


|


Ameriprise Financial, Inc. (NYSE: AMP) today reported net income of $260 million for the third quarter of 2009, compared to a net loss of $70 million for the third quarter of 2008. Earnings per share for the third quarter of 2009 were $1.00, compared to a loss of $0.32 a year ago.
Core operating earnings were $268 million in the third quarter of 2009, compared to $251 million a year ago, a 7 percent increase (see summary table below). Core operating earnings per share declined to $1.03 in the third quarter of 2009 from $1.13 a year ago. Excluding 36 million shares the company issued to pre-fund its acquisition, core operating earnings per share were $1.19, up 5 percent from the prior year.
Core operating earnings reflect lower equity markets and the cost of maintaining high liquidity levels, substantially offset by growth in spread products and re-engineering benefits. In addition, year-over-year growth reflects a net $0.02 per share benefit from favorable adjustments from updating valuation assumptions (unlocking) in both periods.
Net revenues increased 20 percent to $2.0 billion in the third quarter of 2009, compared to $1.6 billion in the third quarter of 2008. Revenue growth reflects the year-over-year improvement in net investment income, primarily driven by net investment losses in the prior year.
The company continues to achieve re-engineering expense savings. During the quarter, the company recognized approximately $120 million in re-engineering benefits and is on pace to exceed $350 million in re-engineering expense benefits for full-year 2009.
As of September 30, 2009, the company’s excess capital position was more than $2 billion, including $1 billion from the company’s decision to pre-fund its acquisition. As of September 30, 2009, the company had $0.8 billion in net unrealized investment gains, reflecting the quality and diversity of its investment portfolio. Book value per share increased to $34.97.
"As our results demonstrate, we're beginning to see a return of the earnings power inherent in our diversified model," said Jim Cracchiolo, chairman and chief executive officer. "The fundamentals of our business are improving slowly but steadily, with new client growth and improved asset levels and product flows. This increasing business momentum, along with our continued focus on delivering re-engineering savings to the bottom line, provides important earnings leverage for the future.
"We also expect meaningful contributions from our pending acquisition of Columbia Management’s long-term asset management business. As we work through the initial phases of our integration planning, we remain confident that the acquisition will fit well with our culture, and that we will be able to generate the financial benefits that we have projected."
Third Quarter 2009 Summary
Management believes the exclusion of certain after-tax impacts, such as realized net investment gains/losses, non-recurring integration costs and other market impacts listed below best reflects the underlying performance of the business. For the non-GAAP presentation of after-tax amounts, the tax effect is calculated using the statutory tax rate of 35 percent.
| Ameriprise Financial, Inc. | ||||||||||||||||||||||
| Third Quarter Summary | ||||||||||||||||||||||
|
|
||||||||||||||||||||||
| % |
Per Diluted Share |
% | ||||||||||||||||||||
| (in millions, unaudited) | 2009 | 2008 | Change |
2009 |
2008 |
Change | ||||||||||||||||
|
Net income (loss) attributable to Ameriprise Financial |
$ | 260 | $ | (70 | ) | NM | $ | 1.00 | $ | (0.32 | )(2) | NM | ||||||||||
|
Add: After-tax impacts: (1) |
||||||||||||||||||||||
| Investment (gains)/losses | (9 | ) | 213 | NM | (0.03 | ) | 0.96 | NM | ||||||||||||||
| Integration charges | 21 | — | NM | 0.08 | — | NM | ||||||||||||||||
| Other market impacts: | ||||||||||||||||||||||
| DAC and DSIC (benefits) / charges [mean reversion] | (18 | ) | 29 | NM | (0.07 | ) | 0.13 | NM | ||||||||||||||
| Variable annuity guarantees, net of DAC and DSIC | (1 | ) | (9 | ) | 89 | % | — | (0.04 | ) | NM | ||||||||||||
| RiverSource 2a-7 money market funds support costs | 7 | 57 | (88 | ) | 0.02 | 0.26 | (92 | )% | ||||||||||||||
| Expenses related to unaffiliated money market funds | — | 31 | NM | — | 0.14 | NM | ||||||||||||||||
| Debt retirement costs | 8 | — | NM | 0.03 | — | NM | ||||||||||||||||
| Core operating earnings, after-tax | $ | 268 | $ | 251 | 7 | % | $ | 1.03 | $ | 1.13 | (9 | )% | ||||||||||
| Core operating earnings per share, after-tax, excluding 36 million shares issued to pre-fund the company’s acquisition | $ | 1.19 | ||||||||||||||||||||
| Weighted average common shares outstanding: | ||||||||||||||||||||||
| Basic | 258.7 | 219.1 | ||||||||||||||||||||
| Diluted | 260.7 | 221.7 | ||||||||||||||||||||
|
NM Not Meaningful |
||||||||||||||||||||||
|
(1) |
For this non-GAAP presentation, after-tax is calculated using the statutory tax rate of 35%. | |
|
(2) |
Diluted shares used in this calculation represent basic shares due to the net loss. Using actual diluted shares would result in anti-dilution. | |
The following items are excluded from core operating earnings in the third quarter of 2009. Each impact is presented after tax.
Core operating earnings for the third quarter of 2009 included an $87 million, or $0.33 per share, after-tax unlocking benefit from updating valuation assumptions, compared to a $69 million, or $0.31 per share, after-tax unlocking benefit in the prior year from updating valuation assumptions and the implementation of a new actuarial valuation system. While the year-over-year change to pretax earnings was $28 million, the benefit was the result of a $162 million year-over-year reduction in revenues combined with a $190 million reduction in expenses.
The third quarter of 2009 also included a $7 million, or $0.03 per share, after-tax reserve related to a previously disclosed client mediation.
In addition, compared to the third quarter of 2008, core operating earnings included estimated negative impacts of $0.18 per share from the market-driven decline in asset-based fees and $0.11 per share from maintaining high liquidity levels and lower cash product spreads.
Liquidity and Balance Sheet as of September 30, 2009
The company continues to maintain strong balance sheet fundamentals, excess capital and financial flexibility to capture additional growth opportunities.
Conservative capital management
Substantial liquidity
High-quality investment portfolio
Conservative capital ratios
Third Quarter 2009 Highlights
| Ameriprise Financial, Inc. | |||||||||||
| Consolidated Income Statements | |||||||||||
| (in millions, unaudited) | Quarter Ended September 30, | % Change | |||||||||
| 2009 | 2008 | ||||||||||
|
Revenues |
|||||||||||
|
Management and financial advice fees |
$ | 689 | $ | 721 | (4 | )% | |||||
| Distribution fees | 367 | 376 | (2 | ) | |||||||
| Net investment income | 542 | 62 | NM | ||||||||
| Premiums | 276 | 264 | 5 | ||||||||
| Other revenues | 109 | 249 | (56 | ) | |||||||
| Total revenues | 1,983 | 1,672 | 19 | ||||||||
| Banking and deposit interest expense | 33 | 43 | (23 | ) | |||||||
| Total net revenues | 1,950 | 1,629 | 20 | ||||||||
| Expenses | |||||||||||
|
Distribution expenses |
466 | 461 | 1 | ||||||||
| Interest credited to fixed accounts | 232 | 200 | 16 | ||||||||
| Benefits, claims, losses and settlement expenses | 306 | 196 | 56 | ||||||||
| Amortization of deferred acquisition costs | (64 | ) | 240 | NM | |||||||
| Interest and debt expense | 45 | 27 | 67 | ||||||||
| General and administrative expense | 625 | 681 | (8 | ) | |||||||
| Total expenses | 1,610 | 1,805 | (11 |
)% |
|||||||
| Pretax income (loss) | 340 | (176 | ) | NM | |||||||
| Income tax provision (benefit) | 80 | (92 | ) | NM | |||||||
|
Net income (loss) |
260 | (84 | ) | NM | |||||||
| Less: Net loss attributable to noncontrolling interest | — | (14 | ) | NM | |||||||
| Net income (loss) attributable to Ameriprise Financial | $ | 260 | $ | (70 | ) | NM |
|
||||
| NM Not Meaningful | |||||||||||
Third Quarter 2009 Consolidated Results
The company reported net income of $260 million for the third quarter of 2009, compared to a net loss of $70 million for the third quarter of 2008. Core operating earnings increased $17 million, or 7 percent, to $268 million.
Revenues
Total net revenues increased 20 percent, or $321 million, to $2.0 billion compared to a year ago. Core net revenues declined $38 million, or 2 percent, driven by a $162 million decline in revenues from unlocking, which were more than offset by reduced expenses from unlocking. The impact of lower equity markets on fee revenue was more than offset by increased net investment income from growth in spread products and revenues from recent acquisitions.
Management and financial advice fees declined 4 percent, or $32 million, to $689 million, driven by a 21 percent decline in the daily average S&P 500 on a year-over-year basis, partially offset by net inflows. On a sequential basis, management and financial advice fees increased 14 percent, or $83 million, reflecting equity market appreciation in the quarter, and asset management and advisor-managed wrap account inflows.
Distribution fees declined 2 percent, or $9 million, to $367 million compared to a year ago, primarily due to lower asset-based fees driven by lower equity markets. On a sequential basis, distribution fees increased 5 percent, or $16 million, reflecting equity market appreciation in the quarter and modest increases in advisor productivity levels.
Net investment income increased to $542 million compared to $62 million in the third quarter of 2008. Core net investment income increased 34 percent, or $133 million, to $528 million, driven by higher invested assets levels, primarily from spread product net inflows and higher yields on the longer-term investments in the company’s investment portfolio.
Premiums increased 5 percent, or $12 million, to $276 million, primarily due to growth in auto and home premiums compared to the prior year, as the business continues to increase sales through the Ameriprise advisor channel.
Other revenues declined 56 percent, or $140 million, to $109 million, primarily due to a $65 million negative impact from unlocking in the third quarter of 2009, compared to a $95 million benefit from unlocking in the prior year.
Banking and deposit interest expense declined 23 percent, or $10 million, to $33 million, primarily due to lower crediting rates on certificates and deposit products, partially offset by a 17 percent year-over-year increase in on-balance sheet deposits.
Expenses
Expenses declined 11 percent, or $195 million, to $1.6 billion. Core expenses decreased 4 percent, or $74 million, to $1.6 billion. Core expenses included ongoing expenses related to the 2008 acquisitions and higher average crediting rates on fixed accounts, offset by the impact of unlocking and re-engineering and cost controls.
Distribution expenses increased 1 percent, or $5 million, to $466 million, reflecting the company’s 2008 acquisitions, partially offset by lower activity levels.
Interest credited to fixed accounts increased 16 percent, or $32 million, to $232 million, reflecting higher annuity fixed account balances and higher average crediting rates compared to the prior year.
Benefits, claims, losses and settlement expenses increased 56 percent, or $110 million, to $306 million. Core benefits, claims, losses and settlement expenses increased 21 percent, or $45 million, to $258 million, primarily driven by increased auto and home benefits from higher business volumes, higher variable annuity death and living benefit expenses and the impact of unlocking.
Amortization of DAC was a net benefit of $64 million for the third quarter of 2009, compared to a $240 million expense in the prior year. Core expenses in this line were $12 million, a decrease of $176 million compared to the prior year. Unlocking resulted in reduced amortization of $119 million in the third quarter of 2009, compared to additional amortization of $81 million in the prior year.
General and administrative expense decreased 8 percent, or $56 million, to $625 million, compared to a year ago. Excluding an estimated $63 million in ongoing costs from acquisitions, core general and administrative expenses declined 8 percent compared to a year ago, reflecting re-engineering benefits and cost controls.
Taxes
During the third quarter of 2009, the company increased its profit expectation for 2009 and revised its full-year effective tax rate to approximately 22 percent from 20 percent as of June 30, 2009. As a result, the effective tax rate for the third quarter of 2009 was 23.7 percent to reflect the catch-up for the prior quarters.
| Ameriprise Financial, Inc. | |||||||||||
| Segment Results | |||||||||||
| (in millions, unaudited) | Quarter Ended September 30, | % Change | |||||||||
| 2009 | 2008 | ||||||||||
| Pretax income (loss) attributable to Ameriprise Financial | |||||||||||
| Advice & Wealth Management | $ | 12 | $ | (77 | ) | NM | |||||
| Asset Management | 10 | 15 | (33 | )% | |||||||
| Annuities | 268 | (34 | ) | NM | |||||||
| Protection | 145 | 104 | 39 | ||||||||
| Corporate & Other | (95 | ) | (170 | ) | 44 | % | |||||
| Pretax income (loss) attributable to Ameriprise Financial | 340 | (162 | ) | NM | |||||||
| Income tax provision (benefit) | 80 | (92 | ) | NM | |||||||
| Net income (loss) attributable to Ameriprise Financial | $ | 260 | $ | (70 | ) | NM | |||||
| NM Not Meaningful | |||||||||||
| Ameriprise Financial, Inc. | |||||||||||
| Core Operating Earnings by Segment | |||||||||||
| (in millions, unaudited) | Quarter Ended September 30, | % Change | |||||||||
| 2009 | 2008 | ||||||||||
| Pretax income (loss) attributable to Ameriprise Financial | |||||||||||
| Advice & Wealth Management | $ | 28 | $ | 57 | (51 | )% | |||||
| Asset Management | 17 | 15 | 13 | ||||||||
| Annuities | 241 | 153 | 58 | ||||||||
| Protection | 137 | 152 | (10 | ) | |||||||
| Corporate & Other | (70 | ) | (46 | ) | (52 | ) | |||||
| Pretax income attributable to Ameriprise Financial | 353 | 331 | 7 | ||||||||
| Income tax provision | 85 | 80 | 6 | ||||||||
| Net income attributable to Ameriprise Financial | $ | 268 | $ | 251 | 7 | % | |||||
Third Quarter 2009 Segment Financial Highlights
Advice & Wealth Management reported pretax income of $12 million for the quarter, compared to a pretax loss of $77 million for the third quarter of 2008. Excluding integration charges and net realized investment gains, segment core operating earnings were $28 million in the third quarter of 2009, down $29 million compared to the prior year. The decline was primarily due to lower equity markets and client activity, partially offset by growth in spread income on bank and certificate balances, as well as expense controls.
Asset Management reported pretax income of $10 million for the quarter, compared to $15 million for the third quarter of 2008. Excluding integration charges, segment core operating earnings were $17 million in the third quarter of 2009, up $2 million compared to the prior year. Core results included a $10 million reserve related to a previously disclosed client dispute in the third quarter of 2009. The increase reflected improved net inflows and expense controls, partially offset by lower fee revenue driven by the 21 percent year-over-year decline in the daily average S&P 500 Index in the quarter.
Annuities reported pretax income of $268 million for the quarter, compared to a pretax loss of $34 million for the third quarter of 2008. Excluding the impact of favorable markets on DAC amortization and annuity benefits, segment core operating earnings were $241 million in the third quarter of 2009, up $88 million compared to the prior year. Core results for the third quarter of 2009 included a $55 million increase in unlocking benefits compared to the prior year. The impact of the decline in the equity markets on asset-based fees was more than offset by growth in fixed annuity balances and spread income.
Protection reported pretax income of $145 million for the quarter, compared to $104 million for the third quarter of 2008. Excluding net investment gains and the impact of favorable markets on DAC amortization, segment core operating earnings were $137 million in the third quarter of 2009, down $15 million compared to the prior year. The decline was driven by a $27 million decrease in unlocking benefits compared to the prior period.
Corporate & Other reported a pretax loss of $95 million for the quarter, compared to a pretax loss of $170 million for the third quarter of 2008. Excluding money market support costs, net investment gains, early debt retirement costs and one-time Columbia acquisition costs, segment core corporate & other pretax loss was $70 million, an increase of $24 million compared to a year ago. The increase was primarily due to reduced net investment income from high liquidity levels and the year-over-year decline in short-term interest rates.
Ameriprise Financial, Inc. is a diversified financial services company serving the comprehensive financial planning needs of the mass affluent and affluent. For more information, visit ameriprise.com.
Ameriprise Financial is the investment manager for Active Diversified Portfolios investments. Wilshire Associates constructs and monitors the model portfolios. Wilshire is not affiliated with Ameriprise Financial and Wilshire does not have any discretionary authority or control with respect to purchasing or selling securities or making investments for investors.
Ameriprise Financial Services, Inc. offers financial planning services, investments, insurance and annuity products. RiverSource insurance and annuity products are issued by RiverSource Life Insurance Company, and in New York only by RiverSource Life Insurance Co. of New York, Albany, New York. Only RiverSource Life Insurance Co. of New York is authorized to sell insurance and annuity products in the state of New York. These companies are all part of Ameriprise Financial, Inc. CA License #0684538. RiverSource Distributors, Inc. (Distributor), Member FINRA.
Forward-Looking Statements
This news release contains forward-looking statements that reflect management’s plans, estimates and beliefs. Actual results could differ materially from those described in these forward-looking statements. The company has made various forward-looking statements in this report. Examples of such forward-looking statements include:
The words “believe,” “expect,” “anticipate,” “optimistic,” “intend,” “plan,” “aim,” “will,” “may,” “should,” “could,” “would,” “likely,” “forecast,” “on pace,” “project” and similar expressions are intended to identify forward-looking statements but are not the exclusive means of identifying such statements. Forward-looking statements are subject to risks and uncertainties, which could cause actual results to differ materially from such statements.
Such factors include, but are not limited to:
Management cautions the reader that the foregoing list of factors is not exhaustive. There may also be other risks that management is unable to predict at this time that may cause actual results to differ materially from those in forward-looking statements. Readers are cautioned not to place undue reliance on these forward-looking statements, which speak only as of the date on which they are made. Management undertakes no obligation to update publicly or revise any forward-looking statements. The foregoing list of factors should be read in conjunction with the “Risk Factors” discussion included as Part 1, Item 1A of and elsewhere in our Annual Report on Form 10-K for year-end 2008 at ir.ameriprise.com/phoenix.zhtml?c=191716&p=irol-forwardLookingStatement.
The financial results discussed in this news release represent past performance only, which may not be used to predict or project future results. The financial results and values presented in this news release and the below-referenced Statistical Supplement are based upon asset valuations that represent estimates as of the date of this news release and may be revised in the company’s Quarterly Report on Form 10-Q for the quarter ended September 30, 2009. For information about Ameriprise Financial entities, please refer to the Third Quarter 2009 Statistical Supplement available at ir.ameriprise.com and the tables that follow in this news release.
Reconciliation Tables
| Ameriprise Financial, Inc. | |||||||||||||||||||
| Reconciliation Table: GAAP Income Statement to Core Operating Earnings | |||||||||||||||||||
| (in millions, unaudited) | Quarter Ended September 30, 2009 | Quarter Ended September 30, 2008 | |||||||||||||||||
|
GAAP |
Adjustments |
Core |
GAAP |
Adjustments |
Core |
||||||||||||||
|
Revenues |
|||||||||||||||||||
|
Management and financial advice fees |
$ | 689 | $ | — | $ | 689 | $ | 721 | $ | — | $ | 721 | |||||||
| Distribution fees | 367 | — | 367 | 376 | 12 |
(6) |
388 | ||||||||||||
| Net investment income | 542 | (14 | )(1) | 528 | 62 | 333 |
(7) |
395 | |||||||||||
| Premiums | 276 | — | 276 | 264 | — | 264 | |||||||||||||
| Other revenues | 109 | — | 109 | 249 | — | 249 | |||||||||||||
| Total revenues | 1,983 | (14 | ) | 1,969 | 1,672 | 345 | 2,017 | ||||||||||||
| Banking and deposit interest expense | 33 | — | 33 | 43 | — | 43 | |||||||||||||
| Total net revenues | 1,950 | (14 | ) | 1,936 | 1,629 | 345 | 1,974 | ||||||||||||
| Expenses | |||||||||||||||||||
|
Distribution expenses |
466 | — | 466 | 461 | — | 461 | |||||||||||||
| Interest credited to fixed accounts | 232 | — | 232 | 200 | — | 200 | |||||||||||||
| Benefits, claims, losses and settlement expenses | 306 | (48 | )(2) | 258 | 196 | 17 |
(8) |
213 | |||||||||||
| Amortization of deferred acquisition costs | (64 | ) | 76 |
(3) |
12 | 240 | (52 |
)(9) |
188 | ||||||||||
| Interest and debt expense | 45 | (13 | )(4) | 32 | 27 | — | 27 | ||||||||||||
| General and administrative expense | 625 | (42 | )(5) | 583 | 681 | (113 | )(10) | 568 | |||||||||||
| Total expenses | 1,610 | (27 | ) | 1,583 | 1,805 | (148 | ) | 1,657 | |||||||||||
| Pretax income (loss) | 340 | 13 | 353 | (176 | ) | 493 | 317 | ||||||||||||
| Income tax provision (benefit) | 80 | 5 |
(11) |
85 | (92 | ) | 172 |
(11) |
80 | ||||||||||
|
Net income (loss) |
260 | 8 | 268 | (84 | ) | 321 | 237 | ||||||||||||
| Less: Net loss attributable to noncontrolling interest | — | — | — | (14 | ) | — | (14 | ) | |||||||||||
|
Net income (loss) attributable to Ameriprise Financial |
$ | 260 | $ | 8 | $ | 268 | $ | (70 | ) | $ | 321 | $ | 251 | ||||||
|
|
|||||||||||||||||||
|
(1) |
Includes net realized gains and losses on Available-for-Sale securities and an increase in reserves on commercial mortgage loans. | |
|
(2) |
Includes variable annuity living benefit costs, net of hedges and DSIC impact, a net decrease in GMDB, GMIB and GMWB for Life reserves, net of hedges and a decrease in DSIC amortization from higher period ending account values. | |
|
(3) |
Includes decreases in DAC amortization from higher period ending account values and from the impact of variable annuity living benefit costs, net of hedges. | |
|
(4) |
Includes costs related to the early retirement of $450 million of the company’s notes due in 2010 | |
|
(5) |
Includes integration charges and support costs related to RiverSource 2a-7 money market funds. | |
|
(6) |
Includes write-off of distribution revenue receivable from unaffiliated money market funds. | |
|
(7) |
Includes securities losses related to the Lehman Brothers bankruptcy, Washington Mutual and non-agency, residential mortgage-backed securities and realized losses related to other securities. | |
|
(8) |
Includes an increase in DSIC amortization from lower period ending account values, the impact of variable annuity living benefit riders, net of hedges, and a loss on derivatives related to the Lehman Brothers bankruptcy. | |
|
(9) |
Includes increases in DAC amortization from lower period ending account values and from the impact of variable annuity living benefit riders, net of hedges. | |
|
(10) |
Includes support costs related to RiverSource 2a-7 money market funds and unaffiliated money market funds. | |
|
(11) |
Reflects tax at the statutory rate of 35%. | |
| Ameriprise Financial, Inc. | |||||||||||||
| Reconciliation Table: GAAP Pretax Segment Income to Core Operating Earnings | |||||||||||||
| (in millions, unaudited) | Quarter Ended September 30, 2009 | ||||||||||||
|
GAAP |
Adjustments |
Core |
|||||||||||
|
Pretax income attributable to Ameriprise Financial |
|
|
|||||||||||
| Advice & Wealth Management | $ | 12 | $ | 16 | $ | 28 | |||||||
| Asset Management | 10 | 7 | 17 | ||||||||||
| Annuities | 268 | (27 | ) | 241 | |||||||||
| Protection | 145 | (8 | ) | 137 | |||||||||
| Corporate & Other | (95 | ) | 25 | (70 |
) |
||||||||
| Pretax income attributable to Ameriprise Financial | 340 | 13 | 353 | ||||||||||
| Income tax provision | 80 | 5 | 85 | ||||||||||
| Net income attributable to Ameriprise Financial | $ | 260 | $ | 8 | $ | 268 | |||||||
| Ameriprise Financial, Inc. | |||||||||||||
| Reconciliation Table: GAAP Pretax Segment Income to Core Operating Earnings | |||||||||||||
| (in millions, unaudited) | Quarter Ended September 30, 2008 | ||||||||||||
|
GAAP |
Adjustments |
Core |
|||||||||||
|
Pretax income (loss) attributable to Ameriprise Financial |
|||||||||||||
| Advice & Wealth Management | $ | (77 | ) | $ | 134 | $ | 57 | ||||||
| Asset Management | 15 | — | 15 | ||||||||||
| Annuities | (34 | ) | 187 | 153 | |||||||||
| Protection | 104 | 48 | 152 | ||||||||||
| Corporate & Other | (170 | ) | 124 | (46 | ) | ||||||||
| Pretax income (loss) attributable to Ameriprise Financial | (162 | ) | 493 | 331 | |||||||||
| Income tax provision (benefit) | (92 | ) | 172 | 80 | |||||||||
| Net income (loss) attributable to Ameriprise Financial | $ | (70 | ) | $ | 321 | $ | 251 | ||||||
| Ameriprise Financial, Inc. | ||||||||||||||||||||
| Reconciliation Table: Debt to Total Capital | ||||||||||||||||||||
| September 30, 2009 | ||||||||||||||||||||
| (in millions, unaudited) |
GAAP |
Non-recourse |
Debt Less |
Impact of 75% |
Debt Less |
|||||||||||||||
|
Debt |
$ | 2,076 | $ | 214 | $ | 1,862 | $ | 242 | $ | 1,620 | ||||||||||
|
Total Capital |
$ | 11,125 | $ | 214 | $ | 10,911 | $ | 10,911 | ||||||||||||
|
Debt to Total Capital |
18.7 | % | 17.1 |
% |
14.8 | % | ||||||||||||||
|
|
||||||||||||||||||||
|
(1) |
The company’s junior subordinated notes receive an equity credit of at least 75% by the majority of the rating agencies. |



| ||||||
