株探米国株
日本語 英語
エドガーで原本を確認する
false000113777400011377742025-04-302025-04-300001137774us-gaap:CommonClassAMember2025-04-302025-04-300001137774pru:A5950JuniorSubordinatedNotesMember2025-04-302025-04-300001137774pru:A5625JuniorSubordinatedNotesMember2025-04-302025-04-300001137774pru:A4125JuniorSubordinatedNotesMember2025-04-302025-04-30

UNITED STATES
SECURITIES AND EXCHANGE COMMISSION
Washington, D.C. 20549
  ___________________________
  FORM 8-K
  ___________________________

CURRENT REPORT
 Pursuant to Section 13 or 15(d) of the
Securities Exchange Act of 1934
 
Date of Report (Date of earliest event reported): April 30, 2025
  ___________________________
PRUDENTIAL FINANCIAL, INC.
(Exact name of registrant as specified in its charter)
  ___________________________
New Jersey 001-16707 22-3703799
(State or other jurisdiction (Commission (I.R.S. Employer
of incorporation) File Number) Identification Number)
 
751 Broad Street
Newark, NJ 07102
(Address of principal executive offices and zip code)
 
(973) 802-6000
(Registrant’s telephone number, including area code)
  ___________________________

Check the appropriate box below if the Form 8-K filing is intended to simultaneously satisfy the filing obligation of the registrant under any of the following provisions:
☐  Written communications pursuant to Rule 425 under the Securities Act (17 CFR 230.425)
☐ Soliciting material pursuant to Rule 14a-12 under the Exchange Act (17 CFR 240.14a-12)
☐ Pre-commencement communications pursuant to Rule 14d-2(b) under the Exchange Act (17 CFR 240.14d-2(b))
☐ Pre-commencement communications pursuant to Rule 13e-4(c) under the Exchange Act (17 CFR 240.13e-4(c))
SECURITIES REGISTERED PURSUANT TO SECTION 12(b) OF THE ACT:
Title of Each Class Trading Symbol(s) Name of Each Exchange on Which Registered
Common Stock, Par Value $.01 PRU New York Stock Exchange
5.950% Junior Subordinated Notes PRH New York Stock Exchange
5.625% Junior Subordinated Notes PRS New York Stock Exchange
4.125% Junior Subordinated Notes PFH New York Stock Exchange
Indicate by check mark whether the registrant is an emerging growth company as defined in Rule 405 of the Securities Act of 1933 (§230.405 of this chapter) or Rule 12b-2 of the Securities Exchange Act of 1934 (§240.12b-2 of this chapter).

Emerging growth company ☐

If an emerging growth company, indicate by check mark if the registrant has elected not to use the extended transition period for complying with any new or revised financial accounting standards provided pursuant to Section 13(a) of the Exchange Act. ☐




Item 2.02    Results of Operations and Financial Condition.

Prudential Financial, Inc. (the "Company") furnishes herewith, as Exhibit 99.1, a news release announcing first quarter 2025 results.

Item 7.01    Regulation FD Disclosure.

A.
Quarterly Financial Supplement. The Company furnishes herewith, as Exhibit 99.2, the Quarterly Financial Supplement for first quarter 2025.
B.
Conference Call and Related Materials. Members of the Company's senior management will hold a conference call on Thursday, May 1, 2025 at 11:00 A.M. ET, to discuss the Company's first quarter 2025 results. Related materials are available on the Company's Investor Relations website at www.investor.prudential.com.

Investors and others should note that the Company routinely uses its Investor Relations website to post presentations to investors and other important information, including information that may be deemed material to investors. Accordingly, the Company encourages investors and others interested in the Company to review the information that it shares at www.investor.prudential.com. Interested parties may register to receive automatic email alerts when presentations and other information are posted to the Investor Relations website by clicking on "Subscribe to Email Alerts" at www.investor.prudential.com and following the instructions provided.

Item 9.01    Financial Statements and Exhibits.

(d) Exhibits.
Exhibit No. Description
104 Cover Page Interactive Data File (embedded within the Inline XBRL document).




SIGNATURES
 
Pursuant to the requirements of the Securities Exchange Act of 1934, the Registrant has duly caused this report to be signed on its behalf by the undersigned hereunto duly authorized.
 
Date: April 30, 2025
PRUDENTIAL FINANCIAL, INC.
By: /s/ Robert E. Boyle
  Name: Robert E. Boyle
Title:   Senior Vice President and Principal Accounting Officer
 


EX-99.1 2 exhibit991-1q25earningspre.htm EX-99.1 Document
Exhibit 99.1
earningsreleasebanner.jpg
April 30, 2025

Prudential Financial, Inc. Announces
First Quarter 2025 Results

•Net income attributable to Prudential Financial, Inc. of $707 million or $1.96 per Common share versus net income of $1.138 billion or $3.12 per share for the year-ago quarter.
•After-tax adjusted operating income of $1.188 billion or $3.29 per Common share versus $1.115 billion or $3.05 per share for the year-ago quarter.
•Book value per Common share of $83.59 versus $75.00 per share for the year-ago quarter; adjusted book value per Common share of $96.37 versus $97.03 per share for the year-ago quarter.
•Parent company highly liquid assets(1) of $4.9 billion versus $4.2 billion for the year-ago quarter.
•Assets under management(2) of $1.522 trillion versus $1.496 trillion for the year-ago quarter.
•Capital returned to shareholders of $736 million, including $250 million of share repurchases and $486 million of dividends, versus $726 million in the year-ago quarter. Dividends paid in the first quarter were $1.35 per Common share, representing a 5.6% yield on adjusted book value.


Andy Sullivan, CEO, commented on results:

“Prudential reported strong sales across our global retirement and insurance businesses, as well as strong investment performance and net inflows in PGIM for the first quarter of 2025. Adjusted operating income was higher than the first quarter of last year, despite lower than expected alternative investment results due to weaker private equity and real estate returns.

To continue to position the company for success, I will focus on evolving and delivering on our strategy, improving our execution, and fostering a high-performance culture that helps us achieve our growth ambitions. We will also continue to balance investments in the growth of our businesses with meaningful dividends and share repurchases, which exceeded $700 million in the first quarter.

Looking ahead, the leadership team and I are committed to executing on our strategy to improve our financial performance, and we believe our robust financial strength and business capabilities put us in a strong position to support our customers in the current macroeconomic environment and be a global leader in investment, insurance, and retirement security." NEWARK, N.J. – Prudential Financial, Inc. (NYSE: PRU) today reported first quarter results. Net income attributable to Prudential Financial, Inc. was $707 million ($1.96 per Common share) for the first quarter of 2025, compared to net income of $1.138 billion ($3.12 per Common share) for the first quarter of 2024. After-tax adjusted operating income was $1.188 billion ($3.29 per Common share) for the first quarter of 2025, compared to $1.115 billion ($3.05 per Common share) for the first quarter of 2024.

- more -

Prudential Financial, Inc. First Quarter 2025 Earnings Release
Page 2

Consolidated adjusted operating income and adjusted book value are non-GAAP measures. A discussion of these measures, including definitions thereof, how they are useful to investors, and certain limitations thereof, is included later in this press release under “Non-GAAP Measures” and reconciliations to the most comparable GAAP measures are provided in the tables that accompany this release.
RESULTS OF ONGOING OPERATIONS
The Company’s ongoing operations include PGIM, U.S. Businesses, International Businesses, and Corporate & Other. In the following business-level discussion, adjusted operating income refers to pre-tax results.
PGIM
PGIM, the Company’s global investment management business, reported adjusted operating income of $156 million for the first quarter of 2025, compared to $169 million in the year-ago quarter. This decrease primarily reflects lower other related revenues, driven by lower seed and co-investment income and lower incentive fees, partially offset by higher asset management fees, net of related expenses.
PGIM assets under management of $1.385 trillion were up 3% from the year-ago quarter driven by fixed income and equity market appreciation, net inflows, and strong investment performance. Total net flows in the quarter of $4.3 billion reflect $4.4 billion of third-party net inflows, partially offset by affiliated net outflows of $0.1 billion. Third-party institutional inflows of $4.6 billion were positive across fixed income, private alternatives, and equity. Third-party retail outflows were $0.2 billion as equity outflows were mostly offset by fixed income inflows.
U.S. Businesses
U.S. Businesses reported adjusted operating income of $931 million for the first quarter of 2025, compared to $805 million in the year-ago quarter. This increase primarily reflects more favorable underwriting results and lower expenses, partially offset by lower fee income, net of distribution expenses and other associated costs from the run-off of our legacy traditional variable annuity block, and lower net investment spread results, driven by lower alternative investment returns.
Retirement Strategies, consisting of Institutional Retirement Strategies and Individual Retirement Strategies, reported adjusted operating income of $876 million for the first quarter of 2025, compared to $881 million in the year-ago quarter.
Institutional Retirement Strategies:
•Reported adjusted operating income of $412 million in the current quarter, compared to $441 million in the year-ago quarter. This decrease primarily reflects lower net investment spread results and higher expenses, partially offset by more favorable underwriting results.

•Net account values of $285 billion increased 7% from the year-ago quarter, reflecting the benefits of business growth and market appreciation. Sales in the current quarter of $7 billion included two longevity risk transfer transactions totaling nearly $5 billion.
Individual Retirement Strategies:
•Reported adjusted operating income of $464 million in the current quarter, compared to $440 million in the year-ago quarter. This increase primarily reflects higher net investment spread results, partially offset by lower fee income, net of distribution expenses and other associated costs.

•Net account values of $124 billion increased 1% from the year-ago quarter driven by market appreciation, partially offset by net outflows from the run-off of our legacy traditional variable annuity block. Sales of $3.5 billion in the current quarter increased 5% from the year-ago quarter, reflecting continued momentum of our registered index-linked products.
Group Insurance:
- more -

Prudential Financial, Inc. First Quarter 2025 Earnings Release
Page 3
•Reported adjusted operating income of $89 million in the current quarter, compared to $45 million in the year-ago quarter. This increase primarily reflects more favorable underwriting results in both group life and disability, partially offset by higher expenses.

•Sales of $400 million in the current quarter increased 6% from the year-ago quarter, primarily driven by growth in group life.
Individual Life:
•Reported a loss, on an adjusted operating income basis, of $34 million in the current quarter, compared to a loss of $121 million in the year-ago quarter. This lower loss primarily reflects more favorable underwriting results and lower expenses, partially offset by lower net investment spread results.

•Sales of $210 million in the current quarter increased 26% from the year-ago quarter, primarily driven by variable life sales, reflecting our pivot to more capital efficient solutions.
International Businesses
International Businesses reported adjusted operating income of $848 million for the first quarter of 2025, compared to $896 million in the year-ago quarter. This decrease primarily reflects lower net investment spread results, lower joint venture earnings, and a net unfavorable impact from foreign currency exchange rates.
Constant dollar basis sales(3) of $586 million in the current quarter increased 15% from the year-ago quarter, driven by growth in both Japan and Brazil.
Corporate & Other
Corporate & Other reported a loss, on an adjusted operating income basis, of $415 million for the first quarter of 2025, compared to a loss of $435 million in the year-ago quarter. This lower loss primarily reflects lower expenses, partially offset by higher interest expense.
NET INCOME
Net income in the current quarter included $351 million of pre-tax losses related to net change in value of market risk benefits, $246 million of pre-tax net realized investment losses and related charges and adjustments, including $84 million of pre-tax net credit-related losses, $73 million of pre-tax losses from divested and run-off businesses, and $39 million of pre-tax gains related to market experience updates.
Net income for the year-ago quarter included $123 million of pre-tax gains related to net change in value of market risk benefits, $63 million of pre-tax net realized investment losses and related charges and adjustments, including $80 million of pre-tax net credit-related losses, $38 million of pre-tax losses from divested and run-off businesses, and $32 million of pre-tax losses related to market experience updates.
EARNINGS CONFERENCE CALL
Members of Prudential’s senior management will host a conference call on Thursday, May 1, 2025, at 11:00 a.m. ET to discuss with the investment community the Company’s first quarter results. The conference call will be broadcast live over the Company’s Investor Relations website at investor.prudential.com. Please log on 15 minutes early in the event necessary software needs to be downloaded. Institutional investors, analysts, and other interested parties are invited to listen to the call by dialing one of the following numbers: (877) 407-8293 (domestic) or (201) 689-8349 (international). A replay will also be available on the Investor Relations website through May 15. To access a replay via phone starting at 3:00 p.m. ET on May 1 through May 15, dial (877) 660-6853 (domestic) or (201) 612-7415 (international) and use replay code 13752150.

prurocklogoa04.jpg
FORWARD-LOOKING STATEMENTS
Certain of the statements included in this release, including those regarding our strategy and our commitment to improve the quality and consistency of our earnings performance, constitute forward-looking statements within the meaning of the U.S. Private Securities Litigation Reform Act of 1995.
- more -

Prudential Financial, Inc. First Quarter 2025 Earnings Release
Page 4
Forward-looking statements are made based on management’s current expectations and beliefs concerning future developments and their potential effects upon Prudential Financial, Inc. and its subsidiaries. Prudential Financial, Inc.’s actual results may differ, possibly materially, from expectations or estimates reflected in such forward-looking statements. Certain important factors that could cause actual results to differ, possibly materially, from expectations or estimates reflected in such forward-looking statements can be found in the “Risk Factors” and “Forward-Looking Statements” sections included in Prudential Financial, Inc.’s Annual Reports on Form 10-K and Quarterly Reports on Form 10-Q. The forward-looking statements herein are subject to the risk, among others, that we will be unable to execute our strategy because of market or competitive conditions or other factors. Prudential Financial, Inc. does not undertake to update any particular forward-looking statement included in this document.
NON-GAAP MEASURES
Consolidated adjusted operating income and adjusted book value are non-GAAP measures. Reconciliations to the most directly comparable GAAP measures are included in this release.

We believe that our use of these non-GAAP measures helps investors understand and evaluate the Company’s performance and financial position. The presentation of adjusted operating income as we measure it for management purposes enhances the understanding of the results of operations by highlighting the results from ongoing operations and the underlying profitability of our businesses. Trends in the underlying profitability of our businesses can be more clearly identified without the fluctuating effects of the items described below. Adjusted book value augments the understanding of our financial position by providing a measure of net worth that is primarily attributable to our business operations separate from the portion that is affected by capital and currency market conditions, and by isolating the accounting impact associated with insurance liabilities that are generally not marked to market and the supporting investments that are marked to market through accumulated other comprehensive income under GAAP. However, these non-GAAP measures are not substitutes for income and equity determined in accordance with GAAP, and the adjustments made to derive these measures are important to an understanding of our overall results of operations and financial position. The schedules accompanying this release provide reconciliations of non-GAAP measures with the corresponding measures calculated using GAAP. Additional historic information relating to our financial performance is located on our website at investor.prudential.com.

Adjusted operating income is a non-GAAP measure used by the Company to evaluate segment performance and to allocate resources. Adjusted operating income excludes “Realized investment gains (losses), net, and related charges and adjustments”. A significant element of realized investment gains and losses are impairments and credit-related and interest rate-related gains and losses. Impairments and losses from sales of credit-impaired securities, the timing of which depends largely on market credit cycles, can vary considerably across periods. The timing of other sales that would result in gains or losses, such as interest rate-related gains or losses, is largely subject to our discretion and influenced by market opportunities as well as capital and other factors.

Realized investment gains (losses) within certain businesses for which such gains (losses) are a principal source of earnings, and those associated with terminating hedges of foreign currency earnings and current period yield adjustments, are included in adjusted operating income. Adjusted operating income generally excludes realized investment gains and losses from products that contain embedded derivatives, and from associated derivative portfolios that are part of an asset-liability management program related to the risk of those products. Adjusted operating income also excludes gains and losses from changes in value of certain assets and liabilities relating to foreign currency exchange movements that have been economically hedged or considered part of our capital funding strategies for our international subsidiaries, as well as gains and losses on certain investments that are designated as trading. Adjusted operating income also excludes investment gains and losses on assets supporting experience-rated contractholder liabilities and changes in experience-rated contractholder liabilities due to asset value changes, because these recorded changes in asset and liability values are expected to ultimately accrue to contractholders. Adjusted operating income excludes the changes in fair value of equity securities that are recorded in net income. Additionally, adjusted operating income excludes the impact of annual assumption updates and other refinements included in the above items.

Adjusted operating income excludes “Change in value of market risk benefits, net of related hedging gains (losses)”, which reflects the impact from changes in current market conditions, and market experience updates, reflecting the immediate impacts in current period results from changes in current market conditions on estimates of profitability, which we believe enhances the understanding of underlying performance trends. Adjusted operating income also excludes the results of Divested and Run-off Businesses, which are not relevant to our ongoing operations, and discontinued operations and earnings attributable to noncontrolling interests, each of which is presented as a separate component of net income under GAAP. Additionally, adjusted operating income excludes other items, such as certain components of the consideration for acquisitions, which are recognized as compensation expense over the requisite service periods, and goodwill impairments.
- more -

Prudential Financial, Inc. First Quarter 2025 Earnings Release
Page 5
Earnings attributable to noncontrolling interests is presented as a separate component of net income under GAAP and excluded from adjusted operating income. The tax effect associated with pre-tax adjusted operating income is based on applicable IRS and foreign tax regulations inclusive of pertinent adjustments.

Adjusted operating income does not equate to “Net income” as determined in accordance with U.S. GAAP. Adjusted operating income is not a substitute for income determined in accordance with U.S. GAAP, and our definition of adjusted operating income may differ from that used by other companies. The items above are important to an understanding of our overall results of operations. However, we believe that the presentation of adjusted operating income as we measure it for management purposes enhances the understanding of our results of operations by highlighting the results from ongoing operations and the underlying profitability of our businesses. Trends in the underlying profitability of our businesses can be more clearly identified without the fluctuating effects of the items described above.

Adjusted book value is calculated as total equity (GAAP book value) excluding accumulated other comprehensive income (loss), the cumulative change in fair value of funds withheld embedded derivatives, and the cumulative effect of foreign currency exchange rate remeasurements and currency translation adjustments corresponding to realized investment gains and losses. These items are excluded in order to highlight the book value attributable to our core business operations separate from the portion attributable to external and potentially volatile capital and currency market conditions.
FOOTNOTES
(1)Highly liquid assets predominantly include cash, short-term investments, U.S. Treasury securities, obligations of other U.S. government authorities and agencies, and/or foreign government bonds. For more information about highly liquid assets, see the section titled “Management’s Discussion and Analysis of Financial Condition and Results of Operations – Liquidity and Capital Resources” included in Prudential Financial, Inc.’s Annual Reports on Form 10-K and Quarterly Reports on Form 10-Q.

(2)For more information about assets under management, see the section titled “Management’s Discussion and Analysis of Financial Condition and Results of Operations – Results of Operations – Segment Measures” included in Prudential Financial, Inc.’s Annual Reports on Form 10-K and Quarterly Reports on Form 10-Q.

(3)For more information about constant dollar basis sales, see the section titled “Management’s Discussion and Analysis of Financial Condition and Results of Operations – Results of Operations by Segment – International Businesses” included in Prudential Financial, Inc.’s Annual Reports on Form 10-K and Quarterly Reports on Form 10-Q.


Prudential Financial, Inc. (NYSE: PRU), a global financial services leader and premier active global investment manager with approximately $1.5 trillion in assets under management as of March 31, 2025, has operations in the United States, Asia, Europe, and Latin America. Prudential’s diverse and talented employees help make lives better and create financial opportunity for more people by expanding access to investing, insurance, and retirement security. Prudential’s iconic Rock symbol has stood for strength, stability, expertise, and innovation for 150 years. For more information, please visit news.prudential.com.

MEDIA CONTACT: YeaJin Kim, YeaJin.Kim@prudential.com
- more -


Financial Highlights
(in millions, unaudited)
Three Months Ended
March 31,
2025 2024
Adjusted operating income (loss) before income taxes (1):
PGIM $ 156  $ 169 
U.S. Businesses 931  805 
International Businesses 848  896 
Corporate and Other (415) (435)
Total adjusted operating income (loss) before income taxes $ 1,520  $ 1,435 
Reconciling Items:
Realized investment gains (losses), net, and related charges and adjustments $ (246) $ (63)
Change in value of market risk benefits, net of related hedging gains (losses) (351) 123 
Market experience updates 39  (32)
Divested and Run-off Businesses:
Closed Block division (22) (3)
Other Divested and Run-off Businesses (51) (35)
Equity in earnings of joint ventures and other operating entities and earnings attributable to noncontrolling interests and redeemable noncontrolling interests (27)
Other adjustments (2) 28  (8)
Total reconciling items, before income taxes (600) (45)
Income (loss) before income taxes and equity in earnings of joint ventures and other operating entities $ 920  $ 1,390 
Income Statement Data:
Net income (loss) attributable to Prudential Financial, Inc. $ 707  $ 1,138 
Income (loss) attributable to noncontrolling interests and redeemable noncontrolling interests 35  13 
Net income (loss) 742  1,151 
Less: Earnings attributable to noncontrolling interests and redeemable noncontrolling interests 35  13 
Income (loss) attributable to Prudential Financial, Inc. 707  1,138 
Less: Equity in earnings of joint ventures and other operating entities, net of taxes and earnings attributable to noncontrolling interests and redeemable noncontrolling interests (6) 37 
Income (loss) (after-tax) before equity in earnings of joint ventures and other operating entities 713  1,101 
Less: Total reconciling items, before income taxes (600) (45)
Less: Income taxes, not applicable to adjusted operating income (loss) (125) (31)
Total reconciling items, after income taxes (475) (14)
After-tax adjusted operating income (loss) (1) 1,188  1,115 
Income taxes, applicable to adjusted operating income 332  320 
Adjusted operating income (loss) before income taxes (1) $ 1,520  $ 1,435 
 See footnotes on last page.

Page 1


Financial Highlights
(in millions, except per share data, unaudited)
Three Months Ended
March 31,
2025 2024
Earnings per share of Common Stock:
Net income (loss) attributable to Prudential Financial, Inc. $ 1.96  $ 3.12 
Less: Reconciling Items:
Realized investment gains (losses), net, and related charges and adjustments (0.69) (0.17)
Change in value of market risk benefits, net of related hedging gains (losses) (0.99) 0.34 
Market experience updates 0.11  (0.09)
Divested and Run-off Businesses:
Closed Block division (0.06) (0.01)
Other Divested and Run-off Businesses (0.14) (0.10)
Difference in earnings allocated to participating unvested share-based payment awards 0.02  — 
Other adjustments (2) 0.08  (0.02)
Total reconciling items, before income taxes (1.67) (0.05)
 Less: Income taxes, not applicable to adjusted operating income (loss) (0.34) (0.12)
Total reconciling items, after income taxes (1.33) 0.07 
After-tax adjusted operating income (loss) $ 3.29  $ 3.05 
Weighted average number of outstanding common shares - basic 354.3  359.0 
Weighted average number of outstanding common shares - diluted 356.1  360.5 
For earnings per share of Common Stock calculation:
Net income (loss) attributable to Prudential Financial, Inc. $ 707  $ 1,138 
Less: Earnings allocated to participating unvested share-based payment awards 10  15 
Net income (loss) attributable to Prudential Financial, Inc. for earnings per share of Common Stock calculation $ 697  $ 1,123 
After-tax adjusted operating income (loss) (1) $ 1,188  $ 1,115 
Less: Earnings allocated to participating unvested share-based payment awards 16  15 
After-tax adjusted operating income (loss) for earnings per share of Common Stock calculation (1) $ 1,172  $ 1,100 
Prudential Financial, Inc. Equity (as of end of period):
GAAP book value (total PFI equity) at end of period $ 29,883  $ 27,209 
Less: Accumulated other comprehensive income (AOCI) (4,741) (7,661)
GAAP book value excluding AOCI 34,624  34,870 
Less: Cumulative change in fair value of funds withheld embedded derivatives 62  14 
Less: Cumulative effect of foreign exchange rate remeasurement and currency translation adjustments corresponding to realized gains (losses) 108  (345)
Adjusted book value $ 34,454  $ 35,201 
End of period number of common shares - diluted 357.5  362.8 
GAAP book value per common share - diluted $ 83.59  $ 75.00 
GAAP book value excluding AOCI per share - diluted $ 96.85  $ 96.11 
Adjusted book value per common share - diluted $ 96.37  $ 97.03 
See footnotes on last page.
Page 2


Financial Highlights
(in millions, or as otherwise noted, unaudited)
Three Months Ended
March 31,
2025 2024
PGIM:
PGIM:
Assets Managed by PGIM (in billions, as of end of period) (3):
Institutional customers - Third Party $ 620.2  $ 596.9 
Retail customers - Third Party 240.6  228.1 
Affiliated 524.5  516.4 
Total PGIM $ 1,385.3  $ 1,341.4 
Institutional Customers - Assets Under Management (in billions) (3):
Gross additions, excluding money market $ 23.8  $ 45.2 
Net additions (withdrawals), excluding distributions and money market $ 4.6  $ 27.5 
Retail Customers - Assets Under Management (in billions):
Gross additions, excluding money market $ 17.7  $ 15.7 
Net additions (withdrawals), excluding money market $ (0.2) $ 0.5 
Affiliated - Assets Under Management (in billions) (3):
Gross additions, excluding money market $ 20.6  $ 26.9 
Net additions (withdrawals), excluding distributions and money market $ (0.1) $ 7.2 
U.S. Businesses:
Retirement Strategies:
Institutional Retirement Strategies:
Gross additions $ 7,051  $ 10,990 
Net additions (withdrawals) $ 409  $ 4,573 
Total account value at end of period, net $ 284,978  $ 265,451 
Individual Retirement Strategies:
Actively-Sold Protected Investment and Income Solutions and, Discontinued Traditional VA and Guaranteed Living Benefits:
Gross sales (4) $ 3,473  $ 3,305 
Sales, net of full surrenders and death benefits $ 587  $ 749 
Total account value at end of period, net $ 124,074  $ 123,012 
Group Insurance:
Annualized New Business Premiums (5):
Group life $ 225  $ 189 
Group disability 175  189 
Total $ 400  $ 378 
Individual Life:
Annualized New Business Premiums (5):
Term life $ 32  $ 31 
Universal life 24  20 
Variable life 154  116 
Total $ 210  $ 167 
International Businesses:
International Businesses:
Annualized New Business Premiums (5)(6):
Actual exchange rate basis $ 576  $ 517 
Constant exchange rate basis $ 586  $ 508 
See footnotes on last page.
Page 3


Financial Highlights
(in billions, as of end of period, unaudited)
March 31,
2025 2024
Assets and Assets Under Management and Administration:
Total assets (3) $ 739.3  $ 725.9 
Assets under management (at fair market value):
PGIM $ 1,385.3  $ 1,341.4 
U.S. Businesses 111.3  126.3 
International Businesses 19.3  18.2 
Corporate and Other 6.2  10.4 
Total assets under management 1,522.1  1,496.3 
Assets under administration 180.4  182.6 
Total assets under management and administration $ 1,702.5  $ 1,678.9 

Page 4


(1) Adjusted operating income is a non-GAAP measure of performance. See NON-GAAP MEASURES within the earnings release for additional information. Adjusted operating income, when presented at the segment level, is also a segment performance measure. This segment performance measure, while not a traditional U.S. GAAP measure, is required to be disclosed by U.S. GAAP in accordance with FASB Accounting Standard Codification (ASC) 280 – Segment Reporting. When presented by segment, we have prepared the reconciliation of adjusted operating income to the corresponding consolidated U.S. GAAP total in accordance with the disclosure requirements as articulated in ASC 280.
(2) Represents adjustments not included in the above reconciling items, including certain components of consideration for business acquisitions, which are recognized as compensation expense over the requisite service periods.
(3) Prior period amounts have been updated to conform to current period presentation.
(4) Includes Prudential FlexGuard and FlexGuard Income, Prudential Premier Investment, MyRock, Private Placement Variable Annuity and all fixed annuity products. Excludes discontinued traditional variable annuities and guaranteed living benefits.
(5) Premiums from new sales are expected to be collected over a one-year period. Group insurance annualized new business premiums exclude new premiums resulting from rate changes on existing policies, from additional coverage issued under our Servicemembers’ Group Life Insurance contract, and from excess premiums on group universal life insurance that build cash value but do not purchase face amounts. Group insurance annualized new business premiums include premiums from the takeover of claim liabilities. Excess (unscheduled) and single premium business for the Company’s domestic individual life and international operations are included in annualized new business premiums based on a 10% credit.
(6) Actual amounts reflect the impact of currency fluctuations. Constant amounts reflect foreign denominated activity translated to U.S. dollars at uniform exchange rates for all periods presented, including Japanese yen 143 per U.S. dollar. U.S. dollar-denominated activity is included based on the amounts as transacted in U.S. dollars.

Page 5
EX-99.2 3 exhibit992-1q25qfs.htm EX-99.2 Document

Exhibit 99.2
Prudential Financial, Inc. (PRU)
image9.jpg
Quarterly Financial Supplement
First Quarter 2025
Reference is made to Prudential Financial, Inc.'s (PFI) filings with the Securities and Exchange Commission for general information and consolidated financial information. All financial information in this document is unaudited.
i

Prudential Financial, Inc.
image9.jpg
Quarterly Financial Supplement
First Quarter 2025
TABLE OF CONTENTS
Page
 
        Individual Retirement Strategies Sales Results and Account Values
ii



Prudential Financial, Inc.
image9.jpg
Quarterly Financial Supplement
First Quarter 2025
FINANCIAL METRICS SUMMARY
(in millions, except per share and return on equity data)
2024 2025 Year-to-date
1Q 2Q 3Q 4Q 1Q 2024 2025 % change
Earnings
Adjusted operating income (loss) before income taxes:
PGIM 169  206  241  259  156  169  156  -8%
U.S. Businesses 805  1,023  1,040  860  931  805  931  16%
International Businesses 896  702  766  742  848  896  848  -5%
Corporate and Other (435) (371) (487) (490) (415) (435) (415) 5%
Total adjusted operating income (loss) before income taxes 1,435  1,560  1,560  1,371  1,520  1,435  1,520  6%
Income taxes, applicable to adjusted operating income 320  363  352  303  332  320  332  4%
After-tax adjusted operating income (loss) 1,115  1,197  1,208  1,068  1,188  1,115  1,188  7%
Income (loss) attributable to Prudential Financial, Inc. 1,138  1,198  448  (57) 707  1,138  707  -38%
Return on Equity
Operating Return on Average Equity (based on adjusted operating income) (1) 12.7  % 13.5  % 13.6  % 12.2  % 13.8  % 12.7  % 13.8  %
Return on Average Equity (based on net income (loss)) 16.5  % 17.4  % 6.1  % -0.8  % 9.8  % 16.5  % 9.8  %
Distributions to Shareholders
Dividends paid 476  475  471  470  486  476  486  2%
Share repurchases 250  250  250  250  250  250  250  —%
Total capital returned 726  725  721  720  736  726  736  1%
Per Share Data
Net income (loss) - diluted (2) 3.12  3.28  1.24  (0.17) 1.96  3.12  1.96  -37%
Adjusted Operating Income - diluted 3.05  3.28  3.33  2.96  3.29  3.05  3.29  8%
Shareholder dividends 1.30  1.30  1.30  1.30  1.35  1.30  1.35  4%
GAAP book value - diluted 75.00  77.51  84.47  77.62  83.59 
Adjusted book value - diluted (3) 97.03  98.42  98.71  95.82  96.37 
Shares Outstanding
Weighted average number of common shares - basic 359.0  358.8  356.9  355.4  354.3  359.0  354.3  -1%
Weighted average number of common shares - diluted 360.5  360.5  358.7  357.3  356.1  360.5  356.1  -1%
End of period common shares - basic 359.1  357.7  355.9  354.6  354.0 
End of period common shares - diluted 362.8  361.4  360.1  359.1  357.5 
__________
(1) Operating Return on Average Equity (based on adjusted operating income) is a non-GAAP measure and represents adjusted operating income after-tax, annualized for interim periods, divided by average Prudential Financial, Inc. equity excluding accumulated other comprehensive income, adjusted to remove amounts included for foreign currency exchange rate remeasurement and the cumulative change in fair value of funds withheld embedded derivatives as described on page 3.
(2) For the three months ended December 31, 2024 weighted average shares for basic earnings per share is used for calculating diluted earnings per share because dilutive shares and dilutive earnings per share are not applicable when a net loss is reported. As a result of the net loss attributable to Prudential Financial available to holders of Common Stock for the three months ended December 31, 2024 all potential stock options and compensation programs were considered antidilutive.
(3) Adjusted book value is calculated as total equity (GAAP book value) excluding accumulated other comprehensive income (loss), the cumulative effect of foreign currency exchange rate remeasurements and currency translation adjustments corresponding to realized investment gains and losses, and the cumulative change in fair value of funds withheld and modified coinsurance embedded derivatives as described on page 3.
Page 1

Prudential Financial, Inc.
image9.jpg
Quarterly Financial Supplement
First Quarter 2025
FINANCIAL HIGHLIGHTS
(in millions, except per share data)
2024 2025 Year-to-date
1Q 2Q 3Q 4Q 1Q 2024 2025
Earnings per share of Common Stock (diluted):
After-tax adjusted operating income (loss) 3.05  3.28  3.33  2.96  3.29  3.05  3.29 
Reconciling items:
Realized investment gains (losses), net, and related charges and adjustments (0.17) 0.49  (2.05) (4.27) (0.69) (0.17) (0.69)
Change in value of market risk benefits, net of related hedging gains (losses) 0.34  (0.82) (0.41) (0.22) (0.99) 0.34  (0.99)
Market experience updates (0.09) 0.13  (0.35) 0.17  0.11  (0.09) 0.11 
Divested and Run-off Businesses:
Closed Block division (0.01) (0.17) 0.01  (0.15) (0.06) (0.01) (0.06)
Other Divested and Run-off Businesses (0.10) 0.11  0.13  (0.06) (0.14) (0.10) (0.14)
Difference in earnings allocated to participating unvested share-based payment awards —  —  0.02  0.02  0.02  —  0.02 
Other adjustments (1) (0.02) (0.01) (0.01) (0.01) 0.08  (0.02) 0.08 
Total reconciling items, before income taxes (0.05) (0.27) (2.66) (4.52) (1.67) (0.05) (1.67)
Income taxes, not applicable to adjusted operating income (0.12) (0.27) (0.57) (1.39) (0.34) (0.12) (0.34)
Total reconciling items, after income taxes 0.07  —  (2.09) (3.13) (1.33) 0.07  (1.33)
Net income (loss) attributable to Prudential Financial, Inc. 3.12  3.28  1.24  (0.17) 1.96  3.12  1.96 
Weighted average number of outstanding common shares - basic 359.0  358.8  356.9  355.4  354.3  359.0  354.3 
Weighted average number of outstanding common shares - diluted 360.5  360.5  358.7  357.3  356.1  360.5  356.1 
For earnings per share of Common Stock calculation:
Net income (loss) attributable to Prudential Financial, Inc. 1,138  1,198  448  (57) 707  1,138  707 
Less: Earnings allocated to participating unvested share-based payment awards 15  14  10  15  10 
Net income (loss) attributable to Prudential Financial, Inc. for earnings per share of Common Stock calculation 1,123  1,184  443  (62) 697  1,123  697 
After-tax adjusted operating income (loss) 1,115  1,197  1,208  1,068  1,188  1,115  1,188 
Less: Earnings allocated to participating unvested share-based payment awards 15  13  13  12  16  15  16 
After-tax adjusted operating income for earnings per share of Common Stock calculation 1,100  1,184  1,195  1,056  1,172  1,100  1,172 
___________
(1) Represents adjustments not included in the above reconciling items, including certain components of consideration for business acquisitions, which are recognized as compensation expense over the requisite service periods.



Page 2

Prudential Financial, Inc.
image9.jpg
Quarterly Financial Supplement
First Quarter 2025
OTHER FINANCIAL HIGHLIGHTS
(in millions, except per share data)
2024 2025
1Q 2Q 3Q 4Q 1Q
Capitalization Data (1):
Senior debt:
Short-term debt 585  588  950  953  1,406 
Long-term debt 10,786  10,771  10,487  10,600  10,949 
Junior subordinated long-term debt 8,582  8,582  8,589  8,587  8,591 
Prudential Financial, Inc. Equity:
GAAP book value (total PFI equity) at end of period 27,209  28,013  30,416  27,872  29,883 
Less: Accumulated other comprehensive income (AOCI) (7,661) (7,444) (4,844) (6,711) (4,741)
GAAP book value excluding AOCI (2) 34,870  35,457  35,260  34,583  34,624 
Less: Cumulative change in fair value of funds withheld embedded derivatives (3) 14  178  (238) 141  62 
Less: Cumulative effect of foreign exchange rate remeasurement and currency translation adjustments corresponding to realized gains (losses) (4) (345) (291) (49) 34  108 
Adjusted book value 35,201  35,570  35,547  34,408  34,454 
Book Value per Share of Common Stock:
GAAP book value per common share - diluted 75.00  77.51  84.47  77.62  83.59 
GAAP book value excluding AOCI per share - diluted (2) 96.11  98.11  97.92  96.30  96.85 
Adjusted book value per common share - diluted 97.03  98.42  98.71  95.82  96.37 
End of period number of common shares - diluted 362.8  361.4  360.1  359.1  357.5 
Common Stock Price Range (based on closing price):
High 117.40  121.31  127.32  129.52  122.33 
Low 101.84  107.35  105.53  114.59  105.04 
Close 117.40  117.19  121.10  118.53  111.68 
Common Stock market capitalization (1) 42,158  41,919  43,099  42,031  39,535 
__________
(1) As of end of period.
(2) Foreign currency translation adjustments and the cumulative impact of foreign currency exchange rate remeasurement, except for those items remeasured through net income (loss), are a component of accumulated other comprehensive income.
(3) Amount represents the cumulative change in fair value of funds withheld embedded derivatives related to unrealized gains and losses on available-for-sale securities and certain derivatives associated with customer liabilities reinsured under coinsurance with funds withheld and modified coinsurance arrangements.
(4) Includes the cumulative impact of net gains and losses resulting from foreign currency exchange rate remeasurement and associated realized investment gains and losses included in net income (loss) and currency translation adjustments corresponding to realized investment gains and losses.
Page 3

Prudential Financial, Inc.
image9.jpg
Quarterly Financial Supplement
First Quarter 2025
OPERATIONS HIGHLIGHTS
2024 2025
1Q 2Q 3Q 4Q 1Q
Assets Under Management and Administration (in billions) (1)(2):
PGIM:
Institutional customers - Third Party (3) 596.9  585.2  610.3  601.1  620.2 
Retail customers - Third Party (3) 228.1  234.5  245.1  244.9  240.6 
Affiliated (3) 516.4  508.4  544.5  529.2  524.5 
Total PGIM 1,341.4  1,328.1  1,399.9  1,375.2  1,385.3 
U.S. Businesses 126.3  124.6  128.6  112.6  111.3 
International Businesses 18.2  17.9  18.1  18.4  19.3 
Corporate and Other 10.4  11.4  11.3  6.2  6.2 
Total assets under management 1,496.3  1,482.0  1,557.9  1,512.4  1,522.1 
Assets under administration 182.6  183.9  189.8  173.5  180.4 
Total assets under management and administration 1,678.9  1,665.9  1,747.7  1,685.9  1,702.5 
Distribution Representatives (1):
Prudential Advisors 2,752  2,821  2,877  2,794  2,906 
Life Planners 5,855  5,836  5,900  6,035  6,175 
Life Consultants 6,792  6,724  6,861  6,844  6,840 
__________
(1) As of end of period.
(2) At fair market value.
(3) Prior period amounts have been updated to conform to current period presentation.

Page 4

Prudential Financial, Inc.
image9.jpg
Quarterly Financial Supplement
First Quarter 2025
COMBINED STATEMENTS OF OPERATIONS
(in millions)
2024 2025 Year-to-date
1Q 2Q 3Q 4Q 1Q 2024 2025 % change
Revenues (1):
Premiums 15,006  7,277  12,527  5,935  6,446  15,006  6,446  -57%
Policy charges and fee income 1,056  1,061  1,098  1,062  1,108  1,056  1,108  5%
Net investment income 4,120  4,218  4,436  4,601  4,519  4,120  4,519  10%
Asset management fees, commissions and other income 1,524  1,293  1,428  1,411  1,339  1,524  1,339  -12%
Total revenues 21,706  13,849  19,489  13,009  13,412  21,706  13,412  -38%
Benefits and expenses (1):
Insurance and annuity benefits 15,774  8,137  13,321  6,843  7,344  15,774  7,344  -53%
Change in estimates of liability for future policy benefits 15  (29) 66  56  (14) 15  (14) -193%
Interest credited to policyholders' account balances 902  952  1,038  1,057  1,083  902  1,083  20%
Interest expense 529  480  485  525  522  529  522  -1%
Deferral of acquisition costs (647) (614) (636) (704) (684) (647) (684) -6%
Amortization of acquisition costs 362  363  356  364  376  362  376  4%
Operating expenses (2) 1,832  1,511  1,717  1,810  1,624  1,832  1,624  -11%
Variable expenses (2) 1,504  1,489  1,582  1,687  1,641  1,504  1,641  9%
Total benefits and expenses 20,271  12,289  17,929  11,638  11,892  20,271  11,892  -41%
Adjusted operating income (loss) before income taxes 1,435  1,560  1,560  1,371  1,520  1,435  1,520  6%
Income taxes, applicable to adjusted operating income 320  363  352  303  332  320  332  4%
After-tax adjusted operating income 1,115  1,197  1,208  1,068  1,188  1,115  1,188  7%
Reconciling items:
Realized investment gains (losses), net, and related charges and adjustments (63) 175  (737) (1,525) (246) (63) (246) -290%
Change in value of market risk benefits, net of related hedging gains (losses) 123  (297) (146) (77) (351) 123  (351) -385%
Market experience updates (32) 47  (127) 60  39  (32) 39  222%
Divested and Run-off Businesses:
Closed Block division (3) (60) (52) (22) (3) (22) -633%
Other Divested and Run-off Businesses (35) 38  47  (20) (51) (35) (51) -46%
Equity in earnings of joint ventures and other operating entities, and earnings attributable to noncontrolling interests and redeemable noncontrolling interests (27) (43) (43) 97  (27) 111%
Other adjustments (3) (8) (5) (3) (3) 28  (8) 28  450%
Total reconciling items, before income taxes (45) (145) (1,007) (1,520) (600) (45) (600) -1233%
Income taxes, not applicable to adjusted operating income (31) (99) (212) (489) (125) (31) (125) -303%
Total reconciling items, after income taxes (14) (46) (795) (1,031) (475) (14) (475) -3293%
Income (loss) before income taxes and equity in earnings of joint ventures and other operating entities 1,390  1,415  553  (149) 920  1,390  920  -34%
Income tax expense (benefit) 289  264  140  (186) 207  289  207  -28%
Income (loss) before equity in earnings of joint ventures and other operating entities 1,101  1,151  413  37  713  1,101  713  -35%
Equity in earnings of joint ventures and other operating entities, net of taxes and earnings attributable to noncontrolling interests and redeemable noncontrolling interests 37  47  35  (94) (6) 37  (6) -116%
Income (loss) attributable to Prudential Financial, Inc. 1,138  1,198  448  (57) 707  1,138  707  -38%
Earnings attributable to noncontrolling interests and redeemable noncontrolling interests 13  (27) 130  35  13  35  169%
Net income (loss) 1,151  1,171  451  73  742  1,151  742  -36%
Less: Income (loss) attributable to noncontrolling interests and redeemable noncontrolling interests 13  (27) 130  35  13  35  169%
Net income (loss) attributable to Prudential Financial, Inc. 1,138  1,198  448  (57) 707  1,138  707  -38%
____________
(1) Revenues exclude realized investment gains, net of losses and related charges and adjustments; investment gains, net of losses, on assets supporting experience-rated contractholder liabilities, change in value of market risk benefits, net of related hedging gains (losses), revenues of Divested and Run-off Businesses, and include revenues representing equity in earnings of joint ventures and other operating entities other than those classified as Divested and Run-off Businesses. Benefits and expenses exclude charges related to realized investment gains, net of losses; change in experience-rated contractholder liabilities due to asset value changes, benefits and expenses of Divested and Run-off Businesses, and certain components of consideration for business acquisitions, which are recognized as compensation expense over the requisite service periods and include charges for income attributable to noncontrolling interests and redeemable noncontrolling interests. Revenues and Benefits and expenses exclude market experience updates. See pages 33-35 for reconciliation.
(2) Prior period amounts have been updated to conform to current period presentation.
(3) Represents adjustments not included in the above reconciling items, including certain components of consideration for business acquisitions, which are recognized as compensation expense over the requisite service periods.
Page 5

Prudential Financial, Inc.
image9.jpg
Quarterly Financial Supplement
First Quarter 2025
CONSOLIDATED BALANCE SHEETS
(in millions)
03/31/2024 06/30/2024 09/30/2024 12/31/2024 03/31/2025
Assets:
Investments:
Fixed maturities, available-for-sale, at fair value 318,510  311,092  340,730  311,570  315,914 
Fixed maturities, held-to-maturity, at amortized cost, net of allowance for credit losses —  —  —  —  — 
Fixed maturities, trading, at fair value 10,288  10,250  12,065  12,530  13,278 
Assets supporting experience-rated contractholder liabilities, at fair value 3,359  3,351  3,654  3,707  3,769 
Equity securities, at fair value 7,224  7,098  6,771  9,417  8,720 
Commercial mortgage and other loans 58,781  60,243  62,573  62,341  62,694 
Policy loans 9,907  9,739  9,947  9,795  9,876 
Other invested assets 24,227  24,634  25,367  26,351  26,739 
Short-term investments 5,953  6,241  8,010  9,069  8,716 
Total investments 438,249  432,648  469,117  444,780  449,706 
Cash and cash equivalents 18,735  17,111  20,198  18,497  16,063 
Accrued investment income 3,361  3,434  3,566  3,441  3,383 
Deferred policy acquisition costs 20,613  20,564  21,182  20,448  20,790 
Value of business acquired 484  446  488  435  446 
Market risk benefit assets 2,225  2,233  2,134  2,331  2,139 
Reinsurance recoverables and deposit receivables 27,929  27,746  29,633  37,680  43,982 
Income tax assets 958  856  479  866  300 
Other assets (1) 13,293  13,414  13,090  13,737  14,262 
Separate account assets 200,064  196,859  200,550  193,372  188,191 
Total assets 725,911  715,311  760,437  735,587  739,262 
Liabilities:
Future policy benefits 272,790  262,330  285,474  268,912  269,969 
Policyholders' account balances 151,810  154,991  164,088  166,254  170,278 
Market risk benefit liabilities 4,624  4,592  5,178  4,455  5,021 
Reinsurance and funds withheld payables 15,746  15,604  17,443  17,084  17,347 
Securities sold under agreements to repurchase 6,563  6,929  7,455  6,796  7,549 
Cash collateral for loaned securities 6,978  7,050  8,471  9,621  9,507 
Income tax liabilities —  —  —  —  — 
Short-term debt 585  588  950  953  1,406 
Long-term debt 19,368  19,353  19,076  19,187  19,540 
Other liabilities 16,749  15,621  17,578  17,397  16,789 
Notes issued by consolidated variable interest entities 1,132  1,174  1,456  1,430  1,443 
Separate account liabilities 200,064  196,859  200,550  193,372  188,191 
Total liabilities 696,409  685,091  727,719  705,461  707,040 
Mezzanine Equity:
Redeemable noncontrolling interests (1) 2,004  1,927  2,027  1,939  2,019 
Total mezzanine equity 2,004  1,927  2,027  1,939  2,019 
Equity:
Accumulated other comprehensive income (loss) (7,661) (7,444) (4,844) (6,711) (4,741)
Other equity (2) 34,870  35,457  35,260  34,583  34,624 
Total Prudential Financial, Inc. equity 27,209  28,013  30,416  27,872  29,883 
Noncontrolling interests (1) 289  280  275  315  320 
Total equity 27,498  28,293  30,691  28,187  30,203 
Total liabilities, mezzanine equity and equity 725,911  715,311  760,437  735,587  739,262 
____________
(1) Prior period amounts have been updated to conform to current period presentation.
(2) Includes $62 million, $141 million, $(238) million, $178 million and $14 million of cumulative change in fair value of funds withheld and modified coinsurance embedded derivatives as described on page 3, as of March 31, 2025, December 31, 2024, September 30, 2024, June 30, 2024 and March 31, 2024, respectively.
Page 6

Prudential Financial, Inc.
image9.jpg
Quarterly Financial Supplement
First Quarter 2025
COMBINING BALANCE SHEETS
(in millions)
 As of March 31, 2025
Consolidated PFI Closed Block Division PFI Excluding Closed Block Division PGIM U.S. Businesses International Businesses Corporate and Other
Assets:
Total investments 449,706  47,236  402,470  2,663  209,666  158,697  31,444 
Deferred policy acquisition costs 20,790  153  20,637  —  11,807  9,410  (580)
Other assets 80,575  1,120  79,455  4,641  52,143  18,425  4,246 
Separate account assets 188,191  —  188,191  28,603  163,263  —  (3,675)
Total assets 739,262  48,509  690,753  35,907  436,879  186,532  31,435 
Liabilities:
Future policy benefits 269,969  42,173  227,796  —  118,160  100,892  8,744 
Policyholders' account balances 170,278  4,324  165,954  —  104,722  57,190  4,042 
Debt 20,946  —  20,946  1,787  4,659  181  14,319 
Other liabilities 57,656  3,622  54,034  2,022  29,682  8,497  13,833 
Separate account liabilities 188,191  —  188,191  28,603  163,263  —  (3,675)
Total liabilities 707,040  50,119  656,921  32,412  420,486  166,760  37,263 
Mezzanine Equity:
Redeemable noncontrolling interests 2,019  —  2,019  563  —  —  1,456 
Total mezzanine equity 2,019  —  2,019  563  —  —  1,456 
Equity:
Accumulated other comprehensive income (loss) (4,741) (154) (4,587) (121) (1,070) (1,117) (2,279)
Other equity (1) 34,624  (1,471) 36,095  2,923  17,382  20,855  (5,065)
Total Prudential Financial, Inc. equity 29,883  (1,625) 31,508  2,802  16,312  19,738  (7,344)
Noncontrolling interests 320  15  305  130  81  34  60 
Total equity 30,203  (1,610) 31,813  2,932  16,393  19,772  (7,284)
Total liabilities, mezzanine equity and equity 739,262  48,509  690,753  35,907  436,879  186,532  31,435 
 As of December 31, 2024
Consolidated PFI Closed Block Division PFI Excluding Closed Block Division PGIM U.S. Businesses International Businesses Corporate and Other
Assets:
Total investments 444,780  47,466  397,314  2,624  204,091  159,678  30,921 
Deferred policy acquisition costs 20,448  156  20,292  —  11,551  9,304  (563)
Other assets 76,987  1,193  75,794  4,775  54,982  11,056  4,981 
Separate account assets 193,372  —  193,372  28,645  168,299  —  (3,572)
Total assets 735,587  48,815  686,772  36,044  438,923  180,038  31,767 
Liabilities:
Future policy benefits 268,912  42,464  226,448  —  118,110  99,699  8,639 
Policyholders' account balances 166,254  4,359  161,895  —  102,940  54,855  4,100 
Debt 20,140  —  20,140  1,593  4,805  129  13,613 
Other liabilities 56,783  3,632  53,151  2,393  28,793  7,570  14,395 
Separate account liabilities 193,372  —  193,372  28,645  168,299  —  (3,572)
Total liabilities 705,461  50,455  655,006  32,631  422,947  162,253  37,175 
Mezzanine Equity:
Redeemable noncontrolling interest 1,939  —  1,939  543  —  —  1,396 
Total mezzanine equity 1,939  —  1,939  543  —  —  1,396 
Equity:
Accumulated other comprehensive income (loss) (6,711) (188) (6,523) (154) (1,569) (2,302) (2,498)
Other equity (1) 34,583  (1,463) 36,046  2,883  17,465  20,057  (4,359)
Total Prudential Financial, Inc. equity 27,872  (1,651) 29,523  2,729  15,896  17,755  (6,857)
Noncontrolling interests 315  11  304  141  80  30  53 
Total equity 28,187  (1,640) 29,827  2,870  15,976  17,785  (6,804)
Total liabilities, mezzanine equity and equity 735,587  48,815  686,772  36,044  438,923  180,038  31,767 
____________
(1) Corporate and Other includes $62 million and $141 million of cumulative change in fair value of funds withheld and modified coinsurance embedded derivatives as described on page 3, as of March 31, 2025 and December 31, 2024, respectively.
Page 7

Prudential Financial, Inc.
image9.jpg
Quarterly Financial Supplement
First Quarter 2025
SHORT-TERM AND LONG-TERM DEBT - UNAFFILIATED
(in millions)
 As of March 31, 2025 As of December 31, 2024
Senior Debt Senior Debt
Short-term Debt Long-term Debt Junior Subordinated Long-term Debt Total Debt Short-term Debt Long-term Debt Junior Subordinated Long-term Debt Total Debt
Borrowings by use of proceeds:
Capital Debt 347  6,187  7,591  14,125  347  5,890  7,588  13,825 
Operating Debt 1,024  4,354  1,000  6,378  521  4,355  999  5,875 
Limited recourse and non-recourse borrowing 35  408  —  443  85  355  —  440 
Total Debt 1,406  10,949  8,591  20,946  953  10,600  8,587  20,140 
 As of March 31, 2025 As of December 31, 2024
Prudential Financial, Inc. The Prudential Insurance Company of America (1)(2) Other Affiliates Total Debt Prudential Financial, Inc. The Prudential Insurance Company of America (1)(2) Other Affiliates Total Debt
Borrowings by sources:
Capital Debt 13,737  347  41  14,125  13,438  347  40  13,825 
Operating Debt 5,878  500  —  6,378  5,380  495  —  5,875 
Limited recourse and non-recourse borrowing —  35  408  443  —  85  355  440 
Total Debt 19,615  882  449  20,946  18,818  927  395  20,140 
__________
(1) Includes Prudential Funding, LLC.
(2) Capital Debt at The Prudential Insurance Company of America includes $347 million of surplus notes as of both March 31, 2025 and December 31, 2024.

Page 8


Prudential Financial, Inc.
image9.jpg
Quarterly Financial Supplement
First Quarter 2025
STATEMENTS OF OPERATIONS - PGIM
(in millions)
2024 2025 Year-to-date
1Q 2Q 3Q 4Q 1Q 2024 2025 % change
Revenues (1):
Premiums —  —  —  —  —  —  — 
Policy charges and fee income —  —  —  —  —  —  — 
Net investment income (43) 14  16  28  20  (43) 20  147%
Asset management fees, commissions and other income 1,033  949  1,005  1,090  965  1,033  965  -7%
Total revenues 990  963  1,021  1,118  985  990  985  -1%
Benefits and expenses (1):
Insurance and annuity benefits —  —  —  —  —  —  — 
Change in estimates of liability for future policy benefits —  —  —  —  —  —  — 
Interest credited to policyholders' account balances —  —  —  —  —  —  — 
Interest expense 24  26  30  25  21  24  21  -13%
Deferral of acquisition costs (1) —  —  —  —  (1) —  100%
Amortization of acquisition costs —  —  —  —  -100%
Operating expenses (2) 494  445  442  460  504  494  504  2%
Variable expenses (2) 303  286  307  374  304  303  304  —%
Total benefits and expenses 821  757  780  859  829  821  829  1%
Adjusted operating income (loss) before income taxes 169  206  241  259  156  169  156  -8%
Total revenues 990  963  1,021  1,118  985  990  985  -1%
Less: Passthrough distribution revenue 21  22  23  22  21  21  21  —%
Less: Revenue associated with consolidations 23  10  24  84  18  23  18  -22%
Total adjusted revenues (3) 946  931  974  1,012  946  946  946  —%
Adjusted operating margin (3)(4) 17.9  % 22.1  % 24.7  % 25.6  % 16.5  % 17.9  % 16.5  %
__________
(1) Revenues exclude realized investment gains, net of losses. Benefits and expenses include charges for income attributable to noncontrolling interests and redeemable noncontrolling interests and exclude certain components of the consideration for acquisitions.
(2) Prior period amounts have been updated to conform to current period presentation.
(3) Not calculated in accordance with GAAP. Adjusted revenue excludes passthrough distribution revenue and revenue associated with consolidations. Adjusted operating income before income taxes as a percentage of total adjusted revenues.
(4) Reported Operating Margin based on total revenues is 15.8%, 23.2%, 23.6%, 21.4%, and 17.1% for the three months ended March 31, 2025, December 31, 2024, September 30, 2024, June 30, 2024, and March 31, 2024, respectively.
Page 9

Prudential Financial, Inc.
image9.jpg
Quarterly Financial Supplement
First Quarter 2025
PGIM - SUPPLEMENTARY REVENUE AND ASSETS UNDER MANAGEMENT INFORMATION
2024 2025 Year-to-date
1Q 2Q 3Q 4Q 1Q 2024 2025 % change
Supplementary Revenue Information (in millions):
Analysis of revenues by type:
Asset management fees 774  777  803  825  828  774  828  7%
Other related revenues (1) 93  71  90  176  38  93  38  -59%
Service, distribution and other revenues 123  115  128  117  119  123  119  -3%
Total PGIM revenues 990  963  1,021  1,118  985  990  985  -1%
Analysis of asset management fees by source:
Institutional customers - Third Party (2) 368  365  373  378  387  368  387  5%
Retail customers - Third Party (2) 204  212  221  231  225  204  225  10%
Affiliated (2) 202  200  209  216  216  202  216  7%
Total asset management fees 774  777  803  825  828  774  828  7%
Supplementary Assets Under Management Information (at fair market value) (in billions):
March 31, 2025
Public Equity Public Fixed Income Real Estate Private Credit and Other Alternatives Multi-Asset Total
Institutional customers - Third Party 69.2  447.5  68.4  33.7  1.4  620.2 
Retail customers - Third Party 95.0  142.8  0.2  0.3  2.3  240.6 
Affiliated 33.8  266.4  62.0  87.8  74.5  524.5 
Total 198.0  856.7  130.6  121.8  78.2  1,385.3 
March 31, 2024
Public Equity Public Fixed Income Real Estate Private Credit and Other Alternatives Multi-Asset Total
Institutional customers - Third Party (2) 65.7  427.3  67.3  35.1  1.5  596.9 
Retail customers - Third Party (2) 100.8  121.9  2.3  0.9  2.2  228.1 
Affiliated (2) 35.4  275.3  57.7  78.0  70.0  516.4 
Total 201.9  824.5  127.3  114.0  73.7  1,341.4 
__________
(1) Other related revenues, net of related expenses are $19 million, $66 million, $45 million, $39 million, and $56 million for the three months ended March 31, 2025, December 31, 2024, September 30, 2024, June 30, 2024, and March 31, 2024, respectively.
(2) Prior period amounts have been updated to conform to current period presentation.
Page 10

Prudential Financial, Inc.
image9.jpg
Quarterly Financial Supplement
First Quarter 2025
PGIM - SUPPLEMENTARY ASSETS UNDER MANAGEMENT INFORMATION
(in billions)
2024 2025 Year-to-date
1Q 2Q 3Q 4Q 1Q 2024 2025
Institutional Customers - Third Party - Assets Under Management (at fair market value): (1)
Beginning assets under management 562.7  596.9  585.2  610.3  601.1  562.7  601.1 
Additions 45.2  16.9  15.7  23.6  23.8  45.2  23.8 
Withdrawals (17.7) (24.5) (18.8) (22.8) (19.2) (17.7) (19.2)
Net institutional additions (withdrawals), excluding distributions and money market activity 27.5  (7.6) (3.1) 0.8  4.6  27.5  4.6 
Distributions (2) (1.4) (1.3) (1.4) (1.3) (1.2) (1.4) (1.2)
Change in market value 3.2  0.9  30.6  (14.6) 6.6  3.2  6.6 
Net money market flows 0.2  (0.1) (2.8) (0.9) 1.7  0.2  1.7 
Other (3)(4) 4.7  (3.6) 1.8  6.8  7.4  4.7  7.4 
Ending assets under management 596.9  585.2  610.3  601.1  620.2  596.9  620.2 
Retail Customers - Third Party - Assets Under Management (at fair market value): (1)
Beginning assets under management 215.5  228.1  234.5  245.1  244.9  215.5  244.9 
Additions 15.7  14.5  16.4  19.0  17.7  15.7  17.7 
Withdrawals (15.2) (15.1) (15.1) (18.8) (17.9) (15.2) (17.9)
Net retail additions (withdrawals), excluding money market activity 0.5  (0.6) 1.3  0.2  (0.2) 0.5  (0.2)
Change in market value 12.2  6.7  9.4  1.4  (5.5) 12.2  (5.5)
Net money market flows 0.3  0.5  0.2  0.7  1.8  0.3  1.8 
Other (0.4) (0.2) (0.3) (2.5) (0.4) (0.4) (0.4)
Ending assets under management 228.1  234.5  245.1  244.9  240.6  228.1  240.6 
Affiliated - Assets Under Management (at fair market value): (1)
Beginning assets under management 519.9  516.4  508.4  544.5  529.2  519.9  529.2 
Additions 26.9  19.1  23.7  55.7  20.6  26.9  20.6 
Withdrawals (19.7) (17.2) (17.2) (46.8) (20.7) (19.7) (20.7)
Net affiliated additions (withdrawals), excluding distributions and money market activity 7.2  1.9  6.5  8.9  (0.1) 7.2  (0.1)
Distributions (2) (0.1) (0.1) (0.1) —  (0.1) (0.1) (0.1)
Change in market value 3.5  (3.1) 24.8  (14.4) 3.9  3.5  3.9 
Net money market flows (3.2) (2.7) (2.2) 3.5  (5.3) (3.2) (5.3)
Other (3) (10.9) (4.0) 7.1  (13.3) (3.1) (10.9) (3.1)
Ending assets under management 516.4  508.4  544.5  529.2  524.5  516.4  524.5 
__________
(1) Prior period amounts have been updated to conform to current period presentation.
(2) Reflects income and dividend distributions related to private alternative funds and collateralized loan obligations.
(3) First quarter 2024 includes $5.8 billion related to the reinsurance of certain guaranteed universal life policies to Somerset Reinsurance Ltd., fourth quarter 2024 includes $7.0 billion related to the reinsurance of certain guaranteed universal life policies to Wilton Reassurance Company and Wilton Reinsurance Bermuda Limited, and first quarter 2025 includes $6.1 billion related to the reinsurance of certain Japanese whole life policies to Prismic Life Reinsurance, Ltd, which were transferred from affiliated to institutional assets under management.
(4) Second quarter 2024 includes a decrease of assets associated with PGIM Wadhwani LLP, a business now reflected in Divested and Run-off Businesses and included in Corporate and Other assets under management.
Page 11


Prudential Financial, Inc.
image9.jpg
Quarterly Financial Supplement
First Quarter 2025
COMBINED STATEMENTS OF OPERATIONS - U.S. BUSINESSES
(in millions)
2024 2025 Year-to-date
1Q 2Q 3Q 4Q 1Q 2024 2025 % change
Revenues (1):
Premiums 11,869  4,282  9,686  3,272  3,398  11,869  3,398  -71%
Policy charges and fee income 990  995  1,029  996  1,035  990  1,035  5%
Net investment income 2,478  2,528  2,666  2,731  2,700  2,478  2,700  9%
Asset management fees, commissions and other income 636  605  599  580  573  636  573  -10%
Total revenues 15,973  8,410  13,980  7,579  7,706  15,973  7,706  -52%
Benefits and expenses (1):
Insurance and annuity benefits 13,007  5,692  10,743  4,384  4,563  13,007  4,563  -65%
Change in estimates of liability for future policy benefits (9) (381) 64  53  (11) (9) (11) -22%
Interest credited to policyholders' account balances 601  643  703  708  724  601  724  20%
Interest expense 333  282  294  330  295  333  295  -11%
Deferral of acquisition costs (370) (402) (416) (462) (411) (370) (411) -11%
Amortization of acquisition costs 212  212  213  216  227  212  227  7%
Operating expenses (2) 577  505  480  572  529  577  529  -8%
Variable expenses (2) 817  836  859  918  859  817  859  5%
Total benefits and expenses 15,168  7,387  12,940  6,719  6,775  15,168  6,775  -55%
Adjusted operating income (loss) before income taxes 805  1,023  1,040  860  931  805  931  16%
__________
(1) Revenues exclude realized investment gains, net of losses and related charges and adjustments; investment gains, net of losses, on assets supporting experience-rated contractholder liabilities, and change in value of market risk benefits, net of related hedging gains (losses). Benefits and expenses exclude charges related to realized investment gains, net of losses; change in experience-rated contractholder liabilities due to asset value changes, and include charges for income attributable to noncontrolling interests and redeemable noncontrolling interests. Revenues and Benefits and expenses exclude market experience updates.
(2) Prior period amounts have been updated to conform to current period presentation.

Page 12

Prudential Financial, Inc.
image9.jpg
Quarterly Financial Supplement
First Quarter 2025
STATEMENTS OF OPERATIONS - U.S. BUSINESSES - RETIREMENT STRATEGIES
(in millions)
2024 2025 Year-to-date
1Q 2Q 3Q 4Q 1Q 2024 2025 % change
Revenues (1):
Premiums 10,325  2,769  8,153  1,776  1,765  10,325  1,765  -83%
Policy charges and fee income 312  320  320  315  297  312  297  -5%
Net investment income 1,536  1,638  1,764  1,846  1,872  1,536  1,872  22%
Asset management fees, commissions and other income 586  568  554  538  509  586  509  -13%
Total revenues 12,759  5,295  10,791  4,475  4,443  12,759  4,443  -65%
Benefits and expenses (1):
Insurance and annuity benefits 10,898  3,757  8,768  2,470  2,467  10,898  2,467  -77%
Change in estimates of liability for future policy benefits 11  (468) 47  42  (19) 11  (19) -273%
Interest credited to policyholders' account balances 355  398  467  483  507  355  507  43%
Interest expense 31  28  36  20  30  31  30  -3%
Deferral of acquisition costs (169) (179) (186) (187) (209) (169) (209) -24%
Amortization of acquisition costs 95  100  102  108  115  95  115  21%
Operating expenses (2) 208  202  186  213  215  208  215  3%
Variable expenses (2) 449  468  473  475  461  449  461  3%
Total benefits and expenses 11,878  4,306  9,893  3,624  3,567  11,878  3,567  -70%
Adjusted operating income (loss) before income taxes 881  989  898  851  876  881  876  -1%
__________
(1) Revenues exclude realized investment gains, net of losses and related charges and adjustments, and change in value of market risk benefits, net of related hedging gains (losses). Benefits and expenses exclude charges related to realized investment gains, net of losses.
(2) Prior period amounts have been updated to conform to current period presentation.

Page 13

Prudential Financial, Inc.
image9.jpg
Quarterly Financial Supplement
First Quarter 2025
STATEMENTS OF OPERATIONS - U.S. BUSINESSES - RETIREMENT STRATEGIES - INSTITUTIONAL RETIREMENT STRATEGIES
(in millions)
2024 2025 Year-to-date
1Q 2Q 3Q 4Q 1Q 2024 2025 % change
Revenues (1):
Premiums (2) 10,297  2,758  8,134  1,758  1,745  10,297  1,745  -83%
Policy charges and fee income 10  17%
Net investment income 1,092  1,142  1,199  1,241  1,243  1,092  1,243  14%
Asset management fees, commissions and other income 143  133  130  135  110  143  110  -23%
Total revenues 11,538  4,041  9,473  3,143  3,105  11,538  3,105  -73%
Benefits and expenses (1):
Insurance and annuity benefits 10,858  3,718  8,742  2,434  2,437  10,858  2,437  -78%
Change in estimates of liability for future policy benefits (3) (456) 41  42  (25) (3) (25) -733%
Interest credited to policyholders' account balances 154  153  177  180  182  154  182  18%
Interest expense 17  12  (7) 17  17  17  —%
Deferral of acquisition costs (19) (15) (23) (23) (27) (19) (27) -42%
Amortization of acquisition costs 200%
Operating expenses (3) 63  60  51  57  71  63  71  13%
Variable expenses (3) 25  20  31  30  32  25  32  28%
Total benefits and expenses 11,097  3,491  9,035  2,716  2,693  11,097  2,693  -76%
Adjusted operating income (loss) before income taxes 441  550  438  427  412  441  412  -7%
__________
(1) Revenues exclude realized investment gains, net of losses and related charges and adjustments, and change in value of market risk benefits, net of related hedging gains (losses). Benefits and expenses exclude charges related to realized investment gains, net of losses.
(2) Includes pension risk transfer premiums of $0.0 billion, $0.1 billion, $6.4 billion, $1.1 billion and $8.8 billion for the three months ended March 31, 2025, December 31, 2024, September 30, 2024, June 30, 2024, and March 31, 2024, respectively.
(3) Prior period amounts have been updated to conform to current period presentation.
Page 14

Prudential Financial, Inc.
image9.jpg
Quarterly Financial Supplement
First Quarter 2025
U.S. BUSINESSES - RETIREMENT STRATEGIES - INSTITUTIONAL RETIREMENT STRATEGIES SALES RESULTS AND ACCOUNT VALUES
(in millions)
2024 2025 Year-to-date
1Q 2Q 3Q 4Q 1Q 2024 2025
Beginning total account value 267,654  274,630  274,128  287,829  288,202  267,654  288,202 
Additions 10,990  4,011  11,081  10,249  7,051  10,990  7,051 
Withdrawals and benefits (6,417) (6,164) (6,619) (6,127) (6,642) (6,417) (6,642)
Net flows 4,573  (2,153) 4,462  4,122  409  4,573  409 
Change in market value, interest credited and interest income 2,655  1,919  4,476  1,540  2,804  2,655  2,804 
Other (1) (252) (268) 4,763  (5,289) 2,515  (252) 2,515 
Ending total account value, gross 274,630  274,128  287,829  288,202  293,930  274,630  293,930 
Reinsurance ceded (9,179) (9,129) (9,062) (9,011) (8,952) (9,179) (8,952)
Ending total account value, net 265,451  264,999  278,767  279,191  284,978  265,451  284,978 
Amounts included in ending total account value, net above:
Investment-only stable value wraps 62,842  61,455  62,189  61,286  61,302 
International reinsurance (2) 102,049  102,465  108,927  108,882  115,533 
Group annuities and other products 100,560  101,079  107,651  109,023  108,143 
Ending total account value, net 265,451  264,999  278,767  279,191  284,978 
__________
(1) Other activity includes the effect of foreign exchange rate changes associated with our United Kingdom international reinsurance business; net presentation of receipts and payments related to funding agreements backed commercial paper which typically have maturities of less than 90 days, and changes in asset balances for externally-managed accounts.
(2) Represents notional amounts based on present value of future benefits under international reinsurance contracts.
Page 15

Prudential Financial, Inc.
image9.jpg
Quarterly Financial Supplement
First Quarter 2025
STATEMENTS OF OPERATIONS - U.S. BUSINESSES - RETIREMENT STRATEGIES - INDIVIDUAL RETIREMENT STRATEGIES
(in millions)
2024 2025 Year-to-date
1Q 2Q 3Q 4Q 1Q 2024 2025 % change
Revenues (1):
Premiums 28  11  19  18  20  28  20  -29%
Policy charges and fee income 306  312  310  306  290  306  290  -5%
Net investment income 444  496  565  605  629  444  629  42%
Asset management fees, commissions and other income 443  435  424  403  399  443  399  -10%
Total revenues 1,221  1,254  1,318  1,332  1,338  1,221  1,338  10%
Benefits and expenses (1):
Insurance and annuity benefits 40  39  26  36  30  40  30  -25%
Change in estimates of liability for future policy benefits 14  (12) —  14  -57%
Interest credited to policyholders' account balances 201  245  290  303  325  201  325  62%
Interest expense 14  19  24  27  13  14  13  -7%
Deferral of acquisition costs (150) (164) (163) (164) (182) (150) (182) -21%
Amortization of acquisition costs 93  98  98  105  109  93  109  17%
 Operating expenses (2) 145  142  135  156  144  145  144  -1%
 Variable expenses (2) 424  448  442  445  429  424  429  1%
Total benefits and expenses 781  815  858  908  874  781  874  12%
Adjusted operating income (loss) before income taxes 440  439  460  424  464  440  464  5%
__________
(1) Revenues exclude realized investment gains, net of losses and related charges and adjustments, and change in value of market risk benefits, net of related hedging gains (losses). Benefits and expenses exclude charges related to realized investment gains, net of losses.
(2) Prior period amounts have been updated to conform to current period presentation.

Page 16

Prudential Financial, Inc.
image9.jpg
Quarterly Financial Supplement
First Quarter 2025
U.S. BUSINESSES - RETIREMENT STRATEGIES - INDIVIDUAL RETIREMENT STRATEGIES SALES RESULTS AND ACCOUNT VALUES
(in millions)
2024 2025 Year-to-date
1Q 2Q 3Q 4Q 1Q 2024 2025
Actively -Sold Protected Investment and Income Product Sales (1):
FlexGuard Suite 1,727  2,219  2,244  2,513  2,334  1,727  2,334 
Investment Only VA (2) 28  39  28  67  34  28  34 
Fixed 1,550  1,221  1,346  1,056  1,105  1,550  1,105 
Total 3,305  3,479  3,618  3,636  3,473  3,305  3,473 
Actively-Sold Protected Investment and Income Solutions (1):
Beginning total account value 30,655  35,257  39,108  43,729  47,204  30,655  47,204 
Sales 3,305  3,479  3,618  3,636  3,473  3,305  3,473 
Full surrenders and death benefits (281) (322) (351) (394) (437) (281) (437)
Sales, net of full surrenders and death benefits 3,024  3,157  3,267  3,242  3,036  3,024  3,036 
Partial withdrawals and other benefit payments (181) (184) (184) (243) (283) (181) (283)
Net flows 2,843  2,973  3,083  2,999  2,753  2,843  2,753 
Change in market value, interest credited, and other 1,770  891  1,554  494  (1,116) 1,770  (1,116)
Policy charges (11) (13) (16) (18) (24) (11) (24)
Ending total account value, gross 35,257  39,108  43,729  47,204  48,817  35,257  48,817 
Reinsurance ceded (1,986) (2,205) (2,494) (2,755) (3,144) (1,986) (3,144)
Ending total account value, net 33,271  36,903  41,235  44,449  45,673  33,271  45,673 
Discontinued Traditional VA and Guaranteed Living Benefit Block (3):
Beginning total account value 99,053  99,443  96,267  97,116  91,435  99,053  91,435 
Sales
Full surrenders and death benefits (2,284) (2,467) (2,510) (2,484) (2,455) (2,284) (2,455)
Sales, net of full surrenders and death benefits (2,275) (2,460) (2,504) (2,477) (2,449) (2,275) (2,449)
Partial withdrawals and other benefit payments (1,109) (1,037) (1,037) (1,205) (1,133) (1,109) (1,133)
Net flows (3,384) (3,497) (3,541) (3,682) (3,582) (3,384) (3,582)
Change in market value and other 4,311  857  4,924  (1,493) (365) 4,311  (365)
Policy charges (537) (536) (534) (506) (479) (537) (479)
Ending total account value, gross 99,443  96,267  97,116  91,435  87,009  99,443  87,009 
Reinsurance ceded (9,702) (9,271) (9,526) (8,764) (8,608) (9,702) (8,608)
Ending total account value, net 89,741  86,996  87,590  82,671  78,401  89,741  78,401 
__________
(1) Includes Prudential FlexGuard and FlexGuard Income, Prudential Premier Investment, MyRock, Private Placement Variable Annuity and all fixed annuity products. Excludes discontinued traditional variable annuities and guaranteed living benefits.
(2) Represents variable annuities without guaranteed living benefits including Prudential Premier Investment, MyRock and Private Placement Variable Annuity.
(3) Includes Prudential Highest Daily Income, Prudential Defined Income and other legacy variable products with and without guaranteed minimum income and withdrawal benefits.
Page 17

Prudential Financial, Inc.
image9.jpg
Quarterly Financial Supplement
First Quarter 2025
U.S. BUSINESSES - RETIREMENT STRATEGIES - INDIVIDUAL RETIREMENT STRATEGIES ACCOUNT VALUE ACTIVITY
(in millions)
2024 2025 Year-to-date
1Q 2Q 3Q 4Q 1Q 2024 2025
Account Values in General Account (1):
Beginning balance 30,844  35,140  38,942  43,350  46,900  30,844  46,900 
Premiums and deposits 3,226  3,373  3,522  3,494  3,369  3,226  3,369 
Full surrenders and death benefits (237) (266) (296) (239) (306) (237) (306)
Premiums and deposits net of full surrenders and death benefits 2,989  3,107  3,226  3,255  3,063  2,989  3,063 
Partial withdrawals and other benefit payments (218) (221) (224) (282) (293) (218) (293)
Net flows 2,771  2,886  3,002  2,973  2,770  2,771  2,770 
Change in market value, interest credited and other 1,513  905  960  839  (1,253) 1,513  (1,253)
    Net transfers (to) from separate account 15  14  451  (254) 253  15  253 
Policy charges (3) (3) (5) (8) (10) (3) (10)
Ending balance, gross 35,140  38,942  43,350  46,900  48,660  35,140  48,660 
Reinsurance ceded (1,986) (2,205) (2,494) (2,755) (3,144) (1,986) (3,144)
Ending balance, net 33,154  36,737  40,856  44,145  45,516  33,154  45,516 
Account Values in Separate Account (1):
Beginning balance 98,864  99,560  96,433  97,495  91,739  98,864  91,739 
Premiums and deposits 88  113  102  149  110  88  110 
Full surrenders and death benefits (2,328) (2,523) (2,565) (2,639) (2,586) (2,328) (2,586)
Premiums and deposits net of full surrenders and death benefits (2,240) (2,410) (2,463) (2,490) (2,476) (2,240) (2,476)
Partial withdrawals and other benefit payments (1,072) (1,000) (997) (1,166) (1,123) (1,072) (1,123)
Net flows (3,312) (3,410) (3,460) (3,656) (3,599) (3,312) (3,599)
Change in market value, interest credited and other 4,568  843  5,518  (1,838) (228) 4,568  (228)
    Net transfers (to) from general account (15) (14) (451) 254  (253) (15) (253)
Policy charges (545) (546) (545) (516) (493) (545) (493)
Ending balance, gross 99,560  96,433  97,495  91,739  87,166  99,560  87,166 
Reinsurance ceded (9,702) (9,271) (9,526) (8,764) (8,608) (9,702) (8,608)
Ending balance, net 89,858  87,162  87,969  82,975  78,558  89,858  78,558 
__________
(1) Premiums and deposits, and surrenders and withdrawals, are classified within the general account and separate account for purposes of this presentation based on the allocation of customer funds. For example, premiums allocated by customers to separate account investments at the time of sale, while remitted through the company's general account, are shown as separate account premium in this display, rather than as general account premium and transfers to the separate account.
Page 18

Prudential Financial, Inc.
image9.jpg
Quarterly Financial Supplement
First Quarter 2025
U.S. BUSINESSES - RETIREMENT STRATEGIES - INDIVIDUAL RETIREMENT STRATEGIES MARKET RISK BENEFIT FEATURES
(in millions)
2024 2025
1Q 2Q 3Q 4Q 1Q
MARKET RISK BENEFITS ACCOUNT VALUES AND NET AMOUNT AT RISK (1):
Market Risk Benefits Account Values by Risk Management Design:
Account Values with Auto-Rebalancing Feature - risk retained by Prudential 70,679  68,512  68,960  64,932  61,716 
Account Values with Auto-Rebalancing Feature - externally reinsured 2,254  2,115  2,115  1,902  1,763 
Account Values without Auto-Rebalancing Feature 25,056  24,178  24,561  23,100  22,098 
Total 97,989  94,805  95,636  89,934  85,577 
Market Risk Benefits Net Amount at Risk by Product Design Type:
Net Amount at Risk with Auto-Rebalancing Feature 6,373  6,541  5,638  6,510  6,937 
Net Amount at Risk without Auto-Rebalancing Feature 2,597  2,817  2,240  2,775  2,778 
Total 8,970  9,358  7,878  9,285  9,715 
__________
(1) At end of period.

Page 19

Prudential Financial, Inc.
image9.jpg
Quarterly Financial Supplement
First Quarter 2025
STATEMENTS OF OPERATIONS - U.S. BUSINESSES - GROUP INSURANCE
(in millions)
2024 2025 Year-to-date
1Q 2Q 3Q 4Q 1Q 2024 2025 % change
Revenues (1):
Premiums 1,298  1,272  1,299  1,260  1,396  1,298  1,396  8%
Policy charges and fee income 175  165  189  149  197  175  197  13%
Net investment income 136  128  134  132  134  136  134  -1%
Asset management fees, commissions and other income 25  21  21  23  21  25  21  -16%
Total revenues 1,634  1,586  1,643  1,564  1,748  1,634  1,748  7%
Benefits and expenses (1):
Insurance and annuity benefits 1,249  1,140  1,241  1,171  1,296  1,249  1,296  4%
Change in estimates of liability for future policy benefits —  —  —  —  —  —  — 
Interest credited to policyholders' account balances 40  36  35  38  35  40  35  -13%
Interest expense 150%
Deferral of acquisition costs (6) (4) (5) (13) —  (6) —  100%
Amortization of acquisition costs 100%
Operating expenses (2) 186  185  179  184  194  186  194  4%
Variable expenses (2) 117  102  108  113  127  117  127  9%
Total benefits and expenses 1,589  1,465  1,561  1,498  1,659  1,589  1,659  4%
Adjusted operating income (loss) before income taxes 45  121  82  66  89  45  89  98%
__________
(1) Revenues exclude realized investment gains, net of losses and related charges and adjustments. Benefits and expenses exclude charges related to realized investment gains, net of losses.
(2) Prior period amounts have been updated to conform to current period presentation.

Page 20

Prudential Financial, Inc.
image9.jpg
Quarterly Financial Supplement
First Quarter 2025
U.S. BUSINESSES - GROUP INSURANCE SUPPLEMENTARY INFORMATION
(dollar amounts in millions, or as otherwise noted)
2024 2025 Year-to-date
1Q 2Q 3Q 4Q 1Q 2024 2025
Annualized New Business Premiums:
Group life 189  27  35  38  225  189  225 
Group disability 189  19  28  25  175  189  175 
Total 378  46  63  63  400  378  400 
Future Policy Benefits (1):
Group life 2,350  2,328  2,266  2,415  2,422 
Group disability 3,240  3,222  3,253  3,256  3,283 
Total 5,590  5,550  5,519  5,671  5,705 
Policyholders' Account Balances (1):
Group life 4,889  4,782  4,878  4,915  4,519 
Group disability 119  111  110  117  117 
Total 5,008  4,893  4,988  5,032  4,636 
Separate Account Liabilities (1):
Group life 25,265  24,546  26,021  25,126  25,547 
Group Life Insurance:
Gross premiums, policy charges and fee income (2) 1,098  1,123  1,137  1,168  1,196  1,098  1,196 
Earned premiums 903  897  924  891  996  903  996 
Earned policy charges and fee income 150  139  164  124  171  150  171 
Benefits ratio (3) 90.1  % 85.3  % 85.0  % 87.1  % 87.1  % 90.1  % 87.1  %
Administrative expense ratio (4) 11.4  % 11.4  % 10.5  % 11.9  % 10.8  % 11.4  % 10.8  %
Persistency ratio 95.1  % 95.0  % 94.6  % 94.6  % 97.0  %
Group Disability Insurance:
Gross premiums, policy charges and fee income (2) 426  410  403  400  429  426  429 
Earned premiums 395  375  375  369  400  395  400 
Earned policy charges and fee income 25  26  25  25  26  25  26 
Benefits ratio (3) 71.3  % 70.4  % 78.9  % 72.8  % 65.6  % 71.3  % 65.6  %
Administrative expense ratio (4) 24.2  % 25.0  % 24.7  % 26.1  % 25.8  % 24.2  % 25.8  %
Persistency ratio 93.8  % 93.2  % 92.9  % 92.6  % 95.3  %
Total Group Insurance:
Benefits ratio (3) 84.7  % 81.1  % 83.4  % 83.1  % 81.3  % 84.7  % 81.3  %
Administrative expense ratio (4) 15.0  % 15.1  % 14.2  % 15.8  % 14.8  % 15.0  % 14.8  %
Net face amount of policies in force (in billions) (5) 2,065 2,092 2,102 2,120 2,127
__________
(1) As of end of period.
(2) Before returns of premiums to participating policyholders for favorable claims experience.
(3) Benefits ratios excluding the impact of the annual assumption updates and other refinements in the second quarter. Benefits ratios including these impacts for Group Life, Group Disability, and Total Group Insurance are 85.3%, 64.1% and 79.4% for the three months ended June 30, 2024, respectively.
(4) Prior period ratios have been updated to conform to current period presentation.
(5) At end of period; net of reinsurance.
Page 21

Prudential Financial, Inc.
image9.jpg
Quarterly Financial Supplement
First Quarter 2025
STATEMENTS OF OPERATIONS - U.S. BUSINESSES - INDIVIDUAL LIFE
(in millions)
2024 2025 Year-to-date
1Q 2Q 3Q 4Q 1Q 2024 2025 % change
Revenues (1):
Premiums 246  241  234  236  237  246  237  -4%
Policy charges and fee income 503  510  520  532  541  503  541  8%
Net investment income 806  762  768  753  694  806  694  -14%
Asset management fees, commissions and other income 25  16  24  19  43  25  43  72%
Total revenues 1,580  1,529  1,546  1,540  1,515  1,580  1,515  -4%
Benefits and expenses (1):
Insurance and annuity benefits 860  795  734  743  800  860  800  -7%
Change in estimates of liability for future policy benefits (20) 87  17  11  (20) 140%
Interest credited to policyholders' account balances 206  209  201  187  182  206  182  -12%
Interest expense 300  250  256  307  260  300  260  -13%
Deferral of acquisition costs (195) (219) (225) (262) (202) (195) (202) -4%
Amortization of acquisition costs 116  110  110  106  110  116  110  -5%
Operating expenses (2) 183  118  115  175  120  183  120  -34%
Variable expenses (2) 251  266  278  330  271  251  271  8%
Total benefits and expenses 1,701  1,616  1,486  1,597  1,549  1,701  1,549  -9%
Adjusted operating income (loss) before income taxes (121) (87) 60  (57) (34) (121) (34) 72%
__________
(1) Revenues exclude realized investment gains, net of losses and related charges and adjustments. Benefits and expenses exclude charges related to realized investment gains, net of losses. Revenues and Benefits and expenses exclude market experience updates.
(2) Prior period amounts have been updated to conform to current period presentation.

Page 22

Prudential Financial, Inc.
image9.jpg
Quarterly Financial Supplement
First Quarter 2025
U.S. BUSINESSES - INDIVIDUAL LIFE SUPPLEMENTARY INFORMATION
(in millions, or as otherwise noted)
2024 2025 Year-to-date
1Q 2Q 3Q 4Q 1Q 2024 2025
ANNUALIZED NEW BUSINESS PREMIUMS (1):
Term life 31  34  34  35  32  31  32 
Universal life 20  22  19  24  24  20  24 
Variable life 116  147  157  267  154  116  154 
Total 167  203  210  326  210  167  210 
ANNUALIZED NEW BUSINESS PREMIUMS BY DISTRIBUTION CHANNEL (1):
Prudential Advisors 35  44  43  45  38  35  38 
Third party distribution 132  159  167  281  172  132  172 
Total 167  203  210  326  210  167  210 
ACCOUNT VALUE ACTIVITY:
Policyholders' Account Balances (2):
Beginning balance 33,026  33,176  33,365  33,581  33,773  33,026  33,773 
Premiums and deposits 634  604  619  675  709  634  709 
Surrenders and withdrawals (436) (414) (445) (410) (463) (436) (463)
Net sales (redemptions) 198  190  174  265  246  198  246 
Benefit payments (48) (43) (30) (43) (68) (48) (68)
Net flows 150  147  144  222  178  150  178 
Interest credited and other 401  388  440  308  375  401  375 
Net transfers (to) from separate account 138  148  158  171  145  138  145 
Policy charges (539) (494) (526) (509) (535) (539) (535)
Ending balance, gross 33,176  33,365  33,581  33,773  33,936  33,176  33,936 
Reinsurance ceded (4,506) (4,512) (4,520) (8,995) (9,029) (4,506) (9,029)
Ending balance, net 28,670  28,853  29,061  24,778  24,907  28,670  24,907 
Separate Account Liabilities:
Beginning balance 46,453  50,128  51,385  53,953  54,803  46,453  54,803 
Premiums and deposits 794  904  1,018  1,179  963  794  963 
Surrenders and withdrawals (293) (334) (316) (295) (326) (293) (326)
Net sales (redemptions) 501  570  702  884  637  501  637 
Benefit payments (138) (165) (183) (165) (184) (138) (184)
Net flows 363  405  519  719  453  363  453 
Change in market value, interest credited and other 3,796  1,352  2,569  673  (1,414) 3,796  (1,414)
Net transfers (to) from general account (138) (148) (158) (171) (145) (138) (145)
Policy charges (346) (352) (362) (371) (374) (346) (374)
Ending balance 50,128  51,385  53,953  54,803  53,323  50,128  53,323 
NET FACE AMOUNT IN FORCE (in billions) (3):
Term life 286  283  280  278  274 
Universal life 80  79  79  62  62 
Variable life 158  160  162  167  165 
Total 524  522  521  507  501 
__________
(1) Excludes corporate-owned life insurance.
(2) Includes fixed rate funds, alliance deposits, supplementary contracts and deferred revenues on variable and universal products.
(3) At end of period; net of reinsurance. Net Face Amount In Force excludes certain policies considered to be non-core business drivers impacting adjusted operating income for Individual Life. Policies within the Closed Block division are not reported through Individual Life.
Page 23


Prudential Financial, Inc.
image9.jpg
Quarterly Financial Supplement
First Quarter 2025
STATEMENTS OF OPERATIONS - INTERNATIONAL BUSINESSES
(in millions)
2024 2025 Year-to-date
1Q 2Q 3Q 4Q 1Q 2024 2025 % change
Revenues (1):
Premiums 3,139  3,002  2,850  2,665  3,057  3,139  3,057  -3%
Policy charges and fee income 80  80  83  81  88  80  88  10%
Net investment income 1,412  1,390  1,428  1,493  1,469  1,412  1,469  4%
Asset management fees, commissions and other income 82  40  56  44  124  82  124  51%
Total revenues 4,713  4,512  4,417  4,283  4,738  4,713  4,738  1%
Benefits and expenses (1):
Insurance and annuity benefits 2,772  2,452  2,581  2,463  2,789  2,772  2,789  1%
Change in estimates of liability for future policy benefits 24  352  (3) 24  (3) -113%
Interest credited to policyholders' account balances 279  288  315  328  347  279  347  24%
Interest expense (1) (2) (4) (1) (1) (1) —%
Deferral of acquisition costs (293) (268) (308) (269) (306) (293) (306) -4%
Amortization of acquisition costs 159  161  164  162  165  159  165  4%
Operating expenses (2) 456  428  455  454  436  456  436  -4%
Variable expenses (2) 421  399  437  404  463  421  463  10%
Total benefits and expenses 3,817  3,810  3,651  3,541  3,890  3,817  3,890  2%
Adjusted operating income (loss) before income taxes 896  702  766  742  848  896  848  -5%
__________
(1) Revenues exclude realized investment gains, net of losses and related charges and adjustments, investment gains, net of losses, on assets supporting experience-rated contractholder liabilities, change in value of market risk benefits, net of related hedging gains (losses) and include revenues representing equity in earnings of joint ventures and other operating entities. Benefits and expenses exclude charges related to realized investment gains, net of losses and change in experience-rated contractholder liabilities due to asset value changes and include charges for income attributable to noncontrolling interests and redeemable noncontrolling interests. Revenues and Benefits and expenses exclude market experience updates.
(2) Prior period amounts have been updated to conform to current period presentation.

Page 24

Prudential Financial, Inc.
image9.jpg
Quarterly Financial Supplement
First Quarter 2025
INTERNATIONAL BUSINESSES - SALES RESULTS AND SUPPLEMENTARY INFORMATION
(in millions)
2024 2025 Year-to-date
1Q 2Q 3Q 4Q 1Q 2024 2025
Actual exchange rate basis (1):
Net premiums, policy charges and fee income:
Japan 2,933  2,753  2,649  2,464  2,860  2,933  2,860 
Emerging Markets 286  329  284  282  285  286  285 
Total 3,219  3,082  2,933  2,746  3,145  3,219  3,145 
Annualized new business premiums:
Japan 420  424  486  402  478  420  478 
Emerging Markets 97  95  102  96  98  97  98 
Total 517  519  588  498  576  517  576 
Annualized new business premiums by distribution channel:
Life Planners 236  194  207  205  258  236  258 
Life Consultants 105  120  136  119  130  105  130 
Banks 100  114  147  98  95  100  95 
Independent Agency and Other 76  91  98  76  93  76  93 
Total 517  519  588  498  576  517  576 
Constant exchange rate basis (2):
Net premiums, policy charges and fee income:
Japan 2,985  2,846  2,711  2,530  2,950  2,985  2,950 
Emerging Markets 246  298  273  286  289  246  289 
Total 3,231  3,144  2,984  2,816  3,239  3,231  3,239 
Annualized new business premiums:
Japan 425  435  491  410  487  425  487 
Emerging Markets 83  86  97  97  99  83  99 
Total 508  521  588  507  586  508  586 
Annualized new business premiums by distribution channel:
Life Planners 234  198  208  210  265  234  265 
Life Consultants 106  122  137  121  132  106  132 
Banks 94  110  145  99  95  94  95 
Independent Agency and Other 74  91  98  77  94  74  94 
Total 508  521  588  507  586  508  586 
__________
(1) Translated based on applicable average exchange rates for the period shown.
(2) Foreign denominated activity translated to U.S. dollars at uniform exchange rates for all periods presented, including Japanese yen 143 per U.S. dollar. U.S. dollar-denominated activity is included based on the amounts as transacted in U.S. dollars.
Page 25

Prudential Financial, Inc.
image9.jpg
Quarterly Financial Supplement
First Quarter 2025
INTERNATIONAL BUSINESSES - SALES RESULTS AND SUPPLEMENTARY INFORMATION
2024 2025
1Q 2Q 3Q 4Q 1Q
Face amount of individual policies in force at end of period (in billions) (1)(2):
(Constant exchange rate basis)
Japan 549  542  537  533  530 
Emerging Markets 44  45  47  49  50 
Total 593  587  584  582  580 
Policyholder Account Balances at end of period (in millions) (1)(2):
(Constant exchange rate basis)
International Businesses 51,160  52,390  54,084  55,548  49,858 
Number of individual policies in force at end of period (in thousands) (3):
Japan 11,083  11,054  11,075  11,078  11,102 
Emerging Markets 765  783  820  842  855 
Total 11,848  11,837  11,895  11,920  11,957 
International Businesses life insurance individual policy persistency:
13 months 92.5  % 91.9  % 91.3  % 91.4  % 92.0  %
25 months 84.8  % 84.5  % 84.0  % 83.4  % 83.2  %
Number of Life Planners at end of period:
Japan 4,339  4,257  4,264  4,309  4,356 
Emerging Markets 1,516  1,579  1,636  1,726  1,819 
Total Life Planners 5,855  5,836  5,900  6,035  6,175 
Life Consultants 6,792  6,724  6,861  6,844  6,840 
__________
(1) Foreign denominated activity translated to U.S. dollars at uniform exchange rates for all periods presented, including Japanese yen 143 per U.S. dollar. U.S. dollar-denominated activity is included based on the amounts as transacted in U.S. dollars.
(2) Net of reinsurance.
(3) Direct business only; policy count includes annuities.
Page 26


Prudential Financial, Inc.
image9.jpg
Quarterly Financial Supplement
First Quarter 2025
STATEMENTS OF OPERATIONS - CORPORATE AND OTHER
(in millions)
2024 2025 Year-to-date
1Q 2Q 3Q 4Q 1Q 2024 2025 % change
Revenues (1):
Premiums (2) (7) (9) (2) (9) (2) (9) -350%
Policy charges and fee income (14) (14) (14) (15) (15) (14) (15) -7%
Net investment income 273  286  326  349  330  273  330  21%
Asset management fees, commissions and other income (227) (301) (232) (303) (323) (227) (323) -42%
Total revenues 30  (36) 71  29  (17) 30  (17) -157%
Benefits and expenses (1):
Insurance and annuity benefits (5) (7) (3) (4) (8) (5) (8) -60%
Change in estimates of liability for future policy benefits —  —  —  —  —  —  — 
Interest credited to policyholders' account balances 22  21  20  21  12  22  12  -45%
Interest expense 173  174  156  174  207  173  207  20%
Deferral of acquisition costs 17  56  88  27  33  17  33  94%
Amortization of acquisition costs (10) (10) (22) (14) (16) (10) (16) -60%
Operating expenses (2) 305  133  340  324  155  305  155  -49%
Variable expenses (2) (37) (32) (21) (9) 15  (37) 15  141%
Total benefits and expenses 465  335  558  519  398  465  398  -14%
Adjusted operating income (loss) before income taxes (435) (371) (487) (490) (415) (435) (415) 5%
__________
(1) Revenues exclude realized investment gains, net of losses and related charges and adjustments. Benefits and expenses exclude charges related to realized investment gains, net of losses and goodwill impairment and certain components of consideration for a business acquisition, which are recognized as compensation expense over the requisite service periods. Revenues and Benefits and expenses include consolidating adjustments.
(2) Prior period amounts have been updated to conform to current period presentation.
Page 27


Prudential Financial, Inc.
image9.jpg
Quarterly Financial Supplement
First Quarter 2025
INVESTMENT PORTFOLIO COMPOSITION
(in millions)
March 31, 2025 December 31, 2024
Closed PFI Excluding Closed PFI Excluding
Total Block Funds Closed Block Division and Funds Withheld Total Block Funds Closed Block Division and Funds Withheld
Portfolio Division Withheld (1) Amount % of Total Portfolio Division Withheld (1) Amount % of Total
Fixed maturities:
Public, available-for-sale, at fair value 230,348  18,959  4,542  206,847  54.3  % 230,018  19,103  4,837  206,078  54.9  %
Private, available-for-sale, at fair value 85,209  9,875  2,731  72,603  19.1  % 81,179  9,625  2,795  68,759  18.3  %
Fixed maturities, trading, at fair value 13,194  654  7,919  4,621  1.2  % 12,447  647  7,732  4,068  1.1  %
Assets supporting experience-rated contractholder liabilities, at fair value 3,769  —  —  3,769  1.0  % 3,707  —  —  3,707  1.0  %
Equity securities, at fair value 8,309  1,468  —  6,841  1.8  % 8,896  1,642  —  7,254  1.9  %
Commercial mortgage and other loans, at book value, net of allowance 62,201  7,769  263  54,169  14.2  % 61,872  7,652  233  53,987  14.4  %
Policy loans, at outstanding balance 9,876  3,315  —  6,561  1.7  % 9,795  3,348  —  6,447  1.7  %
Other invested assets, net of allowance (2) 23,790  4,939  1,897  16,954  4.5  % 23,577  4,929  1,867  16,781  4.4  %
Short-term investments, net of allowance 8,707  257  40  8,410  2.2  % 9,056  520  43  8,493  2.3  %
Subtotal (3) 445,403  47,236  17,392  380,775  100.0  % 440,547  47,466  17,507  375,574  100.0  %
Invested assets of other entities and operations (4) 4,303  —  —  4,303  4,233  —  —  4,233 
Total investments 449,706  47,236  17,392  385,078  444,780  47,466  17,507  379,807 
Fixed Maturities by Credit Quality (3)(5): March 31, 2025 December 31, 2024
PFI Excluding Closed Block Division and Funds Withheld PFI Excluding Closed Block Division and Funds Withheld
Gross Gross Gross Gross
Amortized Unrealized Unrealized Allowance for Fair Amortized Unrealized Unrealized Allowance for Fair
Cost Gains Losses Credit Losses Value % of Total Cost Gains Losses Credit Losses Value % of Total
Public Fixed Maturities:
  NAIC Rating (6)
1 176,737  2,868  20,531  —  159,074  76.9  % 176,693  3,412  20,161  —  159,944  77.6  %
2 44,141  574  3,471  41,243  19.9  % 43,221  522  3,744  —  39,999  19.4  %
                     Subtotal - High or Highest Quality Securities 220,878  3,442  24,002  200,317  96.8  % 219,914  3,934  23,905  —  199,943  97.0  %
3 5,254  56  629  —  4,681  2.3  % 4,807  60  574  —  4,293  2.1  %
4 1,323  40  33  —  1,330  0.6  % 1,264  48  30  —  1,282  0.6  %
5 427  10  21  412  0.2  % 439  16  12  436  0.2  %
6 123  14  107  0.1  % 196  70  124  0.1  %
                     Subtotal - Other Securities 7,127  112  691  18  6,530  3.2  % 6,706  131  625  77  6,135  3.0  %
                         Total 228,005  3,554  24,693  19  206,847  100.0  % 226,620  4,065  24,530  77  206,078  100.0  %
Private Fixed Maturities:
  NAIC Rating (6)
1 19,883  181  1,713  —  18,351  25.3  % 18,756  257  1,920  —  17,093  24.9  %
2 45,313  785  3,088  —  43,010  59.2  % 44,179  765  3,453  —  41,491  60.3  %
                     Subtotal - High or Highest Quality Securities 65,196  966  4,801  —  61,361  84.5  % 62,935  1,022  5,373  —  58,584  85.2  %
3 7,087  106  238  —  6,955  9.6  % 6,483  114  282  —  6,315  9.2  %
4 3,020  20  73  2,966  4.1  % 2,646  15  101  28  2,532  3.7  %
5 1,042  25  26  32  1,009  1.4  % 1,051  30  34  29  1,018  1.5  %
6 451  21  152  312  0.4  % 437  24  11  140  310  0.4  %
                     Subtotal - Other Securities 11,600  172  345  185  11,242  15.5  % 10,617  183  428  197  10,175  14.8  %
                         Total 76,796  1,138  5,146  185  72,603  100.0  % 73,552  1,205  5,801  197  68,759  100.0  %
_____________
(1) Includes investments that support customer liabilities reinsured under coinsurance with funds withheld and modified coinsurance arrangements.
(2) Other invested assets consist of investments in limited partnerships and limited liability companies (“LPs/LLCs”), investment real estate held through direct ownership, derivative instruments and other miscellaneous investments.
(3) Excludes (i) assets of our investment management operations, including assets managed for third parties, (ii) derivative operations and (iii) those assets classified as "Separate account assets" on our balance sheet.
(4) Includes invested assets of our investment management and derivative operations. Excludes assets of our investment management operations that are managed for third parties and those assets classified as “Separate account assets” on our balance sheet.
(5) Excludes fixed maturity securities classified as trading.
(6) Reflects equivalent ratings for investments of the international operations. Includes, as of March 31, 2025 and December 31, 2024, 968 securities with amortized cost of $6,457 million (fair value $6,193 million) and 803 securities with amortized cost of $4,147 million (fair value $3,840 million), respectively, that have been categorized based on expected NAIC designations pending receipt of SVO ratings.
Page 28

Prudential Financial, Inc.
image9.jpg
Quarterly Financial Supplement
First Quarter 2025
INVESTMENT PORTFOLIO COMPOSITION - JAPANESE INSURANCE OPERATIONS AND EXCLUDING JAPANESE INSURANCE OPERATIONS AND FUNDS WITHHELD (1)
(in millions)
March 31, 2025 December 31, 2024
Amount % of Total Amount % of Total
Investment Portfolio Composition - Japanese Insurance Operations (2):
Fixed maturities:
Public, available-for-sale, at fair value 101,157  64.6  % 102,904  65.1  %
Private, available-for-sale, at fair value 21,770  13.9  % 21,603  13.6  %
Fixed maturities, trading, at fair value 464  0.3  % 461  0.3  %
Assets supporting experience-rated contractholder liabilities, at fair value 3,769  2.4  % 3,707  2.3  %
Equity securities, at fair value 1,684  1.1  % 1,845  1.2  %
Commercial mortgage and other loans, at book value, net of allowance 15,731  10.0  % 16,137  10.2  %
Policy loans, at outstanding balance 2,712  1.7  % 2,608  1.6  %
Other invested assets (3) 7,078  4.5  % 6,588  4.2  %
Short-term investments, net of allowance 2,336  1.5  % 2,324  1.5  %
Total 156,701  100.0  % 158,177  100.0  %
March 31, 2025 December 31, 2024
Amount % of Total Amount % of Total
Investment Portfolio Composition - Excluding Japanese Insurance Operations and Funds Withheld (2):
Fixed maturities:
Public, available-for-sale, at fair value 105,690  47.2  % 103,174  47.4  %
Private, available-for-sale, at fair value 50,833  22.7  % 47,156  21.7  %
Fixed maturities, trading, at fair value 4,157  1.9  % 3,607  1.7  %
Assets supporting experience-rated contractholder liabilities, at fair value —  0.0  % —  0.0  %
Equity securities, at fair value 5,157  2.3  % 5,409  2.5  %
Commercial mortgage and other loans, at book value, net of allowance 38,438  17.1  % 37,850  17.4  %
Policy loans, at outstanding balance 3,849  1.7  % 3,839  1.8  %
Other invested assets, net of allowance (3) 9,876  4.4  % 10,193  4.7  %
Short-term investments, net of allowance 6,074  2.7  % 6,169  2.8  %
Total 224,074  100.0  % 217,397  100.0  %
__________
(1) Excludes Closed Block division.
(2) Excludes assets classified as "Separate account assets" on our balance sheet.
(3) Other invested assets consist of investments in LPs/LLCs, investment real estate held through direct ownership, derivative instruments and other miscellaneous investments.
Page 29

Prudential Financial, Inc.
image9.jpg
Quarterly Financial Supplement
First Quarter 2025
INVESTMENT RESULTS (1)
(in millions)
Three Months Ended March 31,
2025 2024
Investment Income Realized Gains (Losses) Investment Income Realized Gains (Losses)
Yield (2) Amount Yield (2) Amount
General Account (3)
Fixed maturities (4) 4.38  % 3,313  40  4.12  % 3,068  179 
Equity securities 2.10  % 37  —  2.32  % 30  — 
Commercial mortgage and other loans 4.46  % 600  (50) 4.16  % 527  (42)
Policy loans 4.51  % 73  —  4.47  % 72  — 
Short-term investments and cash equivalents 4.93  % 230  —  7.00  % 249  (2)
Gross investment income before investment expenses 4.38  % 4,253  (10) 4.20  % 3,946  135 
Investment expenses -0.16  % (283) —  -0.16  % (262) — 
Subtotal 4.22  % 3,970  (10) 4.04  % 3,684  135 
Other investments (4) 285  (296) 311  (376)
Investment results of other entities and operations (5) 32  23  (31) (7)
Investment results of Funds Withheld (6) 350  (390) 286  65 
Less: investment income related to adjusted operating income reconciling items (118) —  (130) — 
Total 4,519  (673) 4,120  (183)
________
(1) Excludes Closed Block division.
(2) Yields are based on net investment income as reported under U.S. GAAP and as such do not include certain interest-related items, such as settlements of duration management swaps which are included in realized investment gains and losses and included in adjusted operating income. For interim periods, yields are annualized. The denominator in the yield percentage is based on quarterly average carrying values for all asset types except for fixed maturities which are based on amortized cost, net of allowance. Amounts for fixed maturities, short-term investments and cash equivalents are also netted for securities lending activity (i.e., income netted for rebate expenses and asset values netted for security lending liabilities). A yield is not presented for other investments as it is not considered a meaningful measure of investment performance. Yields exclude investment income and assets related to assets supporting experience-rated contractholder liabilities where the investment results generally accrue to contractholders and investment income and assets related to other investments.
(3) Excludes commercial loans and assets supporting experience-rated contractholder liabilities where the investment results generally accrue to contractholders, assets of our investment management operations, including assets that are managed for third parties. assets classified as "Separate account assets" on our balance sheet and investments that support customer liabilities reinsured under coinsurance with funds withheld and modified coinsurance arrangements.
(4) Includes fixed maturity securities classified as available-for-sale and held-to-maturity and excludes fixed maturity securities classified as trading, which are included in "Other investments." Realized gains (losses) for "Other investments" includes changes in fair value of product-related and other derivatives and embedded derivatives.
(5) Includes invested income of assets supporting experience-rated contractholder liabilities where the investment results generally accrue to contractholders and investment management operations.
(6) Includes investments that support customer liabilities reinsured under coinsurance with funds withheld and modified coinsurance arrangements.
Page 30

Prudential Financial, Inc.
image9.jpg
Quarterly Financial Supplement
First Quarter 2025
INVESTMENT RESULTS - JAPANESE INSURANCE OPERATIONS
(in millions)
Three Months Ended March 31,
2025 2024
Investment Income Realized Gains (Losses) Investment Income Realized Gains (Losses)
Yield (1) Amount Yield (1) Amount
Japanese Insurance Operations:
Fixed maturities (2) 3.18  % 1,094  111  3.01  % 1,051  276 
Equity securities 2.14  % —  1.14  % — 
Commercial mortgage and other loans 3.82  % 151  (6) 3.76  % 164  (19)
Policy loans 3.83  % 25  —  3.79  % 25  — 
Short-term investments and cash equivalents 3.96  % 37  —  6.14  % 25  (1)
Gross investment income before investment expenses 3.26  % 1,316  105  3.10  % 1,270  256 
Investment expenses -0.13  % (82) —  -0.12  % (80) — 
Subtotal 3.13  % 1,234  105  2.98  % 1,190  256 
Other investments (2) 142  56  144  (307)
Total 1,376  161  1,334  (51)
__________
(1) Yields are based on net investment income as reported under U.S. GAAP and as such do not include certain interest-related items, such as settlements of duration management swaps which are included in realized investment gains and losses and included in adjusted operating income. For interim periods, yields are annualized. The denominator in the yield percentage is based on quarterly average carrying values for all asset types except for fixed maturities which are based on amortized cost, net of allowance. Amounts for fixed maturities, short-term investments and cash equivalents are also netted for securities lending activity (i.e., income netted for rebate expenses and asset values netted for security lending liabilities). A yield is not presented for other investments as it is not considered a meaningful measure of investment performance. Yields exclude investment income and assets related to assets supporting experience-rated contractholder liabilities where the investment results generally accrue to contractholders and investment income and assets related to other investments.
(2) Includes fixed maturity securities classified as available-for-sale and held-to-maturity and excludes fixed maturity securities classified as trading, which are included in "Other investments." Realized gains (losses) for "Other investments" includes changes in fair value of product-related and other derivatives and embedded derivatives.
Page 31

Prudential Financial, Inc.
image9.jpg
Quarterly Financial Supplement
First Quarter 2025
INVESTMENT RESULTS - EXCLUDING FUNDS WITHHELD AND JAPANESE INSURANCE OPERATIONS (1)
(in millions)
Three Months Ended March 31,
2025 2024
Investment Income Realized Gains (Losses) Investment Income Realized Gains (Losses)
Yield (2) Amount Yield (2) Amount
Excluding Funds Withheld and Japanese Insurance Operations (3):
Fixed maturities (4) 5.41  % 2,219  (71) 5.13  % 2,017  (97)
Equity securities 2.09  % 28  —  2.85  % 25  — 
Commercial mortgage and other loans 4.73  % 449  (44) 4.36  % 363  (23)
Policy loans 4.98  % 48  —  4.93  % 47  — 
Short-term investments and cash equivalents 5.15  % 193  —  7.08  % 224  (1)
Gross investment income before investment expenses 5.19  % 2,937  (115) 5.06  % 2,676  (121)
Investment expenses -0.18  % (201) —  -0.19  % (182) — 
Subtotal 5.01  % 2,736  (115) 4.87  % 2,494  (121)
Other investments (4) 143  (352) 167  (69)
Total 2,879  (467) 2,661  (190)
__________
(1) Excludes Closed Block division.
(2) Yields are based on net investment income as reported under U.S. GAAP and as such do not include certain interest-related items, such as settlements of duration management swaps which are included in realized investment gains and losses and included in adjusted operating income. For interim periods, yields are annualized. The denominator in the yield percentage is based on quarterly average carrying values for all asset types except for fixed maturities which are based on amortized cost, net of allowance. Amounts for fixed maturities, short-term investments and cash equivalents are also netted for securities lending activity (i.e., income netted for rebate expenses and asset values netted for security lending liabilities). A yield is not presented for other investments as it is not considered a meaningful measure of investment performance. Yields exclude investment income and assets related to assets supporting experience-rated contractholder liabilities where the investment results generally accrue to contractholders and investment income and assets related to other investments.
(3) Excludes assets supporting experience-rated contractholder liabilities where the investment results generally accrue to contractholders, assets of our investment management operations, including assets that are managed for third parties and assets classified as "Separate account assets" on our balance sheet and investments that support customer liabilities reinsured under coinsurance with funds withheld and modified coinsurance arrangements.
(4) Includes fixed maturity securities classified as available-for-sale and excludes fixed maturity securities classified as trading, which are included in "Other investments." Realized gains (losses) for "Other investments" includes changes in fair value of product-related and other derivatives and embedded derivatives.
Page 32


Prudential Financial, Inc.
image9.jpg
Quarterly Financial Supplement
First Quarter 2025
COMBINED STATEMENTS OF OPERATIONS - AOI TO U.S. GAAP RECONCILIATION OF REVENUES AND BENEFITS AND EXPENSES
(in millions)
Three Months Ended March 31, 2025 Three Months Ended March 31, 2024
Reconciling Items Reconciling Items
Adjusted Operating Income (Loss) basis (1) Total realized investment gains (losses), net, and related charges and adjustments Change in value of market risk benefits, net of related hedging gains (losses) Market experience updates Closed Block Division Other Divested and Run-off Businesses Equity in earnings of joint ventures and other operating entities, and earnings attributable to noncontrolling interests and redeemable noncontrolling interests Other adjustments (2) U.S. GAAP Adjusted Operating Income (Loss) basis (1) Total realized investment gains (losses), net, and related charges and adjustments Change in value of market risk benefits, net of related hedging gains (losses) Market experience updates Closed Block Division Other Divested and Run-off Businesses Equity in earnings of joint ventures and other operating entities, and earnings attributable to noncontrolling interests and redeemable noncontrolling interests Other adjustments (2) U.S. GAAP
Revenues:
Premiums 6,446  —  —  —  417  137  —  —  7,000  15,006  —  —  (1) 409  123  —  —  15,537 
Policy charges and fee income 1,108  46  —  —  —  —  —  1,157  1,056  50  —  (57) —  —  —  1,056 
Net investment income 4,519  (3) —  —  493  121  —  —  5,130  4,120  (4) —  —  514  134  —  —  4,764 
Realized investment gains (losses), net (3) (157) (489) —  —  (57) (27) —  —  (730) (102) (85) —  —  (125) —  —  (308)
Asset management fees, commissions and other income 1,496  (190) —  —  (33) 23  (32) —  1,264  1,626  340  —  —  164  246  (39) —  2,337 
Change in value of market risk benefits, net of related hedging gains (losses) —  —  (351) —  —  —  —  —  (351) —  —  123  —  —  —  —  —  123 
Total revenues 13,412  (636) (351) 820  254  (32) —  13,470  21,706  301  123  (58) 962  514  (39) —  23,509 
Benefits and expenses:
Insurance and annuity benefits 7,344  —  729  208  —  —  8,285  15,774  50  —  (1) 859  202  —  —  16,884 
Change in estimates of liability for future policy benefits (14) —  (38) —  (1) —  —  (50) 15  —  (25) —  (9) —  —  (17)
Interest credited to policyholders' account balances 1,083  (325) —  —  28  39  —  —  825  902  304  —  —  30  47  —  —  1,283 
Interest expense 522  —  —  —  (2) —  —  522  529  —  —  —  (1) —  —  530 
Deferral of acquisition costs (684) (98) —  —  —  —  —  —  (782) (647) —  —  —  —  (1) —  —  (648)
Amortization of acquisition costs 376  28  —  —  —  —  —  407  362  —  —  —  —  375 
Operating expenses (4) 1,624  —  —  —  65  43  —  (28) 1,704  1,832  —  —  —  72  223  —  2,135 
Variable expenses (4) 1,641  —  —  —  19  14  (35) —  1,639  1,504  —  —  —  83  (12) —  1,577 
Total benefits and expenses 11,892  (390) —  (36) 842  305  (35) (28) 12,550  20,271  364  —  (26) 965  549  (12) 22,119 
__________
(1) See page 36 for a definition of adjusted operating income.
(2) Represents adjustments not included in the above reconciling items, including certain components of consideration for business acquisitions, which are recognized as compensation expense over the requisite service periods.
(3) Includes realized gains and losses from sales of funds withheld and modified coinsurance assets not passed back to reinsurers of $(55) million and $(63) million for three months ended March 31, 2025 and March 31, 2024, respectively. Also includes changes in the value of the funds withheld and modified coinsurance embedded derivatives associated with available-for-sale securities of $(104) million and $262 million and certain derivatives of $5 million and $(16) million for three months ended March 31, 2025 and March 31, 2024, respectively.
(4) Prior period amounts have been updated to conform to current period presentation.


Page 33

Prudential Financial, Inc.
image9.jpg
Quarterly Financial Supplement
First Quarter 2025
COMBINED STATEMENTS OF OPERATIONS - AOI TO U.S. GAAP RECONCILIATION OF REVENUES AND BENEFITS AND EXPENSES
(in millions)
Three Months Ended June 30, 2024 Three Months Ended September 30, 2024
Reconciling Items Reconciling Items
Adjusted Operating Income (Loss) basis (1) Total realized investment gains (losses), net, and related charges and adjustments Change in value of market risk benefits, net of related hedging gains (losses) Market experience updates Closed Block Division Other Divested and Run-off Businesses Equity in earnings of joint ventures and other operating entities, and earnings attributable to noncontrolling interests and redeemable noncontrolling interests Other adjustments (2) U.S. GAAP Adjusted Operating Income (Loss) basis (1) Total realized investment gains (losses), net, and related charges and adjustments Change in value of market risk benefits, net of related hedging gains (losses) Market experience updates Closed Block Division Other Divested and Run-off Businesses Equity in earnings of joint ventures and other operating entities, and earnings attributable to noncontrolling interests and redeemable noncontrolling interests Other adjustments (2) U.S. GAAP
Revenues:
Premiums 7,277  —  —  —  433  110  —  —  7,820  12,527  —  —  393  124  —  —  13,045 
Policy charges and fee income 1,061  22  —  —  —  —  —  1,085  1,098  48  —  (35) —  —  —  —  1,111 
Net investment income 4,218  (5) —  —  509  127  —  —  4,849  4,436  (3) —  —  504  118  —  —  5,055 
Realized investment gains (losses), net (3) (156) 198  —  —  (174) (34) —  —  (166) (191) (1,428) —  —  (233) —  —  (1,844)
Asset management fees, commissions and other income 1,449  11  —  —  43  106  (17) —  1,592  1,619  408  —  —  153  134  (45) —  2,269 
Change in value of market risk benefits, net of related hedging gains (losses) —  —  (297) —  —  —  —  —  (297) —  —  (146) —  —  —  —  —  (146)
Total revenues 13,849  226  (297) —  811  311  (17) —  14,883  19,489  (975) (146) (34) 817  384  (45) —  19,490 
Benefits and expenses:
Insurance and annuity benefits 8,137  (47) —  (2) 766  186  —  —  9,040  13,321  (13) —  (2) 714  196  —  —  14,216 
Change in estimates of liability for future policy benefits (29) 10  —  (45) —  (112) —  —  (176) 66  10  —  95  —  —  —  180 
Interest credited to policyholders' account balances 952  80  —  —  29  41  —  —  1,102  1,038  (243) —  —  28  40  —  —  863 
Interest expense 480  —  —  —  —  —  485  485  —  —  —  —  —  —  489 
Deferral of acquisition costs (614) —  —  —  —  —  —  —  (614) (636) —  —  —  —  —  —  —  (636)
Amortization of acquisition costs 363  —  —  —  —  375  356  —  —  —  —  —  367 
Operating expenses (4) 1,511  —  —  —  72  114  —  1,701  1,717  —  —  —  68  80  —  1,868 
Variable expenses (4) 1,489  —  —  —  —  39  26  1,555  1,582  —  —  —  (2) —  1,590 
Total benefits and expenses 12,289  51  —  (47) 871  273  26  13,468  17,929  (238) —  93  815  337  (2) 18,937 
__________
(1) See page 36 for a definition of adjusted operating income.
(2) Represents adjustments not included in the above reconciling items, including certain components of consideration for business acquisitions, which are recognized as compensation expense over the requisite service periods.
(3) Includes realized gains and losses from sales of funds withheld and modified coinsurance assets not passed back to reinsurers of $(94) million and $(92) million for three months ended June 30, 2024 and September 30, 2024, respectively. Also includes changes in the value of the funds withheld and modified coinsurance embedded derivatives associated with available-for-sale securities of $212 million and $(547) million and certain derivatives of $(4) million and $21 million for three months ended June 30, 2024 and September 30, 2024, respectively.
(4) Prior period amounts have been updated to conform to current period presentation.





Page 34




Prudential Financial, Inc.
image9.jpg
Quarterly Financial Supplement
First Quarter 2025
COMBINED STATEMENTS OF OPERATIONS - AOI TO U.S. GAAP RECONCILIATION OF REVENUES AND BENEFITS AND EXPENSES
(in millions)
Three Months Ended December 31, 2024
Reconciling Items
Adjusted Operating Income (Loss) basis (1) Total realized investment gains (losses), net, and related charges and adjustments Change in value of market risk benefits, net of related hedging gains (losses) Market experience updates Closed Block Division Other Divested and Run-off Businesses Equity in earnings of joint ventures and other operating entities, and earnings attributable to noncontrolling interests and redeemable noncontrolling interests Other adjustments (2) U.S. GAAP
Revenues:
Premiums 5,935  —  —  (1) 455  106  —  —  6,495 
Policy charges and fee income 1,062  (21) —  —  —  —  —  1,046 
Net investment income 4,601  (5) —  —  521  124  —  —  5,241 
Realized investment gains (losses), net (3) (136) (664) —  —  (237) (74) —  —  (1,111)
Asset management fees, commissions and other income 1,547  (603) —  —  (42) 61  (34) —  929 
Change in value of market risk benefits, net of related hedging gains (losses) —  —  (77) —  —  —  —  —  (77)
Total revenues 13,009  (1,293) (77) 697  217  (34) —  12,523 
Benefits and expenses:
Insurance and annuity benefits 6,843  —  644  181  —  —  7,677 
Change in estimates of liability for future policy benefits 56  11  —  (58) —  (33) —  —  (24)
Interest credited to policyholders' account balances 1,057  206  —  —  30  41  —  —  1,334 
Interest expense 525  —  —  —  (2) —  —  526 
Deferral of acquisition costs (704) —  —  —  —  —  —  —  (704)
Amortization of acquisition costs 364  —  —  —  —  —  375 
Operating expenses (4) 1,810  —  —  —  71  40  —  1,923 
Variable expenses (4) 1,687  —  —  —  (131) 1,565 
Total benefits and expenses 11,638  232  —  (56) 749  237  (131) 12,672 
__________
(1) See page 36 for a definition of adjusted operating income.
(2) Represents adjustments not included in the above reconciling items, including certain components of consideration for business acquisitions, which are recognized as compensation expense over the requisite service periods.
(3) Includes realized gains and losses from sales of funds withheld and modified coinsurance assets not passed back to reinsurers of $(178) million for three months ended December 31, 2024. Also includes changes in the value of the funds withheld and modified coinsurance embedded derivatives associated with available-for-sale securities of $509 million and certain derivatives of $(30) million for three months ended December 31, 2024.
(4) Prior period amounts have been updated to conform to current period presentation.
Page 35

Prudential Financial, Inc.
image9.jpg
Quarterly Financial Supplement
First Quarter 2025
KEY DEFINITIONS AND FORMULAS
1. Adjusted operating income before income taxes:
Adjusted operating income is a non-GAAP measure used by the Company to evaluate segment performance and to allocate resources. Adjusted operating income excludes “Realized investment gains (losses), net, and related charges and adjustments." A significant element of realized investment gains and losses are impairments and credit-related and interest rate-related gains and losses. Impairments and losses from sales of credit-impaired securities, the timing of which depends largely on market credit cycles, can vary considerably across periods. The timing of other sales that would result in gains or losses, such as interest rate-related gains or losses, is largely subject to our discretion and influenced by market opportunities as well as capital and other factors.
Realized investment gains (losses) within certain businesses for which such gains (losses) are a principal source of earnings, and those associated with terminating hedges of foreign currency earnings and current period yield adjustments are included in adjusted operating income. Adjusted operating income generally excludes realized investment gains and losses from products that contain embedded derivatives, and from associated derivative portfolios that are part of an asset-liability management program related to the risk of those products. Adjusted operating income also excludes gains and losses from changes in value of certain assets and liabilities relating to foreign currency exchange movements that have been economically hedged or considered part of our capital funding strategies for our international subsidiaries, as well as gains and losses on certain investments that are designated as trading. Adjusted operating income also excludes investment gains and losses on assets supporting experience-rated contractholder liabilities and changes in experience-rated contractholder liabilities due to asset value changes, because these recorded changes in asset and liability values are expected to ultimately accrue to contractholders. Adjusted operating income excludes the changes in fair value of equity securities that are recorded in net income. Additionally, adjusted operating income excludes the impact of annual assumption updates and other refinements included in the above items.
Adjusted operating income excludes “Change in value of market risk benefits, net of related hedging gains (losses)”, which reflects the impact from changes in current market conditions, and market experience updates, reflecting the immediate impacts in current period results from changes in current market conditions on estimates of profitability, which we believe enhances the understanding of underlying performance trends. Adjusted operating income also excludes the results of Divested and Run-off Businesses, which are not relevant to our ongoing operations and discontinued operations and earnings attributable to noncontrolling interests and redeemable noncontrolling interests, each of which is presented as a separate component of net income under GAAP. Additionally, adjusted operating income excludes other items, such as certain components of the consideration for acquisitions, which are recognized as compensation expense over the requisite service periods, and goodwill impairments. Earnings attributable to noncontrolling interests and redeemable noncontrolling interests is presented as a separate component of net income under GAAP and excluded from adjusted operating income.
Adjusted operating income does not equate to "Net income" as determined in accordance with U.S. GAAP. Adjusted operating income is not a substitute for income determined in accordance with U.S. GAAP, and our definition of adjusted operating income may differ from that used by other companies. The items above are important to an understanding of our overall results of operations. However, we believe that the presentation of adjusted operating income as we measure it for management purposes enhances the understanding of our results of operations by highlighting the results from ongoing operations and the underlying profitability of our businesses. Trends in the underlying profitability of our businesses can be more clearly identified without the fluctuating effects of the items described above.
2. After-tax adjusted operating income:
Adjusted operating income before taxes, as defined above, less the income tax effect applicable to adjusted operating income before taxes. The tax effect associated with pre-tax adjusted operating income is based on applicable domestic and foreign tax regulations inclusive of pertinent adjustments.
3. Annualized New Business Premiums:
Premiums from new sales that are expected to be collected over a one year period. Group insurance annualized new business premiums exclude new premiums resulting from rate changes on existing policies, from additional coverage issued under our Servicemembers' Group Life Insurance contract, and from excess premiums on group universal life insurance that build cash value but do not purchase face amounts. Group insurance annualized new business premiums include premiums from the takeover of claim liabilities. Excess (unscheduled) and single premium business for the company's domestic individual life and international operations are included in annualized new business premiums based on a 10% credit. Amounts ascribed to Life Consultants include production by captive agents associated with the Japan operation.
4. Assets Under Administration:
Fair market value of assets in client accounts and mortgage servicing assets, which are reported on an unpaid principal balance basis, that are not included in Assets Under Management. Prudential does not receive a management fee on these assets, but may receive a fee for executing trades, custody or record keeping services, or servicing the mortgage loans. In addition, fair market value of assets for which Prudential provides non-discretionary investment advice and receives a fee.
5. Assets Under Management:
Fair market value of assets directly managed by Prudential or joint ventures of which Prudential has at least 50% ownership, and assets invested in investment options included in the Company’s products that are managed by third party sub-advised managers at the discretion of Prudential. This includes externally managed modified coinsurance for both Hartford and Allstate. It also includes the fair value of derivatives used in various portfolio management strategies related to the portfolio’s invested assets, regardless of the hedge accounting designation, but excludes direct hedges of product liabilities and expenses.
6. Book value per share of Common Stock:
GAAP equity attributed to Prudential Financial, Inc. divided by the number of common shares outstanding at end of period, on a diluted basis. Adjusted book value per common share is a non-GAAP measure. This non-GAAP measure augments the understanding of our financial position by providing a measure of net worth that is primarily attributable to our business operations, separate from the portion that is affected by capital and currency market conditions including the removal of the associated accounting impacts of the remeasurement of certain insurance liabilities and investments that are marked to market through AOCI under GAAP, and the cumulative change in fair value of funds withheld embedded derivatives related to unrealized gains and losses on available-for-sale securities and certain derivatives associated with customer liabilities reinsured under coinsurance with funds withheld and modified coinsurance arrangements. However, adjusted book value per common share is not a substitute for book value per share including AOCI determined in accordance with GAAP, and the adjustments made to derive the measure are important to an understanding of our overall financial position.

Page 36

Prudential Financial, Inc.
image9.jpg
Quarterly Financial Supplement
First Quarter 2025
KEY DEFINITIONS AND FORMULAS
7. Borrowings - Capital Debt:
Debt utilized to meet the capital requirements of our business.
8. Borrowings - Operating Debt:
Debt utilized for business funding to meet specific purposes, which may include activities associated with our PGIM and Assurance IQ businesses. Operating debt also consists of debt issued to finance specific portfolios of investment assets, the proceeds from which will service the debt. Specifically, this includes assets supporting reserve requirements under Regulation XXX and Guideline AXXX, as well as funding for institutional and insurance company portfolio cash flow timing differences.
9. Divested and Run-off Businesses:
Businesses that have been or will be sold or exited, including businesses that have been placed in wind down status that do not qualify for “discontinued operations” accounting treatment under U.S. GAAP.
10. Earned Premiums:
The portion of premium, net of returns to participating policyholders and amounts ceded, that represents coverage already provided or that belongs to the insurer based on the part of the policy period that has passed.
11. General Account:
Includes assets of the insurance companies for which the Company bears the investment risk. These generally include assets supporting "Future Policy Benefits" and "Policyholders' Account Balances". General account assets also include assets of the parent company, Prudential Financial, Inc. and excludes assets recognized for statutory purposes that are specifically allocated to a separate account.
12. Group Insurance Benefits Ratios:
Ratio of policyholder benefits to earned premiums, policy charges and fee income.
13. Group Life Insurance and Group Disability Insurance Administrative Expense Ratios:
Ratio of operating and variable expenses (excluding commissions) to net premiums plus policy charges and fee income, excluding third party administrators passthrough fees and expenses.
14. Individual Retirement Strategies Account Values in General Account and Separate Account:
Amounts represent the breakdown of invested customer funds in annuities either written or reinsured by the Company.
15. Individual Retirement Strategies - Net Amounts at Risk:
Living Benefit Features - For guarantees of benefits that are payable at annuitization, the net amount at risk is generally defined as the present value of the minimum guaranteed annuity payments available to the contractholder determined in accordance with the terms of the contract in excess of the current account balance. For guarantees of benefits that are payable at withdrawal, the net amount at risk is generally defined as the present value of the minimum guaranteed withdrawal payments available to the contractholder determined in accordance with the terms of the contract in excess of the current account balance. For guarantees of accumulation balances, the net amount at risk is generally defined as the guaranteed minimum accumulation balance minus the current account balance.
Death Benefit Features - Net amount at risk is generally defined as the current guaranteed minimum death benefit in excess of the current account balance at the balance sheet date.
16. Insurance and Annuity Benefits:
Total death benefits, annuity benefits, disability benefits, other policy benefits, and losses paid or incurred, under insurance and annuity contracts, plus the change in reserves for future policy benefits, losses and loss adjustment expenses.
17. International Life Planners:
Captive insurance Advisors from Prudential of Japan and Brazil.
18. Life Consultants:
Captive insurance agents for Gibraltar Life.
Page 37

Prudential Financial, Inc.
image9.jpg
Quarterly Financial Supplement
First Quarter 2025
KEY DEFINITIONS AND FORMULAS
19. Non-recourse and Limited-recourse Debt:
Limited and non-recourse borrowing is where the debt holder is only entitled to collect against the assets pledged to the debt as collateral or has very limited rights to collect against other assets.
20. Other Related Revenues:
Other related revenues include incentive fees, transaction fees, seed and co-investment results, and commercial mortgage revenues.
21. PGIM Asset Under Management:
Institutional Customers - Third Party - Consists of third-party institutional assets.
Retail Customers - Third Party - Consists of individual mutual funds and third-party sub-advisory relationships.
Affiliated - Includes the Company's general account assets, as well as certain separate account assets of the Company's insurance and retirement businesses managed by PGIM.
Public Equity - Represents stock ownership interest in a corporation or partnership (excluding hedge funds) or real estate investment trust.
Public Fixed Income - Represents debt instruments that pay fixed interest and usually have a maturity (excluding mortgages).
Real Estate - Includes direct real estate equity and real estate mortgages.
Private Credit and Other Alternatives - Includes private credit, private equity, hedge funds and other alternative strategies.
Multi-Asset - Includes funds or products that invest in more than one asset class, balancing equity and fixed income funds and target date funds.
22. Policy Persistency - Group Insurance:
Percentage of the premiums in force at the end of the prior year that are still in force at the end of the period (excluding Servicemembers' Group Life Insurance and Prudential Employee Benefit Plan).
23. Policy Persistency - International Businesses:
13 month persistency represents the average percentage of face amount of policies that are still in force at their 13th policy month. 25 month persistency represents the average percentage of face amount of policies that are still in force at their 25th policy month.
24. Prudential Advisors:
Captive financial professionals in our insurance operations in the United States.
25. Prudential Financial, Inc. Equity:
Amount of capital assigned to each of the Company's segments for purposes of measuring segment adjusted operating income before income taxes, established at a level which management considers necessary to support the segment's risks. Represents all of Prudential Financial, Inc. equity that is not attributable to noncontrolling interests and redeemable noncontrolling interests.
26. Separate Accounts:
Assets of our insurance companies allocated under certain policies and contracts that are segregated from the general account and other separate accounts. The policyholder or contractholder predominantly bears the risk of investments held in a separate account.
27. Wrap-Fee Products:
Investment products generating asset-based fees in which the funds of the customer are generally invested in other investment products such as mutual funds.

Page 38

Prudential Financial, Inc.
image9.jpg
Quarterly Financial Supplement
First Quarter 2025
RATINGS AND INVESTOR INFORMATION
FINANCIAL STRENGTH RATINGS
as of April 30, 2025
Standard & Fitch
A.M. Best* Poor's Moody's* Ratings*
The Prudential Insurance Company of America A+ AA- Aa3 AA-
PRUCO Life Insurance Company A+ AA- Aa3 AA-
PRUCO Life Insurance Company of New Jersey A+ AA- NR AA-
The Prudential Life Insurance Co., Ltd. (Prudential of Japan) NR A+ NR NR
Gibraltar Life Insurance Company, Ltd. NR A+ NR NR
The Prudential Gibraltar Financial Life Insurance Co. Ltd. NR A+ NR NR
CREDIT RATINGS:
as of April 30, 2025
Prudential Financial, Inc.:
  Short-Term Borrowings AMB-1 A-1 P-2 F1
  Long-Term Senior Debt a- A A3 A-
  Junior Subordinated Long-Term Debt bbb BBB+ Baa1 BBB
The Prudential Insurance Company of America:
  Capital and surplus notes a A A2 A
Prudential Funding, LLC:
  Short-Term Debt AMB-1 A-1+ P-1 F1+
  Long-Term Senior Debt a+ AA- (P)A1 NR
PRICOA Global Funding I:
  Long-Term Senior Debt aa- AA- Aa3 AA-
 * NR indicates not rated.
INVESTOR INFORMATION:
Corporate Office:
Prudential Financial, Inc.
751 Broad Street
Newark, New Jersey 07102
Common Stock:
Common Stock of Prudential Financial, Inc. is traded on the New York Stock Exchange under the symbol PRU.
For more information, please visit our website at investor.prudential.com.
Page 39