||||
| Gross premiums and deposits | 1,173 | 834 | 619 | 713 | 2,784 | 3,339 | ||||||||||||||||||||||||||||||||
| Surrenders, withdrawals and benefits | (709) | (733) | (614) | (595) | (2,838) | (2,651) | ||||||||||||||||||||||||||||||||
| Net flows | 464 | 101 | 5 | 118 | (54) | 688 | ||||||||||||||||||||||||||||||||
| Investment performance, interest credited and policy charges | (2,363) | (5,038) | (1,456) | 1,547 | 4,942 | (7,310) | ||||||||||||||||||||||||||||||||
| Other (2) | — | — | — | — | (55) | — | ||||||||||||||||||||||||||||||||
| Ceded to Global Atlantic (6) | — | — | — | (5,311) | — | (5,311) | ||||||||||||||||||||||||||||||||
| Balance as of end of period | $ | 32,864 | $ | 27,927 | $ | 26,476 | $ | 22,830 | $ | 34,763 | $ | 22,830 | ||||||||||||||||||||||||||
| Total: (3) (4) | ||||||||||||||||||||||||||||||||||||||
| Balance as of beginning of period | $ | 47,809 | $ | 46,035 | $ | 41,167 | $ | 39,710 | $ | 42,756 | $ | 47,809 | ||||||||||||||||||||||||||
| Gross premiums and deposits | 1,502 | 1,133 | 861 | 952 | 3,839 | 4,448 | ||||||||||||||||||||||||||||||||
| Surrenders, withdrawals and benefits | (979) | (989) | (918) | (928) | (4,016) | (3,814) | ||||||||||||||||||||||||||||||||
| Net flows | 523 | 144 | (57) | 24 | (177) | 634 | ||||||||||||||||||||||||||||||||
| Investment performance, interest credited and policy charges | (2,297) | (5,012) | (1,400) | 1,634 | 5,287 | (7,075) | ||||||||||||||||||||||||||||||||
| Transfer from (to) GR | — | — | — | — | (57) | — | ||||||||||||||||||||||||||||||||
| Other | — | — | — | — | — | — | ||||||||||||||||||||||||||||||||
| Ceded to Global Atlantic (6) | — | — | — | (9,363) | — | (9,363) | ||||||||||||||||||||||||||||||||
| Balance as of end of period | $ | 46,035 | $ | 41,167 | $ | 39,710 | $ | 32,005 | $ | 47,809 | $ | 32,005 | ||||||||||||||||||||||||||
| Notes: | ||||||||||||||||||||||||||||||||||||||
| 4Q 2022 Financial Supplement – Updated for LDTI and Resegmentation | 15 | |||||||
(1) Includes both AUM and AUA. Prior period amounts related to the premiums and deposits were revised to include Mutual Fund AUA. Gross premium and deposits revisions for the year ended of December 31, 2021 of $189 million. | ||||||||||||||||||||||||||||||||||||||
(2) For the nine months ended September 30, 2021, amounts reflect AV transfer of GMxB closed block business from GR to IR. | ||||||||||||||||||||||||||||||||||||||
(3) Prior period amounts related to the net flows were revised to include Mutual Fund AUA. Net Flow revision for the year ended December 31, 2021 is $129 million. | ||||||||||||||||||||||||||||||||||||||
(4) Prior period amounts related to Investment performance, interest credited and policy charges were revised to include Mutual Fund AUA. Investment performance, interest credited and policy charges revisions for the year ended December 31, 2021 is $30 million. | ||||||||||||||||||||||||||||||||||||||
(5) December 31, 2021 beginning balance revision of $297 million to reflect inclusion of December 31, 2020 year-end Mutual Fund AUA ending balance. | ||||||||||||||||||||||||||||||||||||||
(6) Effective October 3, 2022, AV excludes activity related to ceded AV to Global Atlantic. In addition, roll-forward reflects the AV ceded to Global Atlantic as of the transaction date. For additional information on the Global Atlantic see MD&A - Executive Summary “.EQUI-VEST Reinsurance Transaction”. | ||||||||||||||||||||||||||||||||||||||
| 4Q 2022 Financial Supplement – Updated for LDTI and Resegmentation | 16 | |||||||
| Investment Management and Research - Operating Earnings (Loss) and Summary Metrics | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| For the Three Months Ended or As of | Years Ended or As of | |||||||||||||||||||||||||||||||||||||||||||
| (in millions USD, unless otherwise indicated) | 3/31/2022 | 6/30/2022 | 9/30/2022 | 12/31/2022 | 12/31/2021 | 12/31/2022 | Change | |||||||||||||||||||||||||||||||||||||
| Revenues | ||||||||||||||||||||||||||||||||||||||||||||
| Net investment income (loss) | $ | (23) | $ | (26) | $ | (9) | $ | 15 | $ | 13 | $ | (43) | (430.8) | % | ||||||||||||||||||||||||||||||
| Net derivative gains (losses) | 20 | 22 | 15 | (16) | (13) | 41 | 415.4 | % | ||||||||||||||||||||||||||||||||||||
| Investment management, service fees and other income | 1,138 | 1,007 | 990 | 972 | 4,430 | 4,107 | (7.3) | % | ||||||||||||||||||||||||||||||||||||
| Segment Revenues | 1,135 | 1,003 | 996 | 971 | 4,430 | 4,105 | (7.3) | % | ||||||||||||||||||||||||||||||||||||
| Benefits and other deductions | ||||||||||||||||||||||||||||||||||||||||||||
| Commissions and distribution-related payments | 176 | 159 | 152 | 143 | 708 | 630 | (11.0) | % | ||||||||||||||||||||||||||||||||||||
| Compensation and benefits, interest expense and financing fees and other operating costs and expense | 675 | 623 | 641 | 598 | 2,512 | 2,537 | 1.0 | % | ||||||||||||||||||||||||||||||||||||
| Total benefits and other deductions | 851 | 782 | 793 | 741 | 3,220 | 3,167 | (1.6) | % | ||||||||||||||||||||||||||||||||||||
| Operating earnings (loss), before income taxes | 284 | 221 | 203 | 230 | 1,210 | 938 | (22.5) | % | ||||||||||||||||||||||||||||||||||||
| Income taxes | (46) | (40) | (35) | (41) | (208) | (162) | 22.1 | % | ||||||||||||||||||||||||||||||||||||
| Operating earnings (loss), before noncontrolling interest | 238 | 181 | 168 | 189 | 1,002 | 776 | (22.6) | % | ||||||||||||||||||||||||||||||||||||
| Less: Operating (earnings) loss attributable to the noncontrolling interest | (102) | (80) | (75) | (95) | (438) | (352) | 19.6 | % | ||||||||||||||||||||||||||||||||||||
| Operating earnings (loss) | $ | 136 | $ | 101 | $ | 94 | $ | 94 | $ | 564 | $ | 424 | (24.8) | % | ||||||||||||||||||||||||||||||
| Summary Metrics | ||||||||||||||||||||||||||||||||||||||||||||
| Adjusted operating margin (1) | 31.5 | % | 27.7 | % | 25.1 | % | 28.9 | % | 33.6 | % | 28.4 | % | ||||||||||||||||||||||||||||||||
| Net flows (in billions USD) (2) | $ | 11.4 | $ | (2.7) | $ | (10.5) | $ | (1.9) | $ | 26.1 | $ | (3.6) | ||||||||||||||||||||||||||||||||
| Total AUM (in billions USD) | $ | 735.4 | $ | 646.8 | $ | 612.7 | $ | 646.4 | $ | 778.6 | $ | 646.4 | ||||||||||||||||||||||||||||||||
| Ownership Structure of AB | ||||||||||||||||||||||||||||||||||||||||||||
| Holdings and its subsidiaries | 63.0 | % | 63.5 | % | 62.8 | % | 59.9 | % | 63.0 | % | 59.9 | % | ||||||||||||||||||||||||||||||||
| AB Holding | 36.3 | % | 35.7 | % | 36.5 | % | 39.4 | % | 36.2 | % | 39.4 | % | ||||||||||||||||||||||||||||||||
| Unaffiliated holders | 0.7 | % | 0.8 | % | 0.7 | % | 0.7 | % | 0.8 | % | 0.7 | % | ||||||||||||||||||||||||||||||||
| Total | 100.0 | % | 100.0 | % | 100.0 | % | 100.0 | % | 100.0 | % | 100.0 | % | ||||||||||||||||||||||||||||||||
| EQH economic interest | 64.5 | % | 65.0 | % | 64.3 | % | 61.3 | % | 64.5 | % | 61.3 | % | ||||||||||||||||||||||||||||||||
| EQH average economic interest | 64.5 | % | 64.8 | % | 64.3 | % | 62.4 | % | 64.5 | % | 64.0 | % | ||||||||||||||||||||||||||||||||
| Units of limited partnership outstanding (in millions) | 271.8 | 269.4 | 272.6 | 286.0 | 271.5 | 286.0 | ||||||||||||||||||||||||||||||||||||||
| Notes: | ||||||||||||||||||||||||||||||||||||||||||||
| (1) Adjusted Operating Margin is a non-GAAP financial measure used by AllianceBernstein L.P. (“AB”) management in evaluating AB’s financial performance on a standalone basis and to compare its performance, as reported by AB in its public filings. It is not comparable to any other non-GAAP financial measure used herein. | ||||||||||||||||||||||||||||||||||||||||||||
| (2) Discrete quarterly outflows related to AXA's redemptions for periods presented were $0.6 billion and $3.9 billion for the second and third quarter of 2022, respectively. | ||||||||||||||||||||||||||||||||||||||||||||
| 4Q 2022 Financial Supplement – Updated for LDTI and Resegmentation | 17 | |||||||
| Investment Management and Research - Select Operating Metrics | ||||||||||||||||||||||||||||||||
| For the Three Months Ended or As of | ||||||||||||||||||||||||||
| (in billions USD, unless otherwise indicated) | 3/31/2022 | 6/30/2022 | 9/30/2022 | 12/31/2022 | ||||||||||||||||||||||
| AUM Roll-forward | ||||||||||||||||||||||||||
| Balance as of beginning of period | $ | 778.6 | $ | 735.4 | $ | 646.8 | $ | 612.7 | ||||||||||||||||||
| Sales/new accounts | 40.9 | 23.9 | 19.8 | 30.9 | ||||||||||||||||||||||
| Redemptions/terminations | (24.6) | (22.6) | (24.9) | (23.2) | ||||||||||||||||||||||
| Cash flow/unreinvested dividends | (4.9) | (4.0) | (5.4) | (9.6) | ||||||||||||||||||||||
| Net long-term (outflows) inflows (5) | 11.4 | (2.7) | (10.5) | (1.9) | ||||||||||||||||||||||
| Adjustment (3) | — | (0.4) | — | — | ||||||||||||||||||||||
| Acquisition (4) | — | — | 12.2 | — | ||||||||||||||||||||||
| Market appreciation (depreciation) | (54.6) | (85.5) | (35.8) | 35.6 | ||||||||||||||||||||||
| Net change | (43.2) | (88.6) | (34.1) | 33.7 | ||||||||||||||||||||||
| Balance as of end of period | $ | 735.4 | $ | 646.8 | $ | 612.7 | $ | 646.4 | ||||||||||||||||||
| Ending Assets by distribution channel | ||||||||||||||||||||||||||
| Institutions | $ | 325.9 | $ | 290.5 | $ | 279.4 | $ | 297.3 | ||||||||||||||||||
| Retail | 292.6 | 251.0 | 232.3 | 242.9 | ||||||||||||||||||||||
| Private Wealth | 116.9 | 105.3 | 101.0 | 106.2 | ||||||||||||||||||||||
| Total | $ | 735.4 | $ | 646.8 | $ | 612.7 | $ | 646.4 | ||||||||||||||||||
| Ending Assets by investment service | ||||||||||||||||||||||||||
| Equity | ||||||||||||||||||||||||||
| Actively Managed | $ | 265.2 | $ | 223.2 | $ | 202.9 | $ | 217.9 | ||||||||||||||||||
| Passively Managed (1) | 66.2 | 55.7 | 52.1 | 53.8 | ||||||||||||||||||||||
| Total Equity | $ | 331.4 | $ | 278.9 | $ | 255.0 | $ | 271.7 | ||||||||||||||||||
| Fixed Income | ||||||||||||||||||||||||||
| Actively Managed | $ | 280.8 | $ | 254.7 | $ | 239.1 | $ | 242.8 | ||||||||||||||||||
| Passively Managed (1) | 12.7 | 12.3 | 9.5 | 9.4 | ||||||||||||||||||||||
| Total Fixed Income | 293.5 | 267.0 | 248.6 | 252.2 | ||||||||||||||||||||||
| Total Alternatives/Multi-Asset Solutions (2) | 110.5 | 100.9 | 109.1 | 122.5 | ||||||||||||||||||||||
| Total | $ | 735.4 | $ | 646.8 | $ | 612.7 | $ | 646.4 | ||||||||||||||||||
| Notes: | ||||||||||||||||||||||||||
| (1) Includes index and enhanced index services. | ||||||||||||||||||||||||||
| (2) Includes certain multi-asset solutions and services not included in equity or fixed income services | ||||||||||||||||||||||||||
| (3) Approximately $0.4 billion of Institutional AUM was removed from our total assets under management during the second quarter of 2022 due to a change in the fee structure. | ||||||||||||||||||||||||||
(4) The CarVal acquisition added approximately $12.2 billion of Institutional AUM in the third quarter of 2022. | ||||||||||||||||||||||||||
(5) Discrete quarterly outflows related to AXA's redemptions for periods presented were as follows: $0.6 billion for the second quarter of 2022 and $3.9 billion for the third quarter of 2022. | ||||||||||||||||||||||||||
| 4Q 2022 Financial Supplement – Updated for LDTI and Resegmentation | 18 | |||||||
| Investment Management and Research - Net Flows | ||||||||||||||||||||||||||||||||||||||
| For the Three Months Ended | Years Ended or As of | |||||||||||||||||||||||||||||||||||||
| (in billions USD, unless otherwise indicated) | 3/31/2022 | 6/30/2022 | 9/30/2022 | 12/31/2022 | 12/31/2021 | 12/31/2022 | ||||||||||||||||||||||||||||||||
| Net Flows by Distribution Channel | ||||||||||||||||||||||||||||||||||||||
| Institutions | ||||||||||||||||||||||||||||||||||||||
| US | $ | 0.4 | $ | 0.6 | $ | (0.6) | $ | (2.2) | $ | (3.8) | $ | (1.8) | ||||||||||||||||||||||||||
| Global and Non-US | 9.8 | 0.1 | (5.7) | 3.9 | 6.1 | 8.1 | ||||||||||||||||||||||||||||||||
| Total Institutions | $ | 10.2 | $ | 0.7 | $ | (6.3) | $ | 1.7 | $ | 2.3 | $ | 6.3 | ||||||||||||||||||||||||||
| Retail | ||||||||||||||||||||||||||||||||||||||
| US | $ | 4.2 | $ | 2.3 | $ | (0.3) | $ | (0.7) | $ | 25.3 | $ | 5.5 | ||||||||||||||||||||||||||
| Global and Non-US (4) | (5.2) | (4.6) | (4.7) | (2.7) | (4.5) | (17.1) | ||||||||||||||||||||||||||||||||
| Total Retail (4) | $ | (1.0) | $ | (2.3) | $ | (5.0) | $ | (3.4) | $ | 20.8 | $ | (11.6) | ||||||||||||||||||||||||||
| Private Wealth | ||||||||||||||||||||||||||||||||||||||
| US (4) | $ | 1.4 | $ | (1.1) | $ | 0.5 | $ | 0.1 | $ | (0.5) | $ | 0.8 | ||||||||||||||||||||||||||
| Global and Non-US (4) | 0.8 | — | 0.3 | (0.3) | 3.5 | 0.9 | ||||||||||||||||||||||||||||||||
| Total Private Wealth | $ | 2.2 | $ | (1.1) | $ | 0.8 | $ | (0.2) | $ | 3.0 | $ | 1.7 | ||||||||||||||||||||||||||
| Total Net Flows by Distribution Channel (4) | $ | 11.4 | $ | (2.7) | $ | (10.5) | $ | (1.9) | $ | 26.1 | $ | (3.6) | ||||||||||||||||||||||||||
| Net Flows by Investment Service | ||||||||||||||||||||||||||||||||||||||
| Equity Active | ||||||||||||||||||||||||||||||||||||||
| US | $ | 4.7 | $ | 0.8 | $ | (0.3) | $ | — | $ | 15.7 | $ | 5.2 | ||||||||||||||||||||||||||
| Global and Non-US | (0.1) | (0.5) | (4.7) | (2.6) | 6.2 | (7.9) | ||||||||||||||||||||||||||||||||
| Total Equity Active (4) | $ | 4.6 | $ | 0.3 | $ | (5.0) | $ | (2.6) | $ | 21.9 | $ | (2.7) | ||||||||||||||||||||||||||
| Equity Passive (1) | ||||||||||||||||||||||||||||||||||||||
| US | $ | (0.7) | $ | 0.5 | $ | (0.2) | $ | (2.0) | $ | (6.3) | $ | (2.4) | ||||||||||||||||||||||||||
| Global and Non-US (4) | (1.1) | (0.7) | (0.7) | (0.3) | (1.2) | (2.9) | ||||||||||||||||||||||||||||||||
| Total Equity Passive (1) (4) | $ | (1.8) | $ | (0.2) | $ | (0.9) | $ | (2.3) | $ | (7.5) | $ | (5.3) | ||||||||||||||||||||||||||
| Fixed Income - Taxable (3) | ||||||||||||||||||||||||||||||||||||||
| US (4) | $ | 0.3 | $ | (1.3) | $ | (0.1) | $ | (0.2) | $ | (1.0) | $ | (1.2) | ||||||||||||||||||||||||||
| Global and Non-US (4) | (5.0) | (4.3) | (3.5) | (3.8) | (8.9) | (16.7) | ||||||||||||||||||||||||||||||||
| Total Fixed Income - Taxable | $ | (4.7) | $ | (5.6) | $ | (3.6) | $ | (4.0) | $ | (9.9) | $ | (17.9) | ||||||||||||||||||||||||||
| Fixed Income - Tax-Exempt | ||||||||||||||||||||||||||||||||||||||
| US (4) | $ | 1.0 | $ | 0.6 | $ | — | $ | (1.0) | $ | 6.0 | $ | 0.7 | ||||||||||||||||||||||||||
| Global and Non-US (4) | — | 0.1 | — | (0.1) | — | (0.1) | ||||||||||||||||||||||||||||||||
| Total Fixed Income - Tax-Exempt | $ | 1.0 | $ | 0.7 | $ | — | $ | (1.1) | $ | 6.0 | $ | 0.6 | ||||||||||||||||||||||||||
| Fixed Income - Passive (1) | ||||||||||||||||||||||||||||||||||||||
| US (4) | $ | (0.2) | $ | 0.5 | $ | (0.2) | $ | (0.3) | $ | 4.5 | $ | (0.3) | ||||||||||||||||||||||||||
| Global and Non-US (4) | 0.6 | 0.2 | (1.9) | — | 0.5 | (1.0) | ||||||||||||||||||||||||||||||||
| Total Fixed Income - Passive (1) | $ | 0.4 | $ | 0.7 | $ | (2.1) | $ | (0.3) | $ | 5.0 | $ | (1.3) | ||||||||||||||||||||||||||
| Alternatives/Multi-Asset Solutions (2) | ||||||||||||||||||||||||||||||||||||||
| US | $ | 0.9 | $ | 0.5 | $ | 0.4 | $ | 0.7 | $ | 2.1 | $ | 2.5 | ||||||||||||||||||||||||||
| Global and Non-US (4) | 11.0 | 0.9 | 0.7 | 7.7 | 8.5 | 20.5 | ||||||||||||||||||||||||||||||||
| Total Alternatives/Multi-Asset Solutions (2) (4) | $ | 11.9 | $ | 1.4 | $ | 1.1 | $ | 8.4 | $ | 10.6 | $ | 23.0 | ||||||||||||||||||||||||||
| Total Net Flows by Investment Service (4) | $ | 11.4 | $ | (2.7) | $ | (10.5) | $ | (1.9) | $ | 26.1 | $ | (3.6) | ||||||||||||||||||||||||||
| Active vs. Passive Net Flows | ||||||||||||||||||||||||||||||||||||||
| Actively Managed | ||||||||||||||||||||||||||||||||||||||
| Equity (4) | $ | 4.6 | $ | 0.3 | $ | (5.0) | $ | (2.6) | $ | 21.9 | $ | (2.7) | ||||||||||||||||||||||||||
| Fixed Income (3) (4) | (3.7) | (4.8) | (3.6) | (5.1) | (3.9) | (17.3) | ||||||||||||||||||||||||||||||||
| Alternatives/Multi-Asset Solutions (2) (4) | 11.3 | 1.1 | 0.8 | 7.6 | 8.3 | 20.9 | ||||||||||||||||||||||||||||||||
| Total | $ | 12.2 | $ | (3.4) | $ | (7.8) | $ | (0.1) | $ | 26.3 | $ | 0.9 | ||||||||||||||||||||||||||
| Passively Managed (1) | ||||||||||||||||||||||||||||||||||||||
| Equity | $ | (1.8) | $ | (0.3) | $ | (0.9) | $ | (2.3) | $ | (7.5) | $ | (5.3) | ||||||||||||||||||||||||||
| Fixed Income | 0.4 | 0.7 | (2.1) | (0.3) | 5.0 | (1.3) | ||||||||||||||||||||||||||||||||
| Alternatives/Multi-Asset Solutions (2) (4) | 0.6 | 0.3 | 0.3 | 0.8 | 2.3 | 2.1 | ||||||||||||||||||||||||||||||||
| Total (4) | $ | (0.8) | $ | 0.7 | $ | (2.7) | $ | (1.8) | $ | (0.2) | $ | (4.5) | ||||||||||||||||||||||||||
| Total Active vs Passive Net Flows (4) | $ | 11.4 | $ | (2.7) | $ | (10.5) | $ | (1.9) | $ | 26.1 | $ | (3.6) | ||||||||||||||||||||||||||
| Notes: | ||||||||||||||||||||||||||||||||||||||
| (1) Includes index and enhanced index services. | ||||||||||||||||||||||||||||||||||||||
(2) Includes certain multi-asset solutions and services not included in equity or fixed income services | ||||||||||||||||||||||||||||||||||||||
| (3) Discrete quarterly outflows related to AXA's redemptions for periods presented were as follows: $0.6 billion for the second quarter of 2022 and $3.9 billion for the third quarter of 2022. | ||||||||||||||||||||||||||||||||||||||
| (4) AB line item does not cross foot for the twelve months ended 2022 due to rounding. | ||||||||||||||||||||||||||||||||||||||
| 4Q 2022 Financial Supplement – Updated for LDTI and Resegmentation | 19 | |||||||
| Protection Solutions - Operating Earnings (Loss) and Summary Metrics | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| For the Three Months Ended or As of | Years Ended or As of | |||||||||||||||||||||||||||||||||||||||||||
| (in millions USD, unless otherwise indicated) | 3/31/2022 | 6/30/2022 | 9/30/2022 | 12/31/2022 | 12/31/2021 | 12/31/2022 | Change | |||||||||||||||||||||||||||||||||||||
| Revenues | ||||||||||||||||||||||||||||||||||||||||||||
| Policy charges, fee income and premiums | $ | 500 | $ | 505 | $ | 502 | $ | 511 | $ | 1,951 | $ | 2,018 | 3.4 | % | ||||||||||||||||||||||||||||||
| Net investment income (loss) | 272 | 252 | 236 | 221 | 1,102 | 981 | (11.0) | % | ||||||||||||||||||||||||||||||||||||
| Net derivative gains (losses) | — | (5) | (13) | (2) | (20) | (20) | — | % | ||||||||||||||||||||||||||||||||||||
| Investment management, service fees and other income | 37 | 37 | 34 | 33 | 146 | 141 | (3.4) | % | ||||||||||||||||||||||||||||||||||||
| Segment revenues | 809 | 789 | 759 | 763 | 3,179 | 3,120 | (1.9) | % | ||||||||||||||||||||||||||||||||||||
| Benefits and other deductions | ||||||||||||||||||||||||||||||||||||||||||||
| Policyholders’ benefits | 550 | 396 | 430 | 520 | 1,881 | 1,896 | 0.8 | % | ||||||||||||||||||||||||||||||||||||
| Remeasurement of liability for future policy benefits | 8 | 5 | 22 | 12 | (33) | 47 | 242.4 | % | ||||||||||||||||||||||||||||||||||||
| Interest credited to policyholders’ account balances | 128 | 122 | 130 | 131 | 516 | 511 | (1.0) | % | ||||||||||||||||||||||||||||||||||||
| Commissions and distribution-related payments | 34 | 34 | 31 | 43 | 131 | 142 | 8.4 | % | ||||||||||||||||||||||||||||||||||||
| Amortization of deferred policy acquisition costs | 29 | 29 | 29 | 30 | 116 | 117 | 0.9 | % | ||||||||||||||||||||||||||||||||||||
| Compensation and benefits, interest expense and financing fees and other operating costs and expense | 63 | 70 | 79 | 78 | 255 | 290 | 13.7 | % | ||||||||||||||||||||||||||||||||||||
| Segment benefits and other deductions | 812 | 656 | 721 | 814 | 2,866 | 3,003 | 4.8 | % | ||||||||||||||||||||||||||||||||||||
| Operating earnings (loss), before income taxes | (3) | 133 | 38 | (51) | 313 | 117 | (62.6) | % | ||||||||||||||||||||||||||||||||||||
| Income taxes | — | (23) | (8) | 11 | (51) | (20) | 60.8 | % | ||||||||||||||||||||||||||||||||||||
| Operating earnings (loss), before noncontrolling interest | (3) | 110 | 30 | (40) | 262 | 97 | (63.0) | % | ||||||||||||||||||||||||||||||||||||
| Less: Operating (earnings) loss attributable to the noncontrolling interest | — | — | — | (1) | — | — | — | % | ||||||||||||||||||||||||||||||||||||
| Operating earnings (loss) | $ | (3) | $ | 110 | $ | 30 | $ | (41) | $ | 262 | $ | 97 | (63.0) | % | ||||||||||||||||||||||||||||||
| Summary Metrics | ||||||||||||||||||||||||||||||||||||||||||||
Operating earnings (loss) - TTM: [A] | N/A | N/A | N/A | $ | 97 | $ | 262 | $ | 97 | (63.0) | % | |||||||||||||||||||||||||||||||||
| Benefit ratio | 83.8 | % | 65.7 | % | 73.8 | % | 86.9 | % | 74.4 | % | 78.7 | % | ||||||||||||||||||||||||||||||||
| Gross written premiums (1) | $ | 778 | $ | 760 | $ | 769 | $ | 776 | $ | 3,065 | $ | 3,083 | 0.6 | % | ||||||||||||||||||||||||||||||
| Annualized premiums | $ | 77 | $ | 67 | $ | 74 | $ | 74 | $ | 287 | $ | 292 | 1.8 | % | ||||||||||||||||||||||||||||||
| Total in-force face amount (in billions USD) (2) | $ | 421.8 | $ | 420.6 | $ | 418.3 | $ | 417.0 | $ | 423.2 | $ | 417.0 | (1.5) | % | ||||||||||||||||||||||||||||||
| Notes: | ||||||||||||||||||||||||||||||||||||||||||||
| (1) 1Q'22 variable universal life renewals previously reported as $514M during first quarter 2022. Amount updated to $249M during second quarter 2022 to properly reflect variable universal life product renewals. This resulted in a change for gross written premiums from $1,033 to $778. | ||||||||||||||||||||||||||||||||||||||||||||
| (2) Total in-force face amount presented on a gross basis including ceded policies. | ||||||||||||||||||||||||||||||||||||||||||||
| 4Q 2022 Financial Supplement – Updated for LDTI and Resegmentation | 20 | |||||||
| Protection Solutions - Select Operating Metrics | ||||||||||||||||||||||||||||||||||||||||||||||||||
| For the Three Months Ended or As of | Years Ended or As of | |||||||||||||||||||||||||||||||||||||
| (in millions USD, unless otherwise indicated) | 3/31/2022 | 6/30/2022 | 9/30/2022 | 12/31/2022 | 12/31/2021 | 12/31/2022 | ||||||||||||||||||||||||||||||||
| Sales Metrics | ||||||||||||||||||||||||||||||||||||||
| First Year Premiums and Deposits by Product Line: | ||||||||||||||||||||||||||||||||||||||
| Universal Life | $ | — | $ | — | $ | — | $ | — | $ | — | $ | — | ||||||||||||||||||||||||||
| Indexed Universal Life | 6 | 4 | 4 | 5 | 45 | 19 | ||||||||||||||||||||||||||||||||
| Variable Universal Life | 85 | 76 | 71 | 77 | 287 | 309 | ||||||||||||||||||||||||||||||||
| Term | 4 | 3 | 3 | 3 | 16 | 13 | ||||||||||||||||||||||||||||||||
| Employee Benefits | 21 | 16 | 23 | 22 | 77 | 82 | ||||||||||||||||||||||||||||||||
| Other (1) | — | — | — | 1 | 1 | 1 | ||||||||||||||||||||||||||||||||
| Total | $ | 116 | $ | 99 | $ | 101 | $ | 108 | $ | 426 | $ | 424 | ||||||||||||||||||||||||||
| Renewals by Product Line: | ||||||||||||||||||||||||||||||||||||||
| Universal Life | $ | 193 | $ | 185 | $ | 207 | $ | 179 | $ | 824 | $ | 764 | ||||||||||||||||||||||||||
| Indexed Universal Life | 80 | 76 | 74 | 74 | 310 | 304 | ||||||||||||||||||||||||||||||||
| Variable Universal Life (2) | 249 | 239 | 244 | 257 | 968 | 989 | ||||||||||||||||||||||||||||||||
| Term | 93 | 94 | 90 | 96 | 379 | 373 | ||||||||||||||||||||||||||||||||
| Employee Benefits | 43 | 63 | 49 | 57 | 139 | 212 | ||||||||||||||||||||||||||||||||
| Other (1) | 4 | 4 | 4 | 5 | 19 | 17 | ||||||||||||||||||||||||||||||||
| Total | 662 | 661 | 668 | 668 | 2,639 | 2,659 | ||||||||||||||||||||||||||||||||
| Total Gross Premiums | $ | 778 | $ | 760 | $ | 769 | $ | 776 | $ | 3,065 | $ | 3,083 | ||||||||||||||||||||||||||
| In-force Metrics | ||||||||||||||||||||||||||||||||||||||
| In-force Face Amount by Product (3) (in billions): | ||||||||||||||||||||||||||||||||||||||
| Universal Life (4) | $ | 44.9 | $ | 44.4 | $ | 43.7 | $ | 43.1 | $ | 45.9 | $ | 43.1 | ||||||||||||||||||||||||||
| Indexed Universal Life | 27.9 | 27.7 | 27.6 | 27.5 | 27.9 | 27.5 | ||||||||||||||||||||||||||||||||
| Variable Universal Life (5) | 132.9 | 132.6 | 132.8 | 133.4 | 132.8 | 133.4 | ||||||||||||||||||||||||||||||||
| Term | 214.9 | 214.7 | 213.0 | 211.9 | 215.4 | 211.9 | ||||||||||||||||||||||||||||||||
| Whole Life | 1.2 | 1.2 | 1.2 | 1.1 | 1.2 | 1.1 | ||||||||||||||||||||||||||||||||
| Total | $ | 421.8 | $ | 420.6 | $ | 418.3 | $ | 417.0 | $ | 423.2 | $ | 417.0 | ||||||||||||||||||||||||||
| In-force Policy Count by Product (3) (in thousands): | ||||||||||||||||||||||||||||||||||||||
| Universal Life (4) | 134 | 132 | 130 | 129 | 136 | 129 | ||||||||||||||||||||||||||||||||
| Indexed Universal Life | 65 | 65 | 64 | 64 | 65 | 64 | ||||||||||||||||||||||||||||||||
| Variable Universal Life (5) | 293 | 293 | 293 | 293 | 293 | 293 | ||||||||||||||||||||||||||||||||
| Term | 264 | 262 | 259 | 256 | 266 | 256 | ||||||||||||||||||||||||||||||||
| Whole Life | 16 | 16 | 16 | 15 | 16 | 15 | ||||||||||||||||||||||||||||||||
| Total | 772 | 768 | 762 | 757 | 776 | 757 | ||||||||||||||||||||||||||||||||
| Protection Solutions Reserves | ||||||||||||||||||||||||||||||||||||||
| General Account | $ | 18,432 | $ | 18,241 | $ | 18,243 | $ | 18,237 | $ | 18,625 | $ | 18,237 | ||||||||||||||||||||||||||
| Separate Accounts | 15,883 | 13,524 | 12,783 | 13,634 | 17,012 | 13,634 | ||||||||||||||||||||||||||||||||
| Total | $ | 34,315 | $ | 31,765 | $ | 31,026 | $ | 31,871 | $ | 35,637 | $ | 31,871 | ||||||||||||||||||||||||||
| Notes: | ||||||||||||||||||||||||||||||||||||||
| (1) For the individual life insurance premiums, Other includes Whole Life insurance and other products available-for-sale but not actively marketed. | ||||||||||||||||||||||||||||||||||||||
| (2) 1Q'22 variable universal life renewals previously reported as $514M during first quarter 2022. Amount updated to $249M during second quarter 2022 to properly reflect variable universal life product renewals. | ||||||||||||||||||||||||||||||||||||||
| (3) Includes individual life insurance and does not include Employee Benefits as it is a start-up business and therefore has immaterial in-force policies. | ||||||||||||||||||||||||||||||||||||||
| (4) Universal Life includes Guaranteed Universal Life. | ||||||||||||||||||||||||||||||||||||||
| (5) Variable Universal Life includes variable life insurance and corporate-owned life insurance. | ||||||||||||||||||||||||||||||||||||||
| 4Q 2022 Financial Supplement – Updated for LDTI and Resegmentation | 21 | |||||||
| Wealth Management - Operating Earnings (Loss) and Summary Metrics | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| For the Three Months Ended or As of | Years Ended or As of | |||||||||||||||||||||||||||||||||||||||||||
| (in millions USD, unless otherwise indicated) | 3/31/2022 | 6/30/2022 | 9/30/2022 | 12/31/2022 | 12/31/2021 | 12/31/2022 | Change | |||||||||||||||||||||||||||||||||||||
| Revenues | ||||||||||||||||||||||||||||||||||||||||||||
| Net investment income (loss) | — | — | 1 | 1 | — | 2 | 100.0 | % | ||||||||||||||||||||||||||||||||||||
| Investment management, service fees and other income | 376 | 368 | 352 | 348 | 1,437 | 1,444 | 0.5 | % | ||||||||||||||||||||||||||||||||||||
| Segment revenues | 376 | 368 | 353 | 349 | 1,437 | 1,446 | 0.6 | % | ||||||||||||||||||||||||||||||||||||
| Benefits and other deductions | ||||||||||||||||||||||||||||||||||||||||||||
| Commissions and distribution-related payments | 239 | 245 | 231 | 225 | 946 | 940 | (0.6) | % | ||||||||||||||||||||||||||||||||||||
| Compensation and benefits, interest expense and financing fees and other operating costs and expense | 93 | 91 | 92 | 94 | 408 | 370 | (9.3) | % | ||||||||||||||||||||||||||||||||||||
| Segment benefits and other deductions | 332 | 336 | 323 | 319 | 1,354 | 1,310 | (3.2) | % | ||||||||||||||||||||||||||||||||||||
| -0.280166435506241 | ||||||||||||||||||||||||||||||||||||||||||||
| Operating earnings (loss), before income taxes | 44 | 32 | 30 | 30 | 83 | 136 | 63.9 | % | ||||||||||||||||||||||||||||||||||||
| Income taxes | (12) | (8) | (8) | (7) | (25) | (35) | (40.0) | % | ||||||||||||||||||||||||||||||||||||
| Operating earnings (loss), before noncontrolling interest | 32 | 24 | 22 | 23 | 58 | 101 | 74.1 | % | ||||||||||||||||||||||||||||||||||||
| Less: Operating (earnings) loss attributable to the noncontrolling interest | — | — | — | — | — | — | — | % | ||||||||||||||||||||||||||||||||||||
| Operating earnings (loss) | $ | 32 | $ | 24 | $ | 22 | $ | 23 | $ | 58 | $ | 101 | 74.1 | % | ||||||||||||||||||||||||||||||
| 1.2824427480916 | ||||||||||||||||||||||||||||||||||||||||||||
| Revenue by Activity Type | ||||||||||||||||||||||||||||||||||||||||||||
| Investment management, service fees and other income : | ||||||||||||||||||||||||||||||||||||||||||||
| Investment management and advisory fees | 139 | 135 | 125 | 120 | 505 | 519 | 2.8 | % | ||||||||||||||||||||||||||||||||||||
| Distribution fees | 233 | 227 | 219 | 213 | 914 | 894 | (2.2) | % | ||||||||||||||||||||||||||||||||||||
| Interest Income | — | 2 | 5 | 8 | 1 | 15 | N/M | |||||||||||||||||||||||||||||||||||||
| Service and Other income | 3 | 5 | 3 | 6 | 17 | 17 | (2.7) | % | ||||||||||||||||||||||||||||||||||||
| Total Investment management, service fees and other income | $ | 376 | $ | 368 | $ | 352 | $ | 348 | $ | 1,437 | $ | 1,444 | 0.5 | % | ||||||||||||||||||||||||||||||
| Summary Metrics | ||||||||||||||||||||||||||||||||||||||||||||
| Pre-tax operating margin | 11.70 | % | 8.70 | % | 8.50 | % | 8.60 | % | 5.78 | % | 9.41 | % | ||||||||||||||||||||||||||||||||
| Net flows | 1,659 | 1,161 | 1,117 | 575 | 7,213 | 4,512 | (37.4) | % | ||||||||||||||||||||||||||||||||||||
| Total AUA | $ | 78,873 | $ | 70,411 | $ | 68,393 | $ | 72,406 | $ | 82,794 | $ | 72,406 | (12.5) | % | ||||||||||||||||||||||||||||||
| Notes: | ||||||||||||||||||||||||||||||||||||||||||||
| 4Q 2022 Financial Supplement – Updated for LDTI and Resegmentation | 22 | |||||||
| Wealth Management - Select Operating Metrics | ||||||||||||||||||||||||||||||||
| For the Three Months Ended or As of | Years Ended or As of | |||||||||||||||||||||||||||||||||||||
| (in millions USD, unless otherwise indicated) | 3/31/2022 | 6/30/2022 | 9/30/2022 | 12/31/2022 | 12/31/2021 | 12/31/2022 | ||||||||||||||||||||||||||||||||
| AUA Roll-forward | ||||||||||||||||||||||||||||||||||||||
| Advisory assets : | ||||||||||||||||||||||||||||||||||||||
| Beginning assets | $ | 50,575 | $ | 49,150 | $ | 43,994 | $ | 42,645 | $ | 39,146 | $ | 50,575 | ||||||||||||||||||||||||||
| Net flows | 1,531 | 988 | 809 | 186 | 6,471 | 3,513 | ||||||||||||||||||||||||||||||||
| Market appreciation (depreciation) and other | (2,956) | (6,144) | (2,157) | 2,713 | 4,958 | (8,545) | ||||||||||||||||||||||||||||||||
| Total advisory ending assets | $ | 49,150 | $ | 43,994 | $ | 42,645 | $ | 45,544 | $ | 50,575 | $ | 45,544 | ||||||||||||||||||||||||||
| Brokerage and direct assets | $ | 29,723 | $ | 26,417 | $ | 25,748 | $ | 26,862 | $ | 32,219 | $ | 26,862 | ||||||||||||||||||||||||||
| Total Wealth Management assets | ||||||||||||||||||||||||||||||||||||||
| Beginning assets | $ | 82,794 | $ | 78,873 | $ | 70,411 | $ | 68,393 | $ | 61,984 | $ | 82,794 | ||||||||||||||||||||||||||
| Net flows | 1,659 | 1,161 | 1,117 | 575 | 7,213 | 4,512 | ||||||||||||||||||||||||||||||||
| Market appreciation (depreciation) and other | (5,581) | (9,622) | (3,135) | 3,437 | 13,596 | (14,901) | ||||||||||||||||||||||||||||||||
| Total Wealth Management ending assets | $ | 78,873 | $ | 70,411 | $ | 68,393 | $ | 72,406 | $ | 82,794 | $ | 72,406 | ||||||||||||||||||||||||||
| Cash balances | $ | 3,467 | $ | 3,748 | $ | 3,672 | $ | 3,566 | $ | 3,311 | $ | 3,566 | ||||||||||||||||||||||||||
| Advisors | ||||||||||||||||||||||||||||||||||||||
| Advisors | 4,252 | 4,166 | 4,129 | 4,258 | 4,382 | 4,258 | ||||||||||||||||||||||||||||||||
| Revenue per advisor TTM ($ thousands) | N/A | N/A | N/A | $ | 344 | $ | 332 | $ | 344 | |||||||||||||||||||||||||||||
| Sales by Product Type | ||||||||||||||||||||||||||||||||||||||
| Advisory | $ | 2,745 | $ | 2,379 | $ | 2,114 | $ | 1,850 | $ | 11,449 | $ | 9,089 | ||||||||||||||||||||||||||
| Brokerage and Direct | 711 | 654 | 805 | 907 | 3,037 | 3,077 | ||||||||||||||||||||||||||||||||
| Retirement, Premiums and Deposits | 2,559 | 2,597 | 2,713 | 2,877 | 10,058 | 10,746 | ||||||||||||||||||||||||||||||||
| Total sales | $ | 6,015 | $ | 5,631 | $ | 5,632 | $ | 5,634 | $ | 24,544 | $ | 22,912 | ||||||||||||||||||||||||||
| Notes: | ||||||||||||||||||||||||||||||||||||||
| 4Q 2022 Financial Supplement – Updated for LDTI and Resegmentation | 23 | |||||||
| Legacy - Operating Earnings (Loss) and Summary Metrics | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| For the Three Months Ended or As of | Years Ended or As of | |||||||||||||||||||||||||||||||||||||||||||
| (in millions USD, unless otherwise indicated) | 3/31/2022 | 6/30/2022 | 9/30/2022 | 12/31/2022 | 12/31/2021 | 12/31/2022 | Change | |||||||||||||||||||||||||||||||||||||
| Revenues | ||||||||||||||||||||||||||||||||||||||||||||
| Policy charges, fee income and premiums | $ | 35 | $ | 37 | $ | 37 | $ | 30 | $ | 335 | $ | 139 | (58.5) | % | ||||||||||||||||||||||||||||||
| Net investment income (loss) | 61 | 59 | 65 | 67 | 424 | 252 | (40.6) | % | ||||||||||||||||||||||||||||||||||||
| Net derivative gains (losses) | — | — | — | — | — | — | — | % | ||||||||||||||||||||||||||||||||||||
| Investment management, service fees and other income | 119 | 103 | 102 | 104 | 470 | 428 | (8.9) | % | ||||||||||||||||||||||||||||||||||||
| Segment revenues | 215 | 199 | 204 | 201 | 1,229 | 819 | (33.4) | % | ||||||||||||||||||||||||||||||||||||
| Benefits and other deductions | ||||||||||||||||||||||||||||||||||||||||||||
| Policyholders’ benefits | 36 | 38 | 45 | 48 | 175 | 167 | (4.6) | % | ||||||||||||||||||||||||||||||||||||
| Remeasurement of liability for future policy benefits | 1 | 1 | (1) | (1) | 9 | — | (100.0) | % | ||||||||||||||||||||||||||||||||||||
| Interest credited to policyholders’ account balances | 12 | 13 | 13 | 11 | 53 | 49 | (7.5) | % | ||||||||||||||||||||||||||||||||||||
| Commissions and distribution-related payments | 55 | 47 | 42 | 43 | 230 | 187 | (18.7) | % | ||||||||||||||||||||||||||||||||||||
| Amortization of deferred policy acquisition costs | 16 | 17 | 16 | 16 | 66 | 65 | (1.5) | % | ||||||||||||||||||||||||||||||||||||
| Compensation and benefits, interest expense and financing fees and other operating costs and expense | 19 | 14 | 26 | 7 | 72 | 66 | (8.3) | % | ||||||||||||||||||||||||||||||||||||
| Segment benefits and other deductions | 139 | 130 | 141 | 124 | 605 | 534 | (11.7) | % | ||||||||||||||||||||||||||||||||||||
| -0.280166435506241 | ||||||||||||||||||||||||||||||||||||||||||||
| Operating earnings (loss), before income taxes | 76 | 69 | 63 | 77 | 624 | 285 | (54.3) | % | ||||||||||||||||||||||||||||||||||||
| Income taxes | (13) | (12) | (13) | (12) | (102) | (50) | 51.0 | % | ||||||||||||||||||||||||||||||||||||
| Operating earnings (loss), before noncontrolling interest | 63 | 57 | 50 | 65 | 522 | 235 | (55.0) | % | ||||||||||||||||||||||||||||||||||||
| Less: Operating (earnings) loss attributable to the noncontrolling interest | — | — | — | — | — | — | — | % | ||||||||||||||||||||||||||||||||||||
| Operating earnings (loss) | $ | 63 | $ | 57 | $ | 50 | $ | 65 | $ | 522 | $ | 235 | (55.0) | % | ||||||||||||||||||||||||||||||
| 1.2824427480916 | ||||||||||||||||||||||||||||||||||||||||||||
| Summary Metrics | ||||||||||||||||||||||||||||||||||||||||||||
| Operating earnings (loss) - TTM: [A] | N/A | N/A | N/A | $ | 235 | $ | 522 | $ | 235 | (55.0) | % | |||||||||||||||||||||||||||||||||
| Average Account Value (TTM) | $ | 37,530 | $ | 31,489 | $ | 25,449 | $ | 23,501 | $ | 41,648 | $ | 23,501 | (31.5) | % | ||||||||||||||||||||||||||||||
| Return on assets (TTM) | N/A | N/A | N/A | 1.21 | % | 1.50 | % | 1.21 | % | |||||||||||||||||||||||||||||||||||
| Net flows (1) | (345) | (799) | (499) | (588) | (3,492) | (2,231) | (36.1) | % | ||||||||||||||||||||||||||||||||||||
| In-force Policy Count by Product (in thousands) (2): | 313 | 308 | 303 | 299 | 318 | 299 | ||||||||||||||||||||||||||||||||||||||
| Notes: | ||||||||||||||||||||||||||||||||||||||||||||
| (1)Net flows excluded as it relates to AV ceded to Venerable for the year ended December 31, 2022 and 2021 were $(1.2) billion and $(830) million, respectively. | ||||||||||||||||||||||||||||||||||||||||||||
| (2) As of December 31, 2021, March 31, 2022, June 30, 2022, September 30, 2022 and December 31, 2022, In-force Policy Count by Product presented on a gross basis includes 106 thousand, 104 thousand, 102 thousand, 101 thousand and 99 thousand ceded policies, respectively, related to the Venerable transaction. | ||||||||||||||||||||||||||||||||||||||||||||
| 4Q 2022 Financial Supplement – Updated for LDTI and Resegmentation | 24 | |||||||
| Legacy - Select Operating Metrics | ||||||||||||||||||||||||||||||||||||||
| For the Three Months Ended or As of | Years Ended or As of | |||||||||||||||||||||||||||||||||||||
| (in millions USD, unless otherwise indicated) | 3/31/2022 | 6/30/2022 | 9/30/2022 | 12/31/2022 | 12/31/2021 | 12/31/2022 | ||||||||||||||||||||||||||||||||
| Account Values (1) | ||||||||||||||||||||||||||||||||||||||
| General Account: | ||||||||||||||||||||||||||||||||||||||
| Balance as of beginning of period | $ | 988 | $ | 1,149 | $ | 960 | $ | 947 | $ | 1,122 | $ | 988 | ||||||||||||||||||||||||||
| Net flows (1) | (48) | (30) | (37) | (27) | (100) | (163) | ||||||||||||||||||||||||||||||||
| Investment performance, interest credited and policy charges (1) | 208 | (196) | 7 | 5 | 27 | 24 | ||||||||||||||||||||||||||||||||
| Ceded to Venerable (2) | — | — | — | — | (61) | — | ||||||||||||||||||||||||||||||||
| Balance as of end of period | $ | 1,149 | $ | 960 | $ | 947 | $ | 925 | $ | 988 | $ | 925 | ||||||||||||||||||||||||||
| Separate Accounts: | ||||||||||||||||||||||||||||||||||||||
| Balance as of beginning of period | $ | 28,287 | $ | 27,991 | $ | 21,553 | $ | 19,922 | $ | 43,747 | $ | 28,287 | ||||||||||||||||||||||||||
| Net flows (1) | (298) | (806) | (479) | (561) | (3,392) | (2,144) | ||||||||||||||||||||||||||||||||
| Investment performance, interest credited and policy charges (1) | 2 | (5,632) | (1,152) | 1,196 | 4,798 | (5,586) | ||||||||||||||||||||||||||||||||
| Ceded to Venerable (2) | $ | — | $ | — | $ | — | $ | — | $ | (16,866) | $ | — | ||||||||||||||||||||||||||
| Balance as of end of period | $ | 27,991 | $ | 21,553 | $ | 19,922 | $ | 20,557 | $ | 28,287 | $ | 20,557 | ||||||||||||||||||||||||||
| Total: | ||||||||||||||||||||||||||||||||||||||
| Balance as of beginning of period | $ | 29,275 | $ | 29,140 | $ | 22,513 | $ | 20,869 | $ | 44,869 | $ | 29,275 | ||||||||||||||||||||||||||
| Net flows (1) | (345) | (799) | (499) | (588) | (3,492) | (2,231) | ||||||||||||||||||||||||||||||||
| Investment performance, interest credited and policy charges (1) | 210 | (5,828) | (1,145) | 1,201 | 4,825 | (5,562) | ||||||||||||||||||||||||||||||||
| Ceded to Venerable (2) | — | — | — | — | (16,927) | — | ||||||||||||||||||||||||||||||||
| Balance as of end of period | $ | 29,140 | $ | 22,513 | $ | 20,869 | $ | 21,482 | $ | 29,275 | $ | 21,482 | ||||||||||||||||||||||||||
| Net Amount at Risk (NAR) | ||||||||||||||||||||||||||||||||||||||
| Total GMIB NAR | $ | 3,701 | $ | 4,201 | $ | 3,535 | $ | 3,211 | $ | 3,890 | $ | 3,211 | ||||||||||||||||||||||||||
| Total GMDB NAR | $ | 8,840 | $ | 11,358 | $ | 12,207 | $ | 11,428 | $ | 7,744 | $ | 11,428 | ||||||||||||||||||||||||||
| MRB Reserves (Net of Reinsurance) | $ | 4,425 | $ | 3,985 | $ | 3,877 | $ | 4,287 | $ | 6,178 | $ | 4,287 | ||||||||||||||||||||||||||
| Notes: | ||||||||||||||||||||||||||||||||||||||
| (1) Net flows excluded as it relates to AV ceded to Venerable for the year ended December 31, 2022 and 2021 were $(1.2) billion and $(830) million, respectively. Investment performance, interest credited and policy charges for the year ended December 31, 2022 and 2021 was $(3.4) billion and $589 million, respectively, are not included as it excludes activity related to ceded AV to Venerable. | ||||||||||||||||||||||||||||||||||||||
| (2) Effective June 1, 2021, AV excludes activity related to ceded AV to Venerable. In addition, roll-forward reflects the AV ceded to Venerable as of the transaction date. For additional information on the Venerable transaction see Note 1 of the Notes to Consolidated Financial Statements within the 10-Q. | ||||||||||||||||||||||||||||||||||||||
| 4Q 2022 Financial Supplement – Updated for LDTI and Resegmentation | 25 | |||||||
Investments
| 4Q 2022 Financial Supplement – Updated for LDTI and Resegmentation | 26 | |||||||
| Consolidated Investment Portfolio Composition | ||||||||||||||||||||||||||
| Balances as of | ||||||||||||||||||||||||||
| (in millions USD, unless otherwise indicated) | December 31, 2021 | December 31, 2022 | ||||||||||||||||||||||||
| Amount (1) | % of Total | Amount (1) | % of Total | |||||||||||||||||||||||
| Composition of investment portfolio | ||||||||||||||||||||||||||
| Fixed maturities, available-for-sale, at fair value | $ | 78,216 | 70.9 | % | $ | 63,361 | 65.1 | % | ||||||||||||||||||
| Fixed maturities, at fair value using the fair value option | 1,641 | 1.5 | % | 1,508 | 1.5 | % | ||||||||||||||||||||
| Mortgage loans on real estate | 14,033 | 12.7 | % | 16,481 | 16.9 | % | ||||||||||||||||||||
| Policy loans | 4,024 | 3.6 | % | 4,033 | 4.1 | % | ||||||||||||||||||||
| Other equity investments | 2,975 | 2.7 | % | 3,152 | 3.2 | % | ||||||||||||||||||||
| Other invested assets | 3,591 | 3.3 | % | 3,885 | 4.0 | % | ||||||||||||||||||||
| Subtotal investment assets | 104,480 | 94.7 | % | 92,420 | 94.9 | % | ||||||||||||||||||||
| Trading securities | 631 | 0.6 | % | 677 | 0.7 | % | ||||||||||||||||||||
| Total investments | 105,111 | 95.3 | % | 93,097 | 95.6 | % | ||||||||||||||||||||
| Cash and cash equivalents | 5,188 | 4.7 | % | 4,281 | 4.4 | % | ||||||||||||||||||||
| Total | $ | 110,299 | 100.0 | % | $ | 97,378 | 100.0 | % | ||||||||||||||||||
| General Account AFS Fixed maturities by industry (Based on amortized cost) | ||||||||||||||||||||||||||
| Corporate securities: | ||||||||||||||||||||||||||
| Finance | $ | 12,954 | 17.9 | % | $ | 13,537 | 18.7 | % | ||||||||||||||||||
| Manufacturing | 12,212 | 16.8 | % | 11,797 | 16.3 | % | ||||||||||||||||||||
| Utilities | 6,446 | 8.9 | % | 6,808 | 9.4 | % | ||||||||||||||||||||
| Services | 8,191 | 11.3 | % | 8,299 | 11.5 | % | ||||||||||||||||||||
| Energy | 3,854 | 5.3 | % | 3,740 | 5.2 | % | ||||||||||||||||||||
| Retail and wholesale | 3,390 | 4.7 | % | 3,394 | 4.7 | % | ||||||||||||||||||||
| Transportation | 2,181 | 3.0 | % | 2,277 | 3.2 | % | ||||||||||||||||||||
| Other | 60 | 0.1 | % | 124 | 0.2 | % | ||||||||||||||||||||
| Total corporate securities | 49,288 | 67.9 | % | 49,976 | 69.2 | % | ||||||||||||||||||||
| U.S. government and agency | 13,056 | 18.0 | % | 7,054 | 9.8 | % | ||||||||||||||||||||
| Residential mortgage-backed (2) | 90 | 0.1 | % | 908 | 1.3 | % | ||||||||||||||||||||
| Preferred stock | 41 | 0.1 | % | 41 | 0.1 | % | ||||||||||||||||||||
| State & municipal | 586 | 0.8 | % | 609 | 0.8 | % | ||||||||||||||||||||
| Foreign governments | 1,124 | 1.5 | % | 985 | 1.4 | % | ||||||||||||||||||||
| Commercial mortgage-backed | 2,427 | 3.3 | % | 3,823 | 5.3 | % | ||||||||||||||||||||
| Asset-backed securities | 5,933 | 8.2 | % | 8,859 | 12.3 | % | ||||||||||||||||||||
| Total | $ | 72,545 | 100.0 | % | $ | 72,255 | 100.0 | % | ||||||||||||||||||
| General Account AFS Fixed maturities credit quality (3) (Based on amortized cost) | ||||||||||||||||||||||||||
| Aaa, Aa, A (NAIC Designation 1) | $ | 44,653 | 61.6 | % | $ | 44,612 | 61.7 | % | ||||||||||||||||||
| Baa (NAIC Designation 2) | 25,141 | 34.7 | % | 24,843 | 34.4 | % | ||||||||||||||||||||
| Investment grade | 69,794 | 96.2 | % | 69,454 | 96.1 | % | ||||||||||||||||||||
| Below investment grade (NAIC Designation 3 and 4) | 2,751 | 3.8 | % | 2,800 | 3.9 | % | ||||||||||||||||||||
| Total | $ | 72,545 | 100.0 | % | $ | 72,255 | 100.0 | % | ||||||||||||||||||
| Notes: | ||||||||||||||||||||||||||
| (1) Investment data has been classified based on standard industry categorizations for domestic public holdings and similar classifications by industry for all other holdings. | ||||||||||||||||||||||||||
| (2) Includes publicly traded agency pass-through securities and collateralized obligations. | ||||||||||||||||||||||||||
| (3) Credit quality based on NAIC rating. | ||||||||||||||||||||||||||
| 4Q 2022 Financial Supplement – Updated for LDTI and Resegmentation | 27 | |||||||
| Consolidated Results of General Account Investment Portfolio | ||
| For the Years Ended or As of | ||||||||||||||||||||||||||
| (in millions USD, unless otherwise indicated) | December 31, 2021 | December 31, 2022 | ||||||||||||||||||||||||
| Yield | Amount (2) | Yield | Amount (2) | |||||||||||||||||||||||
| Fixed Maturities: | ||||||||||||||||||||||||||
| Income (loss) | 3.40 | % | $ | 2,429 | 3.57 | % | $ | 2,619 | ||||||||||||||||||
| Ending assets | 72,545 | 72,255 | ||||||||||||||||||||||||
| Mortgages: | ||||||||||||||||||||||||||
| Income (loss) | 4.08 | % | 547 | 3.92 | % | 587 | ||||||||||||||||||||
| Ending assets | 14,033 | 16,481 | ||||||||||||||||||||||||
| Other Equity Investments (1): | ||||||||||||||||||||||||||
| Income (loss) | 20.45 | % | 534 | 5.21 | % | 171 | ||||||||||||||||||||
| Ending assets | 2,901 | 3,433 | ||||||||||||||||||||||||
| Policy Loans: | ||||||||||||||||||||||||||
| Income | 5.01 | % | 203 | 5.35 | % | 215 | ||||||||||||||||||||
| Ending assets | 4,024 | 4,033 | ||||||||||||||||||||||||
| Cash and Short-term Investments: | ||||||||||||||||||||||||||
| Income | (0.13) | % | (2) | (1.44) | % | (24) | ||||||||||||||||||||
| Ending assets | 1,662 | 1,419 | ||||||||||||||||||||||||
| Funding Agreements: | ||||||||||||||||||||||||||
| Interest expense and other | (56) | (156) | ||||||||||||||||||||||||
| Ending (liabilities) | (6,647) | (8,501) | ||||||||||||||||||||||||
| Total invested Assets: | ||||||||||||||||||||||||||
| Income | 4.28 | % | 3,655 | 3.79 | % | 3,412 | ||||||||||||||||||||
| Ending assets | 88,518 | 89,120 | ||||||||||||||||||||||||
| Short Duration Fixed Maturities: | ||||||||||||||||||||||||||
| Income (loss) | 4.48 | % | 78 | 3.62 | % | 5 | ||||||||||||||||||||
| Ending assets | 142 | 87 | ||||||||||||||||||||||||
| Total Net Investment Income: | ||||||||||||||||||||||||||
| Investment income | 4.28 | % | 3,733 | 3.79 | % | 3,417 | ||||||||||||||||||||
| Less: investment fees (3) | (0.14) | % | (118) | (0.15) | % | (138) | ||||||||||||||||||||
| Investment income, net | 4.15 | % | $ | 3,615 | 3.63 | % | $ | 3,279 | ||||||||||||||||||
| General Account Ending Net Assets | $ | 88,660 | $ | 89,207 | ||||||||||||||||||||||
| Operating Earnings adjustments: | ||||||||||||||||||||||||||
| Funding Agreements interest expense | 56 | 156 | ||||||||||||||||||||||||
| AB and other non-General Account investment income | 258 | 84 | ||||||||||||||||||||||||
| Operating Net investment income (loss) | $ | 3,929 | $ | 3,519 | ||||||||||||||||||||||
| Notes: | ||||||||||||||||||||||||||
| (1) Includes, as of December 31, 2021 and December 31, 2022, $319 million and $400 million of other invested assets. Amounts for certain consolidated VIE investments are shown net of associated non-controlling interest. | ||||||||||||||||||||||||||
| (2) Amount for fixed maturities and mortgages represents original cost, reduced by repayments, write-downs, adjusted amortization of premiums, accretion of discount and allowances. Cost for equity securities represents original cost reduced by write-downs; cost for other limited partnership interests represents original cost adjusted for equity in earnings and reduced by distributions. | ||||||||||||||||||||||||||
| (3) Investment fees are inclusive of investment management fees paid to AB. | ||||||||||||||||||||||||||
| 4Q 2022 Financial Supplement – Updated for LDTI and Resegmentation | 28 | |||||||
Additional Information
| 4Q 2022 Financial Supplement – Updated for LDTI and Resegmentation | 29 | |||||||
| Deferred Policy Acquisition Costs Rollforward | ||
| For the Three Months Ended or As of | Years Ended or As of | |||||||||||||||||||||||||||||||||||||
| (in millions USD, unless otherwise indicated) | 3/31/2022 | 6/30/2022 | 9/30/2022 | 12/31/2022 | 12/31/2021 | 12/31/2022 | ||||||||||||||||||||||||||||||||
| TOTAL | ||||||||||||||||||||||||||||||||||||||
| Beginning balance | $ | 6,113 | $ | 6,180 | $ | 6,254 | $ | 6,322 | $ | 5,791 | $ | 6,113 | ||||||||||||||||||||||||||
| Capitalization of commissions, sales and issue expenses | 210 | 219 | 215 | 198 | 874 | 842 | ||||||||||||||||||||||||||||||||
| Amortization | (143) | (145) | (147) | (151) | (552) | (586) | ||||||||||||||||||||||||||||||||
| Ending balance | $ | 6,180 | $ | 6,254 | $ | 6,322 | $ | 6,369 | $ | 6,113 | $ | 6,369 | ||||||||||||||||||||||||||
| Individual Retirement | ||||||||||||||||||||||||||||||||||||||
| Beginning balance | $ | 3,013 | $ | 3,065 | $ | 3,127 | $ | 3,180 | $ | 2,764 | $ | 3,013 | ||||||||||||||||||||||||||
| Capitalization of commissions, sales and issue expenses | 132 | 144 | 137 | 126 | 543 | 539 | ||||||||||||||||||||||||||||||||
| Amortization | (80) | (82) | (84) | (87) | (294) | (333) | ||||||||||||||||||||||||||||||||
| Ending balance | $ | 3,065 | $ | 3,127 | $ | 3,180 | $ | 3,219 | $ | 3,013 | $ | 3,219 | ||||||||||||||||||||||||||
| Group Retirement | ||||||||||||||||||||||||||||||||||||||
| Beginning balance | $ | 771 | $ | 778 | $ | 785 | $ | 792 | $ | 735 | $ | 771 | ||||||||||||||||||||||||||
| Capitalization of commissions, sales and issue expenses | 22 | 21 | 22 | 23 | 100 | 88 | ||||||||||||||||||||||||||||||||
| Amortization | (15) | (14) | (15) | (15) | (64) | (59) | ||||||||||||||||||||||||||||||||
| Ending balance | $ | 778 | $ | 785 | $ | 792 | $ | 800 | $ | 771 | $ | 800 | ||||||||||||||||||||||||||
| Protection Solutions | ||||||||||||||||||||||||||||||||||||||
| Beginning balance | $ | 1,559 | $ | 1,579 | $ | 1,596 | $ | 1,614 | $ | 1,474 | $ | 1,559 | ||||||||||||||||||||||||||
| Capitalization of commissions, sales and issue expenses | 49 | 46 | 47 | 46 | 201 | 188 | ||||||||||||||||||||||||||||||||
| Amortization | (29) | (29) | (29) | (30) | (116) | (117) | ||||||||||||||||||||||||||||||||
| Ending balance | $ | 1,579 | $ | 1,596 | $ | 1,614 | $ | 1,630 | $ | 1,559 | $ | 1,630 | ||||||||||||||||||||||||||
| Legacy | ||||||||||||||||||||||||||||||||||||||
| Beginning balance | $ | 631 | $ | 623 | $ | 614 | $ | 606 | $ | 667 | $ | 631 | ||||||||||||||||||||||||||
| Capitalization of commissions, sales and issue expenses | 8 | 8 | 9 | 3 | 30 | 28 | ||||||||||||||||||||||||||||||||
| Amortization | (16) | (17) | (17) | (16) | (66) | (66) | ||||||||||||||||||||||||||||||||
| Ending balance | $ | 623 | $ | 614 | $ | 606 | $ | 593 | $ | 631 | $ | 593 | ||||||||||||||||||||||||||
| Corporate and Other | ||||||||||||||||||||||||||||||||||||||
| Beginning balance | $ | 139 | $ | 135 | $ | 132 | $ | 130 | $ | 151 | $ | 139 | ||||||||||||||||||||||||||
| Capitalization of commissions, sales and issue expenses | (1) | — | — | — | — | (1) | ||||||||||||||||||||||||||||||||
| Amortization | (3) | (3) | (2) | (3) | (12) | (11) | ||||||||||||||||||||||||||||||||
| Reclassified to Assets held-for-sale | — | — | — | — | — | — | ||||||||||||||||||||||||||||||||
| Ending balance | $ | 135 | $ | 132 | $ | 130 | $ | 127 | $ | 139 | $ | 127 | ||||||||||||||||||||||||||
| 4Q 2022 Financial Supplement – Updated for LDTI and Resegmentation | 30 | |||||||
| Use of Non-GAAP Financial Measures | ||||||||
In addition to our results presented in accordance with U.S. GAAP, we report Non-GAAP Operating Earnings, Non-GAAP Operating ROE, and Non-GAAP operating common EPS, each of which is a measure that is not determined in accordance with U.S. GAAP. Management principally uses these non-GAAP financial measures in evaluating performance because they present a clearer picture of our operating performance and they allow management to allocate resources. Similarly, management believes that the use of these Non-GAAP financial measures, together with relevant U.S. GAAP measures, provide investors with a better understanding of our results of operations and the underlying profitability drivers and trends of our business. These non-GAAP financial measures are intended to remove from our results of operations the impact of market changes (where there is mismatch in the valuation of assets and liabilities) as well as certain other expenses which are not part of our underlying profitability drivers or likely to re-occur in the foreseeable future, as such items fluctuate from period-to-period in a manner inconsistent with these drivers. These measures should be considered supplementary to our results that are presented in accordance with U.S. GAAP and should not be viewed as a substitute for the U.S. GAAP measures. Other companies may use similarly titled non-GAAP financial measures that are calculated differently from the way we calculate such measures. Consequently, our non-GAAP financial measures may not be comparable to similar measures used by other companies. | |||||
We also discuss certain operating measures, including AUM, AUA, AV, Protection Solutions Reserves and certain other operating measures, which management believes provide useful information about our businesses and the operational factors underlying our financial performance. | |||||
| Non-GAAP Operating Earnings | |||||
Non-GAAP Operating Earnings is an after-tax non-GAAP financial measure used to evaluate our financial performance on a consolidated basis that is determined by making certain adjustments to our consolidated after-tax net income attributable to Holdings. The most significant of such adjustments relates to our derivative positions, which protect economic value and statutory capital, and the variable annuity product MRBs. This is a large source of volatility in net income. | |||||
Non-GAAP Operating Earnings equals our consolidated after-tax net income attributable to Holdings adjusted to eliminate the impact of the following items: | |||||
| • | Items related to variable annuity product features, which include: (i) Changes in the fair value of market risk benefits, net of reinsurance, including the related attributed fees and claims, offset by derivatives and other securities used to hedge the market risk benefits; and (ii) Market adjustments to deposit asset or liability accounts arising from reinsurance agreements which do not expose the reinsurer to a reasonable possibility of a significant loss from insurance risk.; | ||||
| • | Investment (gains) losses, which includes credit loss impairments of securities/investments, sales or disposals of securities/investments, realized capital gains/losses and valuation allowances; | ||||
| • | Net actuarial (gains) losses, which includes actuarial gains and losses as a result of differences between actual and expected experience on pension plan assets or projected benefit obligation during a given period related to pension, other postretirement benefit obligations, and the one-time impact of the settlement of the defined benefit obligation; | ||||
| • | Other adjustments, which primarily include restructuring costs related to severance and separation, lease write-offs related to non-recurring restructuring activities, COVID-19 related impacts, net derivative gains (losses) on certain Non-GMxB derivatives, net investment income from certain items including consolidated VIE investments, seed capital mark-to-market adjustments, unrealized gain/losses and realized capital gains/losses from sales or disposals of select securities, certain legal accruals; and a bespoke deal to repurchase UL policies from one entity that had invested in numerous policies purchased in the life settlement market, which disposed of the risk of additional COI litigation by that entity related to those UL policies; and | ||||
| • | Income tax expense (benefit) related to the above items and non-recurring tax items, which includes the effect of uncertain tax positions for a given audit period. | ||||
Because Non-GAAP Operating Earnings excludes the foregoing items that can be distortive or unpredictable, management believes that this measure enhances the understanding of the Company’s underlying drivers of profitability and trends in our business, thereby allowing management to make decisions that will positively impact our business. | |||||
| We use the prevailing corporate federal income tax rate of 21% while taking into account any non-recurring differences for events recognized differently in our financial statements and federal income tax returns as well as partnership income taxed at lower rates when reconciling Net income (loss) attributable to Holdings to Non-GAAP Operating Earnings. | |||||
| 4Q 2022 Financial Supplement – Updated for LDTI and Resegmentation | 31 | |||||||
| Use of Non-GAAP Financial Measures | |||||
| Non-GAAP Operating ROE | |||||
| We calculate Non-GAAP Operating ROE by dividing Non-GAAP Operating Earnings for the previous twelve calendar months by consolidated average equity attributable to Holdings’ common shareholders, excluding AOCI. AOCI fluctuates period-to-period in a manner inconsistent with our underlying profitability drivers as the majority of such fluctuation is related to the market volatility of the unrealized gains and losses associated with our AFS securities. Therefore, we believe excluding AOCI is more effective for analyzing the trends of our operations. | |||||
| Book Value per common share, excluding AOCI | |||||
| We use the term “book value” to refer to “Total equity attributable to Holdings' common shareholders.” Book Value per common share, excluding AOCI, is our stockholder’s equity, excluding AOCI, divided by ending common shares outstanding. | |||||
| Non-GAAP Operating Earnings per common share | |||||
| Non-GAAP Operating Earnings per common share is calculated by dividing Non-GAAP Operating Earnings less preferred stock dividends by diluted common shares outstanding. | |||||
| 4Q 2022 Financial Supplement – Updated for LDTI and Resegmentation | 32 | |||||||
| Reconciliation of Non-GAAP Measures (1/3) | ||||||||||||||||||||||||||||||||||||||||||||
| For the Three Months Ended or As of | Years Ended or As of | |||||||||||||||||||||||||||||||||||||
| (in millions USD, unless otherwise indicated) | 3/31/2022 | 6/30/2022 | 9/30/2022 | 12/31/2022 | 12/31/2021 | 12/31/2022 | ||||||||||||||||||||||||||||||||
| Net income (loss) attributable to Holdings | ||||||||||||||||||||||||||||||||||||||
| Net income (loss) attributable to Holdings | $ | 530 | $ | 967 | $ | 594 | $ | 62 | $ | 1,757 | $ | 2,153 | ||||||||||||||||||||||||||
| Adjustments related to: | ||||||||||||||||||||||||||||||||||||||
| Variable annuity product features | (616) | (1,031) | (675) | 129 | 1,115 | (2,193) | ||||||||||||||||||||||||||||||||
| Investment gains (losses), net | 326 | 231 | 333 | 55 | (867) | 945 | ||||||||||||||||||||||||||||||||
| Net actuarial gains (losses) related to pension and other postretirement benefit obligations | 19 | 19 | 19 | 25 | 120 | 82 | ||||||||||||||||||||||||||||||||
| Other adjustments (1) (2) (3) | 228 | 177 | 50 | 150 | 626 | 605 | ||||||||||||||||||||||||||||||||
| Income tax (expense) benefit related to above adjustments | 9 | 127 | 58 | (76) | (208) | 118 | ||||||||||||||||||||||||||||||||
| Non-recurring tax items | 3 | 3 | 7 | 3 | 12 | 16 | ||||||||||||||||||||||||||||||||
| Non-GAAP Operating Earnings | $ | 499 | $ | 493 | $ | 386 | $ | 348 | $ | 2,555 | $ | 1,726 | ||||||||||||||||||||||||||
| Net income (loss) attributable to Holdings (4) | $ | 1.35 | $ | 2.54 | $ | 1.58 | $ | 0.17 | $ | 4.17 | $ | 5.67 | ||||||||||||||||||||||||||
| Less: Preferred stock dividends | 0.04 | 0.07 | 0.04 | 0.07 | 0.19 | 0.21 | ||||||||||||||||||||||||||||||||
| Net income (loss) available to Holdings' common shareholders | 1.32 | 2.47 | 1.54 | 0.10 | 3.98 | 5.46 | ||||||||||||||||||||||||||||||||
| Adjustments related to: | ||||||||||||||||||||||||||||||||||||||
| Variable annuity product features | (1.57) | (2.71) | (1.79) | 0.35 | 2.65 | (5.77) | ||||||||||||||||||||||||||||||||
| Investment gains (losses), net | 0.83 | 0.61 | 0.88 | 0.15 | (2.08) | 2.49 | ||||||||||||||||||||||||||||||||
| Net actuarial gains (losses) related to pension and other postretirement benefit obligations | 0.05 | 0.05 | 0.05 | 0.07 | 0.29 | 0.22 | ||||||||||||||||||||||||||||||||
| Other adjustments (1) (2) (3) | 0.58 | 0.47 | 0.13 | 0.39 | 1.48 | 1.58 | ||||||||||||||||||||||||||||||||
| Income tax (expense) benefit related to above adjustments | 0.02 | 0.33 | 0.15 | (0.20) | (0.49) | 0.31 | ||||||||||||||||||||||||||||||||
| Non-recurring tax items | 0.01 | 0.01 | 0.02 | 0.01 | 0.03 | 0.04 | ||||||||||||||||||||||||||||||||
| Non-GAAP Operating Earnings (loss) available to Holdings' common shareholders (4) | $ | 1.24 | $ | 1.23 | $ | 0.99 | $ | 0.87 | $ | 5.86 | $ | 4.33 | ||||||||||||||||||||||||||
| Book Value per common share | ||||||||||||||||||||||||||||||||||||||
| Book Value per common share | $ | 16.65 | $ | 10.99 | $ | 5.00 | $ | (0.44) | $ | 22.47 | $ | (0.44) | ||||||||||||||||||||||||||
| Less: Per share impact of AOCI | (3.39) | (11.05) | (18.57) | (24.63) | 3.33 | (24.63) | ||||||||||||||||||||||||||||||||
| Book value per common share (ex. AOCI) | $ | 20.04 | $ | 22.04 | $ | 23.56 | $ | 24.19 | $ | 19.14 | $ | 24.19 | ||||||||||||||||||||||||||
| Notes: | ||||||||||||||||||||||||||||||||||||||
| (1) Includes separation costs of $82 million for the year ended December 31, 2021. Separation costs were completed during 2021. The impact per common share is $0.20 for the year ended December 31, 2021. | ||||||||||||||||||||||||||||||||||||||
| (2) Includes certain gross legal expenses related to the cost of insurance litigation and claims related to a commercial relationship of $50 million, $218 million and $207 million for the three months and year ended December 31, 2022 and year ended December 31, 2021, respectively. Includes policyholder benefit costs of $75 million for the year ended December 31, 2022 stemming from a deal to repurchase UL policies from one entity that had invested in numerous policies purchased in the life settlement market. The legal accruals impact per common share is $0.13, $0.57 and $0.50 for the three months and year ended December 31, 2022 and year ended December 31, 2021, respectively. Includes policyholder benefit costs of $0.20 and $0.00 for the years ended December 31, 2022 and 2021 stemming from a deal to repurchase UL policies from one entity that had invested in numerous policies purchased in the life settlement market. No adjustments were made to prior period non-GAAP operating EPS as the impact was immaterial. | ||||||||||||||||||||||||||||||||||||||
| (3) Includes Non-GMxB related derivative hedge losses of $34 million, ($34) million and $65 million for the three months and year ended December 31, 2022 and year ended December 31, 2021, respectively. The impact per common share is $0.09, ($0.09) and $0.14 for the three months and year ended December 31, 2022 and year ended December 31, 2021, respectively. | ||||||||||||||||||||||||||||||||||||||
| (4) For periods with a net loss, dilutive shares were not included in the calculation of net income (loss) available to shareholders per common share or Non-GAAP Operating Earnings per common share as inclusion of such shares would have an anti-dilutive effect. | ||||||||||||||||||||||||||||||||||||||
| 4Q 2022 Financial Supplement – Updated for LDTI and Resegmentation | 33 | |||||||
| Reconciliation of Non-GAAP Measures (2/3) | ||||||||||||||
| As of and for the Twelve Months Ended | ||||||||||||||
| (in millions USD, unless otherwise indicated) | 12/31/2021 | 12/31/2022 | ||||||||||||
| Net Income to Non-GAAP Operating Earnings | ||||||||||||||
| Net income (loss) attributable to Holdings | $ | 1,757 | $ | 2,153 | ||||||||||
| Adjustments related to: | ||||||||||||||
| Variable annuity product features | 1,115 | (2,193) | ||||||||||||
| Investment (gains) losses | (867) | 945 | ||||||||||||
| Net actuarial (gains) losses related to pension and other postretirement benefit obligations | 120 | 82 | ||||||||||||
| Other adjustments | 626 | 605 | ||||||||||||
| Income tax (expense) benefits related to above adjustments | (208) | 118 | ||||||||||||
| Non-recurring tax items | 12 | 16 | ||||||||||||
| Non-GAAP Operating Earnings | $ | 2,555 | $ | 1,726 | ||||||||||
| As of and for the Twelve Months Ended | |||||||||||
| 12/31/2022 | |||||||||||
| Return on Equity and Non-GAAP Operating Return on Equity - Trailing twelve months | |||||||||||
| Net income (loss) attributable to Holdings | $ | 2,153 | |||||||||
| Less: Preferred stock | (80) | ||||||||||
| Net income (loss) available to Holdings' common shareholders | $ | 2,073 | |||||||||
| Average equity attributable to Holdings' common shareholders (ex. AOCI) | $ | 8,389 | |||||||||
| Return on Equity (ex. AOCI) | 24.7 | % | |||||||||
| Non-GAAP Operating Earnings | $ | 1,726 | |||||||||
| Less: Preferred stock | (80) | ||||||||||
| Non-GAAP Operating Earnings available to Holdings' common shareholders | $ | 1,646 | |||||||||
| Average equity attributable to Holdings' common shareholders (ex. AOCI) | $ | 8,389 | |||||||||
| Non-GAAP Operating Return on Equity (ex. AOCI) | 19.6 | % | |||||||||
| 4Q 2022 Financial Supplement – Updated for LDTI and Resegmentation | 34 | |||||||
| Reconciliation of Non-GAAP Measures (3/3) | ||||||||||||||||||||||||||||||||
| Balances as of | ||||||||||||||||||||||||||||||||
| (in millions USD, unless otherwise indicated) | 12/31/2021 | 3/31/2022 | 6/30/2022 | 9/30/2022 | 12/31/2022 | |||||||||||||||||||||||||||
| Equity Reconciliation - Quarter-end Balances | ||||||||||||||||||||||||||||||||
| Total equity attributable to Holdings' shareholders | $ | 10,351 | $ | 7,959 | $ | 5,702 | $ | 3,411 | $ | 1,401 | ||||||||||||||||||||||
| Less: Preferred Stock | 1,562 | 1,562 | 1,562 | 1,562 | 1,562 | |||||||||||||||||||||||||||
| Total equity attributable to Holdings' common shareholders | 8,789 | 6,397 | 4,140 | 1,849 | (161) | |||||||||||||||||||||||||||
| Less: Accumulated other comprehensive income (loss) | 1,303 | (1,304) | (4,165) | (6,870) | (8,992) | |||||||||||||||||||||||||||
| Total equity attributable to Holdings' common shareholders (ex. AOCI) | $ | 7,486 | $ | 7,701 | $ | 8,305 | $ | 8,719 | $ | 8,831 | ||||||||||||||||||||||
| Balances as of | ||||||||
| (in millions USD, unless otherwise indicated) | 12/31/2022 | |||||||
| Equity Reconciliation - Twelve Month Rolling Average | ||||||||
| Total equity attributable to Holdings' shareholders | $ | 4,618 | ||||||
| Less: Preferred Stock | 1,562 | |||||||
| Total equity attributable to Holdings' common shareholders | 3,056 | |||||||
| Less: Accumulated other comprehensive income (loss) | (5,333) | |||||||
| Total equity attributable to Holdings' common shareholders (ex. AOCI) | $ | 8,389 | ||||||
| 4Q 2022 Financial Supplement – Updated for LDTI and Resegmentation | 35 | |||||||
| Glossary of Selected Financial and Product Terms | ||
| Account Value (“AV”) - AV generally equals the aggregate policy account value of our retirement and protection products. General Account AV refers to account balances in investment options that are backed by the General Account while Separate Accounts AV refers to Separate Accounts investment assets. AV reflected net of reinsurance. | ||
| Advisory Assets - Assets invested in a variety of investments using an asset allocation model designed for the client’s objectives. The client is charged a fee based on the value of the assets in the account. | ||
| Annualized premiums - 100% of first year recurring premiums (up to target) and 10% of excess first year premiums or first year premiums from single premium products. | ||
| Assets Under Administration (“AUA”) - AUA includes non-insurance client assets that are invested in our savings and investment products or serviced by our Equitable Advisors platform. We provide administrative services for these assets and generally record the revenues received as distribution fees. | ||
| Assets Under Management (“AUM”) - AUM means investment assets that are managed by one of our subsidiaries and includes: (i) assets managed by AB; (ii) the assets in our General Account investment portfolio; and (iii) the Separate Account assets of our Individual Retirement, Group Retirement and Protection Solutions businesses. Total AUM reflects exclusions between segments to avoid double counting. | ||
| Average Account Value (TTM) - Calculated as an average of the previous twelve calendar months total Account Value balance as of end of period | ||
| Benefit base - A notional amount (not actual cash value) used to calculate the owner’s guaranteed benefits within an annuity contract. The death benefit and living benefit within the same contract may not have the same benefit base. | ||
| Brokerage Assets - Brokerage accounts which allow clients a variety of investments, including mutual funds, exchange traded Products, equities and fixed income, to be managed in one account. The client is charged for all buy and sell transactions. | ||
| Current Product Offering (Individual Retirement) - Products sold 2011 and later. | ||
| Deferred policy acquisition costs (“DAC”) - Represents the incremental costs related directly to the successful acquisition of new and certain renewal insurance policies and annuity contracts and which have been deferred on the balance sheet as an asset. | ||
| Direct Assets - Mutual Funds purchased through and registered directly with an Asset Management Company, no other agents, such as brokers or distributors, are involved in the transactions. | ||
| Equitable Advisors - means AXA Advisors, LLC, a Delaware limited liability company, our retail broker/dealer for our retirement and protection businesses and a wholly-owned indirect subsidiary of Holdings. | ||
| Equitable America - means Equitable Financial Life Insurance Company of America, an Arizona corporation and a wholly-owned indirect subsidiary of Holdings. | ||
| Equitable Life - means AXA Equitable Life Insurance Company, a New York corporation, a life insurance company and a wholly-owned subsidiary of AEFS. | ||
| Fixed Rate (Individual Retirement) - Pre-2011 GMxB products. | ||
| FYP - First year premium and deposits. | ||
| GMxB - A general reference to all forms of variable annuity guaranteed benefits, including guaranteed minimum living benefits, or GMLBs (such as GMIBs, GMWBs and GMABs), and guaranteed minimum death benefits, or GMDBs (inclusive of return of premium death benefit guarantees). | ||
| Gross premiums - FYP and Renewal premium and deposits. | ||
| Guaranteed minimum death benefits (“GMDB”) - An optional benefit (available for an additional cost) that guarantees an annuitant’s beneficiaries are entitled to a minimum payment based on the benefit base, which could be greater than the underlying AV, upon the death of the annuitant. | ||
| Guaranteed minimum income benefits (“GMIB”) - An optional benefit (available for an additional cost) where an annuitant is entitled to annuitize the policy and receive a minimum payment stream based on the benefit base, which could be greater than the underlying AV. | ||
| Guaranteed minimum living benefits (“GMLB”) - A reference to all forms of guaranteed minimum living benefits, including GMIBs, GMWBs and GMABs (does not include GMDBs). | ||
| Invested assets - Includes fixed maturity securities, equity securities, mortgage loans, policy loans, alternative investments and short-term investments. | ||
| Inv Mgmt and Research - Abbreviation for Investment Management and Research. | ||
| Legacy - The Legacy segment consists of our fixed-rate GMxB business written prior to 2011. In 2023, we began reporting this business separately from our Individual Retirement business. | ||
| Liability for future policy benefits - the liability related to life insurance policies such as non-participating traditional life insurance policies (Term) and limited pay contracts (Payout, Pension). | ||
| Market risk benefits - (“MRBs”) are contracts or contract features that provide protection to the contract holder from other than nominal capital market risk and expose the Company to other than nominal capital market risk. Market risk benefits include contract features that provide minimum guarantees to policyholders and include GMIB, GMDB, GMWB, GMAB, and ROP DB benefits. | ||
| Net flows - Net change in customer account balances in a period including, but not limited to, gross premiums, surrenders, withdrawals and benefits. It excludes investment performance, interest credited to customer accounts and policy charges. | ||
| Net long-term flows - Net change of assets under management in a period which includes new sales net of redemptions of mutual funds and terminations of separately managed accounts and cash flow which includes both cash invested or withdrawn by existing clients. In addition, cash flow includes fees received from certain clients. It excludes the impact of the markets. | ||
| Premiums and deposits - Amounts a policyholder agrees to pay for an insurance policy or annuity contract that may be paid in one or a series of payments as defined by the terms of the policy or contract. | ||
| Protection Solutions Benefit Ratio - Calculated as sum of policyholders’ benefits and interest credited to policyholders’ account balances dividend by segment revenues. | ||
| Protection Solutions Reserves - Equals the aggregate value of Policyholders’ account balances and future policy benefits for policies in our Protection Solutions segment. | ||
| Renewal premium and deposits - Premiums and deposits after the first twelve months of the policy or contract. | ||
| 4Q 2022 Financial Supplement – Updated for LDTI and Resegmentation | 36 | |||||||
| Return of premium (“ROP”) death benefit - This death benefit pays the greater of the account value at the time of a claim following the owner’s death or the total contributions to the contract (subject to adjustment for withdrawals). The charge for this benefit is usually included in the M&E fee that is deducted daily from the net assets in each variable investment option. We also refer to this death benefit as the Return of Principal death benefit. | ||
| Return on Assets - Calculated as trailing twelve months operating earnings, before income taxes, divided by trailing twelve months average account value. | ||
| Return on Equity (ex. AOCI) - Calculated as trailing twelve months net income (loss) attributable to Holdings' common shareholders divided by average equity attributable to Holdings' common shareholders, excluding Accumulated Other Comprehensive Income (“AOCI”). | ||
| Revenue per advisor - Calculated as trailing twelve months revenue, divided by the average number of advisors for each of the most recent four quarters | ||
| Trailing Twelve Months ("TTM") - The twelve calendar months preceding the balance sheet date of a given reporting period. | ||
| 4Q 2022 Financial Supplement – Updated for LDTI and Resegmentation | 37 | |||||||
| Analyst Coverage, Ratings & Contact Information | ||||||||||||||||||||||||||||||||||||||
| Analyst Coverage | ||||||||||||||||||||||||||||||||||||||||||||
| Firm | Analyst | Phone Number | ||||||||||||||||||||||||||||||||||||||||||
| Barclays | Tracy Benguigui | 1 (212) 526-1561 | ||||||||||||||||||||||||||||||||||||||||||
Citi | Michael Ward | 1 (212) 816-4269 | ||||||||||||||||||||||||||||||||||||||||||
| Credit Suisse | Andrew Kligerman | 1 (212) 325-5069 | ||||||||||||||||||||||||||||||||||||||||||
| Evercore ISI | Thomas Gallagher | 1 (212) 446-9439 | ||||||||||||||||||||||||||||||||||||||||||
| Goldman Sachs | Alex Scott | 1 (212) 902-9592 | ||||||||||||||||||||||||||||||||||||||||||
| Jefferies | Suneet Kamath | 1 (212) 778-8602 | ||||||||||||||||||||||||||||||||||||||||||
| J.P. Morgan | Jimmy Bhullar | 1 (212) 622-6397 | ||||||||||||||||||||||||||||||||||||||||||
| Keefe, Bruyette, & Woods | Ryan Krueger | 1 (860) 722-5930 | ||||||||||||||||||||||||||||||||||||||||||
| Morgan Stanley | Nigel Dally | 1 (212) 761-4132 | ||||||||||||||||||||||||||||||||||||||||||
| Raymond James | Wilma Burdis | 1 (727) 567-9371 | ||||||||||||||||||||||||||||||||||||||||||
| RBC Capital Markets | Mark Dwelle | 1 (804) 782-4008 | ||||||||||||||||||||||||||||||||||||||||||
| Truist Securities | Mark Hughes | 1 (615) 748-4422 | ||||||||||||||||||||||||||||||||||||||||||
| UBS | Brian Meredith | 1 (212) 713-2492 | ||||||||||||||||||||||||||||||||||||||||||
| Wells Fargo Securities | Elyse Greenspan | 1 (212) 214-8031 | ||||||||||||||||||||||||||||||||||||||||||
| This list is provided for informational purposes only. Equitable Holdings does not endorse the analyses, conclusions or recommendations contained in any reports issued by these or any other analysts. | ||||||||||||||||||||||||||||||||||||||||||||
| Ratings | ||||||||||||||||||||||||||||||||||||||||||||
| A.M. Best | S&P | Moody’s | ||||||||||||||||||||||||||||||||||||||||||
| Last review date | Feb '23 | Jun '22 | Jan '23 | |||||||||||||||||||||||||||||||||||||||||
| Financial Strength Ratings: | ||||||||||||||||||||||||||||||||||||||||||||
| Equitable Financial Life Insurance Company | A | A+ | A1 | |||||||||||||||||||||||||||||||||||||||||
| Equitable Financial Life Insurance Company of America | A | A+ | A1 | |||||||||||||||||||||||||||||||||||||||||
| Credit Ratings: | ||||||||||||||||||||||||||||||||||||||||||||
| Equitable Holdings, Inc. | — | BBB+ | Baa1 | |||||||||||||||||||||||||||||||||||||||||
| AllianceBernstein L.P. (1) | — | A | A2 | |||||||||||||||||||||||||||||||||||||||||
| Investor and Media Contacts | ||||||||||||||||||||||||||||||||||||||||||||
| Contact Investor Relations | Contact Media Relations | |||||||||||||||||||||||||||||||||||||||||||
Işıl Müderrisoğlu | Thomas Lewis | Sophia Kim | ||||||||||||||||||||||||||||||||||||||||||
| (212) 314-2476 | (212) 314-4638 | (212) 314-2010 | ||||||||||||||||||||||||||||||||||||||||||
| Notes: | ||||||||||||||||||||||||||||||||||||||||||||
| (1) Last review dates: S&P as of Sep '22, Moody’s as of Jan '23. | ||||||||||||||||||||||||||||||||||||||||||||
| 4Q 2022 Financial Supplement – Updated for LDTI and Resegmentation | 38 | |||||||
Equitable Equitable Holdings Long-duration Targeted Improvements (LDTI) and Resegmentation Supplement April 4, 2023
LDTI and Resegmentation Supplement Note Regarding Forward-Looking and Non-GAAP Financial Measures This presentation contains forward-looking statements within the meaning of the Private Securities Litigation Reform Act of 1995. Words such as “expects,” “believes,” “anticipates,” “intends,” “seeks,” “aims,” “plans,” “assumes,” “estimates,” “projects,” “should,” “would,” “could,” “may,” “will,” “shall” or variations of such words are generally part of forward-looking statements. Forward-looking statements are made based on management’s current expectations and beliefs concerning future developments and their potential effects upon Equitable Holdings, Inc. (“Holdings”) and its consolidated subsidiaries. “We,” “us” and “our” refer to Holdings and its consolidated subsidiaries, unless the context refers only to Holdings as a corporate entity. There can be no assurance that future developments affecting Holdings will be those anticipated by management. Forward-looking statements include, without limitation, all matters that are not historical facts. These forward-looking statements are not a guarantee of future performance and involve risks and uncertainties, and there are certain important factors that could cause actual results to differ, possibly materially, from expectations or estimates reflected in such forward-looking statements, including, among others: (i) conditions in the financial markets and economy, including the impact of plateauing or decreasing economic growth and geopolitical conflicts and related economic conditions, equity market declines and volatility, interest rate fluctuations, impacts on our goodwill and changes in liquidity and access to and cost of capital; (ii) operational factors, including reliance on the payment of dividends to Holdings by its subsidiaries, protection of confidential customer information or proprietary business information, operational failures by us or our service providers, potential strategic transactions, changes in accounting standards, and catastrophic events, such as the outbreak of pandemic diseases including COVID-19; (iii) credit, counterparties and investments, including counterparty default on derivative contracts, failure of financial institutions, defaults by third parties and affiliates and economic downturns, defaults and other events adversely affecting our investments; (iv) our reinsurance and hedging programs; (v) our products, structure and product distribution, including variable annuity guaranteed benefits features within certain of our products, variations in statutory capital requirements, financial strength and claims-paying ratings, state insurance laws limiting the ability of our insurance subsidiaries to pay dividends and key product distribution relationships; (vi) estimates, assumptions and valuations, including risk management policies and procedures, potential inadequacy of reserves and experience differing from pricing expectations, amortization of deferred acquisition costs and financial models; (vii) our Investment Management and Research segment, including fluctuations in assets under management and the industry-wide shift from actively-managed investment services to passive services; (viii) legal and regulatory risks, including federal and state legislation affecting financial institutions, insurance regulation and tax reform; (ix) risks related to our common stock and (x) general risks, including strong industry competition, information systems failing or being compromised and protecting our intellectual property. Forward-looking statements should be read in conjunction with the other cautionary statements, risks, uncertainties and other factors identified in Holdings’ filings with the Securities and Exchange Commission. Further, any forward-looking statement speaks only as of the date on which it is made, and we undertake no obligation to update or revise any forward-looking statement to reflect events or circumstances after the date on which the statement is made or to reflect the occurrence of unanticipated events, except as otherwise may be required by law. This presentation and certain of the remarks made orally contain non-GAAP financial measures. Non-GAAP financial measures include Non-GAAP Operating Earnings, Non-GAAP Operating EPS, and Non-GAAP Operating ROE. Information regarding these and other non-GAAP financial measures, including reconciliations to the most directly comparable GAAP financial measures, is provided in our quarterly earnings press releases and in our quarterly financial supplements, which are available on our Investor Relations website at ir.equitableholdings.com. 2
LDTI and Resegmentation Supplement LDTI and resegmentation highlights 3 Results more closely align to the economics of our business • New 2022 non-GAAP operating earnings1 of $1.7bn, or $2.0bn and $4.97 per share after adjusting for notable items2 • Positive net income in 2021 and all four quarters of 2022; expect consistently positive net income moving forward LDTI transition impacts in line with expectations • Results c. $200m closer to cash generation from LDTI, in line with guidance, driving increased payout target of 55-65% • Limited book value transition impact with more consistently positive net income expected to build equity over time Two new segments highlight strength of our integrated business model • Wealth Management segment reflects proprietary retirement distribution and growing advisory business • Legacy segment3 represents only c. 15% of new non-GAAP operating earnings mix after adjusting for notable items4 First quarter 2023 modeling guidance (additional information on page 5) • $439m 4Q’22 non-GAAP operating earnings, adjusted for notable items, is an appropriate starting point for 1Q’23 estimates • Maintain long-term guidance for alternatives and expect similar performance in 1Q’23 compared to 4Q’22 • Maintain Protection Solutions guidance of $75m per quarter but expect elevated mortality in 1Q’23 Note: See appendix for explanation of footnotes.
Figures post-tax in millions Non-GAAP operating earnings adjusted for notable items2 LDTI Update Wealth Management Resegmentation Update Tax Rate Change3 New Non-GAAP operating earnings adjusted for notable items2 Individual Retirement $1,206 $(176) $1 – $786 Legacy $(11) – $234 Group Retirement $520 $(24) $(34) – $462 AllianceBernstein4 $424 – – – $424 Protection Solutions $307 $(2) $6 – $311 Wealth Management – – $101 – $101 Corporate & Other $(270) $0 $(63) $(16) $(349) Consolidated results $2,187 $(202) – $(16) $1,970 LDTI and Resegmentation Supplement LDTI and resegmentation reconciliation Full year 2022 non-GAAP operating earnings1 4Note: See appendix for explanation of footnotes; Figures reflect full year unless otherwise noted. Certain figures may not sum due to rounding.
LDTI and Resegmentation Supplement Post-LDTI and resegmentation 1Q’23 guidance 5Note: See appendix for explanation of footnotes; Figures reflect full year unless otherwise noted. Guidance Pre-LDTI & Resegmentation Post-LDTI & Resegmentation Total company equity market sensitivity +/-10% = c. $150m after tax Non-GAAP Operating Earnings impact Unchanged Total company interest rate sensitivity +/-50bps = c. $10m after tax Non-GAAP Operating Earnings impact Unchanged Below-the-line hedge sensitivity 6.5% equity markets and 10bps UST 10 year rate increase Equities: c. $(1.0)bn Interest Rates: c. $(0.2)bn Equities: c. $(0.2)bn (reduced by 80%) Interest Rates: c. $0.2bn (offset by OCI movement) Protection Solutions operating earnings $75m per quarter $75m per quarter with higher potential volatility from mortality Corporate & Other operating earnings $(300)m per annum $(375-400)m per annum Alternatives 8-10% long-term annualized return; 0.3-0.5 beta equity market in periods volatility Unchanged Capital generation $1.3bn dividends and distributions from subsidiaries to HoldCo1 Unchanged Payout ratio target 50-60% of Non-GAAP operating earnings adjusted for notable items 55-65% of Non-GAAP operating earnings adjusted for notable items Long-term EPS growth target 8-10% Unchanged Debt-to-capital ratio (ex. AOCI) 25-30% Unchanged
Appendix Equitable Holdings LDTI and Resegmentation Supplement
Explanation of footnotes Page 3 1Non-GAAP Operating Earnings equals our consolidated after-tax net income attributable to Holdings adjusted to eliminate the impact of certain items; Please see detailed non-GAAP reconciliation in Appendix 2Please see the Appendix for detailed reconciliations and the definition of Notable Items 3The Legacy segment consists of our fixed-rate GMxB business written prior to 2011. In 2023, we began reporting this business separately from our Individual Retirement business. 4Legacy mix relative to full year 2022 non-GAAP operating earnings, adjusted for notable items, excluding Corporate & Other Page 4 1Non-GAAP Operating Earnings equals our consolidated after-tax net income attributable to Holdings adjusted to eliminate the impact of certain items; Please see detailed non-GAAP reconciliation in Appendix 2Please see the Appendix for detailed reconciliations and the definition of Notable Items 3Higher effective tax rate associated with disclosing Wealth Management segment, previously reported in Corporate & Other 4AllianceBernstein, or AB, refers to Investment Management and Research Page 5 1Expected net annual dividends and distributions to Equitable Holdings from its subsidiaries based on 12/31/22 market levels 7LDTI and Resegmentation Supplement
LDTI and Resegmentation Supplement Appendix Reconciliation of non-GAAP and other financial disclosures Updated for long-duration targeted improvements and resegmentation 8 EQH Non-GAAP Operating Earnings EQH Non-GAAP Operating EPS Three Months Ended December 31, Year Ended December 31, (per share amounts) 2022 2022 Net income (loss) attributable to Holdings $ 0.17 $ 5.67 Less: Preferred stock dividends 0.07 0.21 Net income (loss) available to Holdings' common shareholders 0.10 5.46 Adjustments related to: Variable annuity product features 0.35 (5.77) Investment gains (losses), net 0.15 2.49 Net actuarial gains (losses) related to pension and other postretirement benefit obligations 0.07 0.22 Other adjustments (1) (2) 0.39 1.58 Income tax (expense) benefit related to above adjustments (0.20) 0.31 Non-recurring tax items 0.01 0.04 Non-GAAP Operating Earnings $ 0.87 $ 4.33 (1) Includes certain gross legal expenses related to the cost of insurance litigation and claims related to a commercial relationship of $50 million and $218 million for the three months and year ended December 31, 2022, respectively. Includes policyholder benefit costs of $75 million for the year ended December 31, 2022 stemming from a deal to repurchase UL policies from one entity that had invested in numerous policies purchased in the life settlement market. The legal accruals impact per common share is $0.14 and $0.57 for the three months and years ended December 31, 2022. Includes policyholder benefit costs of $0.20 for the year ended December 31, 2022 stemming from a deal to repurchase UL policies from one entity that had invested in numerous policies purchased in the life settlement market. No adjustments were made to prior period non-GAAP operating EPS as the impact was immaterial. (2) Includes Non-GMxB related derivative hedge losses of $34 million and ($34) million for the three months and year ended December 31, 2022. The impact per common share is $0.09 and ($0.09) for the three months and year ended December 31, 2022. Three Months Ended December 31, Year Ended December 31, (in millions) 2022 2022 Net income (loss) attributable to Holdings $ 62 $ 2,153 Adjustments related to: Variable annuity product features 129 (2,193) Investment gains (losses), net 55 945 Net actuarial gains (losses) related to pension and other postretirement benefit obligations 25 82 Other adjustments (1) (2) 150 552 Income tax (expense) benefit related to above adjustments (76) (56) Non-recurring tax items 3 16 Non-GAAP Operating Earnings $ 348 $ 1,726
LDTI and Resegmentation Supplement Appendix Reconciliation of non-GAAP and other financial disclosures Pre-LDTI and resegmentation (previously disclosed) 9 EQH Non-GAAP Operating Earnings EQH Non-GAAP Operating EPS Three Months Ended December 31, Year Ended December 31, (per share amounts) 2022 2022 Net income (loss) attributable to Holdings $ (2.14) $ 4.70 Less: Preferred stock dividends 0.07 0.21 Net income (loss) available to Holdings' common shareholders (2.21) 4.49 Adjustments related to: Variable annuity product features 3.59 (3.46) Investment gains (losses), net 0.14 2.49 Net actuarial gains (losses) related to pension and other postretirement benefit obligations 0.07 0.22 Other adjustments (1) (2) 0.39 1.45 Income tax (expense) benefit related to above adjustments (0.88) (0.15) Non-recurring tax items 0.01 0.04 Non-GAAP Operating Earnings $ 1.11 $ 5.08 (1) Includes certain gross legal expenses related to the cost of insurance litigation and claims related to a commercial relationship of $50 million and $218 million for the three months and year ended December 31, 2022, respectively. Includes policyholder benefit costs of $75 million for the year ended December 31, 2022 stemming from a deal to repurchase UL policies from one entity that had invested in numerous policies purchased in the life settlement market. The legal accruals impact per common share is $0.14 and $0.57 for the three months and years ended December 31, 2022. Includes policyholder benefit costs of $0.20 for the year ended December 31, 2022 stemming from a deal to repurchase UL policies from one entity that had invested in numerous policies purchased in the life settlement market. No adjustments were made to prior period non-GAAP operating EPS as the impact was immaterial. (2) Includes Non-GMxB related derivative hedge losses of $34 million and ($34) million for the three months and year ended December 31, 2022. The impact per common share is $0.09 and ($0.09) for the three months and year ended December 31, 2022. Three Months Ended December 31, Year Ended December 31, (in millions) 2022 2022 Net income (loss) attributable to Holdings $ (789) $ 1,785 Adjustments related to: Variable annuity product features 1,324 (1,315) Investment gains (losses), net 55 945 Net actuarial gains (losses) related to pension and other postretirement benefit obligations 25 82 Other adjustments (1) (2) 144 552 Income tax (expense) benefit related to above adjustments (326) (56) Non-recurring tax items 3 16 Non-GAAP Operating Earnings $ 436 $ 2,009
LDTI and Resegmentation Supplement Appendix Impact of notable items1 by segment and corporate & other and by category Updated for long-duration targeted improvements and resegmentation 1Notable Items represent the impact on results from our annual actuarial assumption review, approximate impacts attributable to significant variances from the Company’s expectations, and other items that the Company believes may not be indicative of future performance. The Company chooses to highlight the impact of these items and Non-GAAP measures, adjusted for Notable Items to provide a better understanding of our results of operations in a given period. Certain figures may not sum due to rounding. 10 Non-GAAP Operating Earnings, adjusted for Notable Items, ($m) Three Months Ended Dec 31, 2022 Twelve Months Ended Dec 31, 2022 Non-GAAP Operating Earnings $ 348 $ 1,726 Post-tax Adjustments related to Notable Items: Individual Retirement (2) 23 Group Retirement 7 16 Investment Management and Research — Protection Solutions 99 212 Wealth Management — Legacy 2 (1) Corporate & Other (14) (7) Subtotal 91 243 Impact of Actuarial Assumption Update — 1 Non-GAAP Operating Earnings, adjusted for Notable Items $ 439 $ 1,970 Non-GAAP Operating Earnings, adjusted for Notable Items, ($m) Three Months Ended Dec 31, 2022 Twelve Months Ended Dec 31, 2022 Non-GAAP Operating Earnings $ 348 $ 1,726 Pre-tax adjustments related to Notable Items: Actuarial Updates/Reserve 1 6 Mortality 84 209 Expenses - 42 Net Investment Income 27 30 Pre-tax Subtotal 112 287 Tax adjustment (21) (44) Post-tax impact of Notable Items 91 243 Impact of Actuarial Assumption Update — 1 Non-GAAP Operating Earnings, adjusted for Notable Items $ 439 $ 1,970
LDTI and Resegmentation Supplement Appendix Impact of notable items1 by segment and corporate & other and by category Updated for long-duration targeted improvements and resegmentation 1Notable Items represent the impact on results from our annual actuarial assumption review, approximate impacts attributable to significant variances from the Company’s expectations, and other items that the Company believes may not be indicative of future performance. The Company chooses to highlight the impact of these items and Non-GAAP measures, adjusted for Notable Items to provide a better understanding of our results of operations in a given period. Certain figures may not sum due to rounding. 11 Three months ended 12/31/2022 ($m) Individual Retirement Group Retirement AB Protection Solutions Wealth Management Legacy Corporate & Other Consolidated Non-GAAP Operating Earnings 190 92 94 (41) 23 65 (75) 348 Pre-tax adjustments related to Notable Items: Actuarial Updates/Reserve 1 1 Mortality 111 (27) 84 Expenses Net Investment Income 3 7 9 3 5 27 Pre-tax Subtotal 3 7 121 3 (22) 112 Tax adjustment (5) (1) (22) (1) 8 (21) Post-tax impact of Notable Items (2) 6 99 2 (14) 91 Impact of Actuarial Assumption Update Non-GAAP Operating Earnings, adjusted for Notable Items 188 98 94 58 23 67 (89) 439 Twelve months ended 12/31/2022 ($m) Individual Retirement Group Retirement AB Protection Solutions Wealth Management Legacy Corporate & Other Consolidated Non-GAAP Operating Earnings 762 446 425 97 101 235 (340) 1,726 Pre-tax adjustments related to Notable Items: Actuarial Updates/Reserve 6 6 Mortality 236 (27) 209 Expenses 6 11 8 17 42 Net Investment Income 17 4 4 2 3 30 Pre-tax Subtotal 23 15 254 2 (7) 287 Tax adjustment 0 1 (41) (3) (1) (44) Post-tax impact of Notable Items 23 16 213 (1) (8) 243 Impact of Actuarial Assumption Update 1 2 (1) 1 Non-GAAP Operating Earnings, adjusted for Notable Items 786 462 425 311 101 234 (349) 1,970
LDTI and Resegmentation Supplement Appendix Impact of notable items1 by segment and corporate & other and by category Updated for long-duration targeted improvements and resegmentation 1Notable Items represent the impact on results from our annual actuarial assumption review, approximate impacts attributable to significant variances from the Company’s expectations, and other items that the Company believes may not be indicative of future performance. The Company chooses to highlight the impact of these items and Non-GAAP measures, adjusted for Notable Items to provide a better understanding of our results of operations in a given period. Certain figures may not sum due to rounding. 12 Twelve months ended 12/31/2022 ($m) Individual Retirement Group Retirement AB Protection Solutions Wealth Management Legacy Corporate & Other Consolidated Total revenues 17 4 4 2 3 30 Policy charges, fee income and premiums Net investment income 17 4 4 2 3 30 Total benefits and other deductions 7 11 254 (14) 258 Policyholders' benefits 213 (27) 186 Interest credited to policyholders’ account balances Amortization of deferred policy acquisition costs, net 1 1 Compensation, benefits and other operating costs and expenses 6 11 8 17 42 Remeasurement of Liability for Future Policy Benefits 33 (4) 29 Operating earnings (pre-tax and noncontrolling interest) 24 15 258 2 (11) 288 Income Tax and Noncontrolling Interest 0 1 (44) (3) 1 (45) Operating earnings (post-tax and noncontrolling interest) 24 16 211 (1) (10) 244 Three months ended 12/31/2022 ($m) Individual Retirement Group Retirement AB Protection Solutions Wealth Management Legacy Corporate & Other Consolidated Total revenues 3 7 9 3 5 27 Policy charges, fee income and premiums Net investment income 3 7 9 3 5 27 Total benefits and other deductions - - 112 - (27) 85 Policyholders’ benefits 99 (27) 72 Interest credited to policyholders' account balances Amortization of deferred policy acquisition costs, net Compensation, benefits and other operating costs and expenses 13 Remeasurement of Liability for Future Policy Benefits 13 Operating earnings (pre-tax and noncontrolling interest) 3 7 121 3 (22) 112 Income Tax and Noncontrolling Interest (5) (1) (22) (1) 8 (21) Operating earnings (post-tax and noncontrolling interest) (2) 6 99 2 (14) 91
LDTI and Resegmentation Supplement Appendix Impact of notable items1 by segment and corporate & other and by category Pre-LDTI and resegmentation (previously disclosed) 1Notable Items represent the impact on results from our annual actuarial assumption review, approximate impacts attributable to significant variances from the Company’s expectations, and other items that the Company believes may not be indicative of future performance. The Company chooses to highlight the impact of these items and Non-GAAP measures, adjusted for Notable Items to provide a better understanding of our results of operations in a given period. Certain figures may not sum due to rounding. 13 Three months ended 12/31/2022 ($m) Individual Retirement Group Retirement AB Protection Solutions Corporate & Other Consolidated Non-GAAP Operating Earnings 303 110 94 (29) (42) 436 Pre-tax adjustments related to Notable Items: Actuarial Updates/Reserve — — — — — — Mortality — — — 111 (27) 84 Expenses — — — — — — Net Investment Income 6 6 — 9 5 27 Pre-tax Subtotal 6 6 — 120 (22) 111 Tax adjustment (1) (1) — (23) 7 (18) Post-tax impact of Notable Items 5 5 — 98 (15) 93 Impact of Actuarial Assumption Update — — — — — — Non-GAAP Operating Earnings, adjusted for Notable Items 308 115 94 69 (57) 529 Twelve months ended 12/31/2022 ($m) Individual Retirement Group Retirement AB Protection Solutions Corporate & Other Consolidated Non-GAAP Operating Earnings 1,140 525 424 179 (259) 2,009 Pre-tax adjustments related to Notable Items: Actuarial Updates/Reserve 15 3 — 7 — 24 Mortality — — — 136 (27) 109 Expenses 6 11 — 8 17 42 Net Investment Income 19 4 — 6 3 31 Pre-tax Subtotal 39 17 — 157 (7) 206 Tax adjustment 17 4 — (23) (4) (6) Post-tax impact of Notable Items 56 21 — 134 (11) 201 Impact of Actuarial Assumption Update 10 (27) — (6) — (23) Non-GAAP Operating Earnings, adjusted for Notable Items 1,206 520 424 307 (270) 2,187
LDTI and Resegmentation Supplement Appendix Impact of notable items1 by segment and corporate & other and by category Pre-LDTI and resegmentation (previously disclosed) 1Notable Items represent the impact on results from our annual actuarial assumption review, approximate impacts attributable to significant variances from the Company’s expectations, and other items that the Company believes may not be indicative of future performance. The Company chooses to highlight the impact of these items and Non-GAAP measures, adjusted for Notable Items to provide a better understanding of our results of operations in a given period. Certain figures may not sum due to rounding. 14 Non-GAAP Operating Earnings, adjusted for Notable Items, ($m) Three Months Ended Dec 31, 2022 Twelve Months Ended Dec 31, 2022 Non-GAAP Operating Earnings $ 436 $ 2,009 Post-tax Adjustments related to Notable Items: Individual Retirement 5 56 Group Retirement 5 21 Investment Management and Research — — Protection Solutions 98 134 Corporate & Other (15) (11) Subtotal 93 201 Impact of Actuarial Assumption Update — (23) Non-GAAP Operating Earnings, adjusted for Notable Items $ 529 $ 2,187 Non-GAAP Operating Earnings, adjusted for Notable Items, ($m) Three Months Ended Dec 31, 2022 Twelve Months Ended Dec 31, 2022 Non-GAAP Operating Earnings $ 436 $ 2,009 Pre-tax adjustments related to Notable Items: Actuarial Updates/Reserve — 24 Mortality 84 109 Expenses — 42 Net Investment Income 27 31 Pre-tax Subtotal 111 206 Tax adjustment (18) (6) Post-tax impact of Notable Items 93 201 Impact of Actuarial Assumption Update — (23) Non-GAAP Operating Earnings, adjusted for Notable Items $ 529 $ 2,187
LDTI and Resegmentation Supplement Appendix Impact of notable items1 by segment and corporate & other and by category Pre-LDTI and resegmentation (previously disclosed) 1Notable Items represent the impact on results from our annual actuarial assumption review, approximate impacts attributable to significant variances from the Company’s expectations, and other items that the Company believes may not be indicative of future performance. The Company chooses to highlight the impact of these items and Non-GAAP measures, adjusted for Notable Items to provide a better understanding of our results of operations in a given period. Certain figures may not sum due to rounding. 15 Twelve months ended 12/31/2022 ($m) Individual Retirement Group Retirement AB Protection Solutions Corporate & Other Consolidated Total revenues 19 4 — 45 3 70 Policy charges, fee income and premiums — — — 40 — 40 Net investment income 19 4 — 5 3 30 Total benefits and other deductions (33) 20 — (104) 10 (108) Policyholders' benefits — — — (124) 27 (97) Interest credited to policyholders’ account balances (1) — — — — (1) Amortization of deferred policy acquisition costs, net (26) 31 — 28 — 33 Compensation, benefits and other operating costs and expenses (6) (11) — (8) (17) (42) Operating earnings (pre-tax and noncontrolling interest) 52 (16) — 150 (7) 178 Income Tax and Noncontrolling Interest 14 11 — (22) (4) — Operating earnings (post-tax and noncontrolling interest) 66 (5) — 128 (11) 178 Three months ended 12/31/2022 ($m) Individual Retirement Group Retirement AB Protection Solutions Corporate & Other Consolidated Total revenues 6 6 — 9 5 27 Policy charges, fee income and premiums — — — — — — Net investment income 6 6 — 9 5 27 Total benefits and other deductions — — — (111) 27 (84) Policyholders’ benefits — — — (111) 27 (84) Interest credited to policyholders' account balances — — — — — — Amortization of deferred policy acquisition costs, net — — — — — — Compensation, benefits and other operating costs and expenses — — — — — — Operating earnings (pre-tax and noncontrolling interest) 6 6 — 120 (22) 111 Income Tax and Noncontrolling Interest (1) (1) — (23) 7 (18) Operating earnings (post-tax and noncontrolling interest) 5 5 — 97 (15) 93