Annual Income Statements for Lincoln National
This table shows Lincoln National's income and expenses over time, based on annual financial data. All values are USD millions unless otherwise specified.
Quarterly Income Statements for Lincoln National
This table shows Lincoln National's income and expenses over time, based on quarterly financial data. All values are USD millions unless otherwise specified.
Metric |
|
Q3 2022 |
Q4 2022 |
Q1 2023 |
Q2 2023 |
Q3 2023 |
Q4 2023 |
Q1 2024 |
Q2 2024 |
Q3 2024 |
Q4 2024 |
Q1 2025 |
Net Income / (Loss) Attributable to Common Shareholders |
|
-1,777 |
7,489 |
-909 |
502 |
819 |
-1,246 |
1,191 |
884 |
-562 |
1,671 |
-756 |
Consolidated Net Income / (Loss) |
|
-1,776 |
812 |
-881 |
511 |
853 |
-1,235 |
1,222 |
895 |
-528 |
1,686 |
-722 |
Net Income / (Loss) Continuing Operations |
|
-1,776 |
812 |
-881 |
511 |
853 |
-1,235 |
1,222 |
895 |
-528 |
1,686 |
-722 |
Total Pre-Tax Income |
|
-2,126 |
984 |
-1,170 |
602 |
1,034 |
-1,614 |
1,528 |
1,096 |
-703 |
2,101 |
-949 |
Total Revenue |
|
4,672 |
3,841 |
3,731 |
2,929 |
4,203 |
782 |
4,035 |
5,153 |
4,111 |
5,143 |
4,691 |
Net Interest Income / (Expense) |
|
0.00 |
- |
-83 |
0.00 |
0.00 |
83 |
-81 |
0.00 |
0.00 |
81 |
0.00 |
Total Interest Income |
|
0.00 |
- |
0.00 |
0.00 |
0.00 |
- |
0.00 |
0.00 |
0.00 |
- |
0.00 |
Total Interest Expense |
|
0.00 |
- |
83 |
0.00 |
0.00 |
-83 |
81 |
0.00 |
0.00 |
-81 |
0.00 |
Total Non-Interest Income |
|
4,672 |
3,841 |
3,814 |
2,929 |
4,203 |
699 |
4,116 |
5,153 |
4,111 |
5,062 |
4,691 |
Other Service Charges |
|
1,381 |
1,355 |
1,588 |
1,365 |
1,363 |
1,151 |
1,615 |
1,339 |
1,352 |
1,096 |
1,365 |
Net Realized & Unrealized Capital Gains on Investments |
|
1,554 |
688 |
647 |
-267 |
1,041 |
147 |
900 |
1,983 |
980 |
1,931 |
1,468 |
Premiums Earned |
|
1,548 |
1,564 |
1,579 |
1,612 |
1,566 |
-1,085 |
1,601 |
1,625 |
1,614 |
1,585 |
1,676 |
Other Non-Interest Income |
|
189 |
234 |
- |
219 |
233 |
- |
- |
206 |
165 |
- |
182 |
Total Non-Interest Expense |
|
6,798 |
2,857 |
4,901 |
2,327 |
3,169 |
2,396 |
2,507 |
4,057 |
4,814 |
3,042 |
5,640 |
Property & Liability Insurance Claims |
|
2,875 |
2,964 |
2,958 |
3,000 |
2,983 |
445 |
2,813 |
2,861 |
2,817 |
2,870 |
2,958 |
Insurance Policy Acquisition Costs |
|
2,692 |
-52 |
- |
-110 |
159 |
- |
- |
-105 |
-50 |
- |
-59 |
Other Operating Expenses |
|
526 |
-133 |
1,324 |
-647 |
-57 |
2,608 |
1,601 |
1,215 |
1,961 |
-1,864 |
2,661 |
Other Special Charges |
|
71 |
78 |
619 |
84 |
84 |
-456 |
-1,907 |
86 |
86 |
2,071 |
80 |
Income Tax Expense |
|
-350 |
172 |
-289 |
91 |
181 |
-379 |
306 |
201 |
-175 |
415 |
-227 |
Preferred Stock Dividends Declared |
|
0.00 |
- |
25 |
11 |
34 |
12 |
34 |
11 |
34 |
12 |
34 |
Basic Earnings per Share |
|
($10.46) |
$4.98 |
($5.35) |
$2.95 |
$4.82 |
($7.34) |
$6.98 |
$5.18 |
($3.29) |
$9.79 |
($4.41) |
Weighted Average Basic Shares Outstanding |
|
169.22M |
169.22M |
169.56M |
169.64M |
169.66M |
169.67M |
170.03M |
170.20M |
170.34M |
170.40M |
170.73M |
Diluted Earnings per Share |
|
($10.47) |
$5.03 |
($5.37) |
$2.94 |
$4.79 |
($7.28) |
$6.93 |
$5.11 |
($3.29) |
$9.66 |
($4.41) |
Weighted Average Diluted Shares Outstanding |
|
169.22M |
169.22M |
169.56M |
169.64M |
169.66M |
169.67M |
170.03M |
170.20M |
170.34M |
170.40M |
170.73M |
Weighted Average Basic & Diluted Shares Outstanding |
|
169.22M |
169.22M |
169.56M |
169.64M |
169.66M |
169.67M |
170.03M |
170.20M |
170.34M |
170.40M |
170.73M |
Cash Dividends to Common per Share |
|
$0.45 |
$0.90 |
$0.45 |
$562.95 |
$1,719.20 |
($2,280.80) |
$0.45 |
$562.95 |
$1,719.20 |
($2,280.80) |
$0.45 |
Annual Cash Flow Statements for Lincoln National
This table details how cash moves in and out of Lincoln National's business through operations, investing, and financing, using annual figures. All values are USD millions unless otherwise specified.
Metric |
|
2015 |
2016 |
2017 |
2018 |
2019 |
2020 |
2021 |
2022 |
2023 |
2024 |
Net Change in Cash & Equivalents |
|
-773 |
-424 |
-1,094 |
717 |
218 |
-855 |
904 |
731 |
22 |
2,436 |
Net Cash From Operating Activities |
|
2,243 |
1,272 |
788 |
1,943 |
-2,686 |
534 |
-217 |
3,609 |
-2,074 |
-2,007 |
Net Cash From Continuing Operating Activities |
|
2,243 |
1,272 |
788 |
1,943 |
-2,686 |
534 |
-217 |
3,609 |
-2,074 |
-2,007 |
Net Income / (Loss) Continuing Operations |
|
1,154 |
1,192 |
2,079 |
1,641 |
886 |
499 |
3,778 |
1,358 |
-752 |
3,275 |
Consolidated Net Income / (Loss) |
|
1,154 |
1,192 |
2,079 |
1,641 |
886 |
499 |
3,778 |
1,358 |
-752 |
3,275 |
Amortization Expense |
|
-193 |
70 |
-7.00 |
-90 |
-440 |
7.00 |
-38 |
488 |
637 |
689 |
Non-Cash Adjustments to Reconcile Net Income |
|
406 |
812 |
1,296 |
-187 |
-1,475 |
948 |
-3,374 |
-2,877 |
2,043 |
-3,608 |
Changes in Operating Assets and Liabilities, net |
|
876 |
-802 |
-2,580 |
579 |
-1,657 |
-920 |
-583 |
4,640 |
-4,002 |
-2,363 |
Net Cash From Investing Activities |
|
-4,223 |
-3,666 |
-4,188 |
-5,815 |
-5,499 |
-9,481 |
-3,584 |
-11,646 |
-3,334 |
821 |
Net Cash From Continuing Investing Activities |
|
-4,223 |
-3,666 |
-4,188 |
-5,815 |
-5,499 |
-9,481 |
-3,584 |
-11,646 |
-3,334 |
821 |
Purchase of Investment Securities |
|
-9,753 |
-11,415 |
-13,105 |
-14,374 |
-15,727 |
-17,157 |
-17,672 |
-15,477 |
-11,761 |
-12,832 |
Divestitures |
|
75 |
0.00 |
- |
- |
- |
- |
- |
0.00 |
0.00 |
619 |
Sale and/or Maturity of Investments |
|
7,414 |
9,904 |
8,917 |
11,691 |
14,490 |
9,476 |
17,167 |
6,338 |
10,373 |
17,180 |
Other Investing Activities, net |
|
-1,959 |
-2,155 |
- |
-3,120 |
-4,262 |
-1,800 |
-3,079 |
-2,507 |
-1,946 |
-4,146 |
Net Cash From Financing Activities |
|
1,207 |
1,970 |
2,306 |
4,589 |
8,403 |
8,092 |
4,705 |
8,768 |
5,430 |
3,622 |
Net Cash From Continuing Financing Activities |
|
1,207 |
1,970 |
2,306 |
4,589 |
8,403 |
8,092 |
4,705 |
8,768 |
5,430 |
3,622 |
Net Change in Deposits |
|
10,769 |
10,053 |
10,797 |
13,638 |
16,069 |
14,034 |
13,426 |
16,203 |
16,404 |
16,060 |
Issuance of Debt |
|
298 |
395 |
0.00 |
1,094 |
744 |
1,289 |
0.00 |
296 |
0.00 |
346 |
Issuance of Preferred Equity |
|
- |
- |
- |
- |
- |
0.00 |
0.00 |
986 |
0.00 |
0.00 |
Issuance of Common Equity |
|
47 |
26 |
- |
- |
-20 |
-7.00 |
20 |
-16 |
-7.00 |
-5.00 |
Repayment of Debt |
|
-250 |
-659 |
0.00 |
-560 |
-350 |
-1,109 |
-8.00 |
-300 |
-500 |
-100 |
Repurchase of Common Equity |
|
-900 |
-879 |
-725 |
-906 |
-550 |
-275 |
-1,105 |
-550 |
0.00 |
0.00 |
Payment of Dividends |
|
-204 |
-238 |
-262 |
-289 |
-303 |
-311 |
-319 |
-310 |
-387 |
-398 |
Other Financing Activities, Net |
|
-8,553 |
-6,728 |
-7,504 |
-8,388 |
-7,187 |
-5,529 |
-7,309 |
-7,541 |
-10,080 |
-12,281 |
Quarterly Cash Flow Statements for Lincoln National
This table details how cash moves in and out of Lincoln National's business through operations, investing, and financing, using quarterly figures. All values are USD millions unless otherwise specified.
Metric |
|
Q3 2022 |
Q4 2022 |
Q1 2023 |
Q2 2023 |
Q3 2023 |
Q4 2023 |
Q1 2024 |
Q2 2024 |
Q3 2024 |
Q4 2024 |
Q1 2025 |
Net Change in Cash & Equivalents |
|
-95 |
1,871 |
423 |
2.00 |
-1,239 |
836 |
757 |
1,353 |
538 |
-212 |
-1,517 |
Net Cash From Operating Activities |
|
650 |
594 |
-774 |
522 |
46 |
-1,868 |
-1,343 |
-859 |
-27 |
222 |
-272 |
Net Cash From Continuing Operating Activities |
|
650 |
594 |
-774 |
522 |
46 |
-1,868 |
-1,343 |
-859 |
-27 |
222 |
-272 |
Net Income / (Loss) Continuing Operations |
|
-1,776 |
813 |
-881 |
511 |
853 |
-1,235 |
1,222 |
894 |
-528 |
1,687 |
-722 |
Consolidated Net Income / (Loss) |
|
-1,776 |
813 |
-881 |
511 |
853 |
-1,235 |
1,222 |
894 |
-528 |
1,687 |
-722 |
Amortization Expense |
|
-253 |
519 |
-9.00 |
-10 |
514 |
142 |
12 |
379 |
147 |
151 |
156 |
Non-Cash Adjustments to Reconcile Net Income |
|
-57 |
-788 |
1,710 |
-41 |
-902 |
1,276 |
-1,953 |
-891 |
1,057 |
-1,821 |
980 |
Changes in Operating Assets and Liabilities, net |
|
2,736 |
50 |
-1,594 |
62 |
-419 |
-2,051 |
-624 |
-1,241 |
-703 |
205 |
-686 |
Net Cash From Investing Activities |
|
-3,115 |
-1,783 |
-325 |
-857 |
-1,438 |
-714 |
1,639 |
601 |
-702 |
-717 |
-2,046 |
Net Cash From Continuing Investing Activities |
|
-3,115 |
-1,783 |
-325 |
-857 |
-1,438 |
-714 |
1,639 |
601 |
-702 |
-717 |
-2,046 |
Purchase of Investment Securities |
|
-3,858 |
-2,985 |
-3,169 |
-2,476 |
-3,029 |
-3,087 |
-2,675 |
-2,988 |
-2,919 |
-4,250 |
-4,119 |
Sale and/or Maturity of Investments |
|
1,301 |
1,785 |
3,113 |
2,069 |
2,249 |
2,942 |
4,885 |
4,529 |
3,185 |
4,581 |
2,992 |
Other Investing Activities, net |
|
-558 |
-583 |
-269 |
-450 |
-658 |
-569 |
-571 |
-1,561 |
-966 |
-1,048 |
-919 |
Net Cash From Financing Activities |
|
2,370 |
3,060 |
1,522 |
337 |
153 |
3,418 |
461 |
1,611 |
1,267 |
283 |
801 |
Net Cash From Continuing Financing Activities |
|
2,370 |
3,060 |
1,522 |
337 |
153 |
3,418 |
461 |
1,611 |
1,267 |
283 |
801 |
Net Change in Deposits |
|
4,425 |
4,358 |
4,192 |
3,332 |
3,605 |
5,275 |
3,602 |
4,506 |
4,204 |
3,748 |
4,434 |
Issuance of Debt |
|
-1.00 |
- |
0.00 |
- |
- |
- |
347 |
-1.00 |
- |
- |
0.00 |
Issuance of Common Equity |
|
-1.00 |
-1.00 |
-4.00 |
-2.00 |
- |
-1.00 |
-5.00 |
-1.00 |
2.00 |
-1.00 |
-4.00 |
Repayment of Debt |
|
- |
- |
0.00 |
- |
-500 |
- |
-47 |
-53 |
- |
- |
-300 |
Payment of Dividends |
|
-77 |
-76 |
-102 |
-87 |
-111 |
-87 |
-111 |
-88 |
-111 |
-88 |
-111 |
Other Financing Activities, Net |
|
-1,926 |
-2,207 |
-2,564 |
-2,906 |
-2,841 |
-1,769 |
-3,325 |
-2,752 |
-2,828 |
-3,376 |
-3,218 |
Annual Balance Sheets for Lincoln National
This table presents Lincoln National's assets and liabilities at the end of each period, using annual balance sheet data. All values are USD millions unless otherwise specified.
Metric |
|
2015 |
2016 |
2017 |
2018 |
2019 |
2020 |
2021 |
2022 |
2023 |
2024 |
Total Assets |
|
251,908 |
261,627 |
281,763 |
298,147 |
334,761 |
365,948 |
386,945 |
334,331 |
372,413 |
390,831 |
Cash and Due from Banks |
|
3,146 |
2,722 |
1,628 |
2,345 |
2,563 |
1,708 |
2,612 |
3,343 |
3,365 |
5,801 |
Interest Bearing Deposits at Other Banks |
|
- |
- |
- |
- |
- |
- |
- |
11,628 |
29,247 |
30,776 |
Trading Account Securities |
|
89,190 |
92,127 |
97,621 |
97,180 |
111,887 |
130,783 |
129,243 |
107,255 |
97,877 |
99,107 |
Loans and Leases, Net of Allowance |
|
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
Accrued Investment Income |
|
1,070 |
1,062 |
1,078 |
1,119 |
1,148 |
1,257 |
1,189 |
1,253 |
1,082 |
1,108 |
Mortgage Servicing Rights |
|
8,678 |
9,889 |
10,762 |
13,260 |
16,339 |
16,763 |
17,991 |
18,301 |
18,963 |
21,083 |
Deferred Acquisition Cost |
|
9,510 |
9,134 |
8,403 |
10,264 |
7,694 |
5,812 |
6,083 |
12,235 |
12,397 |
12,537 |
Separate Account Business Assets |
|
123,619 |
128,397 |
144,219 |
132,833 |
153,566 |
167,965 |
182,583 |
143,536 |
158,257 |
168,438 |
Goodwill |
|
2,273 |
2,273 |
1,368 |
1,782 |
1,778 |
1,778 |
1,778 |
1,144 |
1,144 |
1,144 |
Other Assets |
|
14,046 |
15,593 |
16,288 |
38,794 |
39,321 |
39,396 |
45,466 |
35,636 |
50,081 |
50,837 |
Total Liabilities & Shareholders' Equity |
|
251,908 |
261,627 |
281,763 |
298,147 |
334,761 |
365,948 |
386,945 |
334,331 |
372,413 |
390,831 |
Total Liabilities |
|
238,291 |
247,149 |
264,441 |
283,797 |
315,072 |
343,249 |
366,191 |
329,229 |
365,520 |
382,562 |
Short-Term Debt |
|
- |
0.00 |
450 |
0.00 |
300 |
0.00 |
300 |
500 |
250 |
300 |
Long-Term Debt |
|
10,210 |
10,340 |
9,311 |
10,644 |
11,149 |
12,904 |
15,271 |
12,667 |
13,804 |
15,876 |
Future Policy Benefits |
|
20,708 |
21,576 |
22,887 |
34,648 |
36,420 |
40,814 |
41,030 |
38,826 |
39,864 |
39,807 |
Participating Policy Holder Equity |
|
77,362 |
78,903 |
80,209 |
91,233 |
98,018 |
105,405 |
111,710 |
114,435 |
120,737 |
126,197 |
Separate Account Business Liabilities |
|
123,619 |
128,397 |
144,219 |
132,833 |
153,566 |
167,965 |
182,583 |
143,536 |
158,257 |
168,438 |
Other Long-Term Liabilities |
|
6,392 |
7,933 |
7,365 |
14,439 |
15,619 |
16,161 |
15,297 |
19,265 |
32,608 |
31,944 |
Commitments & Contingencies |
|
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
Total Equity & Noncontrolling Interests |
|
13,617 |
14,478 |
17,322 |
14,350 |
19,689 |
22,699 |
20,754 |
5,102 |
6,893 |
8,269 |
Total Preferred & Common Equity |
|
13,617 |
14,478 |
17,322 |
14,350 |
19,689 |
22,699 |
20,754 |
5,102 |
6,893 |
8,269 |
Preferred Stock |
|
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
986 |
986 |
986 |
Total Common Equity |
|
13,617 |
14,478 |
17,322 |
14,350 |
19,689 |
22,699 |
20,754 |
4,116 |
5,907 |
7,283 |
Common Stock |
|
6,298 |
5,869 |
5,693 |
5,392 |
5,162 |
5,082 |
4,735 |
4,544 |
4,605 |
4,674 |
Retained Earnings |
|
6,474 |
7,043 |
8,399 |
8,551 |
8,854 |
8,686 |
9,578 |
5,924 |
4,778 |
7,645 |
Accumulated Other Comprehensive Income / (Loss) |
|
845 |
1,566 |
3,230 |
407 |
5,673 |
8,931 |
6,441 |
-6,352 |
-3,476 |
-5,036 |
Quarterly Balance Sheets for Lincoln National
This table presents Lincoln National's assets and liabilities at the end of each period, using quarterly balance sheet data. All values are USD millions unless otherwise specified.
Metric |
|
Q3 2022 |
Q1 2023 |
Q2 2023 |
Q3 2023 |
Q1 2024 |
Q2 2024 |
Q3 2024 |
Q1 2025 |
Total Assets |
|
324,683 |
343,142 |
348,612 |
338,411 |
383,381 |
384,533 |
396,840 |
382,898 |
Cash and Due from Banks |
|
1,472 |
3,766 |
3,768 |
2,529 |
4,122 |
5,475 |
6,013 |
4,284 |
Interest Bearing Deposits at Other Banks |
|
- |
- |
- |
- |
28,904 |
29,888 |
30,501 |
31,048 |
Trading Account Securities |
|
105,260 |
109,621 |
109,391 |
106,765 |
98,704 |
98,278 |
102,703 |
98,475 |
Loans and Leases, Net of Allowance |
|
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
Accrued Investment Income |
|
1,283 |
1,277 |
1,277 |
1,372 |
1,127 |
1,135 |
1,160 |
1,134 |
Mortgage Servicing Rights |
|
18,066 |
18,327 |
18,460 |
18,751 |
19,266 |
20,152 |
20,856 |
21,558 |
Deferred Acquisition Cost |
|
13,676 |
12,277 |
12,316 |
12,341 |
12,405 |
12,435 |
12,475 |
12,563 |
Separate Account Business Assets |
|
137,295 |
148,421 |
153,246 |
145,810 |
166,225 |
165,199 |
171,483 |
162,506 |
Goodwill |
|
1,144 |
1,144 |
1,144 |
1,144 |
1,144 |
1,144 |
1,144 |
1,144 |
Other Assets |
|
45,904 |
48,309 |
49,010 |
49,699 |
51,484 |
50,827 |
50,505 |
50,186 |
Total Liabilities & Shareholders' Equity |
|
324,683 |
343,142 |
348,612 |
338,411 |
383,381 |
384,533 |
396,840 |
382,898 |
Total Liabilities |
|
322,466 |
336,410 |
342,793 |
335,212 |
375,835 |
376,584 |
387,827 |
374,705 |
Short-Term Debt |
|
500 |
500 |
500 |
0.00 |
503 |
450 |
300 |
0.00 |
Long-Term Debt |
|
12,824 |
12,777 |
13,016 |
13,951 |
15,843 |
16,830 |
16,467 |
14,150 |
Future Policy Benefits |
|
41,716 |
39,757 |
39,711 |
39,362 |
38,848 |
38,560 |
41,169 |
40,665 |
Participating Policy Holder Equity |
|
118,174 |
116,167 |
117,598 |
117,210 |
122,300 |
124,113 |
125,968 |
125,262 |
Separate Account Business Liabilities |
|
137,295 |
148,421 |
153,246 |
145,810 |
166,225 |
165,199 |
171,483 |
162,506 |
Other Long-Term Liabilities |
|
11,957 |
18,788 |
18,722 |
18,879 |
32,116 |
31,432 |
32,440 |
32,122 |
Commitments & Contingencies |
|
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
Total Equity & Noncontrolling Interests |
|
2,217 |
6,732 |
5,819 |
3,199 |
7,546 |
7,949 |
9,013 |
8,193 |
Total Preferred & Common Equity |
|
2,217 |
6,732 |
5,819 |
3,199 |
7,546 |
7,949 |
9,013 |
8,193 |
Preferred Stock |
|
0.00 |
986 |
986 |
986 |
986 |
986 |
986 |
986 |
Total Common Equity |
|
2,217 |
5,746 |
4,833 |
2,213 |
6,560 |
6,963 |
8,027 |
7,207 |
Common Stock |
|
4,534 |
4,560 |
4,575 |
4,591 |
4,624 |
4,641 |
4,660 |
4,703 |
Retained Earnings |
|
6,311 |
4,940 |
5,362 |
6,102 |
5,887 |
6,691 |
6,049 |
6,810 |
Accumulated Other Comprehensive Income / (Loss) |
|
-8,628 |
-3,754 |
-5,104 |
-8,480 |
-3,951 |
-4,369 |
-2,682 |
-4,306 |
Annual Metrics And Ratios for Lincoln National
This table displays calculated financial ratios and metrics derived from Lincoln National's official financial filings.
Metric |
|
2015 |
2016 |
2017 |
2018 |
2019 |
2020 |
2021 |
2022 |
2023 |
2024 |
Growth Metrics |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
Revenue Growth |
|
0.13% |
-1.78% |
5.06% |
15.16% |
4.99% |
2.99% |
0.03% |
7.82% |
-38.09% |
58.37% |
EBITDA Growth |
|
-12.02% |
23.52% |
-26.51% |
59.84% |
-73.31% |
-10.23% |
970.93% |
-51.94% |
-123.09% |
1,021.92% |
EBIT Growth |
|
-28.39% |
1.96% |
-22.50% |
66.81% |
-51.25% |
-53.97% |
997.64% |
-62.85% |
-166.55% |
450.35% |
NOPAT Growth |
|
-23.78% |
3.29% |
74.41% |
-21.07% |
-46.01% |
-43.68% |
657.11% |
-64.06% |
-159.18% |
507.54% |
Net Income Growth |
|
-23.83% |
3.29% |
74.41% |
-21.07% |
-46.01% |
-43.68% |
657.11% |
-64.06% |
-155.38% |
535.51% |
EPS Growth |
|
-20.46% |
11.53% |
83.30% |
-19.74% |
-40.81% |
-41.55% |
679.69% |
-61.02% |
-163.24% |
474.19% |
Operating Cash Flow Growth |
|
-11.20% |
-43.29% |
-38.05% |
146.57% |
-238.24% |
119.88% |
-140.64% |
1,763.13% |
-157.47% |
3.23% |
Free Cash Flow Firm Growth |
|
282.24% |
-93.29% |
-192.54% |
2,105.38% |
-240.97% |
24.57% |
177.06% |
535.27% |
-117.93% |
93.59% |
Invested Capital Growth |
|
-7.18% |
4.16% |
9.13% |
-7.71% |
24.58% |
14.34% |
2.03% |
-49.71% |
14.66% |
16.70% |
Revenue Q/Q Growth |
|
-3.65% |
0.63% |
1.16% |
6.94% |
-1.10% |
0.47% |
-7.77% |
5.36% |
-19.25% |
34.12% |
EBITDA Q/Q Growth |
|
1.89% |
-7.62% |
-32.88% |
65.59% |
2.79% |
-31.64% |
142.11% |
-37.26% |
-126.42% |
1,409.94% |
EBIT Q/Q Growth |
|
-5.36% |
-9.55% |
-34.11% |
84.44% |
0.99% |
-48.23% |
198.20% |
-55.96% |
-179.17% |
1,210.10% |
NOPAT Q/Q Growth |
|
-5.33% |
-7.31% |
43.08% |
-20.22% |
3.87% |
-36.68% |
184.49% |
-56.74% |
-162.05% |
825.14% |
Net Income Q/Q Growth |
|
-5.41% |
-7.31% |
43.08% |
-20.22% |
3.87% |
-36.68% |
184.49% |
-56.74% |
-158.07% |
825.14% |
EPS Q/Q Growth |
|
-4.04% |
-5.45% |
43.61% |
-19.83% |
9.50% |
-33.85% |
182.32% |
-52.93% |
-166.58% |
1,152.38% |
Operating Cash Flow Q/Q Growth |
|
-23.13% |
-11.42% |
-34.39% |
60.18% |
-37.89% |
4.30% |
-172.09% |
34.16% |
-634.54% |
51.01% |
Free Cash Flow Firm Q/Q Growth |
|
355.32% |
118.34% |
-107.43% |
3.52% |
11.75% |
-97.02% |
2,193.15% |
-18.33% |
-1,008.79% |
97.31% |
Invested Capital Q/Q Growth |
|
-5.83% |
-10.35% |
1.69% |
-0.37% |
-2.38% |
2.61% |
0.42% |
17.55% |
22.14% |
-5.18% |
Profitability Metrics |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
EBITDA Margin |
|
9.11% |
11.46% |
8.02% |
11.13% |
2.83% |
2.47% |
26.40% |
11.77% |
-4.39% |
25.55% |
EBIT Margin |
|
10.54% |
10.94% |
8.07% |
11.69% |
5.43% |
2.43% |
26.62% |
9.17% |
-9.86% |
21.81% |
Profit (Net Income) Margin |
|
8.50% |
8.94% |
14.85% |
10.18% |
5.23% |
2.86% |
21.66% |
7.22% |
-6.46% |
17.76% |
Tax Burden Percent |
|
80.70% |
81.76% |
183.98% |
87.06% |
96.41% |
117.97% |
81.37% |
78.72% |
65.51% |
81.43% |
Interest Burden Percent |
|
100.00% |
100.00% |
100.00% |
100.00% |
100.00% |
100.00% |
100.00% |
100.00% |
100.00% |
100.00% |
Effective Tax Rate |
|
19.30% |
18.24% |
-83.98% |
12.94% |
3.59% |
-17.97% |
18.63% |
21.28% |
0.00% |
18.57% |
Return on Invested Capital (ROIC) |
|
4.66% |
4.90% |
8.01% |
6.30% |
3.16% |
1.50% |
10.50% |
4.97% |
-4.10% |
14.43% |
ROIC Less NNEP Spread (ROIC-NNEP) |
|
4.66% |
4.90% |
8.01% |
6.30% |
3.16% |
1.50% |
10.50% |
4.97% |
-3.72% |
14.43% |
Return on Net Nonoperating Assets (RNNOA) |
|
3.20% |
3.58% |
5.06% |
4.06% |
2.05% |
0.86% |
6.88% |
5.53% |
-8.44% |
28.77% |
Return on Equity (ROE) |
|
7.86% |
8.49% |
13.08% |
10.36% |
5.21% |
2.35% |
17.39% |
10.50% |
-12.54% |
43.20% |
Cash Return on Invested Capital (CROIC) |
|
12.11% |
0.83% |
-0.72% |
14.32% |
-18.73% |
-11.88% |
8.50% |
71.12% |
-17.76% |
-0.98% |
Operating Return on Assets (OROA) |
|
0.57% |
0.57% |
0.42% |
0.65% |
0.29% |
0.12% |
1.23% |
0.48% |
-0.32% |
1.05% |
Return on Assets (ROA) |
|
0.46% |
0.46% |
0.77% |
0.57% |
0.28% |
0.14% |
1.00% |
0.38% |
-0.21% |
0.86% |
Return on Common Equity (ROCE) |
|
7.86% |
8.49% |
13.08% |
10.36% |
5.21% |
2.35% |
17.39% |
10.10% |
-10.48% |
37.58% |
Return on Equity Simple (ROE_SIMPLE) |
|
8.47% |
8.23% |
12.00% |
11.44% |
4.50% |
2.20% |
18.20% |
26.62% |
-10.91% |
39.61% |
Net Operating Profit after Tax (NOPAT) |
|
1,154 |
1,192 |
2,079 |
1,641 |
886 |
499 |
3,778 |
1,358 |
-804 |
3,275 |
NOPAT Margin |
|
8.50% |
8.94% |
14.85% |
10.18% |
5.23% |
2.86% |
21.66% |
7.22% |
-6.90% |
17.76% |
Net Nonoperating Expense Percent (NNEP) |
|
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
-0.38% |
0.00% |
SG&A Expenses to Revenue |
|
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
Operating Expenses to Revenue |
|
89.46% |
89.06% |
91.93% |
88.31% |
94.57% |
97.57% |
73.38% |
90.83% |
109.86% |
78.19% |
Earnings before Interest and Taxes (EBIT) |
|
1,430 |
1,458 |
1,130 |
1,885 |
919 |
423 |
4,643 |
1,725 |
-1,148 |
4,022 |
Earnings before Interest, Taxes, Depreciation and Amortization (EBITDA) |
|
1,237 |
1,528 |
1,123 |
1,795 |
479 |
430 |
4,605 |
2,213 |
-511 |
4,711 |
Valuation Ratios |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
Price to Book Value (P/BV) |
|
0.67 |
0.79 |
0.75 |
0.60 |
0.48 |
0.36 |
0.51 |
1.09 |
0.72 |
0.73 |
Price to Tangible Book Value (P/TBV) |
|
0.81 |
0.94 |
0.81 |
0.68 |
0.52 |
0.39 |
0.56 |
1.51 |
0.89 |
0.87 |
Price to Revenue (P/Rev) |
|
0.68 |
0.86 |
0.92 |
0.53 |
0.55 |
0.47 |
0.61 |
0.24 |
0.36 |
0.29 |
Price to Earnings (P/E) |
|
0.00 |
5.98 |
6.21 |
5.23 |
10.60 |
2.17 |
2.81 |
3.30 |
0.00 |
1.67 |
Dividend Yield |
|
2.70% |
2.00% |
1.97% |
3.29% |
3.13% |
3.80% |
2.86% |
6.79% |
7.19% |
5.76% |
Earnings Yield |
|
0.00% |
16.73% |
16.10% |
19.14% |
9.43% |
46.17% |
35.60% |
30.26% |
0.00% |
59.80% |
Enterprise Value to Invested Capital (EV/IC) |
|
0.68 |
0.77 |
0.78 |
0.68 |
0.59 |
0.54 |
0.65 |
0.20 |
0.00 |
0.00 |
Enterprise Value to Revenue (EV/Rev) |
|
1.20 |
1.43 |
1.50 |
1.05 |
1.08 |
1.11 |
1.35 |
0.20 |
0.00 |
0.00 |
Enterprise Value to EBITDA (EV/EBITDA) |
|
13.12 |
12.47 |
18.74 |
9.40 |
38.16 |
44.96 |
5.12 |
1.66 |
0.00 |
0.00 |
Enterprise Value to EBIT (EV/EBIT) |
|
11.35 |
13.07 |
18.63 |
8.95 |
19.89 |
45.70 |
5.08 |
2.13 |
0.00 |
0.00 |
Enterprise Value to NOPAT (EV/NOPAT) |
|
14.07 |
15.98 |
10.12 |
10.28 |
20.63 |
38.74 |
6.24 |
2.70 |
0.00 |
0.00 |
Enterprise Value to Operating Cash Flow (EV/OCF) |
|
7.24 |
14.98 |
26.71 |
8.68 |
0.00 |
36.20 |
0.00 |
1.02 |
0.00 |
0.00 |
Enterprise Value to Free Cash Flow (EV/FCFF) |
|
5.42 |
94.78 |
0.00 |
4.52 |
0.00 |
0.00 |
7.71 |
0.19 |
0.00 |
0.00 |
Leverage & Solvency |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
Debt to Equity |
|
0.75 |
0.71 |
0.56 |
0.74 |
0.58 |
0.57 |
0.75 |
2.58 |
2.04 |
1.96 |
Long-Term Debt to Equity |
|
0.75 |
0.71 |
0.54 |
0.74 |
0.57 |
0.57 |
0.74 |
2.48 |
2.00 |
1.92 |
Financial Leverage |
|
0.69 |
0.73 |
0.63 |
0.64 |
0.65 |
0.57 |
0.66 |
1.11 |
2.27 |
1.99 |
Leverage Ratio |
|
17.21 |
18.28 |
17.09 |
18.31 |
18.59 |
16.53 |
17.33 |
27.90 |
58.92 |
50.34 |
Compound Leverage Factor |
|
17.21 |
18.28 |
17.09 |
18.31 |
18.59 |
16.53 |
17.33 |
27.90 |
58.92 |
50.34 |
Debt to Total Capital |
|
42.85% |
41.66% |
36.04% |
42.59% |
36.77% |
36.24% |
42.87% |
72.07% |
67.09% |
66.17% |
Short-Term Debt to Total Capital |
|
0.00% |
0.00% |
1.66% |
0.00% |
0.96% |
0.00% |
0.83% |
2.74% |
1.19% |
1.23% |
Long-Term Debt to Total Capital |
|
42.85% |
41.66% |
34.38% |
42.59% |
35.81% |
36.24% |
42.04% |
69.34% |
65.90% |
64.95% |
Preferred Equity to Total Capital |
|
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
5.40% |
4.71% |
4.03% |
Noncontrolling Interests to Total Capital |
|
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
Common Equity to Total Capital |
|
57.15% |
58.34% |
63.96% |
57.41% |
63.23% |
63.76% |
57.13% |
22.53% |
28.20% |
29.79% |
Debt to EBITDA |
|
8.25 |
6.77 |
8.69 |
5.93 |
23.90 |
30.01 |
3.38 |
5.95 |
-27.50 |
3.43 |
Net Debt to EBITDA |
|
5.71 |
4.99 |
7.24 |
4.62 |
18.55 |
26.04 |
2.81 |
-0.82 |
36.32 |
-4.33 |
Long-Term Debt to EBITDA |
|
8.25 |
6.77 |
8.29 |
5.93 |
23.28 |
30.01 |
3.32 |
5.72 |
-27.01 |
3.37 |
Debt to NOPAT |
|
8.85 |
8.67 |
4.70 |
6.49 |
12.92 |
25.86 |
4.12 |
9.70 |
-17.49 |
4.94 |
Net Debt to NOPAT |
|
6.12 |
6.39 |
3.91 |
5.06 |
10.03 |
22.44 |
3.43 |
-1.33 |
23.09 |
-6.23 |
Long-Term Debt to NOPAT |
|
8.85 |
8.67 |
4.48 |
6.49 |
12.58 |
25.86 |
4.04 |
9.33 |
-17.18 |
4.85 |
Noncontrolling Interest Sharing Ratio |
|
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
3.81% |
16.44% |
13.01% |
Liquidity Ratios |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
Cash Flow Metrics |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
Free Cash Flow to Firm (FCFF) |
|
2,996 |
201 |
-186 |
3,730 |
-5,258 |
-3,966 |
3,056 |
19,414 |
-3,482 |
-223 |
Operating Cash Flow to CapEx |
|
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
Free Cash Flow to Firm to Interest Expense |
|
0.00 |
0.00 |
-0.74 |
12.56 |
-16.13 |
0.00 |
11.32 |
0.00 |
0.00 |
0.00 |
Operating Cash Flow to Interest Expense |
|
0.00 |
0.00 |
3.11 |
6.54 |
-8.24 |
0.00 |
-0.80 |
0.00 |
0.00 |
0.00 |
Operating Cash Flow Less CapEx to Interest Expense |
|
0.00 |
0.00 |
3.11 |
6.54 |
-8.24 |
0.00 |
-0.80 |
0.00 |
0.00 |
0.00 |
Efficiency Ratios |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
Asset Turnover |
|
0.05 |
0.05 |
0.05 |
0.06 |
0.05 |
0.05 |
0.05 |
0.05 |
0.03 |
0.05 |
Fixed Asset Turnover |
|
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
Capital & Investment Metrics |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
Invested Capital |
|
23,827 |
24,818 |
27,083 |
24,994 |
31,138 |
35,603 |
36,325 |
18,269 |
20,947 |
24,445 |
Invested Capital Turnover |
|
0.55 |
0.55 |
0.54 |
0.62 |
0.60 |
0.52 |
0.49 |
0.69 |
0.59 |
0.81 |
Increase / (Decrease) in Invested Capital |
|
-1,842 |
991 |
2,265 |
-2,089 |
6,144 |
4,465 |
722 |
-18,056 |
2,678 |
3,498 |
Enterprise Value (EV) |
|
16,232 |
19,051 |
21,047 |
16,874 |
18,277 |
19,333 |
23,572 |
3,670 |
-13,322 |
-14,091 |
Market Capitalization |
|
9,168 |
11,433 |
12,914 |
8,575 |
9,391 |
8,137 |
10,613 |
4,488 |
4,250 |
5,324 |
Book Value per Share |
|
$55.02 |
$63.34 |
$79.16 |
$67.18 |
$99.27 |
$117.45 |
$114.85 |
$24.32 |
$34.82 |
$42.75 |
Tangible Book Value per Share |
|
$45.84 |
$53.40 |
$72.91 |
$58.84 |
$90.31 |
$108.25 |
$105.01 |
$17.56 |
$28.07 |
$36.04 |
Total Capital |
|
23,827 |
24,818 |
27,083 |
24,994 |
31,138 |
35,603 |
36,325 |
18,269 |
20,947 |
24,445 |
Total Debt |
|
10,210 |
10,340 |
9,761 |
10,644 |
11,449 |
12,904 |
15,571 |
13,167 |
14,054 |
16,176 |
Total Long-Term Debt |
|
10,210 |
10,340 |
9,311 |
10,644 |
11,149 |
12,904 |
15,271 |
12,667 |
13,804 |
15,876 |
Net Debt |
|
7,064 |
7,618 |
8,133 |
8,299 |
8,886 |
11,196 |
12,959 |
-1,804 |
-18,558 |
-20,401 |
Capital Expenditures (CapEx) |
|
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
Net Nonoperating Expense (NNE) |
|
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
-52 |
0.00 |
Net Nonoperating Obligations (NNO) |
|
10,210 |
10,340 |
9,761 |
10,644 |
11,449 |
12,904 |
15,571 |
13,167 |
14,054 |
16,176 |
Total Depreciation and Amortization (D&A) |
|
-193 |
70 |
-7.00 |
-90 |
-440 |
7.00 |
-38 |
488 |
637 |
689 |
Earnings Adjustments |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
Adjusted Basic Earnings per Share |
|
$4.60 |
$5.09 |
$9.36 |
$7.60 |
$4.41 |
$2.58 |
$7.50 |
($13.02) |
($4.92) |
$18.66 |
Adjusted Weighted Average Basic Shares Outstanding |
|
240.96M |
225.21M |
218.26M |
204.29M |
195.37M |
191.96M |
172.45M |
169.22M |
169.67M |
170.40M |
Adjusted Diluted Earnings per Share |
|
$4.51 |
$5.03 |
$9.22 |
$7.40 |
$4.38 |
$2.56 |
$7.43 |
($13.10) |
($4.92) |
$18.41 |
Adjusted Weighted Average Diluted Shares Outstanding |
|
240.96M |
225.21M |
218.26M |
204.29M |
195.37M |
191.96M |
172.45M |
169.22M |
169.67M |
170.40M |
Adjusted Basic & Diluted Earnings per Share |
|
$0.00 |
$0.00 |
$0.00 |
$0.00 |
$4.41 |
$0.00 |
$0.00 |
$0.00 |
$0.00 |
$0.00 |
Adjusted Weighted Average Basic & Diluted Shares Outstanding |
|
240.96M |
225.21M |
218.26M |
204.29M |
195.37M |
191.96M |
172.45M |
169.22M |
169.67M |
170.40M |
Normalized Net Operating Profit after Tax (NOPAT) |
|
1,417 |
1,546 |
1,425 |
1,641 |
886 |
495 |
724 |
2,080 |
-572 |
3,549 |
Normalized NOPAT Margin |
|
10.44% |
11.60% |
10.17% |
10.18% |
5.23% |
2.84% |
4.15% |
11.06% |
-4.91% |
19.24% |
Pre Tax Income Margin |
|
10.54% |
10.94% |
8.07% |
11.69% |
5.43% |
2.43% |
26.62% |
9.17% |
-9.86% |
21.81% |
Debt Service Ratios |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
EBIT to Interest Expense |
|
0.00 |
0.00 |
4.47 |
6.35 |
2.82 |
0.00 |
17.20 |
0.00 |
0.00 |
0.00 |
NOPAT to Interest Expense |
|
0.00 |
0.00 |
8.22 |
5.53 |
2.72 |
0.00 |
13.99 |
0.00 |
0.00 |
0.00 |
EBIT Less CapEx to Interest Expense |
|
0.00 |
0.00 |
4.47 |
6.35 |
2.82 |
0.00 |
17.20 |
0.00 |
0.00 |
0.00 |
NOPAT Less CapEx to Interest Expense |
|
0.00 |
0.00 |
8.22 |
5.53 |
2.72 |
0.00 |
13.99 |
0.00 |
0.00 |
0.00 |
Payout Ratios |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
Dividend Payout Ratio |
|
17.68% |
19.97% |
12.60% |
17.61% |
34.20% |
62.32% |
8.44% |
22.83% |
-51.46% |
12.15% |
Augmented Payout Ratio |
|
95.67% |
93.71% |
47.47% |
72.82% |
96.28% |
117.43% |
37.69% |
63.33% |
-51.46% |
12.15% |
Quarterly Metrics And Ratios for Lincoln National
This table displays calculated financial ratios and metrics derived from Lincoln National's official financial filings.
Metric |
|
Q3 2022 |
Q4 2022 |
Q1 2023 |
Q2 2023 |
Q3 2023 |
Q4 2023 |
Q1 2024 |
Q2 2024 |
Q3 2024 |
Q4 2024 |
Q1 2025 |
Growth Metrics |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
Revenue Growth |
|
-10.86% |
33.18% |
-20.95% |
-47.48% |
-10.04% |
-79.64% |
8.15% |
75.93% |
-2.19% |
557.67% |
13.97% |
EBITDA Growth |
|
-502.54% |
-46.65% |
-164.64% |
-53.20% |
165.07% |
-197.94% |
230.62% |
149.16% |
-135.92% |
252.99% |
-146.16% |
EBIT Growth |
|
-677.72% |
-69.02% |
-163.76% |
-41.67% |
148.64% |
-264.02% |
230.60% |
82.06% |
-167.99% |
230.17% |
-162.11% |
NOPAT Growth |
|
-567.99% |
-68.68% |
-155.26% |
-39.17% |
157.32% |
-239.14% |
249.21% |
75.15% |
-157.69% |
249.23% |
-154.36% |
Net Income Growth |
|
-658.49% |
-68.68% |
-159.45% |
-39.17% |
148.03% |
-252.09% |
238.71% |
75.15% |
-161.90% |
236.52% |
-159.08% |
EPS Growth |
|
-723.21% |
-63.50% |
-164.00% |
-39.13% |
145.75% |
-244.73% |
229.05% |
73.81% |
-168.68% |
232.69% |
-163.64% |
Operating Cash Flow Growth |
|
91.74% |
282.77% |
-262.61% |
-72.37% |
-92.92% |
-414.48% |
-73.51% |
-264.56% |
-158.70% |
111.88% |
79.75% |
Free Cash Flow Firm Growth |
|
1,755.95% |
908.44% |
85.00% |
-69.13% |
-103.95% |
-120.18% |
-128.39% |
-213.98% |
-1,106.63% |
52.41% |
133.25% |
Invested Capital Growth |
|
-57.04% |
-49.71% |
-33.75% |
-16.70% |
10.35% |
14.66% |
19.41% |
30.48% |
50.32% |
16.70% |
-6.48% |
Revenue Q/Q Growth |
|
-16.23% |
-17.79% |
4.86% |
-21.50% |
43.50% |
-81.39% |
794.68% |
27.71% |
-20.22% |
25.10% |
-8.79% |
EBITDA Q/Q Growth |
|
-288.06% |
163.18% |
-221.17% |
150.21% |
161.49% |
-195.09% |
195.18% |
-4.22% |
-137.69% |
505.04% |
-135.21% |
EBIT Q/Q Growth |
|
-306.01% |
146.28% |
-218.90% |
151.45% |
71.76% |
-256.09% |
194.67% |
-28.27% |
-164.14% |
398.86% |
-145.17% |
NOPAT Q/Q Growth |
|
-277.17% |
154.56% |
-200.86% |
162.39% |
66.93% |
-232.45% |
208.16% |
-26.76% |
-154.98% |
442.61% |
-139.40% |
Net Income Q/Q Growth |
|
-311.43% |
145.72% |
-208.50% |
158.00% |
66.93% |
-244.78% |
198.95% |
-26.76% |
-158.99% |
419.32% |
-142.82% |
EPS Q/Q Growth |
|
-316.77% |
148.04% |
-206.76% |
154.75% |
62.93% |
-251.98% |
195.19% |
-26.26% |
-164.38% |
393.62% |
-145.65% |
Operating Cash Flow Q/Q Growth |
|
-65.59% |
-8.62% |
-230.30% |
167.44% |
-91.19% |
-4,160.87% |
28.10% |
36.04% |
96.86% |
922.22% |
-222.52% |
Free Cash Flow Firm Q/Q Growth |
|
34.73% |
-1.44% |
-50.33% |
-53.20% |
-117.24% |
-403.68% |
30.12% |
-87.86% |
-82.48% |
80.14% |
148.82% |
Invested Capital Q/Q Growth |
|
-33.04% |
17.55% |
9.52% |
-3.37% |
-11.30% |
22.14% |
14.06% |
5.60% |
2.18% |
-5.18% |
-8.60% |
Profitability Metrics |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
EBITDA Margin |
|
-50.92% |
39.13% |
-31.60% |
20.21% |
36.83% |
-188.24% |
38.17% |
28.62% |
-13.52% |
43.79% |
-16.90% |
EBIT Margin |
|
-45.51% |
25.62% |
-31.36% |
20.55% |
24.60% |
-206.39% |
37.87% |
21.27% |
-17.10% |
40.85% |
-20.23% |
Profit (Net Income) Margin |
|
-38.01% |
21.14% |
-23.61% |
17.45% |
20.30% |
-157.93% |
30.29% |
17.37% |
-12.84% |
32.78% |
-15.39% |
Tax Burden Percent |
|
83.54% |
82.52% |
75.30% |
84.88% |
82.50% |
76.52% |
79.97% |
81.66% |
75.11% |
80.25% |
76.08% |
Interest Burden Percent |
|
100.00% |
100.00% |
100.00% |
100.00% |
100.00% |
100.00% |
100.00% |
100.00% |
100.00% |
100.00% |
100.00% |
Effective Tax Rate |
|
0.00% |
17.48% |
0.00% |
15.12% |
17.50% |
0.00% |
20.03% |
18.34% |
0.00% |
19.75% |
0.00% |
Return on Invested Capital (ROIC) |
|
-21.99% |
14.57% |
-15.34% |
12.21% |
17.91% |
-85.80% |
16.03% |
10.79% |
-7.67% |
26.64% |
-11.65% |
ROIC Less NNEP Spread (ROIC-NNEP) |
|
-24.03% |
14.57% |
-15.77% |
12.21% |
17.91% |
-86.58% |
16.03% |
10.79% |
-7.90% |
26.64% |
-12.03% |
Return on Net Nonoperating Assets (RNNOA) |
|
-29.10% |
16.19% |
-21.15% |
22.41% |
90.17% |
-196.47% |
33.26% |
24.13% |
-19.88% |
53.11% |
-23.31% |
Return on Equity (ROE) |
|
-51.09% |
30.76% |
-36.48% |
34.62% |
108.08% |
-282.27% |
49.29% |
34.92% |
-27.54% |
79.75% |
-34.95% |
Cash Return on Invested Capital (CROIC) |
|
91.93% |
71.12% |
37.03% |
12.59% |
-1.92% |
-17.76% |
-11.54% |
-18.67% |
-38.56% |
-0.98% |
12.46% |
Operating Return on Assets (OROA) |
|
-2.32% |
1.34% |
-1.55% |
0.89% |
1.07% |
-6.80% |
1.21% |
0.80% |
-0.64% |
1.97% |
-1.00% |
Return on Assets (ROA) |
|
-1.93% |
1.10% |
-1.17% |
0.76% |
0.88% |
-5.20% |
0.97% |
0.66% |
-0.48% |
1.58% |
-0.76% |
Return on Common Equity (ROCE) |
|
-51.09% |
29.59% |
-34.81% |
32.35% |
88.40% |
-235.87% |
42.48% |
29.92% |
-23.10% |
69.38% |
-30.57% |
Return on Equity Simple (ROE_SIMPLE) |
|
141.59% |
0.00% |
-14.93% |
-22.92% |
40.48% |
0.00% |
17.90% |
21.83% |
3.93% |
0.00% |
16.25% |
Net Operating Profit after Tax (NOPAT) |
|
-1,488 |
812 |
-819 |
511 |
853 |
-1,130 |
1,222 |
895 |
-492 |
1,686 |
-664 |
NOPAT Margin |
|
-31.85% |
21.14% |
-21.95% |
17.45% |
20.30% |
-144.48% |
30.29% |
17.37% |
-11.97% |
32.78% |
-14.16% |
Net Nonoperating Expense Percent (NNEP) |
|
2.03% |
0.00% |
0.43% |
0.00% |
0.00% |
0.77% |
0.00% |
0.00% |
0.23% |
0.00% |
0.38% |
SG&A Expenses to Revenue |
|
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
Operating Expenses to Revenue |
|
145.51% |
74.38% |
131.36% |
79.45% |
75.40% |
306.39% |
62.13% |
78.73% |
117.10% |
59.15% |
120.23% |
Earnings before Interest and Taxes (EBIT) |
|
-2,126 |
984 |
-1,170 |
602 |
1,034 |
-1,614 |
1,528 |
1,096 |
-703 |
2,101 |
-949 |
Earnings before Interest, Taxes, Depreciation and Amortization (EBITDA) |
|
-2,379 |
1,503 |
-1,179 |
592 |
1,548 |
-1,472 |
1,540 |
1,475 |
-556 |
2,252 |
-793 |
Valuation Ratios |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
Price to Book Value (P/BV) |
|
2.97 |
1.09 |
0.60 |
0.83 |
1.75 |
0.72 |
0.80 |
0.75 |
0.66 |
0.73 |
0.84 |
Price to Tangible Book Value (P/TBV) |
|
6.13 |
1.51 |
0.74 |
1.09 |
3.62 |
0.89 |
0.97 |
0.90 |
0.77 |
0.87 |
1.00 |
Price to Revenue (P/Rev) |
|
0.37 |
0.24 |
0.20 |
0.27 |
0.27 |
0.36 |
0.45 |
0.38 |
0.38 |
0.29 |
0.32 |
Price to Earnings (P/E) |
|
0.00 |
3.30 |
0.61 |
0.76 |
0.49 |
0.00 |
3.90 |
3.01 |
15.15 |
1.67 |
4.87 |
Dividend Yield |
|
4.58% |
6.79% |
8.89% |
7.59% |
7.89% |
7.19% |
5.81% |
5.87% |
5.79% |
5.76% |
5.08% |
Earnings Yield |
|
0.00% |
30.26% |
164.49% |
131.91% |
204.16% |
0.00% |
25.63% |
33.20% |
6.60% |
59.80% |
20.54% |
Enterprise Value to Invested Capital (EV/IC) |
|
1.19 |
0.20 |
0.70 |
0.76 |
0.95 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
Enterprise Value to Revenue (EV/Rev) |
|
1.03 |
0.20 |
0.79 |
0.99 |
1.13 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
Enterprise Value to EBITDA (EV/EBITDA) |
|
5.23 |
1.66 |
0.00 |
0.00 |
8.42 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
Enterprise Value to EBIT (EV/EBIT) |
|
4.71 |
2.13 |
0.00 |
0.00 |
11.23 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
Enterprise Value to NOPAT (EV/NOPAT) |
|
5.87 |
2.70 |
0.00 |
0.00 |
12.57 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
Enterprise Value to Operating Cash Flow (EV/OCF) |
|
6.85 |
1.02 |
5.90 |
14.87 |
41.95 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
Enterprise Value to Free Cash Flow (EV/FCFF) |
|
0.78 |
0.19 |
1.50 |
5.51 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
Leverage & Solvency |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
Debt to Equity |
|
6.01 |
2.58 |
1.97 |
2.32 |
4.36 |
2.04 |
2.17 |
2.17 |
1.86 |
1.96 |
1.73 |
Long-Term Debt to Equity |
|
5.78 |
2.48 |
1.90 |
2.24 |
4.36 |
2.00 |
2.10 |
2.12 |
1.83 |
1.92 |
1.73 |
Financial Leverage |
|
1.21 |
1.11 |
1.34 |
1.84 |
5.04 |
2.27 |
2.07 |
2.24 |
2.52 |
1.99 |
1.94 |
Leverage Ratio |
|
30.01 |
27.90 |
33.07 |
45.60 |
122.43 |
58.92 |
50.88 |
53.25 |
60.21 |
50.34 |
48.69 |
Compound Leverage Factor |
|
30.01 |
27.90 |
33.07 |
45.60 |
122.43 |
58.92 |
50.88 |
53.25 |
60.21 |
50.34 |
48.69 |
Debt to Total Capital |
|
85.73% |
72.07% |
66.36% |
69.90% |
81.35% |
67.09% |
68.42% |
68.49% |
65.04% |
66.17% |
63.33% |
Short-Term Debt to Total Capital |
|
3.22% |
2.74% |
2.50% |
2.59% |
0.00% |
1.19% |
2.11% |
1.78% |
1.16% |
1.23% |
0.00% |
Long-Term Debt to Total Capital |
|
82.52% |
69.34% |
63.86% |
67.32% |
81.35% |
65.90% |
66.31% |
66.71% |
63.88% |
64.95% |
63.33% |
Preferred Equity to Total Capital |
|
0.00% |
5.40% |
4.93% |
5.10% |
5.75% |
4.71% |
4.13% |
3.91% |
3.82% |
4.03% |
4.41% |
Noncontrolling Interests to Total Capital |
|
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
Common Equity to Total Capital |
|
14.27% |
22.53% |
28.72% |
25.00% |
12.90% |
28.20% |
27.46% |
27.60% |
31.14% |
29.79% |
32.26% |
Debt to EBITDA |
|
3.78 |
5.95 |
-10.06 |
-6.78 |
7.21 |
-27.50 |
10.66 |
7.15 |
53.74 |
3.43 |
6.43 |
Net Debt to EBITDA |
|
3.36 |
-0.82 |
-7.21 |
-4.89 |
5.91 |
36.32 |
-10.88 |
-7.48 |
-63.29 |
-4.33 |
-9.63 |
Long-Term Debt to EBITDA |
|
3.64 |
5.72 |
-9.68 |
-6.53 |
7.21 |
-27.01 |
10.33 |
6.97 |
52.78 |
3.37 |
6.43 |
Debt to NOPAT |
|
4.24 |
9.70 |
-14.82 |
-11.29 |
10.77 |
-17.49 |
12.10 |
9.96 |
47.36 |
4.94 |
10.63 |
Net Debt to NOPAT |
|
3.78 |
-1.33 |
-10.62 |
-8.14 |
8.82 |
23.09 |
-12.35 |
-10.42 |
-55.78 |
-6.23 |
-15.91 |
Long-Term Debt to NOPAT |
|
4.09 |
9.33 |
-14.26 |
-10.87 |
10.77 |
-17.18 |
11.73 |
9.70 |
46.52 |
4.85 |
10.63 |
Noncontrolling Interest Sharing Ratio |
|
0.00% |
3.81% |
4.60% |
6.57% |
18.21% |
16.44% |
13.81% |
14.32% |
16.15% |
13.01% |
12.53% |
Liquidity Ratios |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
Cash Flow Metrics |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
Free Cash Flow to Firm (FCFF) |
|
19,143 |
18,868 |
9,372 |
4,386 |
-756 |
-3,808 |
-2,661 |
-4,999 |
-9,122 |
-1,812 |
885 |
Operating Cash Flow to CapEx |
|
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
Free Cash Flow to Firm to Interest Expense |
|
0.00 |
0.00 |
112.92 |
0.00 |
0.00 |
0.00 |
-32.85 |
0.00 |
0.00 |
0.00 |
0.00 |
Operating Cash Flow to Interest Expense |
|
0.00 |
0.00 |
-9.33 |
0.00 |
0.00 |
0.00 |
-16.58 |
0.00 |
0.00 |
0.00 |
0.00 |
Operating Cash Flow Less CapEx to Interest Expense |
|
0.00 |
0.00 |
-9.33 |
0.00 |
0.00 |
0.00 |
-16.58 |
0.00 |
0.00 |
0.00 |
0.00 |
Efficiency Ratios |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
Asset Turnover |
|
0.05 |
0.05 |
0.05 |
0.04 |
0.04 |
0.03 |
0.03 |
0.04 |
0.04 |
0.05 |
0.05 |
Fixed Asset Turnover |
|
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
Capital & Investment Metrics |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
Invested Capital |
|
15,541 |
18,269 |
20,009 |
19,335 |
17,150 |
20,947 |
23,892 |
25,229 |
25,780 |
24,445 |
22,343 |
Invested Capital Turnover |
|
0.69 |
0.69 |
0.70 |
0.70 |
0.88 |
0.59 |
0.53 |
0.62 |
0.64 |
0.81 |
0.82 |
Increase / (Decrease) in Invested Capital |
|
-20,631 |
-18,056 |
-10,191 |
-3,875 |
1,609 |
2,678 |
3,883 |
5,894 |
8,630 |
3,498 |
-1,549 |
Enterprise Value (EV) |
|
18,431 |
3,670 |
13,923 |
14,756 |
16,278 |
-13,322 |
-10,434 |
-11,886 |
-13,474 |
-14,091 |
-14,160 |
Market Capitalization |
|
6,579 |
4,488 |
3,426 |
4,022 |
3,870 |
4,250 |
5,260 |
5,211 |
5,287 |
5,324 |
6,036 |
Book Value per Share |
|
$13.02 |
$24.32 |
$33.96 |
$28.50 |
$13.05 |
$34.82 |
$38.58 |
$40.95 |
$47.16 |
$42.75 |
$42.29 |
Tangible Book Value per Share |
|
$6.30 |
$17.56 |
$27.20 |
$21.76 |
$6.30 |
$28.07 |
$31.85 |
$34.22 |
$40.44 |
$36.04 |
$35.58 |
Total Capital |
|
15,541 |
18,269 |
20,009 |
19,335 |
17,150 |
20,947 |
23,892 |
25,229 |
25,780 |
24,445 |
22,343 |
Total Debt |
|
13,324 |
13,167 |
13,277 |
13,516 |
13,951 |
14,054 |
16,346 |
17,280 |
16,767 |
16,176 |
14,150 |
Total Long-Term Debt |
|
12,824 |
12,667 |
12,777 |
13,016 |
13,951 |
13,804 |
15,843 |
16,830 |
16,467 |
15,876 |
14,150 |
Net Debt |
|
11,852 |
-1,804 |
9,511 |
9,748 |
11,422 |
-18,558 |
-16,680 |
-18,083 |
-19,747 |
-20,401 |
-21,182 |
Capital Expenditures (CapEx) |
|
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
Net Nonoperating Expense (NNE) |
|
288 |
0.00 |
62 |
0.00 |
0.00 |
105 |
0.00 |
0.00 |
36 |
0.00 |
58 |
Net Nonoperating Obligations (NNO) |
|
13,324 |
13,167 |
13,277 |
13,516 |
13,951 |
14,054 |
16,346 |
17,280 |
16,767 |
16,176 |
14,150 |
Total Depreciation and Amortization (D&A) |
|
-253 |
519 |
-9.00 |
-10 |
514 |
142 |
12 |
379 |
147 |
151 |
156 |
Earnings Adjustments |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
Adjusted Basic Earnings per Share |
|
($15.17) |
$4.98 |
($5.35) |
$2.95 |
$4.82 |
($7.34) |
$6.98 |
$5.18 |
($3.29) |
$9.79 |
($4.41) |
Adjusted Weighted Average Basic Shares Outstanding |
|
169.22M |
169.22M |
169.56M |
169.64M |
169.66M |
169.67M |
170.03M |
170.20M |
170.34M |
170.40M |
170.73M |
Adjusted Diluted Earnings per Share |
|
($15.17) |
$5.03 |
($5.37) |
$2.94 |
$4.79 |
($7.28) |
$6.93 |
$5.11 |
($3.29) |
$9.66 |
($4.41) |
Adjusted Weighted Average Diluted Shares Outstanding |
|
169.22M |
169.22M |
169.56M |
169.64M |
169.66M |
169.67M |
170.03M |
170.20M |
170.34M |
170.40M |
170.73M |
Adjusted Basic & Diluted Earnings per Share |
|
$0.00 |
$0.00 |
$0.00 |
$0.00 |
$0.00 |
$0.00 |
$0.00 |
$0.00 |
$0.00 |
$0.00 |
$0.00 |
Adjusted Weighted Average Basic & Diluted Shares Outstanding |
|
169.22M |
169.22M |
169.56M |
169.64M |
169.66M |
169.67M |
170.03M |
170.20M |
170.34M |
170.40M |
170.73M |
Normalized Net Operating Profit after Tax (NOPAT) |
|
-995 |
876 |
-386 |
582 |
922 |
-1,449 |
-303 |
965 |
-432 |
3,348 |
-608 |
Normalized NOPAT Margin |
|
-21.29% |
22.82% |
-10.34% |
19.88% |
21.94% |
-185.29% |
-7.51% |
18.73% |
-10.51% |
65.10% |
-12.97% |
Pre Tax Income Margin |
|
-45.51% |
25.62% |
-31.36% |
20.55% |
24.60% |
-206.39% |
37.87% |
21.27% |
-17.10% |
40.85% |
-20.23% |
Debt Service Ratios |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
EBIT to Interest Expense |
|
0.00 |
0.00 |
-14.10 |
0.00 |
0.00 |
0.00 |
18.86 |
0.00 |
0.00 |
0.00 |
0.00 |
NOPAT to Interest Expense |
|
0.00 |
0.00 |
-9.87 |
0.00 |
0.00 |
0.00 |
15.09 |
0.00 |
0.00 |
0.00 |
0.00 |
EBIT Less CapEx to Interest Expense |
|
0.00 |
0.00 |
-14.10 |
0.00 |
0.00 |
0.00 |
18.86 |
0.00 |
0.00 |
0.00 |
0.00 |
NOPAT Less CapEx to Interest Expense |
|
0.00 |
0.00 |
-9.87 |
0.00 |
0.00 |
0.00 |
15.09 |
0.00 |
0.00 |
0.00 |
0.00 |
Payout Ratios |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
Dividend Payout Ratio |
|
9.94% |
22.83% |
-33.13% |
-25.64% |
29.03% |
-51.46% |
29.31% |
22.88% |
112.15% |
12.15% |
29.90% |
Augmented Payout Ratio |
|
48.17% |
63.33% |
-33.13% |
-25.64% |
29.03% |
-51.46% |
29.31% |
22.88% |
112.15% |
12.15% |
29.90% |
Key Financial Trends
Lincoln National (NYSE: LNC) has experienced significant fluctuations in its financial performance over the past four years, as evidenced by the key financial data from its quarterly filings. Here's an analysis of the main trends based on income statements, cash flow statements, and balance sheets from 2022 through Q1 2025.
- The company consistently generates substantial non-interest income, notably from other service charges, premiums earned, and net realized & unrealized capital gains on investments, with Q1 2025 showing $4.69 billion in total non-interest income.
- Lincoln has a large asset base, having steadily grown total assets from approximately $324.7 billion at Q3 2022 to $382.9 billion by Q1 2025.
- The increase in long-term debt alongside growth in deposits suggests the company is leveraging financing to support asset growth and operations, with long-term debt rising from about $12.8 billion in Q3 2022 to $14.15 billion in Q1 2025, and deposits increasing notably by over $4 billion in recent quarters.
- The company maintained non-interest operating expenses in a relatively stable range, around $2.5 billion to $3.2 billion quarterly, indicating control over operational costs despite revenue fluctuations.
- Cash balances and interest-bearing deposits at other banks rose from about $5 billion total in early 2023 to over $35 billion combined by Q1 2025, reflecting strong liquidity but also a shift in cash management strategy.
- Mortgage servicing rights and deferred acquisition costs remain substantial intangible assets, around $20 billion and $12.5 billion respectively, consistent with Lincoln’s business model in insurance and financial services.
- Lincoln reported a net loss of $722 million in Q1 2025, marking a considerable downturn from profit quarters in 2023 and 2024, indicating recent operational and/or market challenges.
- The company recorded a sharp drop in total revenue in Q1 2025 to approximately $4.69 billion from $5.14 billion in Q4 2024, amid a dramatic decline in net realized & unrealized capital gains (down from $1.93 billion to $1.47 billion) and other income components.
- Cash flow from operating activities turned negative in Q1 2025 at -$272 million compared to positive cash flows in prior quarters, signaling operational cash pressure.
- Total liabilities increased consistently, growing from about $322 billion in Q3 2022 to $374.7 billion in Q1 2025, which, combined with declining equity (from $6.7 billion in early 2023 to about $8.2 billion in Q1 2025 showing modest equity growth but pressured by income losses), might constrain financial flexibility.
Summary: Lincoln National has demonstrated strong revenue generation in its core insurance and investment operations over the past several years, supported by a solid asset and deposit base. However, recent quarters, particularly Q1 2025, reveal challenges with profitability and cash flow. The company faces headwinds that have resulted in net losses and operational cash flow deficits, despite stable expense management and liquidity. Investors should monitor the company's ability to rebound from this dip in profitability and its management of liabilities and capital structure going forward.
08/30/25 12:40 AM ETAI Generated. May Contain Errors.