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 Corp (NYSE: LNC) financial performance shows considerable fluctuations over the last four years through Q1 2025 in income, cash flow, and balance sheet metrics.
- Total Non-Interest Income remained substantial and relatively stable, with Q1 2025 at $4.69 billion, showing consistent revenue from premiums earned and other service charges.
- Premiums Earned increased steadily from about $1.55 billion in Q3 2022 to $1.68 billion in Q1 2025, reflecting possible growth in insured business.
- Mortgage Servicing Rights and Deferred Acquisition Costs assets have grown from about $18.3 billion and $12.3 billion respectively in Q1 2023 to $21.5 billion and $12.6 billion in Q1 2025, indicating investment in long-term servicing and policy acquisition.
- Cash and Due from Banks increased over time, reaching approximately $4.28 billion in Q1 2025, up from roughly $3.77 billion in Q2 2023, strengthening liquidity.
- Net Cash from Financing Activities was positive in Q1 2025 at $801 million, signaling external capital raising or debt management activity.
- Net Interest Income is minimal to zero in recent quarters, typical for insurance-focused businesses, indicating reliance on non-interest income.
- Total Assets remained high and relatively steady, around $343 billion in Q1 2023 to about $383 billion in Q1 2025, anchored by Separate Account Business Assets fluctuating within $137 billion to $162 billion range.
- Total Liabilities also stayed stable near $335 billion to $375 billion over the period, consistent with the size of insurance contract liabilities and other obligations.
- Weighted average shares outstanding remained stable around 169 million to 171 million, indicating little dilution.
- Net income shows significant volatility and deterioration by Q1 2025 with a loss of $756 million attributable to common shareholders, down sharply from positive earnings above $1 billion in prior quarters of 2024.
- Total Pre-Tax Income swung from strong positive in 2024 quarters to a loss of $949 million in Q1 2025, primarily driven by increased non-interest expenses at $5.64 billion surpassing revenues.
- Total Non-Interest Expense rose sharply in Q1 2025 to $5.64 billion from roughly $3 billion in recent quarters, including other operating expenses and special charges substantially increasing.
- Net cash from continuing operating activities was negative $272 million in Q1 2025, deteriorating from positive cash flow in prior quarters, indicating operational cash challenges.
- Long-Term Debt increased to $14.15 billion by Q1 2025, though it fluctuated, it poses financial leverage considerations amid weaker earnings.
Summary: Lincoln National has demonstrated strong premium revenue growth and stable asset/liability composition over the past several years. However, Q1 2025 shows notable challenges, including a sharp swing to heavy losses, rising expenses, and negative operating cash flows. This likely dampens near-term profitability prospects, despite solid top-line premiums and assets under management. Investors should monitor the company’s expense management and operating cash trends closely, as those remain the key risks in the current environment.
09/19/25 07:21 AM ETAI Generated. May Contain Errors.