株探米国株
日本語 英語
エドガーで原本を確認する
0001333986false00013339862025-08-052025-08-050001333986exch:XNYSus-gaap:CommonClassAMember2025-08-052025-08-050001333986exch:XNYSus-gaap:SeriesAPreferredStockMember2025-08-052025-08-050001333986exch:XNYSus-gaap:SeriesCPreferredStockMember2025-08-052025-08-05

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): August 5, 2025
equitableimage.jpg
Equitable Holdings, Inc.
(Exact name of registrant as specified in its charter)
Delaware 001-38469 90-0226248
(State or other jurisdiction of (Commission File Number) (I.R.S. Employer
incorporation or organization) Identification No.)
1345 Avenue of the Americas, New York, New York                     10105
(Address of principal executive offices) (Zip Code)
(212) 554-1234
(Registrant’s telephone number, including area code)
Not Applicable
(Former name or address, if changed since last report)
Check the appropriate box below if the Form 8-K filing is intended to simultaneously satisfy the filing obligation of the registrant under any of the following provisions:
☐    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 Name of Exchange on which registered
Common Stock EQH New York Stock Exchange
Depositary Shares, each representing a 1/1,000th interest in a share of Fixed Rate Noncumulative Perpetual Preferred Stock, Series A EQH PR A New York Stock Exchange
Depositary Shares, each representing a 1/1,000th interest in a share of Fixed Rate Noncumulative Perpetual Preferred Stock, Series C EQH PR C New York Stock Exchange
Indicate by check mark whether the registrant is an emerging growth company as defined in Rule 405 under the Securities Act (17 CFR 230.405) or Rule 12b-2 under the Exchange Act (17 CFR 240.12b-2).
Emerging growth company ☐
If an emerging growth company, indicate by check mark if the registrant has elected not to use the extended transition period for complying with any new or revised financial accounting standards provided pursuant to Section 13(a) of the Exchange Act. ☐



Item 2.02    Results of Operations and Financial Condition.
On August 5, 2025, Equitable Holdings, Inc. (“EQH”) issued a press release announcing its financial results for the quarter ended June 30, 2025. A copy of the press release containing this information is furnished as Exhibit 99.1 hereto and is incorporated herein by reference. In addition, more detailed financial information may be found in EQH’s Financial Supplement for the quarter ended June 30, 2025. A copy of the Financial Supplement for the quarter ended June 30, 2025 is furnished as Exhibit 99.2 hereto and is incorporated herein by reference.
As provided in General Instruction B.2 of Form 8-K, the information and exhibits provided pursuant to this Item 2.02 shall not be deemed to be “filed” for purposes of Section 18 of the Securities Exchange Act of 1934, as amended (the “Exchange Act”), or otherwise subject to the liability of that section, nor shall they be deemed to be incorporated by reference in any filing under the Securities Act of 1933, as amended (the “Securities Act”), or the Exchange Act, except as shall be expressly set forth by specific reference in such a filing.
Item 7.01    Regulation FD Disclosure.
In connection with its earnings call for the quarter ended June 30, 2025, EQH has prepared a presentation for use with investors and other members of the investment community, which will be accessible via EQH’s investor relations website at https://ir.equitableholdings.com at 4:15 p.m. ET on Tuesday, August 5, 2025.
As provided in General Instruction B.2 of Form 8-K, the information provided pursuant to this Item 7.01 shall not be deemed to be “filed” for purposes of Section 18 of the Exchange Act, or otherwise subject to the liability of that section, nor shall it be deemed to be incorporated by reference in any filing under the Securities Act or the Exchange Act, except as shall be expressly set forth by specific reference in such a filing.
Item 9.01    Financial Statements and Exhibits.

(d) Exhibits
Exhibit No. Description of Exhibit
Press release of Equitable Holdings, Inc., dated August 5, 2025 (furnished and not filed)
Financial Supplement for the quarter ended June 30, 2025 (furnished and not filed)
104 Cover Page Interactive Data File (embedded within the Inline XBRL document).




SIGNATURE
Pursuant to the requirements of the Securities Exchange Act of 1934, the registrant has duly caused this report to be signed on its behalf by the undersigned hereunto duly authorized.
 
EQUITABLE HOLDINGS, INC.
Date: August 5, 2025
By:
/s/ William Eckert
Name:
William Eckert
Title:
Chief Accounting Officer
(Principal Accounting Officer)


EX-99.1 2 eqh2q2025earningsrelease.htm EX-99.1 Document


EQUITABLE HOLDINGS REPORTS SECOND QUARTER 2025 RESULTS
_______________________________________
•Closed Individual Life reinsurance transaction with RGA on July 31st, generating over $2 billion of value and reducing mortality exposure by 75%

•Combined NAIC RBC ratio over 500% following the Life reinsurance transaction and $1.7 billion of planned insurance subsidiary dividends to Holdings in the second half of 2025

•Positive net flows of $1.9 billion in Retirement1 and $2.0 billion in Wealth Management; active net outflows of $4.8 billion in Asset Management

•Net loss of $349 million, or $(1.21) per share

•Non-GAAP operating earnings2 of $352 million, or $1.10 per share; adjusting for notable items3, Non-GAAP operating earnings were $447 million, or $1.41 per share

•Returned $318 million to shareholders in the second quarter, above 60-70% payout ratio target

_______________________________________
New York, NY, August 5, 2025 — Equitable Holdings, Inc. (“Equitable Holdings”, “Holdings”, or the “Company”) (NYSE: EQH) today announced financial results for the second quarter ended June 30, 2025.
“We reported second quarter Non-GAAP operating earnings per share of $1.10, or $1.41 excluding notable items, down 8% from the prior year quarter. While results were below our expectations in the quarter, primarily due to elevated mortality in our Individual Life block, we continue to see strong organic growth momentum, highlighted by net flows of $1.9 billion in Retirement and $2.0 billion in Wealth Management. In addition, we achieved several strategic milestones. Most notably, we closed our Individual Life reinsurance transaction with RGA on July 31st creating over $2 billion of value, further strengthening our balance sheet and reducing our exposure to future mortality claims by 75%. This will enhance focus on our core growth drivers of retirement, asset management and wealth management and drive significant shareholder value as we redeploy the proceeds,” said Mark Pearson, President and Chief Executive Officer.

Mr. Pearson concluded, “Looking forward, we see strong growth momentum, supported by the flywheel benefits of our integrated business model. We expect earnings per share growth to accelerate in the second half of 2025 and remain confident in achieving our 2027 financial targets of $2 billion in annual cash generation, a 12-15% earnings per share growth CAGR, and a 60-70% payout ratio.”








1 Retirement includes Individual Retirement and Group Retirement segments.
2 This press release includes certain Non-GAAP financial measures. More information on these measures and reconciliations to the most comparable U.S. GAAP measures can be found in the “Use of Non-GAAP Financial Measures” section of this release.
3 Please refer to Exhibit 1 for a detailed reconciliation and definitions related to notable items.

1




Consolidated Results
Second Quarter
(in millions, except per share amounts or unless otherwise noted) 2025 2024
Total Assets Under Management/Administration (“AUM/A”, in billions) $ 1,070  $ 987 
Net income (loss) attributable to Holdings (349) 428 
    Net income (loss) attributable to Holdings per common share (1.21) 1.23 
Non-GAAP operating earnings 352  495 
    Non-GAAP operating earnings per common share (“EPS”) 1.10  1.43 
As of June 30, 2025, total AUM/A was $1.1 trillion, a year-over-year increase of 8%, driven by positive net flows and higher markets over the prior twelve months.
Net income (loss) attributable to Holdings for the second quarter of 2025 was $(349) million compared to $428 million in the second quarter of 2024.

Non-GAAP operating earnings in the second quarter of 2025 were $352 million compared to $495 million in the second quarter of 2024. Adjusting for notable items4 of $95 million, second quarter 2025 Non-GAAP operating earnings were $447 million or $1.41 per share.
As of June 30, 2025, book value per common share including accumulated other comprehensive income (“AOCI”) was $(0.26). Book value per common share excluding AOCI was $24.37. Both of these measures reflect The Company’s 69% ownership stake in AllianceBernstein (“AB”) at book value. Book value per common share excluding AOCI but with AB reflected at fair market value was $40.89.
4 Please refer to Exhibit 1 for detailed reconciliation and definitions related to notable items.

2


Business Highlights
•Second quarter 2025 business segment highlights:
◦Individual Retirement (“IR”) reported net inflows of $1.7 billion, and first year premiums of $4.8 billion were up 7% over the prior year.
◦Group Retirement (“GR”) reported net inflows of $217 million, with net inflows in the institutional and tax-exempt channels, partially offset by net outflows in the corporate channel.
◦Asset Management (AllianceBernstein or “AB”)5 reported active net outflows of $4.8 billion which were concentrated in April due to market volatility.
◦Protection Solutions (“PS”) reported $776 million of gross written premiums, with accumulation-oriented VUL first year premiums up 14% and Employee Benefits first year premiums up 7% over the prior year.
◦Wealth Management (“WM”) reported advisory net inflows of $2.0 billion, with total assets under administration reaching $110 billion.
◦Legacy (“L”) had $580 million of net outflows and is running off at $2-$3 billion annually.
•Capital management program:
◦The Company returned $318 million to shareholders in the second quarter, including $82 million of quarterly cash dividends and $236 million of share repurchases.
◦The Company closed the Individual Life reinsurance transaction on July 31st, which frees over $2 billion of capital and reduces exposure to mortality volatility by 75%.
◦The Company reinsured approximately $30 billion of group annuity liabilities to its Bermuda entity which will improve the visibility into and consistency of future cash generation.
◦The Company expects to take $1.7 billion of dividends to Holdings in the second half of 2025, including $0.7 billion of organic cash generation and $1.0 billion of individual life transaction proceeds. The Company has received approval for any required extraordinary dividends.
◦The Company maintained its strong financial condition with a combined NAIC RBC ratio of greater than 500%, pro-forma for the individual life transaction and planned dividends to Holdings. In addition, the Company reported cash and liquid assets of $0.8 billion at Holdings6 as of quarter end, which is above the $500 million minimum target.
•Delivering shareholder value:

◦The Company has deployed over $15 billion of its $20 billion capital commitment to AB. This supports growth in AB’s Private Markets business, which currently has $77 billion of assets under management.

◦The Company remains on track to achieve its 2027 strategic targets of $150 million of net expense savings and $110 million of incremental general account investment income.
5 Refers to AllianceBernstein L.P. and AllianceBernstein Holding L.P., collectively.
6 Excludes c.$250 million of cash at Holdings which is available to AllianceBernstein through its credit facility with Equitable Holdings.


3


Business Segment Results

Individual Retirement
 (in millions, unless otherwise noted) Q2 2025 Q2 2024
Account value (in billions) $ 118.6  $ 102.3 
Segment net flows (in billions) 1.7  1.9 
Operating earnings (loss) 215  246 
•Account value increased by 16%, driven by market performance and net inflows over the prior twelve months.
•Net inflows of $1.7 billion were modestly lower than the prior year quarter, and first year premiums of $4.8 billion increased by 7%.
•Operating earnings of $215 million were down versus the prior year quarter, primarily due to lower fee-based revenues, higher commission expenses and higher DAC amortization.
•Operating earnings adjusted for notable items7 decreased from $250 million in the prior year quarter to $217 million. Notable items of $2 million in the current period reflect lower net investment income from alternatives.

Group Retirement
 (in millions, unless otherwise noted) Q2 2025 Q2 2024
Account value (in billions)
$ 42.9  $ 39.3 
Segment net flows
217  408 
Operating earnings (loss) 124  125 

•Account value increased by 9%, primarily due to market performance over the prior twelve months.
•Net inflows were $217 million in the second quarter as institutional and tax-exempt net inflows were partially offset by net outflows in corporate and other run-off products.
•Operating earnings decreased from $125 million in the prior year quarter to $124 million, as higher expenses were partially offset by higher fee-based revenues.
•Operating earnings adjusted for notable items8 decreased from $129 million in the prior year quarter to $127 million. Notable items were $3 million in the quarter reflecting lower net investment income from alternatives.

7 Please refer to Exhibit 1 for a detailed reconciliation and definitions related to notable items.
8 Please refer to Exhibit 1 for a detailed reconciliation and definitions related to notable items.
4


Asset Management
 (in millions, unless otherwise noted) Q2 2025 Q2 2024
Total AUM (in billions) $ 829.1  $ 769.5 
Segment net flows (in billions) (6.7) 0.9 
Operating earnings (loss) 131  101 
•AUM increased by 8% due to market performance over the prior twelve months.
•Net outflows were $6.7 billion in the quarter, including net outflows of $4.8 billion in Retail, $1.5 billion in Institutional, and $0.4 billion in Private Wealth. Net outflows were primarily concentrated in April due to market volatility.

•Operating earnings increased from $101 million in the prior year quarter to $131 million, primarily driven by higher base fees and an increased ownership percentage.

Protection Solutions
 (in millions) Q2 2025 Q2 2024
Gross written premiums $ 776  $ 784 
Annualized premiums 102  91 
Operating earnings (loss) (58) 72 
•Annualized premiums increased by 12% year-over-year, driven by growth in Employee Benefits and accumulation-oriented VUL.
•Operating earnings decreased from $72 million in the prior year quarter to $(58) million due to elevated mortality claims.

•Operating earnings adjusted for notable items9 decreased from $81 million in the prior year quarter to $16 million. Notable items of $74 million this period primarily reflect lated reported COLI claims and associated expenses resulting from a third-party administrator issue. In addition, notables reflect lower net investment income from alternatives.














9 Please refer to Exhibit 1 for a detailed reconciliation and definitions related to notable items.

5





Wealth Management
 (in millions, unless otherwise noted) Q2 2025 Q2 2024
Total AUA (in billions) $ 110.3  $ 94.8 
Advisory net new assets (in billions)
2.0  1.6 
Operating earnings (loss) 51  44 
•AUA increased by 16% due to market performance and net inflows over the last twelve months.
•Advisory net inflows were $2.0 billion in the quarter, supported by an 8% year-over-year increase in advisor productivity.
•Operating earnings increased from $44 million in the prior year quarter to $51 million, primarily due to higher advisory and distribution fees.

Legacy
 (in millions) Q2 2025 Q2 2024
Account value (in billions) $ 20.5  $ 21.9 
Net Flows
(580) (667)
Operating earnings (loss) 28  28 

•Account value decreased by 6% versus the prior year period due to expected outflows as the block runs off.
•Net outflows of $580 million were in line with expectations as this business continues to run-off at $2 billion to $3 billion annually.
•Operating earnings of $28 million were flat versus prior year.

Corporate and Other (“C&O”)

The operating loss of $139 million in the second quarter increased from an operating loss of $121 million in the prior year quarter. After adjusting for notable items10, the operating loss increased from $108 million in the prior year quarter to $123 million.
10 Please refer to Exhibit 1 for a detailed reconciliation and definitions related to notable items.

6




Exhibit 1: Notable Items

Notable items represent the impact on results from our annual actuarial assumption review, approximate impacts attributable to significant variances from the Company’s expectations, and other items that the Company believes may not be indicative of future performance. The Company chooses to highlight the impact of these items and give Non-GAAP measures less notable items to provide a better understanding of our results of operations in a given period. Certain figures may not sum due to rounding.
Impact of notable items by segment and Corporate & Other:
Three Months Ended June 30,
(in millions) 2025 2024
Non-GAAP Operating Earnings $ 352  $ 495 
Post-tax Adjustments related to notable items:
Individual Retirement
Group Retirement
Asset Management —  — 
Protection Solutions 74 
Wealth Management —  — 
Legacy —  — 
Corporate & Other 16  13 
Notable items subtotal 95  30 
Impact of actuarial assumption update —  — 
Non-GAAP Operating Earnings, less Notable Items $ 447  $ 525 

Impact of notable items by item category:
Three Months Ended June 30,
(in millions) 2025 2024
Non-GAAP Operating Earnings $ 352  $ 495 
Pre-tax adjustments related to notable Items:
Late reported claims & associated expenses 73  — 
Expenses 26  11 
Alternatives vs. plan 15  25 
Subtotal 114  37 
Tax adjustment (19) (6)
Post-tax impact of notable Items 95  30 
Impact of actuarial assumption update —  — 
Non-GAAP Operating Earnings, less Notable Items $ 447  $ 525 


7



Earnings Conference Call
Equitable Holdings will host a conference call at 9 a.m. ET on August 6, 2025 to discuss its second quarter 2025 results. The conference call webcast, along with additional earnings materials, will be accessible on the company’s investor relations website at ir.equitableholdings.com. Please log on to the webcast at least 15 minutes prior to the call to download and install any necessary software.

To register for the conference call, please use the following link:
EQH Second Quarter 2025 Earnings Call

After registering, you will receive an email confirmation including dial in details and a unique conference call code for entry. Registration is open through the live call. To ensure you are connected for the full call we suggest registering a day in advance or at minimum 10 minutes before the start of the call.

A webcast replay will be made available on the Equitable Holdings Investor Relations website at ir.equitableholdings.com.
About Equitable Holdings
Equitable Holdings, Inc. (NYSE: EQH) is a leading financial services holding company comprised of complementary and well-established businesses, Equitable, AllianceBernstein and Equitable Advisors. Equitable Holdings has $1 trillion in assets under management and administration (as of 6/30/2025) and more than 5 million client relationships globally. Founded in 1859, Equitable provides retirement and protection strategies to individuals, families and small businesses. AllianceBernstein is a global investment management firm that offers diversified investment services to institutional investors, individuals and private wealth clients. Equitable Advisors, LLC (Equitable Financial Advisors in MI and TN) has 4,500 duly registered and licensed financial professionals that provide financial planning, wealth management, retirement planning, protection and risk management services to clients across the country.
Contacts:
Investor Relations
Erik Bass
(212) 314-2476
IR@equitable.com

Media Relations
Laura Yagerman
(212) 314-2010
mediarelations@equitable.com

8


Note Regarding Forward-Looking Statements
This press release contains forward-looking statements within the meaning of the Private Securities Litigation Reform Act of 1995. Words such as “expects,” “believes,” “anticipates,” “forecasts,” “intends,” “seeks,” “aims,” “plans,” “assumes,” “estimates,” “projects,” “should,” “would,” “could,” “may,” “will,” “shall” or variations of such words are generally part of forward-looking statements. Forward-looking statements are made based on management’s current expectations and beliefs concerning future developments and their potential effects upon Equitable Holdings, Inc. (“Holdings”) and its consolidated subsidiaries. These forward-looking statements include, but are not limited to, statements regarding projections, estimates, forecasts and other financial and performance metrics and projections of market expectations. “We,” “us” and “our” refer to Holdings and its consolidated subsidiaries, unless the context refers only to Holdings as a corporate entity. There can be no assurance that future developments affecting Holdings will be those anticipated by management. Forward-looking statements include, without limitation, all matters that are not historical facts.
These forward-looking statements are not a guarantee of future performance and involve risks and uncertainties, and there are certain important factors that could cause actual results to differ, possibly materially, from expectations or estimates reflected in such forward-looking statements, including, among others: (i) conditions in the financial markets and economy, including the impact of geopolitical conflicts, changes in tariffs and trade barriers, and related economic conditions, equity market declines and volatility, interest rate fluctuations, impacts on our goodwill and changes in liquidity and access to and cost of capital; (ii) operational factors, including reliance on the payment of dividends to Holdings by its subsidiaries, protection of confidential customer information or proprietary business information, operational failures by us or our service providers, potential strategic transactions, changes in accounting standards, and catastrophic events, such as the outbreak of pandemic diseases; (iii) credit, counterparties and investments, including counterparty default on derivative contracts, failure of financial institutions, defaults by third parties and affiliates and economic downturns, defaults and other events adversely affecting our investments; (iv) our reinsurance and hedging programs; (v) our products, structure and product distribution, including variable annuity guaranteed benefits features within certain of our products, variations in statutory capital requirements, financial strength and claims-paying ratings, state insurance laws limiting the ability of our insurance subsidiaries to pay dividends and key product distribution relationships; (vi) estimates, assumptions and valuations, including risk management policies and procedures, potential inadequacy of reserves and experience differing from pricing expectations, amortization of deferred acquisition costs and financial models; (vii) our Asset Management segment, including fluctuations in assets under management and the industry-wide shift from actively-managed investment services to passive services; (viii) recruitment and retention of key employees and experienced and productive financial professionals; (ix) subjectivity of the determination of the amount of allowances and impairments taken on our investments; (x) legal and regulatory risks, including federal and state legislation affecting financial institutions, insurance regulation and tax reform; (xi) risks related to our common stock and (xii) general risks, including strong industry competition, information systems failing or being compromised and protecting our intellectual property.
Forward-looking statements, including any financial guidance, should be read in conjunction with the other cautionary statements, risks, uncertainties and other factors identified in Holdings’ filings with the Securities and Exchange Commission. Further, any forward-looking statement speaks only as of the date on which it is made, and we undertake no obligation to update or revise any forward-looking statement to reflect events or circumstances after the date on which the statement is made or to reflect the occurrence of unanticipated events, except as otherwise may be required by law.
9




Forward-looking Non-GAAP Metrics
The Company has presented forward-looking statements regarding Non-GAAP operating earnings, and Non-GAAP operating earnings per share. These non-GAAP financial measures are derived by excluding certain amounts, expenses or income, from the corresponding financial measures determined in accordance with GAAP. The determination of the amounts that are excluded from these non-GAAP financial measures is a matter of management judgment and depends upon, among other factors, the nature of the underlying expense or income amounts recognized in a given period. We are unable to present a quantitative reconciliation of forward-looking adjusted operating earnings per share and payout ratio targeted to non-GAAP operating earnings to their most directly comparable forward-looking GAAP financial measures because such information is not available, and management cannot reliably predict all of the necessary components of such GAAP measures without unreasonable effort or expense. In addition, we believe such reconciliations would imply a degree of precision that would be confusing or misleading to investors. The unavailable information could have a significant impact on the Company’s future financial results. These non-GAAP financial measures are preliminary estimates and are subject to risks and uncertainties, including, among others changes in connection with quarter-end and year-end adjustments. Any variations between the Company’s actual results and preliminary financial data set forth above may be material.
Use of Non-GAAP Financial Measures
In addition to our results presented in accordance with U.S. GAAP, we report Non-GAAP Operating Earnings, and Non-GAAP operating common EPS, each of which is a measure that is not determined in accordance with U.S. GAAP. Management principally uses these Non-GAAP financial measures in evaluating performance because they present a clearer picture of our operating performance and they allow management to allocate resources. Similarly, management believes that the use of these Non-GAAP financial measures, together with relevant U.S. GAAP measures, provide investors with a better understanding of our results of operations and the underlying profitability drivers and trends of our business. These Non-GAAP financial measures are intended to remove from our results of operations the impact of market changes (where there is a mismatch in the valuation of assets and liabilities) as well as certain other expenses which are not part of our underlying profitability drivers or likely to re-occur in the foreseeable future, as such items fluctuate from period-to-period in a manner inconsistent with these drivers. These measures should be considered supplementary to our results that are presented in accordance with U.S. GAAP and should not be viewed as a substitute for the U.S. GAAP measures. Other companies may use similarly titled Non-GAAP financial measures that are calculated differently from the way we calculate such measures. Consequently, our Non-GAAP financial measures may not be comparable to similar measures used by other companies.
We also discuss certain operating measures, including AUM, AUA, AV, Protection Solutions reserves and certain other operating measures, which management believes provide useful information about our businesses and the operational factors underlying our financial performance.

10


Non-GAAP Operating Earnings
Non-GAAP Operating Earnings is an after-tax Non-GAAP financial measure used to evaluate our financial performance on a consolidated basis that is determined by making certain adjustments to our consolidated after-tax net income attributable to Holdings. The most significant of such adjustments relates to our derivative positions, which protect economic value and statutory capital, and the variable annuity product MRBs. This is a large source of volatility in net income.
Non-GAAP Operating Earnings equals our consolidated after-tax net income attributable to Holdings adjusted to eliminate the impact of the following items:
•Items related to variable annuity product features, which include: (i) changes in the fair value of MRB and purchased MRB, including the related attributed fees and claims, offset by derivatives and other securities used to hedge the MRB which result in residual net income volatility as the change in fair value of certain securities is reflected in OCI and due to our statutory capital hedge program; and (ii) market adjustments to deposit asset or liability accounts arising from reinsurance agreements which do not expose the reinsurer to a reasonable possibility of a significant loss from insurance risk;
•Investment (gains) losses, which includes credit loss impairments of securities/investments, sales or disposals of securities/investments, realized capital gains/losses and valuation allowances;
•Net actuarial (gains) losses, which includes actuarial gains and losses as a result of differences between actual and expected experience on pension plan assets or projected benefit obligation during a given period related to pension, other postretirement benefit obligations, and the one-time impact of the settlement of the defined benefit obligation;
•Other adjustments, which primarily include restructuring costs related to severance and separation, lease write-offs related to non-recurring restructuring activities, net derivative gains (losses) on certain Non-GMxB derivatives, net investment income from certain items including consolidated VIE investments, seed capital mark-to-market adjustments, unrealized gain/losses and realized capital gains/losses from sales or disposals of select securities, certain legal accruals; a bespoke deal to repurchase UL policies from one entity that had invested in numerous policies purchased in the life settlement market, which disposed of the risk of additional COI litigation by that entity related to those UL policies, impact of the annual actuarial assumption updates attributable to LFPB when the majority of the impact relates to the non-core business; and
•Income tax expense (benefit) related to the above items and non-recurring tax items, which includes the effect of uncertain tax positions for a given audit period and changes to the deferred tax valuation allowance.
During the third quarter 2024, the Company moved revenues and expenses related to payout annuitizations from the Legacy segment to the Individual Retirement segment. Now all payout annuities are reported within the Individual Retirement segment as the block is managed on an aggregate basis. Prior periods were recast to reflect this change.
Because Non-GAAP Operating Earnings excludes the foregoing items that can be distortive or unpredictable, management believes that this measure enhances the understanding of the Company’s underlying drivers of profitability and trends in our business, thereby allowing management to make decisions that will positively impact our business.
We use the prevailing corporate federal income tax rate of 21% while taking into account any non-recurring differences for events recognized differently in our financial statements and federal income tax returns as well as partnership income taxed at lower rates when reconciling Net income (loss) attributable to Holdings to Non-GAAP Operating Earnings.
11



12


The table below presents a reconciliation of Net income (loss) attributable to Holdings to Non-GAAP Operating Earnings for the six months ended June 30, 2025 and 2024:
Three Months Ended June 30, Six Months Ended June 30,
(in millions) 2025 2024 2025 2024
Net income (loss) attributable to Holdings $ (349) $ 428  $ (286) $ 520 
Adjustments related to:
Variable annuity product features (1)
934  81  1,145  411 
Investment (gains) losses 71  16  85  55 
Net actuarial (gains) losses related to pension and other postretirement benefit obligations 11  14  22  31 
Other adjustments (2)
(137) (33) 68  58 
Income tax expense (benefit) related to above adjustments (185) (16) (277) (116)
Non-recurring tax items
16  13 
Non-GAAP Operating Earnings $ 352  $ 495  $ 773  $ 972 
______________
(1)As a result of the novation of certain Legacy VA policies completed during the first quarter of 2025, the Company recorded a loss of $499 million in pre-tax net income and an increase of $263 million in pre-tax AOCI, for a total impact loss of $236 million for the six months ended June 30, 2025.
(2)Includes a gain of $198 million and $33 million on Non-VA derivatives for the three and six months ended June 30, 2025, respectively. Also includes $14 million of expense related to a disputed billing practice of an AB third-party service provider for the three and six months ended June 30, 2025, respectively, and certain gross legal expenses related to the COI litigation of $106 million for the six months ended June 30, 2024.
13


Non-GAAP Operating EPS
Non-GAAP Operating Earnings per common share is calculated by dividing Non-GAAP Operating Earnings less preferred stock dividends by diluted common shares outstanding. The table below presents a reconciliation of GAAP EPS to Non-GAAP Operating EPS for the six months ended June 30, 2025 and 2024.
Three Months Ended June 30, Six Months Ended June 30,
(per share amounts) 2025 2024 2025 2024
Net income (loss) attributable to Holdings
$ (1.15) $ 1.31  $ (0.94) $ 1.57 
Less: Preferred stock dividend 0.06  0.08  0.10  0.12 
Net Income (loss) available to common shareholders (1.21) 1.23  (1.04) 1.45 
Adjustments related to:
Variable annuity product features (1)
3.08  0.25  3.75  1.24 
Investment (gains) losses 0.23  0.05  0.28  0.17 
Net actuarial (gains) losses related to pension and other postretirement benefit obligations 0.04  0.04  0.07  0.09 
Other adjustments (2)
(0.45) (0.11) 0.23  0.18 
Income tax expense (benefit) related to above adjustments (0.61) (0.05) (0.91) (0.35)
Non-recurring tax items
0.02  0.02  0.05  0.04 
Non-GAAP Operating Earnings $ 1.10  $ 1.43  $ 2.43  $ 2.82 
_______________
(1)As a result of the novation of certain Legacy VA policies completed during the first quarter of 2025, the Company recorded a loss of $1.63 for the six months ended June 30, 2025.
(2)Includes a gain of $0.65 and $0.11 on Non-VA derivatives for the three and six months ended June 30, 2025, respectively. Also includes $0.05 of expense related to a disputed billing practice of an AB third-party service provider for the three and six months ended June 30, 2025, respectively, and certain gross legal expenses related to the COI litigation of $0.32 for the six months ended June 30, 2024.





14


Book Value per common share, excluding AOCI
We use the term “book value” to refer to total equity attributable to Holdings’ common shareholders. Book Value per common share, excluding AOCI, is our total equity attributable to Holdings, excluding AOCI and preferred stock, divided by ending common shares outstanding.
  June 30,
2025
December 31, 2024
Book value per common share $ (0.26) $ 0.19 
Per share impact of AOCI 24.63  28.11 
Book Value per common share, excluding AOCI $ 24.37  $ 28.30 

Other Operating Measures
We also use certain operating measures which management believes provide useful information about our businesses and the operational factors underlying our financial performance.

Account Value (“AV”)
Account value generally equals the aggregate policy account value of our retirement products.

Assets Under Management (“AUM”)
AUM means investment assets that are managed by one of our subsidiaries and includes: (i) assets managed by AB, (ii) the assets in our general account investment portfolio and (iii) the separate account assets of our Individual Retirement, Group Retirement and Protection Solutions businesses. Total AUM reflects exclusions between segments to avoid double counting.

Assets Under Management (“AUA”)
AUA means advisory and brokerage investment assets included in the Company’s Wealth Management segment.

Segment net flows
Net change in segment customer account balances in a period including, but not limited to, gross premiums, surrenders, withdrawals and benefits. It excludes investment performance, interest credited to customer accounts and policy charges.
15


Consolidated Statements of Income (Loss) (Unaudited)
Three Months Ended June 30, Six Months Ended June 30,
  2025 2024 2025 2024
(in millions)
REVENUES
Policy charges and fee income $ 626  $ 617  $ 1,262  $ 1,231 
Premiums 260  282  564  567 
Net derivative gains (losses) (1,374) (208) (575) (1,584)
Net investment income (loss) 1,355  1,167  2,603  2,377 
Investment gains (losses), net:
Credit losses on available-for-sale debt securities and loans (54) (15) (54) (35)
Other investment gains (losses), net (17) (1) (31) (20)
Total investment gains (losses), net (71) (16) (85) (55)
Investment management and service fees 1,272  1,240  2,557  2,518 
Other income 294  425  612  683 
Total revenues 2,362  3,507  6,938  5,737 
BENEFITS AND OTHER DEDUCTIONS
Policyholders’ benefits 787  667  1,546  1,344 
Remeasurement of liability for future policy benefits (13) (7) (15) (2)
Change in market risk benefits and purchased market risk benefits (606) (132) 66  (1,220)
Interest credited to policyholders’ account balances 796  599  1,474  1,178 
Compensation and benefits 592  577  1,193  1,197 
Commissions and distribution-related payments 488  463  989  900 
Interest expense 61  62  116  119 
Amortization of deferred policy acquisition costs 193  169  381  341 
Other operating costs and expenses 427  428  1,377  980 
Total benefits and other deductions 2,725  2,826  7,127  4,837 
Income (loss) from continuing operations, before income taxes (363) 681  (189) 900 
Income tax (expense) benefit 80  (116) 56  (140)
Net income (loss) (283) 565  (133) 760 
Less: Net income (loss) attributable to the noncontrolling interest 66  137  153  240 
Net income (loss) attributable to Holdings (349) 428  (286) 520 
Less: Preferred stock dividends 18  26  32  40 
Net income (loss) available to Holdings’ common shareholders $ (367) $ 402  $ (318) $ 480 

16


Earnings Per Common Share
Three Months Ended June 30, Six Months Ended June 30,
  2025 2024 2025 2024
(in millions)
Earnings per common share
Basic $ (1.21) $ 1.24  $ (1.04) $ 1.47 
Diluted $ (1.21) $ 1.23  $ (1.04) $ 1.45 
Weighted average shares
Weighted average common stock outstanding for basic earnings per common share 303.2  324.2  305.5  327.2 
Weighted average common stock outstanding for diluted earnings per common share
303.2  327.3  305.5  330.4 

Results of Operations by Segment
Three Months Ended June 30, Six Months Ended June 30,
2025 2024 2025 2024
(in millions)
Operating earnings (loss) by segment:
Individual Retirement $ 215  $ 246  $ 431  $ 484 
Group Retirement 124  125  254  249 
Asset Management
131  101  257  207 
Protection Solutions (58) 72  (75) 116 
Wealth Management 51  44  97  87 
Legacy 28  28  52  61 
Corporate and Other (1) (139) (121) (243) (232)
Non-GAAP Operating Earnings $ 352  $ 495  $ 773  $ 972 
(1)Includes interest expense and financing fees of $122 million and $114 million for the six months ended June 30, 2025 and 2024, respectively.

17


Select Balance Sheet Statistics
June 30,
2025
December 31,
2024
  (in millions)
ASSETS
Total investments and cash and cash equivalents $ 136,755  $ 123,405 
Separate Accounts assets 131,683  134,717 
Total assets 303,088  295,727 
LIABILITIES
Long-term debt $ 4,332  $ 3,833 
Future policy benefits and other policyholders' liabilities 17,557  17,613 
Policyholders’ account balances 123,359  110,929 
Total liabilities 300,125  292,179 
EQUITY
Preferred stock $ 1,228  $ 1,507 
Accumulated other comprehensive income (loss) (7,432) (8,712)
Total equity attributable to Holdings 1,149  1,565 
Total equity attributable to Holdings' common shareholders (ex. AOCI) 7,353  8,770 
18


Assets Under Management (Unaudited)
June 30,
2025
December 31,
2024
(in billions)
Assets Under Management
AB AUM $ 829.1  $ 792.2 
Exclusion for General Account and other Affiliated Accounts (90.0) (84.2)
Exclusion for Separate Accounts (47.8) (47.3)
AB third party $ 691.3  $ 660.7 
Total Company AUM
AB third party $ 691.3  $ 660.7 
General Account and other Affiliated Accounts (1) (3) (4) 136.8  123.4 
Separate Accounts (2) (3) (4) 131.7  134.7 
Total AUM $ 959.7  $ 918.8 
_______________
(1) “General Account and other Affiliated Accounts” refers to assets held in the general accounts of our insurance companies and other assets on which we bear the investment risk.
(2) “Separate Accounts” refers to the separate account investment assets of our insurance subsidiaries excluding any assets on which we bear the investment risk.
(3) As of June 30, 2025 and December 31, 2024, Separate Account is inclusive of $8.2 billion and $12.3 billion & General Account AUM is inclusive of $31 million and $43 million, respectively, Account Value ceded to Venerable.
(4) As of June 30, 2025 and December 31, 2024, Separate Account is inclusive of $7.0 billion and $6.9 billion & General Account AUM is inclusive of $3.1 billion and $3.2 billion, respectively, Account Value ceded to Global Atlantic.
19
EX-99.2 3 eqh2q2025qfsdocument.htm EX-99.2 Document

coverpage.jpg



Table of Contents
Consolidated Financials and Key Metrics Page
Key Metrics Summary
Consolidated Statements of Income (Loss)
Consolidated Balance Sheets
Consolidated Capital Structure
Operating Earnings (Loss) by Segment and Corporate and Other
Assets Under Management and Administration
Sales Metrics by Segment
Select Metrics from Business Segments
Individual Retirement
Statements of Operating Earnings (Loss) and Summary Metrics
Select Operating Metrics
Group Retirement
Statements of Operating Earnings (Loss) and Summary Metrics
Select Operating Metrics
Asset Management (1)
Statements of Operating Earnings (Loss) and Summary Metrics
AB Select Adjusted Financials and Ratios
Select Operating Metrics
Net Flows
Protection Solutions
Statements of Operating Earnings (Loss) and Summary Metrics
Select Operating Metrics
Wealth Management
Statements of Operating Earnings (Loss) and Summary Metrics
Select Operating Metrics
Legacy
Statements of Operating Earnings (Loss) and Summary Metrics
Select Operating Metrics
Investments
Consolidated Investment Portfolio Composition
Consolidated Results of General Account Investment Portfolio
Additional Information
Deferred Policy Acquisition Costs Rollforward
Use of Non-GAAP Financial Measures
Reconciliation of Non-GAAP Measures
Glossary of Selected Financial and Product Terms
Analyst Coverage, Ratings & Contact Information
Notes:
(1) Refers to AllianceBernsten L.P. and AllianceBernstien Holding L.P., collectively
All information included in this financial supplement is unaudited.
This financial supplement includes information from prior periods which have been revised

This financial supplement should be read in conjunction with Equitable Holdings' filings with the Securities and Exchange Commission (“SEC”) can be accessed upon filing at the SEC’s website at www.sec.gov, and at our website at ir.equitableholdings.com.
2Q 2025 Financial Supplement
2








Consolidated Financials
and Key Metrics

2Q 2025 Financial Supplement
3


Key Metrics Summary
For the Three Months Ended or As of For the Six Months Ended or As of
(in millions USD, unless otherwise indicated) 6/30/2024 9/30/2024 12/31/2024 3/31/2025 6/30/2025 Change 6/30/2024 6/30/2025 Change
Net income (loss) $ 565  $ 28  $ 1,008  $ 150  $ (283) (150.1) % $ 760  $ (133) (117.5) %
Net income (loss) attributable to the noncontrolling interest (137) (160) (116) (87) (66) 51.8  % (240) (153) 36.3  %
Net income (loss) attributable to Holdings $ 428  $ (132) $ 892  $ 63  $ (349) (181.5) % $ 520  $ (286) (155.0) %
Non-GAAP Operating Earnings (1) $ 495  $ 517  $ 515  $ 421  $ 352  (28.9) % $ 972  $ 773  (20.5) %
Total equity attributable to Holdings' shareholders $ 1,598  $ 3,201  $ 1,565  $ 2,401  $ 1,149  (28.1) % $ 1,598  $ 1,149  (28.1) %
Less: Preferred Stock 1,562  1,562  1,507  1,507  1,228  (21.4) % 1,562  1,228  (21.4) %
Total equity attributable to Holdings' common shareholders 36  1,639  58  894  (79) (319.4) % 36  (79) (319.4) %
Less: Accumulated other comprehensive income (loss) (8,675) (6,601) (8,712) (7,567) (7,432) 14.3  % (8,675) (7,432) 14.3  %
Total equity attributable to Holdings' common shareholders (ex. AOCI) $ 8,711  $ 8,240  $ 8,770  $ 8,461  $ 7,353  (15.6) % $ 8,711  $ 7,353  (15.6) %
Return on Equity (ex. AOCI) - TTM 8.8  % (4.5) % 14.0  % 13.7  % 4.9  % 8.8  % 4.9  %
Non-GAAP Operating ROE (1) 19.3  % 21.7  % 22.4  % 21.9  % 21.1  % 19.3  % 21.1  %
Debt to capital:
Debt to Capital (ex. AOCI) 27.2  % 28.1  % 27.2  % 30.3  % 33.5  % 27.2  % 33.5  %
Adjusted debt to capital (ex. AOCI) (4)
27.2  % 28.1  % 27.2  % 28.6  % 31.6  % 27.2  % 31.6  %
Per common share:
Diluted earnings per common share: (2)
Net income (loss) attributable to Holdings $ 1.23  $ (0.46) $ 2.74  $ 0.16  $ (1.21) (198.4) % $ 1.45  $ (1.04) (171.7) %
Non-GAAP Operating Earnings (1) $ 1.43  $ 1.58  $ 1.55  $ 1.30  $ 1.10  (23.1) % $ 2.82  $ 2.43  (13.8) %
Book value per common share $ 0.11  $ 5.20  $ 0.19  $ 2.92  $ (0.26) (336.4) % $ 0.11  $ (0.26) (336.4) %
Book value per common share (ex. AOCI) $ 27.09  $ 26.12  $ 28.30  $ 27.62  $ 24.37  (10.0) % $ 27.09  $ 24.37  (10.0) %
Adjusted capital metrics:
Total equity adjustment for Holdings' portion of AB's market value (3) $ 3,177  $ 3,309  $ 3,684  $ 4,003  $ 4,982  56.8  % $ 3,177  $ 4,982  56.8  %
Book value with AB at market value per common share (ex. AOCI) $ 36.97  $ 36.61  $ 40.19  $ 40.69  $ 40.89  10.6  % $ 36.97  $ 40.89  10.6  %
Adjusted debt to capital with AB at market value (ex. AOCI) (4) 22.2  % 22.6  % 21.5  % 22.3  % 22.8  % 22.2  % 22.8  %
Weighted-average common shares outstanding:
Basic 324.2  318.2  312.2  307.8  303.2  (6.5) % 327.2  305.5  (6.6) %
Diluted 327.3  318.2  316.5  311.9  303.2  (7.4) % 330.4  305.5  (7.5) %
Ending common shares outstanding 321.6  315.5  309.9  306.3  301.7  (6.2) % 321.6  301.7  (6.2) %
Return to common shareholders:
Common stock dividend $ 78  $ 76  $ 75  $ 74  $ 82  $ 151  $ 156 
Repurchase of common shares 247  254  260  261  236  500  497 
Total capital returned to common shareholders $ 325  $ 330  $ 335  $ 335  $ 318  $ 651  $ 653 
Notes:
(1) This measure is a Non-GAAP financial measure. For an explanation of our use of Non-GAAP financial measures, refer to the “Use of Non-GAAP Financial Measures” and "Glossary of Selected Financial and Product Terms" sections of this document. For a reconciliation of this item to the most directly comparable GAAP measure, refer to the “Non-GAAP Reconciliation” section in this document.
(2) For loss periods, dilutive shares were not included in the calculation of net income (loss) available to shareholders per common share or Non-GAAP Operating Earnings per common share as inclusion of such shares would have an anti-dilutive effect.
(3) Adjustment for AB market value represents the difference between EQH economic interest in AB's total units multiplied by AB's total units and EQH economic interest in AB's Total Partners' Capital Attributable to AB Unitholders ex. AOCI. For the quarters ending 6/30/2025, 3/31/2025, 12/31/2024, 9/30/2024 and 6/30/2024, AB's total units, including General Partnership units ABLP units, were 295.0 million, 295.2 million, 295.1 million, 288.4 million and 289.7 million, respectively. This is a pro-forma calculation not the figures recorded in our financial statements.
(4) Adjusted to reflect 50% equity credit for $500 million of Junior Subordinated debt issued during Q1’25
2Q 2025 Financial Supplement
4


Consolidated Statements of Income (Loss)
For the Three Months Ended For the Six Months Ended
(in millions USD, unless otherwise indicated) 6/30/2024 9/30/2024 12/31/2024 3/31/2025 6/30/2025 Change 6/30/2024 6/30/2025 Change
Revenues
Policy charges and fee income $ 617  $ 626  $ 638  $ 636  $ 626  1.5  % $ 1,231  $ 1,262  2.5  %
Premiums 282  312  293  304  260  (7.8) % 567  564  (0.5) %
Net derivative gains (losses) (208) (714) (253) 799  (1,374) (560.6) % (1,584) (575) 63.7  %
Net investment income (loss) 1,167  1,308  1,196  1,248  1,355  16.1  % 2,377  2,603  9.5  %
Investment gains (losses), net (16) (46) (32) (14) (71) (343.8) % (55) (85) (54.5) %
Investment management and service fees 1,240  1,287  1,458  1,285  1,272  2.6  % 2,518  2,557  1.5  %
Other income 425  300  315  318  294  (30.8) % 683  612  (10.4) %
Total revenues 3,507  3,073  3,615  4,576  2,362  (32.6) % 5,737  6,938  20.9  %
Benefits and other deductions
Policyholders’ benefits 667  663  689  759  787  18.0  % 1,344  1,546  15.0  %
Remeasurement of liability for future policy benefits (7) (1) (3) (2) (13) (85.7) % (2) (15) (650.0) %
Change in market risk benefits and purchased market risk benefits (132) 97  (817) 672  (606) (359.1) % (1,220) 66  105.4  %
Interest credited to policyholders’ account balances 599  701  614  678  796  32.9  % 1,178  1,474  25.1  %
Compensation and benefits 577  571  683  601  592  2.6  % 1,197  1,193  (0.3) %
Commissions and distribution-related payments 463  485  511  501  488  5.4  % 900  989  9.9  %
Interest expense 62  55  52  55  61  (1.6) % 119  116  (2.5) %
Amortization of deferred policy acquisition costs 169  184  186  188  193  14.2  % 341  381  11.7  %
Other operating costs and expenses 428  329  513  950  427  (0.2) % 980  1,377  40.5  %
Total benefits and other deductions 2,826  3,084  2,428  4,402  2,725  (3.6) % 4,837  7,127  47.3  %
Income (loss) from operations, before income taxes 681  (11) 1,187  174  (363) (153.3) % 900  (189) (121.0) %
Income tax (expense) benefit (116) 39  (179) (24) 80  169.0  % (140) 56  140.0  %
Net income (loss) 565  28  1,008  150  (283) (150.1) % 760  (133) (117.5) %
Less: net (income) loss attributable to the noncontrolling interest (137) (160) (116) (87) (66) 51.8  % (240) (153) 36.3  %
Net income (loss) attributable to Holdings $ 428  $ (132) $ 892  $ 63  $ (349) (181.5) % $ 520  $ (286) (155.0) %
Less: Preferred stock dividends (26) (14) (26) (14) (18) 30.8  % (40) (32) 20.0  %
Net income (loss) available to Holdings' common shareholders $ 402  $ (146) $ 866  $ 49  $ (367) (191.3) % $ 480  $ (318) (166.3) %
Adjustments related to:
Variable annuity product features (1)
$ 81  $ 756  $ (530) $ 211  $ 934  $ 411  $ 1,145 
Investment (gains) losses, net
16  46  32  14  71  55  85 
Net actuarial (gains) losses related to pension and other postretirement benefit obligations
14  13  16  11  11  31  22 
Other adjustments (2)
(33) 34  205  (137) 58  68 
Income tax expense (benefit) related to above adjustments
(16) (172) 94  (92) (185) (116) (277)
Non-recurring tax items
(23) 13  16 
Non-GAAP Operating earnings (3)
$ 495  $ 517  $ 515  $ 421  $ 352  $ 972  $ 773 
Notes:
(1) As a result of the novation of certain Legacy VA policies completed during the first quarter of 2025, the Company recorded a loss of $499 million in pre-tax net income and an increase of $263 million in pre-tax AOCI, for a total impact loss of $236 million for the three months ended March 31, 2025 and six months ended June 30, 2025.
(2) Includes a loss of $165 million on Non-VA derivatives for the three months ended March 31, 2025 and a gain of $198 million and $33 million on Non-VA derivatives for the three and six months ended June 30, 2025, respectively. Also includes $14 million of expense related to a disputed billing practice of an AB third-party service provider for the three and six months ended June 30, 2025, respectively, and certain gross legal expenses related to the COI litigation of $106 million for the six months ended June 30, 2024.
(3) This measure is a Non-GAAP financial measure. For an explanation of our use of Non-GAAP financial measures, refer to the “Use of Non-GAAP Financial Measures” and "Glossary of Selected Financial and Product Terms" sections of this document. For a reconciliation of this item to the most directly comparable GAAP measure, refer to the “Non-GAAP Reconciliation” section in this document.
2Q 2025 Financial Supplement
5


Consolidated Balance Sheets
Balances as of
(in millions USD, unless otherwise indicated) 6/30/2024 9/30/2024 12/31/2024 3/31/2025 6/30/2025
Assets
Total investments $ 107,726  $ 114,246  $ 116,441  $ 118,908  $ 121,798 
Cash and cash equivalents 9,684  9,579  6,964  8,164  14,957 
Cash and securities segregated, at fair value 592  547  500  772  483 
Broker-dealer related receivables 1,801  1,898  1,961  1,931  1,933 
Deferred policy acquisition costs 6,924  7,031  7,170  7,262  7,361 
Goodwill and other intangible assets, net 5,403  5,388  5,371  5,356  5,342 
Amounts due from reinsurers 8,087  8,068  7,899  7,523  7,501 
Current and deferred income taxes 2,129  1,707  2,003  1,687  1,749 
Purchased market risk benefits 8,002  8,492  7,376  5,976  5,543 
Other assets 3,828  3,738  4,462  4,574  3,962 
Assets for market risk benefits 799  740  863  644  776 
Separate Accounts assets 132,664  137,407  134,717  124,569  131,683 
Total assets $ 287,639  $ 298,841  $ 295,727  $ 287,366  $ 303,088 
Liabilities
Policyholders’ account balances $ 104,049  $ 107,404  $ 110,929  $ 112,793  $ 123,359 
Liability for market risk benefits 12,612  13,197  11,810  10,864  10,187 
Future policy benefits and other policyholders’ liabilities 17,433  17,936  17,613  17,372  17,557 
Broker-dealer related payables 839  1,382  775  642  1,454 
Customers related payables 2,060  1,795  1,933  2,135  1,885 
Amounts due to reinsurers 1,373  1,426  1,421  1,357  1,350 
Short-term debt —  —  —  —  — 
Long-term debt 3,830  3,831  3,833  4,330  4,332 
Notes issued by consolidated variable interest entities, at fair value using the fair value option 1,740  1,744  2,116  2,110  2,471 
Other liabilities 6,612  6,540  7,032  6,700  5,847 
Separate Accounts liabilities 132,664  137,407  134,717  124,569  131,683 
Total liabilities 283,212  292,662  292,179  282,872  300,125 
Redeemable noncontrolling interest 1,088  1,223  125  289  358 
Equity
Preferred stock 1,562  1,562  1,507  1,507  1,228 
Common stock
Additional paid-in capital 2,337  2,343  2,336  2,305  1,901 
Treasury shares (3,932) (4,072) (4,198) (4,296) (4,423)
Retained earnings 10,301  9,964  10,627  10,447  9,870 
Accumulated other comprehensive income (loss) (8,675) (6,601) (8,712) (7,567) (7,432)
Total equity attributable to Holdings 1,598  3,201  1,565  2,401  1,149 
Noncontrolling interest 1,741  1,755  1,858  1,804  1,456 
Total equity 3,339  4,956  3,423  4,205  2,605 
Total liabilities, redeemable noncontrolling interest and equity $ 287,639  $ 298,841  $ 295,727  $ 287,366  $ 303,088 



2Q 2025 Financial Supplement
6


Consolidated Capital Structure
Balances as of
(in millions USD, unless otherwise indicated) 6/30/2024 9/30/2024 12/31/2024 3/31/2025 6/30/2025
Short-term and long-term debt:
Short-term debt
AB commercial paper $ —  $ —  $ —  $ —  $ — 
AB revolving credit facility —  —  —  —  — 
CLO Warehousing Debt —  —  —  —  — 
Current portion of long-term debt —  —  —  —  — 
Total short-term debt —  —  —  —  — 
Total long-term debt 3,830  3,831  3,833  4,330  4,332 
Total short-term and long-term debt: [A]
$ 3,830  $ 3,831  $ 3,833  $ 4,330  $ 4,332 
Equity:
Preferred stock $ 1,562  $ 1,562  $ 1,507  $ 1,507  $ 1,228 
Common stock
Additional paid-in capital 2,337  2,343  2,336  2,305  1,901 
Treasury stock, at cost (3,932) (4,072) (4,198) (4,296) (4,423)
Retained earnings 10,301  9,964  10,627  10,447  9,870 
Accumulated other comprehensive income (loss) (8,675) (6,601) (8,712) (7,567) (7,432)
Total equity attributable to Holdings 1,598  3,201  1,565  2,401  1,149 
Noncontrolling interest 1,741  1,755  1,858  1,804  1,456 
Total equity $ 3,339  $ 4,956  $ 3,423  $ 4,205  $ 2,605 
Total equity attributable to Holdings, (ex. AOCI): [B]
$ 10,273  $ 9,802  $ 10,277  $ 9,968  $ 8,581 
Capital:
Total capitalization (1) $ 5,428  $ 7,032  $ 5,398  $ 6,731  $ 5,481 
Total capitalization (ex. AOCI): [A+B] (2)
$ 14,103  $ 13,633  $ 14,110  $ 14,298  $ 12,913 
Debt to capital:
Debt to capital (ex. AOCI) (2) 27.2  % 28.1  % 27.2  % 30.3  % 33.5  %
Adjusted debt to capital (ex. AOCI) (3) 27.2  % 28.1  % 27.2  % 28.6  % 31.6  %
Adjusted debt to capital with AB at market value (ex. AOCI) (3)
22.2  % 22.6  % 21.5  % 22.3  % 22.8  %
For the Three Months Ended
Roll-forward of common shares outstanding (millions of shares):
Beginning balance 327.6  321.6  315.5  309.9  306.3 
Repurchases (3.2) (3.4) (2.6) (2.3) (2.4)
Retirements (3.1) (2.8) (3.1) (2.7) (2.4)
Issuances 0.3  0.1  0.1  1.4  0.2 
Ending basic common shares outstanding 321.6  315.5  309.9  306.3  301.7 
Total potentially dilutive shares 3.2  3.4  3.6  4.1  3.0 
Ending common shares outstanding - maximum potential dilution 324.7  318.9  313.5  310.4  304.7 
Notes:
(1) Total capitalization exclusive of CLO Warehousing Debt as the VIE debt is non-recourse.
(2) Debt to capital ratio exclusive of CLO Warehousing Debt as the VIE debt is non-recourse.
(3) Adjusted to reflect 50% equity credit for $500 million of Junior Subordinated debt issued during Q1’25


2Q 2025 Financial Supplement
7


Operating Earnings (Loss) by Segment and Corporate and Other (1/2)
For the Three Months Ended June 30, 2025
(in millions USD, unless otherwise indicated) Individual Retirement Group Retirement Asset Management Protection Solutions Wealth Management Legacy Corporate and Other Eliminations Consolidated
Revenues
Policy charges, fee income and premiums $ 208  $ 80  $ —  $ 529  $ —  $ 17  $ 52  $ —  $ 886 
Net investment income (loss) 719  154  22  257  14  178  31  1,377 
Net derivative gains (losses) (5) —  (11) —  —  —  (12) (23)
Investment management, service fees and other income 84  75  1,083  39  469  69  (266) 1,561 
Segment revenues 1,006  309  1,094  825  471  100  226  (230) 3,801 
Benefits and other deductions
Policyholders’ benefits 76  —  —  603  —  —  108  —  787 
Remeasurement of liability for future policy benefits —  —  —  (4) —  —  (9) —  (13)
Interest credited to policyholders’ account balances 408  68  —  145  —  175  —  805 
Commissions and distribution-related payments 101  44  197  41  296  29  (222) 488 
Amortization of deferred policy acquisition costs 127  16  —  32  —  15  —  193 
Compensation and benefits, interest expense and financing fees and other operating costs and expense 37  32  634  77  106  13  121  (8) 1,012 
Segment benefits and other deductions 749  160  831  894  402  66  400  (230) 3,272 
Operating earnings (loss), before income taxes 257  149  263  (69) 69  34  (174) —  529 
Income Taxes (42) (25) (48) 11  (18) (6) 36  —  (92)
Operating earnings (loss), before noncontrolling interest 215  124  215  (58) 51  28  (138) —  437 
Less: Operating (earnings) loss attributable to the noncontrolling interest —  —  (84) —  —  —  (1) —  (85)
Operating earnings (loss) $ 215  $ 124  $ 131  $ (58) $ 51  $ 28  $ (139) $ —  $ 352 
For the Three Months Ended June 30, 2024
Individual Retirement Group Retirement Asset Management Protection Solutions Wealth Management
Legacy
Corporate and Other Eliminations Consolidated
Revenues
Policy charges, fee income and premiums $ 209  $ 79  $ —  $ 532  $ —  $ $ 71  $ —  $ 899 
Net investment income (loss) 593  139  260  14  153  22  1,192 
Net derivative gains (losses) (6) —  (1) (1) —  —  (2) (4)
Investment Management, service fees and other income 92  65  1,045  43  438  95  (255) 1,531 
Segment revenues 888  283  1,051  834  442  117  230  (227) 3,618 
Benefits and other deductions
Policyholders’ benefits 78  —  —  473  —  —  116  —  667 
Remeasurement of liability for future policy benefits —  —  (11) —  —  —  (7)
Interest credited to policyholders’ account balances 281  56  —  128  —  125  —  598 
Commissions and distribution-related payments 80  45  180  43  282  40  (214) 463 
Amortization of deferred policy acquisition costs 111  —  32  —  15  —  169 
Compensation and benefits, interest expense and financing fees and other operating costs and expense 51  29  633  86  99  22  101  (13) 1,008 
Segment benefits and other deductions 602  138  813  751  381  85  355  (227) 2,898 
Operating earnings (loss), before income taxes 286  145  238  83  61  32  (125) —  720 
Income Taxes (40) (20) (42) (12) (17) (4) 16  —  (119)
Operating earnings (loss), before noncontrolling interest 246  125  196  71  44  28  (109) —  601 
Less: Operating (earnings) loss attributable to the noncontrolling interest —  —  (95) —  —  (12) —  (106)
Operating earnings (loss) $ 246  $ 125  $ 101  $ 72  $ 44  $ 28  $ (121) $ —  $ 495 
2Q 2025 Financial Supplement
8


Operating Earnings (Loss) by Segment and Corporate and Other (2/2)
For the Six Months Ended June 30, 2025
(in millions USD, unless otherwise indicated) Individual Retirement Group Retirement Asset Management Protection Solutions Wealth Management Legacy Corporate and Other Eliminations Consolidated
Revenues
Policy charges, fee income and premiums $ 432  $ 162  $ —  $ 1,063  $ —  $ 36  $ 133  $ —  $ 1,826 
Net investment income (loss) 1,412  305  25  508  23  288  56  2,622 
Net derivative gains (losses) (10) —  (24) —  —  (4) 10  (27)
Investment Management, service fees and other income 169  158  2,181  79  929  161  13  (526) 3,164 
Segment revenues 2,003  625  2,182  1,651  934  220  430  (460) 7,585 
Benefits and other deductions
Policyholders’ benefits 168  —  —  1,159  —  —  219  —  1,546 
Remeasurement of liability for future policy benefits (1) —  —  (6) —  —  (8) —  (15)
Interest credited to policyholders’ account balances 773  131  —  266  —  16  282  —  1,468 
Commissions and distribution-related payments 199  87  398  83  589  65  (440) 989 
Amortization of deferred policy acquisition costs 251  31  —  64  —  30  —  381 
Compensation and benefits, interest expense and financing fees and other operating costs and expense 101  74  1,248  173  215  47  217  (20) 2,055 
Segment benefits and other deductions 1,491  323  1,646  1,739  804  158  723  (460) 6,424 
Operating earnings (loss), before income taxes 512  302  536  (88) 130  62  (293) —  1,161 
Income Taxes (81) (48) (89) 14  (33) (10) 53  —  (194)
Operating earnings (loss), before noncontrolling interest 431  254  447  (74) 97  52  (240) —  967 
Less: Operating (earnings) loss attributable to the noncontrolling interest —  —  (190) (1) —  —  (3) —  (194)
Operating earnings (loss) $ 431  $ 254  $ 257  $ (75) $ 97  $ 52  $ (243) $ —  $ 773 
For the Six Months Ended June 30, 2024
Individual Retirement Group Retirement Asset Management Protection Solutions Wealth Management Legacy Corporate and Other Eliminations Consolidated
Revenues
Policy charges, fee income and premiums $ 417  $ 152  $ —  $ 1,060  $ —  $ 20  $ 149  $ —  $ 1,798 
Net investment income (loss) 1,142  280  15  516  30  332  43  2,366 
Net derivative gains (losses) (11) —  (6) (1) —  —  (10) 11  (17)
Investment Management, service fees and other income 180  142  2,135  83  857  196  14  (497) 3,110 
Segment revenues 1,728  574  2,144  1,658  865  246  485  (443) 7,257 
Benefits and other deductions
Policyholders’ benefits 155  —  —  960  —  —  229  —  1,344 
Remeasurement of liability for future policy benefits (2) —  —  (15) —  —  15  —  (2)
Interest credited to policyholders’ account balances 529  108  —  256  —  17  267  —  1,177 
Commissions and distribution-related payments 157  89  353  83  542  80  10  (414) 900 
Amortization of deferred policy acquisition costs 220  23  —  62  —  31  —  341 
Compensation and benefits, interest expense and financing fees and other operating costs and expense 105  64  1,305  178  204  47  208  (29) 2,082 
Segment benefits and other deductions 1,164  284  1,658  1,524  746  175  734  (443) 5,842 
Operating earnings (loss), before income taxes 564  290  486  134  119  71  (249) —  1,415 
Income Taxes (80) (41) (86) (19) (32) (10) 39  —  (229)
Operating earnings (loss), before noncontrolling interest 484  249  400  115  87  61  (210) —  1,186 
Less: Operating (earnings) loss attributable to the noncontrolling interest —  —  (193) —  —  (22) —  (214)
Operating earnings (loss)
$ 484  $ 249  $ 207  $ 116  $ 87  $ 61  $ (232) $ —  $ 972 

2Q 2025 Financial Supplement
9


Assets Under Management and Administration
Balances as of
(in billions USD, unless otherwise indicated) 6/30/2024 9/30/2024 12/31/2024 3/31/2025 6/30/2025
AB AUM
Total AB $ 769.5  $ 805.9  $ 792.2  $ 784.5  $ 829.1 
Exclusion for General Account and other Affiliated Accounts
(80.8) (85.0) (84.2) (87.4) (90.0)
Exclusion for Separate Accounts
(46.3) (48.4) (47.3) (44.7) (47.8)
AB third party $ 642.4  $ 672.6  $ 660.7  $ 652.4  $ 691.3 
Total Company AUM
AB third party $ 642.4  $ 672.6  $ 660.7  $ 652.4  $ 691.3 
General Account and other Affiliated Accounts (1) (3) (4)
117.4  123.8  123.4  127.1  136.8 
Separate Accounts (2) (3) (4)
132.7  137.4  134.7  124.6  131.7 
Total AUM $ 892.5  $ 933.8  $ 918.8  $ 904.0  $ 959.7 
Total AUA (5) $ 94.8  $ 101.5  $ 101.7  $ 102.1  $ 110.3 
Total AUM/A
$ 987.3  $ 1,035.3  $ 1,020.5  $ 1,006.1  $ 1,070.0 
Market Values:
S&P 500 5,460  5,762  5,882  5,612  6,205 
US 10-Year Treasury 4.4  % 3.7  % 4.6  % 4.2  % 4.2  %
Notes:
(1) “General Account and other Affiliated Accounts” refers to assets held in the general accounts of our insurance companies and other assets on which we bear the investment risk.
(2) “Separate Accounts” refers to the separate account investment assets of our insurance subsidiaries excluding any assets on which we bear the investment risk.
(3) As of June 30, 2024, September 30, 2024, December 31, 2024, March 31, 2025 and June 30, 2025, Separate Account is inclusive of $12.5 billion, $12.8 billion, $12.3 billion, $7.9 billion and $8.2 billion & General Account AUM is inclusive of $46 million, $44 million, $43 million, $31 million and $31 million, respectively, Account Value ceded to Venerable.
(4) As of June 30, 2024, September 30, 2024, December 31, 2024, March 31, 2025 and June 30, 2025, Separate Account is inclusive of $6.8 billion, $7.1 billion, $6.9 billion, $6.5 billion and $7.0 billion & General Account AUM is inclusive of $3.4 billion, $3.3 billion, $3.2 billion, $3.2 billion and $3.1 billion, respectively, Account Value ceded to Global Atlantic.
(5) Includes Advisory, Brokerage and Direct assets included in our Wealth Management segment.

2Q 2025 Financial Supplement
10


Sales Metrics by Segment
For the Three Months Ended For the Six Months Ended
(in millions USD, unless otherwise indicated) 6/30/2024 9/30/2024 12/31/2024 3/31/2025 6/30/2025 Change 6/30/2024 6/30/2025 Change
Insurance Operations
Individual Retirement
First year premiums and deposits $ 4,485  $ 4,854  $ 4,908  $ 4,563  $ 4,817  7.4  % $ 8,798  $ 9,380  6.6  %
Renewal premium and deposits 58  58  60  58  58  —  % 130  116  (10.8) %
Total Gross Premiums $ 4,543  $ 4,912  $ 4,968  $ 4,621  $ 4,875  7.3  % $ 8,928  $ 9,496  6.4  %
Group Retirement
First year premiums and deposits $ 950  $ 454  $ 530  $ 854  $ 694  (26.9) % $ 1,378  $ 1,548  12.3  %
Renewal premium and deposits 620  501  619  622  633  2.1  % 1,210  1,255  3.7  %
Total Gross Premiums $ 1,570  $ 955  $ 1,149  $ 1,476  $ 1,327  (15.5) % $ 2,588  $ 2,803  8.3  %
Protection Solutions
First year premiums and deposits $ 121  $ 127  $ 148  $ 130  $ 134  10.7  % $ 234  $ 264  12.8  %
Renewal premium and deposits 663  666  681  670  642  (3.2) % 1,328  1,312  (1.2) %
Total Gross Premiums $ 784  $ 793  $ 829  $ 800  $ 776  (1.0) % $ 1,562  $ 1,576  0.9  %
Asset Management (in billions USD)
Gross Sales by distribution channel
Institutional $ 3.3  $ 4.2  $ 2.0  $ 4.6  $ 3.7  12.1  % $ 6.6  $ 8.3  25.8  %
Retail 23.2  26.6  26.4  25.7  19.4  (16.4) % 47.0  45.1  (4.0) %
Private Wealth 5.4  4.7  5.2  5.8  4.8  (11.1) % 10.9  10.6  (2.8) %
Firmwide Gross Sales $ 31.9  $ 35.5  $ 33.6  $ 36.1  $ 27.9  (12.5) % $ 64.5  $ 64.0  (0.8) %
Gross sales by investment service
Equity Active $ 12.5  $ 13.0  $ 11.8  $ 13.2  $ 8.3  (33.6) % $ 24.2  $ 21.5  (11.2) %
Equity Passive (1) 0.3  0.2  0.2  0.5  0.4  33.3  % 1.0  0.9  (10.0) %
Fixed Income - Taxable 10.3  11.6  10.4  12.4  9.4  (8.7) % 22.4  21.8  (2.7) %
Fixed Income - Tax-Exempt 4.9  5.6  8.5  5.8  6.0  22.4  % 10.2  11.8  15.7  %
Fixed Income Passive (1) —  —  —  —  0.2  100.0  % —  0.2  100.0  %
Alternatives/Multi-Asset Solutions (2) 3.9  5.1  2.7  4.2  3.6  (7.7) % 6.7  7.8  16.4  %
Firmwide Gross Sales $ 31.9  $ 35.5  $ 33.6  $ 36.1  $ 27.9  (12.5) % $ 64.5  $ 64.0  (0.8) %
Notes:
(1) Includes index and enhanced index services.
(2) Includes certain multi-asset solutions and services not included in equity or fixed income services.
2Q 2025 Financial Supplement
11






Business Segments:
Operating Earnings Results and Metrics

2Q 2025 Financial Supplement
12


Individual Retirement - Operating Earnings (Loss) and Summary Metrics
For the Three Months Ended or As of For the Six Months Ended or As of
(in millions USD, unless otherwise indicated) 6/30/2024 9/30/2024 12/31/2024 3/31/2025 6/30/2025 Change 6/30/2024 6/30/2025 Change
Revenues
Policy charges, fee income and premiums $ 209  $ 224  $ 223  $ 224  $ 208  (0.5) % $ 417  $ 432  3.6  %
Net investment income (loss) 593  635  666  693  719  21.2  % 1,142  1,412  23.6  %
Net derivative gains (losses) (6) (5) (5) (5) (5) 16.7  % (11) (10) 9.1  %
Investment management, service fees and other income 92  90  95  85  84  (8.7) % 180  169  (6.1) %
Segment revenues 888  944  979  997  1,006  13.3  % 1,728  2,003  15.9  %
Benefits and other deductions
Policyholders’ benefits 78  82  87  92  76  (2.6) % 155  168  8.4  %
Remeasurement of liability for future policy benefits (1) (1) —  (100.0) % (2) (1) 50.0  %
Interest credited to policyholders’ account balances 281  336  343  365  408  45.2  % 529  773  46.1  %
Commissions and distribution-related payments 80  97  102  98  101  26.3  % 157  199  26.8  %
Amortization of deferred policy acquisition costs 111  119  121  124  127  14.4  % 220  251  14.1  %
Compensation and benefits, interest expense and financing fees and other operating costs and expense 51  48  52  64  37  (27.5) % 105  101  (3.8) %
Segment benefits and other deductions 602  683  704  742  749  24.4  % 1,164  1,491  28.1  %
Operating earnings (loss), before income taxes 286  261  275  255  257  (10.1) % 564  512  (9.2) %
Income taxes (40) (37) (35) (39) (42) (5.0) % (80) (81) (1.3) %
Operating earnings (loss), before noncontrolling interest 246  224  240  216  215  (12.6) % 484  431  (11.0) %
Less: Operating (earnings) loss attributable to the noncontrolling interest —  —  —  —  —  —  % —  —  —  %
Operating earnings (loss) $ 246  $ 224  $ 240  $ 216  $ 215  (12.6) % $ 484  $ 431  (11.0) %
Summary Metrics
Operating earnings (loss) - TTM:
$ 920  $ 922  $ 948  $ 926  $ 895  (2.7) % $ 920  $ 895  (2.7) %
Average Account Value net of embedded derivative instruments (TTM)
$ 81,128  $ 84,596  $ 88,164  $ 91,041  $ 94,116  16.0  % $ 81,128  $ 94,116  16.0  %
Return on assets net of embedded derivative instruments (TTM)
1.36  % 1.28  % 1.25  % 1.18  % 1.11  % 1.36  % 1.11  %
Net flows $ 1,853  $ 1,910  $ 1,747  $ 1,431  $ 1,703  (8.1) % $ 3,500  $ 3,134  (10.5) %
First year premiums and deposits $ 4,485  $ 4,854  $ 4,908  $ 4,563  $ 4,817  7.4  % $ 8,798  $ 9,380  6.6  %
In-force Policy Count by Product (in thousands): 629  636  643  648  655  629  655 
2Q 2025 Financial Supplement
13


Individual Retirement - Select Operating Metrics
For the Three Months Ended or As of For the Six Months Ended or As of
(in millions USD, unless otherwise indicated) 6/30/2024 9/30/2024 12/31/2024 3/31/2025 6/30/2025 6/30/2024 6/30/2025
Sales Metrics
First Year Premiums and Deposits by Product:
SCS $ 2,983  $ 3,072  $ 3,127  $ 2,988  $ 3,226  $ 6,006  $ 6,214 
SCS Income 482  556  619  546  546  875  1,092 
Retirement Cornerstone 555  555  588  556  465  1,116  1,021 
Investment Edge 430  594  462  413  488  740  901 
Other 35  77  112  60  92  61  152 
Total First Year Premiums and Deposits $ 4,485  $ 4,854  $ 4,908  $ 4,563  $ 4,817  $ 8,798  $ 9,380 
Account Values
General Account:
Balance as of beginning of period $ 57,583  $ 61,452  $ 66,473  $ 69,020  $ 70,099  $ 52,387  $ 69,020 
Gross premiums and deposits (1) 3,494  3,621  3,552  3,859  3,734  6,904  7,593 
Surrenders, withdrawals and benefits (1,191) (1,343) (1,416) (1,485) (1,557) (2,416) (3,042)
Net flows 2,303  2,278  2,136  2,374  2,177  4,488  4,551 
Change in market value and reinvestment 294  1,247  (856) 1,623  526  236  2,149 
Change in fair value of embedded derivative instruments 1,272  1,496  1,267  (2,918) 4,573  4,341  1,655 
Other —  —  —  —  —  —  — 
Balance as of end of period $ 61,452  $ 66,473  $ 69,020  $ 70,099  $ 77,375  $ 61,452  $ 77,375 
Balance as of end of period net of embedded derivative instruments $ 46,782  $ 50,506  $ 52,090  $ 56,324  $ 59,352  $ 46,782  $ 59,352 
Separate Accounts:
Balance as of beginning of period $ 41,062  $ 40,810  $ 42,393  $ 41,524  $ 39,594  $ 39,619  $ 41,524 
Gross premiums and deposits (1) 1,026  1,235  1,316  718  1,103  1,972  1,821 
Surrenders, withdrawals and benefits (1,476) (1,603) (1,705) (1,661) (1,577) (2,960) (3,238)
Net flows (450) (368) (389) (943) (474) (988) (1,417)
Change in market value and reinvestment 198  1,951  (480) (987) 2,087  2,179  1,100 
Change in fair value of embedded derivative instruments —  —  —  —  —  —  — 
Other —  —  —  —  —  —  — 
Balance as of end of period $ 40,810  $ 42,393  $ 41,524  $ 39,594  $ 41,207  $ 40,810  $ 41,207 
Total:
Balance as of beginning of period $ 98,645  $ 102,262  $ 108,866  $ 110,544  $ 109,693  $ 92,006  $ 110,544 
Gross premiums and deposits (1) 4,520  4,856  4,868  4,577  4,837  8,876  9,414 
Surrenders, withdrawals and benefits (2,667) (2,946) (3,121) (3,146) (3,134) (5,376) (6,280)
Net flows 1,853  1,910  1,747  1,431  1,703  3,500  3,134 
Change in market value and reinvestment 492  3,198  (1,336) 636  2,613  2,415  3,249 
Change in fair value of embedded derivative instruments 1,272  1,496  1,267  (2,918) 4,573  4,341  1,655 
Other —  —  —  —  —  —  — 
Balance as of end of period $ 102,262  $ 108,866  $ 110,544  $ 109,693  $ 118,582  $ 102,262  $ 118,582 
Balance as of end of period net of embedded derivative instruments $ 87,592  $ 92,899  $ 93,614  $ 95,918  $ 100,559  $ 87,592  $ 100,559 
Net Amount at Risk (NAR)
Total GMIB NAR $ 21  $ 31  $ 31  $ 45  $ 52  $ 21  $ 52 
Total GMWB NAR $ —  $ —  $ —  $ —  $ —  $ —  $ — 
Total GMDB NAR $ 2,972  $ 2,705  $ 2,977  $ 3,261  $ 3,051  $ 2,972  $ 3,051 
MRB Reserves (Net of Reinsurance) $ 399  $ 576  $ 468  $ 738  $ 630  $ 399  $ 630 
Notes:
(1) Includes deposits from certain other products not reported as first year premiums and deposits or renewal premiums and deposits elsewhere in this document.
2Q 2025 Financial Supplement
14


Group Retirement - Operating Earnings (Loss) and Summary Metrics
For the Three Months Ended or As of For the Six Months Ended or As of
(in millions USD, unless otherwise indicated) 6/30/2024 9/30/2024 12/31/2024 3/31/2025 6/30/2025 Change 6/30/2024 6/30/2025 Change
Revenues
Policy charges, fee income and premiums $ 79  $ 81  $ 84  $ 82  $ 80  1.3  % $ 152  $ 162  6.6  %
Net investment income (loss) 139  142  137  151  154  10.8  % 280  305  8.9  %
Net derivative gains (losses) —  (1) —  —  —  —  % —  —  —  %
Investment management, service fees and other income 65  91  85  83  75  15.4  % 142  158  11.3  %
Segment revenues 283  313  306  316  309  9.2  % 574  625  8.9  %
Benefits and other deductions
Policyholders’ benefits —  —  —  —  —  —  % —  —  —  %
Remeasurement of liability for future policy benefits —  —  —  —  —  —  % —  —  —  %
Interest credited to policyholders’ account balances 56  60  59  63  68  21.4  % 108  131  21.3  %
Commissions and distribution-related payments 45  39  42  43  44  (2.2) % 89  87  (2.2) %
Amortization of deferred policy acquisition costs 16  15  15  16  100.0  % 23  31  34.8  %
Compensation and benefits, interest expense and financing fees and other operating costs and expense 29  34  38  42  32  10.3  % 64  74  15.6  %
Segment benefits and other deductions 138  149  154  163  160  15.9  % 284  323  13.7  %
Operating earnings (loss), before income taxes 145  164  152  153  149  2.8  % 290  302  4.1  %
Income taxes (20) (23) (20) (23) (25) (25.0) % (41) (48) (17.1) %
Operating earnings (loss), before noncontrolling interest 125  141  132  130  124  (0.8) % 249  254  2.0  %
Less: Operating (earnings) loss attributable to the noncontrolling interest —  —  —  —  —  —  % —  —  —  %
Operating earnings (loss) $ 125  $ 141  $ 132  $ 130  $ 124  (0.8) % $ 249  $ 254  2.0  %
Summary Metrics
Operating earnings (loss) - TTM: $ 453  $ 489  $ 522  $ 528  $ 527  16.3  % $ 453  $ 527  16.3  %
Average Account Value net of embedded derivative instruments (TTM)
$ 36,535  $ 37,712  $ 39,071  $ 39,767  $ 40,644  11.2  % $ 36,535  $ 40,644  11.2  %
Return on assets net of embedded derivative instruments (TTM)
1.48  % 1.52  % 1.55  % 1.54  % 1.52  % 1.48  % 1.52  %
Net flows $ 408  $ (246) $ (134) $ 192  $ 217  (46.8) % $ 276  $ 409  48.2  %
Gross premiums and deposits $ 1,570  $ 955  $ 1,149  $ 1,476  $ 1,327  (15.5) % $ 2,588  $ 2,803  8.3  %

2Q 2025 Financial Supplement
15


Group Retirement - Select Operating Metrics
For the Three Months Ended or As of For the Six Months Ended or As of
(in millions USD, unless otherwise indicated) 6/30/2024 9/30/2024 12/31/2024 3/31/2025 6/30/2025 6/30/2024 6/30/2025
Sales Metrics
Gross premiums and deposits:
First-year premiums and deposits $ 950  $ 454  $ 530  $ 854  $ 694  $ 1,378  $ 1,548 
Renewal premiums and deposits 620  501  619  622  633  1,210  1,255 
Group Retirement premiums and deposits $ 1,570  $ 955  $ 1,149  $ 1,476  $ 1,327  $ 2,588  $ 2,803 
Gross premiums and deposits by market:
Tax-exempt $ 298  $ 311  $ 326  $ 349  $ 297  $ 615  $ 646 
Corporate 108  115  93  78  70  201  148 
Institutional 542  26  108  424  325  557  749 
Other
Total first year premiums and deposits 950  454  530  854  694  1,378  1,548 
Tax-exempt 492  381  492  486  511  945  997 
Corporate 93  92  92  103  91  192  194 
Institutional —  —  —  —  —  —  — 
Other 35  28  35  33  31  73  64 
Total renewal premiums and deposits 620  501  619  622  633  1,210  1,255 
Group Retirement premiums and deposits by market $ 1,570  $ 955  $ 1,149  $ 1,476  $ 1,327  $ 2,588  $ 2,803 
Account Values and Assets under Administration
General Account:
Balance as of beginning of period $ 8,882  $ 9,382  $ 9,369  $ 9,341  $ 9,721  $ 8,952  $ 9,341 
Gross premiums and deposits 768  240  325  669  554  990  1,223 
Surrenders, withdrawals and benefits (332) (362) (372) (355) (334) (692) (689)
Net flows 436  (122) (47) 314  220  298  534 
Change in market value and reinvestment 57  96  14  84  58  102  142 
Change in fair value of embedded derivative instruments 13  (18) 39  30  21 
Other —  —  —  —  —  —  — 
Balance as of end of period $ 9,382  $ 9,369  $ 9,341  $ 9,721  $ 10,038  $ 9,382  $ 10,038 
Balance as of end of period net of embedded derivative instruments $ 9,306  $ 9,293  $ 9,271  $ 9,679  $ 9,964  $ 9,306  $ 9,964 
Separate Accounts and Mutual Funds
Balance as of beginning of period $ 29,608  $ 29,885  $ 31,493  $ 31,313  $ 30,193  $ 27,519  $ 31,313 
Gross premiums and deposits 802  716  824  806  774  1,598  1,580 
Surrenders, withdrawals and benefits (830) (840) (911) (928) (777) (1,620) (1,705)
Net flows (28) (124) (87) (122) (3) (22) (125)
Change in market value and reinvestment 305  1,732  (93) (998) 2,632  2,388  1,634 
Change in fair value of embedded derivative instruments —  —  —  —  —  —  — 
Other —  —  —  —  —  —  — 
Balance as of end of period $ 29,885  $ 31,493  $ 31,313  $ 30,193  $ 32,822  $ 29,885  $ 32,822 
Total:
Balance as of beginning of period $ 38,490  $ 39,267  $ 40,862  $ 40,654  $ 39,914  $ 36,471  $ 40,654 
Gross premiums and deposits 1,570  956  1,149  1,475  1,328  2,588  2,803 
Surrenders, withdrawals and benefits (1,162) (1,202) (1,283) (1,283) (1,111) (2,312) (2,394)
Net flows 408  (246) (134) 192  217  276  409 
Change in market value and reinvestment 362  1,828  (79) (914) 2,690  2,490  1,776 
Change in fair value of embedded derivative instruments 13  (18) 39  30  21 
Other —  —  —  —  —  —  — 
Balance as of end of period $ 39,267  $ 40,862  $ 40,654  $ 39,914  $ 42,860  $ 39,267  $ 42,860 
Balance as of end of period net of embedded derivative instruments $ 39,191  $ 40,786  $ 40,584  $ 39,872  $ 42,786  $ 39,191  $ 42,786 
2Q 2025 Financial Supplement
16


Asset Management - Operating Earnings (Loss) and Summary Metrics
For the Three Months Ended or As of For the Six Months Ended or As of
(in millions USD, unless otherwise indicated) 6/30/2024 9/30/2024 12/31/2024 3/31/2025 6/30/2025 Change 6/30/2024 6/30/2025 Change
Revenues
Net investment income (loss) $ $ 17  $ (5) $ $ 22  214.3  % $ 15  $ 25  66.7  %
Net derivative gains (losses) (1) (16) 15  (13) (11) N/M (6) (24) (300.0) %
Investment management, service fees and other income 1,045  1,085  1,239  1,098  1,083  3.6  % 2,135  2,181  2.2  %
Segment revenues 1,051  1,086  1,249  1,088  1,094  4.1  % 2,144  2,182  1.8  %
Benefits and other deductions
Commissions and distribution-related payments 180  192  197  201  197  9.4  % 353  398  12.7  %
Compensation and benefits, interest expense and financing fees and other operating costs and expense 633  641  707  614  634  0.2  % 1,305  1,248  (4.4) %
Segment benefits and other deductions 813  833  904  815  831  2.2  % 1,658  1,646  (0.7) %
Operating earnings (loss), before income taxes 238  253  345  273  263  10.5  % 486  536  10.3  %
Income taxes (42) (42) (50) (41) (48) (14.3) % (86) (89) (3.5) %
Operating earnings (loss), before noncontrolling interest 196  211  295  232  215  9.7  % 400  447  11.8  %
Less: Operating (earnings) loss attributable to the noncontrolling interest (95) (100) (134) (106) (84) 11.6  % (193) (190) 1.6  %
Operating earnings (loss) $ 101  $ 111  $ 161  $ 126  $ 131  29.7  % $ 207  $ 257  24.2  %
Summary Metrics
Adjusted operating margin (1) 30.8  % 31.3  % 36.4  % 33.7  % 32.3  % 30.5  % 33.0  %
Net flows (in billions USD) $ 0.9  $ 1.1  $ (4.8) $ 2.4  $ (6.7) $ 1.4  $ (4.3)
Total AUM (in billions USD) $ 769.5  $ 805.9  $ 792.2  $ 784.5  $ 829.1  $ 769.5  $ 829.1 
Ownership Structure of AB
Holdings and its subsidiaries 59.7  % 60.0  % 61.9  % 61.8  % 61.9  % 59.7  % 61.9  %
AB Holding 39.6  % 39.3  % 37.5  % 37.5  % 37.5  % 39.6  % 37.5  %
Unaffiliated holders 0.7  % 0.7  % 0.6  % 0.7  % 0.6  % 0.7  % 0.6  %
Total 100.0  % 100.0  % 100.0  % 100.0  % 100.0  % 100.0  % 100.0  %
EQH economic interest 61.2  % 61.6  % 61.9  % 61.9  % 68.6  % 61.2  % 68.6  %
EQH average economic interest 61.1  % 61.4  % 61.8  % 61.9  % 68.6  % 61.1  % 65.2  %
Units of limited partnership outstanding (in millions) 286.8  285.6  292.1  292.3  292.1  286.8  292.1 
Notes:
(1) Adjusted operating margin is a non-GAAP financial measure used by AllianceBernstein L.P. (“AB”) management in evaluating AB’s financial performance on a standalone basis and to compare its performance, as reported by AB in its public filings. It is not comparable to any other non-GAAP financial measure used herein.

2Q 2025 Financial Supplement
17


Asset Management - AB Select Adjusted Financials and Ratios
For the Three Months Ended or As of For the Six Months Ended or As of
(in millions USD, unless otherwise indicated) 6/30/2024 9/30/2024 12/31/2024 3/31/2025 6/30/2025 Change 6/30/2024 6/30/2025 Change
AB revenues
Base fees $ 742  $ 785  $ 798  $ 782  $ 772  4.0  % $ 1,465  $ 1,554  6.1  %
Performance fees
Private markets (1) 25  24  67  20  22  (12.0) % 45  42  (6.7) %
Public markets 17  66  19  (52.9) % 24  27  12.5  %
Bernstein Research Services —  —  —  —  —  —  % 96  —  (100.0) %
Investment gains (losses) —  (11) 100.0  % (3) (142.9) %
Dividend & interest revenue 41  36  34  32  31  (24.4) % 83  63  (24.1) %
Other revenues 19  19  20  14  19  —  % 36  33  (8.3) %
Total AB revenues 848  866  991  856  860  1.4  % 1,756  1,716  (2.3) %
Less: broker-dealer related interest expense 22  21  18  18  16  (27.3) % 46  34  (26.1) %
AB adjusted net revenues 826  845  973  838  844  2.2  % 1,710  1,682  (1.6) %
AB expenses
Compensation and fringes 404  406  447  406  409  1.2  % 838  815  (2.7) %
Other employment costs 10  10  11.1  % 17  18  5.9  %
Total AB compensation and benefits 413  414  457  414  419  1.5  % 855  833  (2.6) %
Promotion and servicing 33  30  40  30  34  3.0  % 79  64  (19.0) %
General and administrative 126  137  122  111  118  (6.3) % 254  229  (9.8) %
Total AB adjusted operating expenses 572  581  619  555  571  (0.2) % 1,188  1,126  (5.2) %
AB adjusted operating income, before income taxes 254  264  354  283  273  7.5  % 522  556  6.5  %
Interest on borrowings 12  (25.0) % 29  16  (44.8) %
Other (2) (75.0) % (42.9) %
Operating earnings (loss), before income taxes 238  253  345  273  263  10.5  % 486  536  10.3  %
Income taxes (42) (42) (50) (41) (48) (14.3) % (86) (89) (3.5) %
Operating earnings (loss), before noncontrolling interest 196  211  295  232  215  9.7  % 400  447  11.8  %
Less: Operating (earnings) loss attributable to the noncontrolling interest (95) (100) (134) (106) (84) 11.6  % (193) (190) 1.6  %
Operating earnings (loss) $ 101  $ 111  $ 161  $ 126  $ 131  29.7  % $ 207  $ 257  24.2  %
Adjusted operating margin (3) 30.8  % 31.3  % 36.4  % 33.7  % 32.3  % 30.5  % 33.0  %
Compensation ratio 48.9  % 48.0  % 45.9  % 48.4  % 48.5  % 49.0  % 48.5  %
Notes:
(1) Private Market strategies eligible for performance fees include: AB-Private Credit Investors (“AB-PCI”), US and EU Commercial Real Estate Debt, and AB CarVal.
(2) Includes amortization expense of intangible assets associated with EQH purchase of AB and equity income/loss associated with certain AB equity method investments.
(3) Adjusted operating margin is a non-GAAP financial measure used by AllianceBernstein L.P. (“AB”) management in evaluating AB’s financial performance on a standalone basis and to compare its performance, as reported by AB in its public filings. It is not comparable to any other non-GAAP financial measure used herein.
2Q 2025 Financial Supplement
18


Asset Management - Select Operating Metrics
For the Three Months Ended or As of
(in billions USD, unless otherwise indicated) 6/30/2024 9/30/2024 12/31/2024 3/31/2025 6/30/2025
AUM Roll-forward
Balance as of beginning of period $ 758.7  $ 769.5  $ 805.9  $ 792.2  $ 784.5 
Sales/new accounts 31.9  35.5  33.6  36.1  27.9 
Redemptions/terminations (25.7) (26.4) (29.2) (29.7) (30.7)
Cash flow/unreinvested dividends (5.3) (8.0) (9.2) (4.0) (3.9)
Net long-term (outflows) inflows 0.9  1.1  (4.8) 2.4  (6.7)
Adjustment (1) —  —  0.7  —  — 
Market appreciation (depreciation) 9.9  35.3  (9.6) (10.1) 51.3 
Net change 10.8  36.4  (13.7) (7.7) 44.6 
Balance as of end of period $ 769.5  $ 805.9  $ 792.2  $ 784.5  $ 829.1 
Ending Assets by distribution channel
Institutions $ 322.7  $ 335.2  $ 321.4  $ 324.1  $ 340.0 
Retail 316.4  334.5  334.3  324.1  344.7 
Private Wealth 130.4  136.2  136.5  136.3  144.4 
Total $ 769.5  $ 805.9  $ 792.2  $ 784.5  $ 829.1 
Ending Assets by investment service
Equity
Actively Managed $ 264.4  $ 271.3  $ 263.4  $ 249.0  $ 273.4 
Passively Managed (2) 65.8  68.9  68.3  65.8  70.8 
Total Equity $ 330.2  $ 340.2  $ 331.7  $ 314.8  $ 344.2 
Fixed Income
Actively Managed $ 282.2  $ 287.4  $ 285.5  $ 290.0  $ 294.0 
Passively Managed (2) 11.0  11.4  10.3  10.1  10.2 
Total Fixed Income 293.2  298.8  295.8  300.1  304.2 
Total Alternatives/Multi-Asset Solutions (3) 146.1  166.9  164.7  169.6  180.7 
Total $ 769.5  $ 805.9  $ 792.2  $ 784.5  $ 829.1 
Notes:
(1) This adjustment is due to a change in fee policy related to certain fixed income assets effective October 1, 2024.
(2) Includes index and enhanced index services.
(3) Includes certain multi-asset solutions and services not included in equity or fixed income services.

2Q 2025 Financial Supplement
19


Asset Management - Net Flows
For the Three Months Ended For the Six Months Ended
(in billions USD, unless otherwise indicated) 6/30/2024 9/30/2024 12/31/2024 3/31/2025 6/30/2025 6/30/2024 6/30/2025
Net Flows by Distribution Channel
Institutions
US $ 1.9  $ 1.7  $ (0.2) $ 2.7  $ 2.8  $ 0.4  $ 5.5 
Global and Non-US (3.7) (6.1) (6.0) (2.0) (4.3) (6.4) (6.3)
Total Institutions $ (1.8) $ (4.4) $ (6.2) $ 0.7  $ (1.5) $ (6.0) $ (0.8)
Retail
US $ 2.7  $ 4.0  $ 4.3  $ 3.0  $ (1.6) $ 4.6  $ 1.4 
Global and Non-US 0.1  1.4  (3.2) (2.1) (3.2) 2.4  (5.3)
Total Retail $ 2.8  $ 5.4  $ 1.1  $ 0.9  $ (4.8) $ 7.0  $ (3.9)
Private Wealth
US $ 0.2  $ 0.2  $ 0.5  $ 1.6  $ 0.1  $ 0.9  $ 1.7 
Global and Non-US (0.3) (0.1) (0.2) (0.8) (0.5) (0.5) (1.3)
Total Private Wealth $ (0.1) $ 0.1  $ 0.3  $ 0.8  $ (0.4) $ 0.4  $ 0.4 
Total Net Flows by Distribution Channel $ 0.9  $ 1.1  $ (4.8) $ 2.4  $ (6.7) $ 1.4  $ (4.3)
Net Flows by Investment Service
Equity Active
US $ (1.5) $ (0.3) $ (4.1) $ (0.3) $ (3.3) $ (3.0) $ (3.6)
Global and Non-US (4.6) (4.2) (3.3) (2.2) (2.7) (9.3) (4.9)
Total Equity Active $ (6.1) $ (4.5) $ (7.4) $ (2.5) $ (6.0) $ (12.3) $ (8.5)
Equity Passive (1)
US $ (0.6) $ (0.7) $ (1.1) $ (0.1) $ —  $ (3.8) $ (0.1)
Global and Non-US (0.1) (0.4) (0.3) 0.3  (1.9) (0.2) (1.6)
Total Equity Passive (1) $ (0.7) $ (1.1) $ (1.4) $ 0.2  $ (1.9) $ (4.0) $ (1.7)
Fixed Income - Taxable
US $ 4.6  $ 1.5  $ 3.2  $ 2.2  $ 2.0  $ 5.9  $ 4.2 
Global and Non-US (0.2) 1.2  (3.9) (3.6) (3.5) 3.1  (7.1)
Total Fixed Income - Taxable $ 4.4  $ 2.7  $ (0.7) $ (1.4) $ (1.5) $ 9.0  $ (2.9)
Fixed Income - Tax-Exempt
US $ 1.9  $ 3.3  $ 5.5  $ 2.4  $ 1.2  $ 4.8  $ 3.6 
Global and Non-US —  —  —  —  —  —  — 
Total Fixed Income - Tax-Exempt $ 1.9  $ 3.3  $ 5.5  $ 2.4  $ 1.2  $ 4.8  $ 3.6 
Fixed Income - Passive (1)
US $ (0.1) $ (0.2) $ (0.1) $ (0.4) $ (0.1) $ (0.1) $ (0.5)
Global and Non-US 0.1  (0.1) (0.5) (0.1) —  —  (0.1)
Total Fixed Income - Passive (1) $ —  $ (0.3) $ (0.6) $ (0.5) $ (0.1) $ (0.1) $ (0.6)
Alternatives/Multi-Asset Solutions (2)
US $ 0.5  $ 2.3  $ 1.2  $ 3.5  $ 1.5  $ 2.1  $ 5.0 
Global and Non-US 0.9  (1.3) (1.4) 0.7  0.1  1.9  0.8 
Total Alternatives/Multi-Asset Solutions (2) $ 1.4  $ 1.0  $ (0.2) $ 4.2  $ 1.6  $ 4.0  $ 5.8 
Total Net Flows by Investment Service $ 0.9  $ 1.1  $ (4.8) $ 2.4  $ (6.7) $ 1.4  $ (4.3)
Active vs. Passive Net Flows
Actively Managed
Equity $ (6.1) $ (4.5) $ (7.4) $ (2.5) $ (6.0) $ (12.3) $ (8.5)
Fixed Income 6.3  6.0  4.8  1.0  (0.4) 13.9  0.6 
Alternatives/Multi-Asset Solutions (2) 1.1  0.7  (0.4) 4.2  1.6  3.4  5.8 
Total $ 1.3  $ 2.2  $ (3.0) $ 2.7  $ (4.8) $ 5.0  $ (2.1)
Passively Managed (1)
Equity $ (0.7) $ (1.2) $ (1.4) $ 0.2  $ (1.9) $ (4.1) $ (1.7)
Fixed Income —  (0.3) (0.6) (0.5) (0.1) (0.1) (0.6)
Alternatives/Multi-Asset Solutions (2) 0.3 0.4  0.2  0.1 0.6 0.1 
Total $ (0.4) $ (1.1) $ (1.8) $ (0.3) $ (1.9) $ (3.6) $ (2.2)
Total Active vs Passive Net Flows $ 0.9  $ 1.1  $ (4.8) $ 2.4  $ (6.7) $ 1.4  $ (4.3)
Notes:
(1) Includes index and enhanced index services.
(2) Includes certain multi-asset solutions and services not included in equity or fixed income services.
2Q 2025 Financial Supplement
20


Protection Solutions - Operating Earnings (Loss) and Summary Metrics
For the Three Months Ended or As of For the Six Months Ended or As of
(in millions USD, unless otherwise indicated) 6/30/2024 9/30/2024 12/31/2024 3/31/2025 6/30/2025 Change 6/30/2024 6/30/2025 Change
Revenues
Policy charges, fee income and premiums $ 532  $ 537  $ 537  $ 534  $ 529  (0.6) % $ 1,060  $ 1,063  0.3  %
Net investment income (loss) 260  258  251  251  257  (1.2) % 516  508  (1.6) %
Net derivative gains (losses) (1) —  —  100.0  % (1) 200.0  %
Investment management, service fees and other income 43  43  43  40  39  (9.3) % 83  79  (4.8) %
Segment revenues 834  839  831  826  825  (1.1) % 1,658  1,651  (0.4) %
Benefits and other deductions
Policyholders’ benefits 473  455  486  556  603  27.5  % 960  1,159  20.7  %
Remeasurement of liability for future policy benefits (11) (1) (2) (4) 63.6  % (15) (6) 60.0  %
Interest credited to policyholders’ account balances 128  135  119  121  145  13.3  % 256  266  3.9  %
Commissions and distribution-related payments 43  43  46  42  41  (4.7) % 83  83  —  %
Amortization of deferred policy acquisition costs 32  31  32  32  32  —  % 62  64  3.2  %
Compensation and benefits, interest expense and financing fees and other operating costs and expense 86  87  107  96  77  (10.5) % 178  173  (2.8) %
Segment benefits and other deductions 751  760  789  845  894  19.0  % 1,524  1,739  14.1  %
Operating earnings (loss), before income taxes 83  79  42  (19) (69) (183.1) % 134  (88) (165.7) %
Income taxes (12) (11) (5) 11  191.7  % (19) 14  173.7  %
Operating earnings (loss), before noncontrolling interest 71  68  37  (16) (58) (181.7) % 115  (74) (164.3) %
Less: Operating (earnings) loss attributable to the noncontrolling interest (2) (1) —  (100.0) % (1) (200.0) %
Operating earnings (loss) $ 72  $ 66  $ 38  $ (17) $ (58) (180.6) % $ 116  $ (75) (164.7) %
Summary Metrics
Operating earnings (loss) - TTM:
$ 166  $ 225  $ 220  $ 159  $ 29  (82.5) % $ 166  $ 29  (82.5) %
Benefit ratio 72.1  % 70.3  % 72.8  % 82.0  % 90.7  % 73.3  % 86.3  %
Gross written premiums $ 784  $ 793  $ 829  $ 800  $ 776  (1.0) % $ 1,562  $ 1,576  0.9  %
Annualized premiums $ 91  $ 88  $ 102  $ 93  $ 102  12.1  % $ 171  $ 195  14.0  %
Total in-force face amount (in billions USD) (1) $ 411.7  $ 410.3  $ 409.2  $ 406.8  $ 404.5  (1.8) % $ 411.7  $ 404.5  (1.8) %
Notes:
(1) Total in-force face amount presented on a gross basis including ceded policies.
2Q 2025 Financial Supplement
21


Protection Solutions - Select Operating Metrics
For the Three Months Ended or As of For the Six Months Ended or As of
(in millions USD, unless otherwise indicated) 6/30/2024 9/30/2024 12/31/2024 3/31/2025 6/30/2025 6/30/2024 6/30/2025
Sales Metrics
First Year Premiums and Deposits by Product Line:
Universal Life $ —  $ —  $ —  $ —  $ —  $ —  $ — 
Indexed Universal Life
Variable Universal Life 87  90  112  90  99  167  189 
Term
Employee Benefits 29  32  31  35  31  57  66 
Other (1) —  —  —  —  —  —  — 
Total $ 121  $ 127  $ 148  $ 130  $ 134  $ 234  $ 264 
Renewals by Product Line:
Universal Life $ 166  $ 179  $ 160  $ 158  $ 148  $ 335  $ 306 
Indexed Universal Life 69  67  66  69  61  143  130 
Variable Universal Life 259  249  279  272  262  510  534 
Term 86  86  88  83  82  178  165 
Employee Benefits 80  81  84  85  86  155  171 
Other (1)
Total 663  666  681  670  642  1,328  1,312 
Total Gross Premiums $ 784  $ 793  $ 829  $ 800  $ 776  $ 1,562  $ 1,576 
In-force Metrics
In-force Face Amount by Product (2) (in billions USD):
Universal Life (3) $ 39.6  $ 39.1  $ 38.5  $ 37.9  $ 37.2  $ 39.6  $ 37.2 
Indexed Universal Life 26.5  26.3  26.2  25.9  25.7  26.5  25.7 
Variable Universal Life (4) 139.0  140.1  141.6  141.5  142.4  139.0  142.4 
Term 205.5  203.7  201.8  200.4  198.2  205.5  198.2 
Whole Life 1.1  1.1  1.1  1.1  1.0  1.1  1.0 
Total $ 411.7  $ 410.3  $ 409.2  $ 406.8  $ 404.5  $ 411.7  $ 404.5 
In-force Policy Count by Product (2) (in thousands):
Universal Life (3) 118  116  115  113  111  118  111 
Indexed Universal Life 62  62  62  61  61  62  61 
Variable Universal Life (4) 290  290  289  289  288  290  288 
Term 243  240  237  234  231  243  231 
Whole Life 15  15  15  14  14  15  14 
Total 728  723  717  711  705  728  705 
Protection Solutions Reserves
General Account $ 18,143  $ 18,288  $ 18,171  $ 18,124  $ 18,149  $ 18,143  $ 18,149 
Separate Accounts 17,761  18,684  18,753  18,005  19,558  17,761  19,558 
Total $ 35,904  $ 36,972  $ 36,924  $ 36,129  $ 37,707  $ 35,904  $ 37,707 
Notes:
(1) For the individual life insurance premiums, Other includes Whole Life insurance and other products available-for-sale but not actively marketed.
(2) Includes individual life insurance and does not include Employee Benefits as it is a start-up business and therefore has immaterial in-force policies.
(3) Universal Life includes Guaranteed Universal Life.
(4) Variable Universal Life includes variable life insurance and corporate-owned life insurance.
2Q 2025 Financial Supplement
22


Wealth Management - Operating Earnings (Loss) and Summary Metrics
For the Three Months Ended or As of For the Six Months Ended or As of
(in millions USD, unless otherwise indicated) 6/30/2024 9/30/2024 12/31/2024 3/31/2025 6/30/2025 Change 6/30/2024 6/30/2025 Change
Revenues
Net investment income (loss) $ $ $ $ $ (50.0) % $ $ (37.5) %
Net derivative gains (losses) —  —  —  —  —  —  % —  —  —  %
Investment management, service fees and other income 438  446  476  460  469  7.1  % 857  929  8.4  %
Segment revenues 442  450  481  463  471  6.6  % 865  934  8.0  %
Benefits and other deductions
Commissions and distribution-related payments 282  281  310  293  296  5.0  % 542  589  8.7  %
Compensation and benefits, interest expense and financing fees and other operating costs and expense 99  103  112  109  106  7.1  % 204  215  5.4  %
Segment benefits and other deductions 381  384  422  402  402  5.5  % 746  804  7.8  %
Operating earnings (loss), before income taxes 61  66  59  61  69  13.1  % 119  130  9.2  %
Income taxes (17) (16) (12) (15) (18) (5.9) % (32) (33) (3.1) %
Operating earnings (loss), before noncontrolling interest 44  50  47  46  51  15.9  % 87  97  11.5  %
Less: Operating (earnings) loss attributable to the noncontrolling interest —  —  —  —  —  —  % —  —  —  %
Operating earnings (loss) $ 44  $ 50  $ 47  $ 46  $ 51  15.9  % $ 87  $ 97  11.5  %
Revenue by Activity Type
Investment management, service fees and other income:
Investment management and advisory fees $ 161  $ 167  $ 179  $ 181  184  14.3  % $ 311  365  17.4  %
Distribution fees 260  262  281  263  268  3.1  % 513  531  3.5  %
Interest income 12  12  12  11  11  (8.3) % 25  22  (12.0) %
Service and other income 20.0  % 11  37.5  %
Total Investment management, service fees and other income $ 438  $ 446  $ 476  $ 460  469  7.1  % $ 857  929  8.4  %
Summary Metrics
Pre-tax operating margin 13.8  % 14.7  % 12.3  % 13.2  % 14.6  % 13.8  % 13.9  %
Advisory net new assets $ 1,602  $ 2,064  $ 1,139  $ 1,981  $ 2,027  26.5  % $ 1,563  $ 4,008  156.4  %
Total AUA $ 94,786  $ 101,487  $ 101,695  $ 102,057  $ 110,265  16.3  % $ 94,786  $ 110,265  16.3  %



2Q 2025 Financial Supplement
23


Wealth Management - Select Operating Metrics
For the Three Months Ended or As of For the Six Months Ended or As of
(in millions USD, unless otherwise indicated) 6/30/2024 9/30/2024 12/31/2024 3/31/2025 6/30/2025 6/30/2024 6/30/2025
AUA Roll-forward
Advisory assets :
Beginning assets $ 57,923  $ 60,134  $ 65,267  $ 65,839  $ 66,795  $ 54,978  $ 65,839 
Net new assets
1,602  2,064  1,139  1,981  2,027  1,563  4,008 
Market appreciation (depreciation) and other 609  3,069  (567) (1,025) 4,471  3,593  3,446 
Advisory ending assets $ 60,134  $ 65,267  $ 65,839  $ 66,795  $ 73,293  $ 60,134  $ 73,293 
Brokerage and direct assets $ 34,652  $ 36,220  $ 35,856  $ 35,263  $ 36,972  $ 34,652  $ 36,972 
Total Wealth Management assets $ 94,786  $ 101,487  $ 101,695  $ 102,057  $ 110,265  $ 94,786  $ 110,265 
Cash balances $ 2,695  $ 2,767  $ 3,083  $ 2,985  $ 3,004  $ 2,695  $ 3,004 
Advisors
Advisors 4,358  4,396  4,587  4,502  4,476  4,358  4,476 
Revenue per advisor TTM (in thousands USD) $ 386  $ 394  $ 407  $ 412  $ 418  $ 386  $ 418 




2Q 2025 Financial Supplement
24


Legacy - Operating Earnings (Loss) and Summary Metrics
For the Three Months Ended or As of For the Six Months Ended or As of
(in millions USD, unless otherwise indicated) 6/30/2024 9/30/2024 12/31/2024 3/31/2025 6/30/2025 Change 6/30/2024 6/30/2025 Change
Revenues
Policy charges, fee income and premiums $ $ $ 14  $ 19  $ 17  112.5  % $ 20  $ 36  80.0  %
Net investment income (loss) 14  15  12  14  —  % 30  23  (23.3) %
Net derivative gains (losses) —  —  —  —  —  —  % —  —  —  %
Investment management, service fees and other income 95  94  102  92  69  (27.4) % 196  161  (17.9) %
Segment revenues 117  116  128  120  100  (14.5) % 246  220  (10.6) %
Benefits and other deductions
Policyholders’ benefits —  —  —  —  —  % —  —  —  %
Remeasurement of liability for future policy benefits —  —  —  —  —  —  % —  —  —  %
Interest credited to policyholders’ account balances 12.5  % 17  16  (5.9) %
Commissions and distribution-related payments 40  41  39  36  29  (27.5) % 80  65  (18.8) %
Amortization of deferred policy acquisition costs 15  16  15  15  15  —  % 31  30  (3.2) %
Compensation and benefits, interest expense and financing fees and other operating costs and expense 22  20  23  34  13  (40.9) % 47  47  —  %
Segment benefits and other deductions 85  86  85  92  66  (22.4) % 175  158  (9.7) %
Operating earnings (loss), before income taxes 32  30  43  28  34  6.3  % 71  62  (12.7) %
Income taxes (4) (4) (6) (4) (6) (50.0) % (10) (10) —  %
Operating earnings (loss), before noncontrolling interest 28  26  37  24  28  —  % 61  52  (14.8) %
Less: Operating (earnings) loss attributable to the noncontrolling interest —  —  —  —  —  —  % —  —  —  %
Operating earnings (loss) $ 28  $ 26  $ 37  $ 24  $ 28  —  % $ 61  $ 52  (14.8) %
Summary Metrics
Operating earnings (loss) - TTM: $ 124  $ 118  $ 124  $ 115  $ 115  (7.3) % $ 124  $ 115  (7.3) %
Average Account Value (TTM) $ 21,786  $ 21,820  $ 21,974  $ 21,588  $ 21,183  (2.8) % $ 21,786  $ 21,183  (2.8) %
Return on assets (TTM) 0.68  % 0.64  % 0.66  % 0.62  % 0.64  % 0.68  % 0.64  %
Net flows (1) $ (667) $ (712) $ (787) $ (719) $ (580) 13.0  % $ (1,325) $ (1,299) 2.0  %
In-force Policy Count by Product (in thousands) (2): 257  251  246  211  206  257  206 
Notes:
(1) Net of the Venerable transaction.
(2) In-force Policy Count by Product presented on a gross basis includes ceded policies related to the Venerable transaction.

2Q 2025 Financial Supplement
25


Legacy - Select Operating Metrics
For the Three Months Ended or As of For the Six Months Ended or As of
(in millions USD, unless otherwise indicated) 6/30/2024 9/30/2024 12/31/2024 3/31/2025 6/30/2025 6/30/2024 6/30/2025
Account Values
General Account:
Balance as of beginning of period $ 504  $ 486  $ 465  $ 447  $ 434  $ 524  $ 447 
Net flows (1) (21) (25) (20) (15) (13) (44) (28)
Investment performance, interest credited and policy charges (1)
Balance as of end of period $ 486  $ 465  $ 447  $ 434  $ 422  $ 486  $ 422 
Separate Accounts:
Balance as of beginning of period $ 22,010  $ 21,417  $ 21,789  $ 20,911  $ 19,478  $ 21,316  $ 20,911 
Net flows (1) (646) (687) (767) (704) (567) (1,281) (1,271)
Investment performance, interest credited and policy charges (1)
53  1,059  (111) (729) 1,157  1,382  428 
Balance as of end of period $ 21,417  $ 21,789  $ 20,911  $ 19,478  $ 20,068  $ 21,417  $ 20,068 
Total:
Balance as of beginning of period $ 22,514  $ 21,903  $ 22,254  $ 21,358  $ 19,912  $ 21,840  $ 21,358 
Net flows (1) (667) (712) (787) (719) (580) (1,325) (1,299)
Investment performance, interest credited and policy charges (1)
56  1,063  (109) (727) 1,158  1,388  431 
Balance as of end of period $ 21,903  $ 22,254  $ 21,358  $ 19,912  $ 20,490  $ 21,903  $ 20,490 
Net Amount at Risk (NAR)
Total GMIB NAR
$ 2,462  $ 2,692  $ 2,390  $ 2,706  $ 2,489  $ 2,462  $ 2,489 
Total GMDB NAR
$ 8,984  $ 8,472  $ 8,602  $ 9,034  $ 8,411  $ 8,984  $ 8,411 
MRB Reserves (Net of Reinsurance) $ 3,429  $ 3,416  $ 3,136  $ 3,532  $ 3,271  $ 3,429  $ 3,271 
Notes:
(1) Net of the Venerable transaction.
2Q 2025 Financial Supplement
26








Investments

2Q 2025 Financial Supplement
27


Consolidated Investment Portfolio Composition
Balances as of
(in millions USD, unless otherwise indicated) December 31, 2024 June 30, 2025
Amount (1) % of Total Amount (1) % of Total
Composition of investment portfolio
Fixed maturities, available-for-sale, at fair value $ 76,641  62.1  % $ 80,094  58.6  %
Fixed maturities, at fair value using the fair value option 2,053  1.7  % 2,428  1.8  %
Mortgage loans on real estate 20,072  16.3  % 21,536  15.7  %
Policy loans 4,330  3.5  % 4,355  3.2  %
Other equity investments 3,719  3.0  % 3,789  2.8  %
Other invested assets 8,537  6.9  % 8,301  6.1  %
Subtotal investment assets 115,352  93.5  % 120,503  88.2  %
Trading securities 1,089  0.9  % 1,295  0.9  %
Total investments 116,441  94.4  % 121,798  89.1  %
Cash and cash equivalents 6,964  5.6  % 14,957  10.9  %
Total $ 123,405  100.0  % $ 136,755  100.0  %
General Account AFS Fixed maturities by industry (Based on amortized cost)
Corporate securities:
Finance $ 16,080  19.1  % $ 15,524  17.9  %
Manufacturing 12,499  14.8  % 11,894  13.7  %
Utilities 8,476  10.1  % 8,423  9.7  %
Services 8,899  10.6  % 7,876  9.1  %
Energy 2,546  3.0  % 2,635  3.0  %
Retail and wholesale 2,979  3.5  % 3,771  4.4  %
Transportation 1,559  1.9  % 2,569  3.0  %
Other 1,665  2.0  % 415  0.5  %
Total corporate securities 54,703  65.0  % 53,107  61.3  %
U.S. government and agency 5,801  6.9  % 5,983  6.9  %
Residential mortgage-backed (2) 4,520  5.4  % 5,506  6.4  %
Preferred stock 56  0.1  % 54  0.1  %
State & political 472  0.6  % 423  0.5  %
Foreign governments 689  0.8  % 690  0.8  %
Commercial mortgage-backed 4,301  5.1  % 4,839  5.6  %
Asset-backed securities 13,660  16.2  % 15,907  18.4  %
Total $ 84,202  100.0  % $ 86,509  100.0  %
General Account AFS Fixed maturities credit quality (3) (Based on amortized cost)
Aaa, Aa, A (NAIC Designation 1) $ 56,266  66.8  % $ 58,605  67.7  %
Baa (NAIC Designation 2) 26,255  31.2  % 26,271  30.4  %
Investment grade 82,521  98.0  % 84,876  98.1  %
Below investment grade (NAIC Designation 3 and 4) 1,681  2.0  % 1,633  1.9  %
Total $ 84,202  100.0  % $ 86,509  100.0  %
Notes:
(1) Investment data has been classified based on standard industry categorizations for domestic public holdings and similar classifications by industry for all other holdings.
(2) Includes publicly traded agency pass-through securities and collateralized obligations.
(3) Credit quality based on NAIC rating.
2Q 2025 Financial Supplement
28


Consolidated Results of General Account Investment Portfolio
For the Six Months Ended or As of Years Ended or As of
(in millions USD, unless otherwise indicated) June 30, 2024 June 30, 2025 December 31, 2024
Yield Amount (2) Yield Amount (2) Yield Amount (2)
Fixed Maturities:
Income (loss) 4.36  % $ 1,648  4.37  % $ 1,859  4.39  % $ 3,447 
Ending assets 79,124  86,509  84,202 
Mortgages:
Income (loss) 5.10  % 473  4.99  % 516  5.14  % 973 
Ending assets 18,802  21,536  20,072 
Other Equity Investments (1):
Income (loss) 6.23  % 110  5.75  % 101  5.75  % 203 
Ending assets 3,598  3,571  3,495 
Trading Securities:
Income 0.73  % 9.47  % 29  5.07  % 16 
Ending assets 495  723  527 
Policy Loans:
Income 5.23  % 110  4.93  % 107  5.31  % 225 
Ending assets 4,247  4,355  4,330 
Cash and Short-term Investments:
Income (loss) 4.78  % 146  4.26  % 126  4.89  % 266 
Ending assets 5,817  12,239  3,259 
Total Net Investment Income:
Investment income 4.59  % 2,489  4.56  % 2,738  4.63  % 5,130 
Less: investment fees (4) (0.16) % (88) (0.16) % (97) (0.16) % (180)
Investment income, net 4.43  % $ 2,401  4.40  % $ 2,641  4.46  % $ 4,950 
General Account Ending Net Assets $ 112,083  $ 128,933  $ 115,885 
Operating Earnings adjustments:
AB and other non-General Account investment income (loss)
(35) (19) (85)
Operating Net investment income (loss) $ 2,366  $ 2,622  $ 4,865 
Notes:
(1) Includes, as of June 30, 2024, June 30, 2025 and December 31, 2024, $371 million, $364 million and $431 million of other invested assets. Amounts for certain consolidated VIE investments are shown net of associated non-controlling interest.
(2) Amount for fixed maturities and mortgages represents original cost, reduced by repayments, write-downs, adjusted amortization of premiums, accretion of discount and allowances. Cost for equity securities represents original cost reduced by write-downs; cost for other limited partnership interests represents original cost adjusted for equity in earnings and reduced by distributions.
2Q 2025 Financial Supplement
29









Additional Information
2Q 2025 Financial Supplement
30


Deferred Policy Acquisition Costs Rollforward
For the Three Months Ended or As of For the Six Months Ended or As of
(in millions USD, unless otherwise indicated) 6/30/2024 9/30/2024 12/31/2024 3/31/2025 6/30/2025 6/30/2024 6/30/2025
TOTAL
Beginning balance $ 6,804  $ 6,924  $ 7,031  $ 7,170  $ 7,262  $ 6,705  $ 7,170 
Capitalization of commissions, sales and issue expenses 291  291  324  282  292  561  574 
Amortization (171) (184) (185) (190) (193) (342) (383)
Ending balance $ 6,924  $ 7,031  $ 7,170  $ 7,262  $ 7,361  $ 6,924  $ 7,361 
Individual Retirement
Beginning balance $ 3,601  $ 3,703  $ 3,807  $ 3,929  $ 4,019  $ 3,508  $ 3,929 
Capitalization of commissions, sales and issue expenses 213  222  243  214  224  415  438 
Amortization (111) (118) (121) (124) (127) (220) (251)
Ending balance $ 3,703  $ 3,807  $ 3,929  $ 4,019  $ 4,116  $ 3,703  $ 4,116 
Group Retirement
Beginning balance $ 828  $ 839  $ 842  $ 851  $ 853  $ 825  $ 851 
Capitalization of commissions, sales and issue expenses 20  18  24  17  19  38  36 
Amortization (9) (15) (15) (15) (16) (24) (31)
Ending balance $ 839  $ 842  $ 851  $ 853  $ 856  $ 839  $ 856 
Protection Solutions
Beginning balance $ 1,714  $ 1,731  $ 1,745  $ 1,766  $ 1,779  $ 1,700  $ 1,766 
Capitalization of commissions, sales and issue expenses 49  46  52  45  45  93  90 
Amortization (32) (32) (31) (32) (32) (62) (64)
Ending balance $ 1,731  $ 1,745  $ 1,766  $ 1,779  $ 1,792  $ 1,731  $ 1,792 
Legacy
Beginning balance $ 546  $ 538  $ 527  $ 517  $ 505  $ 555  $ 517 
Capitalization of commissions, sales and issue expenses 14 
Amortization (16) (16) (15) (17) (15) (31) (32)
Ending balance $ 538  $ 527  $ 517  $ 505  $ 494  $ 538  $ 494 
Corporate and Other
Beginning balance $ 115  $ 113  $ 110  $ 107  $ 106  $ 117  $ 107 
Capitalization of commissions, sales and issue expenses —  —  — 
Amortization (3) (3) (3) (2) (3) (5) (5)
Ending balance $ 113  $ 110  $ 107  $ 106  $ 103  $ 113  $ 103 

2Q 2025 Financial Supplement
31


Use of Non-GAAP Financial Measures
In addition to our results presented in accordance with U.S. GAAP, we report Non-GAAP Operating Earnings, and Non-GAAP operating common EPS, each of which is a measure that is not determined in accordance with U.S. GAAP. Management principally uses these Non-GAAP financial measures in evaluating performance because they present a clearer picture of our operating performance and they allow management to allocate resources. Similarly, management believes that the use of these Non-GAAP financial measures, together with relevant U.S. GAAP measures, provide investors with a better understanding of our results of operations and the underlying profitability drivers and trends of our business. These Non-GAAP financial measures are intended to remove from our results of operations the impact of market changes (where there is a mismatch in the valuation of assets and liabilities) as well as certain other expenses which are not part of our underlying profitability drivers or likely to re-occur in the foreseeable future, as such items fluctuate from period-to-period in a manner inconsistent with these drivers. These measures should be considered supplementary to our results that are presented in accordance with U.S. GAAP and should not be viewed as a substitute for the U.S. GAAP measures. Other companies may use similarly titled Non-GAAP financial measures that are calculated differently from the way we calculate such measures. Consequently, our Non-GAAP financial measures may not be comparable to similar measures used by other companies.
We also discuss certain operating measures, including AUM, AUA, AV, Protection Solutions reserves and certain other operating measures, which management believes provide useful information about our businesses and the operational factors underlying our financial performance.
Non-GAAP Operating Earnings
Non-GAAP Operating Earnings is an after-tax Non-GAAP financial measure used to evaluate our financial performance on a consolidated basis that is determined by making certain adjustments to our consolidated after-tax net income attributable to Holdings. The most significant of such adjustments relates to our derivative positions, which protect economic value and statutory capital, and the variable annuity product MRBs. This is a large source of volatility in net income.
Non-GAAP Operating Earnings equals our consolidated after-tax net income attributable to Holdings adjusted to eliminate the impact of the following items:
Items related to variable annuity product features, which include: (i) changes in the fair value of MRB and purchased MRB, including the related attributed fees and claims, offset by derivatives and other securities used to hedge the MRB which result in residual net income volatility as the change in fair value of certain securities is reflected in OCI and due to our statutory capital hedge program; and (ii) market adjustments to deposit asset or liability accounts arising from reinsurance agreements which do not expose the reinsurer to a reasonable possibility of a significant loss from insurance risk;
Investment (gains) losses, which includes credit loss impairments of securities/investments, sales or disposals of securities/investments, realized capital gains/losses and valuation allowances;
Net actuarial (gains) losses, which includes actuarial gains and losses as a result of differences between actual and expected experience on pension plan assets or projected benefit obligation during a given period related to pension, other postretirement benefit obligations, and the one-time impact of the settlement of the defined benefit obligation;
Other adjustments, which primarily include restructuring costs related to severance and separation, lease write-offs related to non-recurring restructuring activities, net derivative gains (losses) on certain Non-GMxB derivatives, net investment income from certain items including consolidated VIE investments, seed capital mark-to-market adjustments, unrealized gain/losses and realized capital gains/losses from sales or disposals of select securities, certain legal accruals; a bespoke deal to repurchase UL policies from one entity that had invested in numerous policies purchased in the life settlement market, which disposed of the risk of additional COI litigation by that entity related to those UL policies, impact of the annual actuarial assumption updates attributable to LFPB when the majority of the impact relates to the non-core business; and
Income tax expense (benefit) related to the above items and non-recurring tax items, which includes the effect of uncertain tax positions for a given audit period and changes to the deferred tax valuation allowance.
During the third quarter 2024, the Company moved revenues and expenses related to payout annuitizations from the Legacy segment to the Individual Retirement segment. Now all payout annuities are reported within the Individual Retirement segment as the block is managed on an aggregate basis. Prior periods were recast to reflect this change.
Because Non-GAAP Operating Earnings excludes the foregoing items that can be distortive or unpredictable, management believes that this measure enhances the understanding of the Company’s underlying drivers of profitability and trends in our business, thereby allowing management to make decisions that will positively impact our business.
We use the prevailing corporate federal income tax rate of 21% while taking into account any non-recurring differences for events recognized differently in our financial statements and federal income tax returns as well as partnership income taxed at lower rates when reconciling Net income (loss) attributable to Holdings to Non-GAAP Operating Earnings.
Use of Non-GAAP Financial Measures
"Non-GAAP Operating ROE"
We calculate Non-GAAP Operating ROE by dividing Non-GAAP Operating Earnings for the previous twelve calendar months by consolidated average equity attributable to Holdings’ common shareholders, excluding AOCI. AOCI fluctuates period-to-period in a manner inconsistent with our underlying profitability drivers as the majority of such fluctuation is related to the market volatility of the unrealized gains and losses associated with our AFS securities. Therefore, we believe excluding AOCI is more effective for analyzing the trends of our operations.
Book Value per common share, excluding AOCI
We use the term “book value” to refer to “Total equity attributable to Holdings' common shareholders.” Book Value per common share, excluding AOCI, is our stockholder’s equity, excluding AOCI, divided by ending common shares outstanding.
Non-GAAP Operating Earnings per common share
Non-GAAP Operating Earnings per common share is calculated by dividing Non-GAAP Operating Earnings less preferred stock dividends by diluted common shares outstanding.
2Q 2025 Financial Supplement
32


Reconciliation of Non-GAAP Measures (1/3)
For the Three Months Ended or As of For the Six Months Ended or As of
(in millions USD, unless otherwise indicated) 6/30/2024 9/30/2024 12/31/2024 3/31/2025 6/30/2025 6/30/2024 6/30/2025
Net income (loss) attributable to Holdings
Net income (loss) attributable to Holdings $ 428  $ (132) $ 892  $ 63  $ (349) $ 520  $ (286)
Adjustments related to:
Variable annuity product features (1) 81  756  (530) 211  934  411  1,145 
Investment (gains) losses, net
16  46  32  14  71  55  85 
Net actuarial (gains) losses related to pension and other postretirement benefit obligations
14  13  16  11  11  31  22 
Other adjustments (2)
(33) 34  205  (137) 58  68 
Income tax expense (benefit) related to above adjustments
(16) (172) 94  (92) (185) (116) (277)
Non-recurring tax items
(23) 13  16 
Non-GAAP Operating Earnings $ 495  $ 517  $ 515  $ 421  $ 352  $ 972  $ 773 
Net income (loss) attributable to Holdings $ 1.31  $ (0.42) $ 2.82  $ 0.20  $ (1.15) $ 1.57  $ (0.94)
Less: Preferred stock dividends 0.08  0.04  0.08  0.04  0.06  0.12  0.10 
Net income (loss) available to Holdings' common shareholders 1.23  (0.46) 2.74  0.16  (1.21) 1.45  (1.04)
Adjustments related to:
Variable annuity product features (1) 0.25  2.38  (1.67) 0.68  3.08  1.24  3.75 
Investment (gains) losses, net
0.05  0.14  0.10  0.04  0.23  0.17  0.28 
Net actuarial (gains) losses related to pension and other postretirement benefit obligations
0.04  0.04  0.05  0.04  0.04  0.09  0.07 
Other adjustments (2) (0.11) —  0.10  0.64  (0.45) 0.18  0.23 
Income tax expense (benefit) related to above adjustments
(0.05) (0.54) 0.30  (0.29) (0.61) (0.35) (0.91)
Non-recurring tax items 0.02  0.02  (0.07) 0.03  0.02  0.04  0.05 
Non-GAAP Operating Earnings (loss) available to Holdings' common shareholders $ 1.43  $ 1.58  $ 1.55  $ 1.30  $ 1.10  $ 2.82  $ 2.43 
Book Value per common share
Book Value per common share $ 0.11  $ 5.20  $ 0.19  $ 2.92  $ (0.26) $ 0.11  $ (0.26)
Less: Per share impact of AOCI (26.98) (20.92) (28.11) (24.70) (24.63) (26.98) (24.63)
Book value per common share (ex. AOCI) $ 27.09  $ 26.12  $ 28.30  $ 27.62  $ 24.37  $ 27.09  $ 24.37 
Notes:
(1) As a result of the novation of certain Legacy VA policies completed during the first quarter of 2025, the Company recorded a loss of $499 million in pre-tax net income and an increase of $263 million in pre-tax AOCI, for a total impact loss of $236 million for the three months ended March 31, 2025 and six months ended June 30, 2025. The impact per common share is $1.60 and $1.63 for the three months ended March 31, 2025 and six months ended June 30, 2025, respectively.
(2) Includes a loss of $165 million or $0.53 on Non-VA derivatives for the three months ended March 31, 2025 and a gain of $198 million or $0.65 and $33 million or $0.11 on Non-VA derivatives for the three and six months ended June 30, 2025, respectively. Also includes $14 million or $0.05 of expense related to a disputed billing practice of an AB third-party service provider for the three and six months ended June 30, 2025, respectively, and certain gross legal expenses related to the COI litigation of $106 million or $0.32 for the six months ended June 30, 2024.
2Q 2025 Financial Supplement
33


Reconciliation of Non-GAAP Measures (2/3)
As of and for the Twelve Months Ended
(in millions USD, unless otherwise indicated) 12/31/2024 3/31/2025 6/30/2025
Net Income to Non-GAAP Operating Earnings
Net income (loss) attributable to Holdings $ 1,280  $ 1,251  $ 474 
Adjustments related to:
Variable annuity product features 637  518  1,371 
Investment (gains) losses 133  108  163 
Net actuarial (gains) losses related to pension and other postretirement benefit obligations 60  54  51 
Other adjustments 93  207  103 
Income tax expense (benefit) related to above adjustments
(194) (186) (355)
Non-recurring tax items (5) (4) (2)
Non-GAAP Operating Earnings $ 2,004  $ 1,948  $ 1,805 
Return on Equity and Non-GAAP Operating Return on Equity - Trailing twelve months
Net income (loss) attributable to Holdings $ 1,280  $ 1,251  $ 474 
Less: Preferred stock (80) (80) (72)
Net income (loss) available to Holdings' common shareholders $ 1,200  $ 1,171  $ 402 
Average equity attributable to Holdings' common shareholders (ex. AOCI) $ 8,586  $ 8,546  $ 8,206 
Return on Equity (ex. AOCI) 14.0  % 13.7  % 4.9  %
Non-GAAP Operating Earnings $ 2,004  $ 1,948  $ 1,805 
Less: Preferred stock (80) (80) (72)
Non-GAAP Operating Earnings available to Holdings' common shareholders $ 1,924  $ 1,868  $ 1,733 
Average equity attributable to Holdings' common shareholders (ex. AOCI) $ 8,586  $ 8,546  $ 8,206 
Non-GAAP Operating Return on Equity (ex. AOCI) 22.4  % 21.9  % 21.1  %
2Q 2025 Financial Supplement
34


Reconciliation of Non-GAAP Measures (3/3)
Balances as of
(in millions USD, unless otherwise indicated) 9/30/2023 12/31/2023 3/31/2024 6/30/2024 9/30/2024 12/31/2024 3/31/2025 6/30/2025
Equity Reconciliation - Quarter-end Balances
Total equity attributable to Holdings' shareholders $ 1,587  $ 2,636  $ 1,992  $ 1,598  $ 3,201  $ 1,565  $ 2,401  $ 1,149 
Less: Preferred Stock 1,562  1,562  1,562  1,562  1,562  1,507  1,507  1,228 
Total equity attributable to Holdings' common shareholders 25  1,074  430  36  1,639  58  894  (79)
Less: Accumulated other comprehensive income (loss) (9,863) (7,797) (8,191) (8,675) (6,601) (8,712) (7,567) (7,432)
Total equity attributable to Holdings' common shareholders (ex. AOCI) $ 9,888  $ 8,871  $ 8,621  $ 8,711  $ 8,240  $ 8,770  $ 8,461  $ 7,353 
Balances as of
(in millions USD, unless otherwise indicated) 9/30/2023 12/31/2023 3/31/2024 6/30/2024 9/30/2024 12/31/2024 3/31/2025 6/30/2025
Equity Reconciliation - Twelve Month Rolling Average
Total equity attributable to Holdings' shareholders $ 2,580  $ 2,882  $ 2,442  $ 1,953  $ 2,357  $ 2,089  $ 2,191  $ 2,079 
Less: Preferred Stock 1,562  1,562  1,562  1,562  1,562  1,548  1,535  1,451 
Total equity attributable to Holdings' common shareholders 1,018  1,320  880  391  795  541  656  628 
Less: Accumulated other comprehensive income (loss) (8,139) (7,841) (8,254) (8,632) (7,816) (8,045) (7,889) (7,578)
Total equity attributable to Holdings' common shareholders (ex. AOCI) $ 9,157  $ 9,161  $ 9,134  $ 9,023  $ 8,611  $ 8,586  $ 8,545  $ 8,206 


2Q 2025 Financial Supplement
35


Glossary of Selected Financial and Product Terms
Account Value (“AV”) - AV generally equals the aggregate policy account value of our retirement and protection products. General Account AV refers to account balances in investment options that are backed by the General Account while Separate Accounts AV refers to Separate Accounts investment assets. AV is reflected net of reinsurance.
Advisory Assets - Assets invested in a variety of investments using an asset allocation model designed for the client’s objectives. The client is charged a fee based on the value of the assets in the account.
Annualized premiums - 100% of first year recurring premiums (up to target) and 10% of excess first year premiums or first year premiums from single premium products.
Assets Under Administration (“AUA”) - AUA includes non-insurance client assets that are invested in our savings and investment products or serviced by our Equitable Advisors platform. We provide administrative services for these assets and generally record the revenues received as distribution fees.
Assets Under Management (“AUM”) - AUM means investment assets that are managed by one of our subsidiaries and includes: (i) assets managed by AB; (ii) the assets in our General Account investment portfolio; and (iii) the Separate Account assets of our Individual Retirement, Group Retirement and Protection Solutions businesses. Total AUM reflects exclusions between segments to avoid double counting.
Average Account Value (TTM) - Calculated as an average of the previous twelve calendar months total Account Value balance, net of embedded derivative instruments where applicable.
Benefit base - A notional amount (not actual cash value) used to calculate the owner’s guaranteed benefits within an annuity contract. The death benefit and living benefit within the same contract may not have the same benefit base.
Brokerage Assets - Brokerage accounts which allow clients a variety of investments, including mutual funds, exchange traded products, equities and fixed income, to be managed in one account. The client is charged for all buy and sell transactions.
Current Product Offering (Individual Retirement) - Products sold 2011 and later.
Deferred policy acquisition costs (“DAC”) - Represents the incremental costs related directly to the successful acquisition of new and certain renewal insurance policies and annuity contracts and which have been deferred on the balance sheet as an asset.
Direct Assets - Mutual Funds purchased through and registered directly with an asset management company. No other agents, such as brokers or distributors, are involved in the transactions.
Equitable Advisors - means Equitable Advisors, LLC, a Delaware limited liability company, our retail broker/dealer for our retirement and protection businesses and a wholly-owned indirect subsidiary of Holdings.
Fixed Rate (Individual Retirement) - Pre-2011 GMxB products.
FYP - First year premium and deposits.
GMxB - A general reference to all forms of variable annuity guaranteed benefits, including guaranteed minimum living benefits, or GMLBs (such as GMIBs, GMWBs and GMABs), and guaranteed minimum death benefits, or GMDBs (inclusive of return of premium death benefit guarantees).
Gross premiums - FYP and Renewal premium and deposits.
Guaranteed minimum death benefits (“GMDB”) - An optional benefit (available for an additional cost) that guarantees an annuitant’s beneficiaries are entitled to a minimum payment based on the benefit base, which could be greater than the underlying AV, upon the death of the annuitant.
Guaranteed minimum income benefits (“GMIB”) - An optional benefit (available for an additional cost) where an annuitant is entitled to annuitize the policy and receive a minimum payment stream based on the benefit base, which could be greater than the underlying AV.
Guaranteed minimum living benefits (“GMLB”) - A reference to all forms of guaranteed minimum living benefits, including GMIBs, GMWBs and GMABs (does not include GMDBs).
Invested assets - Includes fixed maturity securities, equity securities, mortgage loans, policy loans, alternative investments and short-term investments.
Legacy - The Legacy segment consists of our fixed-rate GMxB business written prior to 2011.
Liability for future policy benefits - the liability related to life insurance policies such as non-participating traditional life insurance policies (Term) and limited pay contracts (Payout, Pension).
Market risk benefits - (“MRBs”) are contracts or contract features that provide protection to the contract holder from other than nominal capital market risk and expose the Company to other than nominal capital market risk. Market risk benefits include contract features that provide minimum guarantees to policyholders and include GMIB, GMDB, GMWB, GMAB, and ROP DB benefits.
Net flows - Net change in customer account balances in a period including, but not limited to, gross premiums, surrenders, withdrawals and benefits. It excludes investment performance, interest credited to customer accounts and policy charges.
Net long-term flows - Net change of assets under management in a period which includes new sales net of redemptions of mutual funds and terminations of separately managed accounts and cash flow which includes both cash invested or withdrawn by existing clients. In addition, cash flow includes fees received from certain clients. It excludes the impact of the markets.
Net new assets - Consists of total client deposits into advisory accounts less total client withdrawals from advisory accounts, plus dividends, plus interest, minus advisory fees. AUA reflects adjusted balances with no financial impact.
Premiums and deposits - Amounts a policyholder agrees to pay for an insurance policy or annuity contract that may be paid in one or a series of payments as defined by the terms of the policy or contract.
Pre-tax operating margin - Calculated as operating earnings, before income taxes, divided by revenue.
Protection Solutions Benefit Ratio - Calculated as the sum of policyholders’ benefits and interest credited to policyholders’ account balances dividend by segment revenues.
Protection Solutions Reserves - Equals the aggregate value of Policyholders’ account balances and future policy benefits for policies in our Protection Solutions segment.
Renewal premium and deposits - Premiums and deposits after the first twelve months of the policy or contract.
2Q 2025 Financial Supplement
36


Return of Premium (“ROP”) death benefit - This death benefit pays the greater of the account value at the time of a claim following the owner’s death or the total contributions to the contract (subject to adjustment for withdrawals). The charge for this benefit is usually included in the M&E fee that is deducted daily from the net assets in each variable investment option. We also refer to this death benefit as the Return of Principal death benefit.
Return on Assets - Calculated as trailing twelve months operating earnings (loss), before income taxes, divided by trailing twelve months average account value, net of embedded derivative instruments.
Return on Equity (ex. AOCI) - Calculated as trailing twelve months net income (loss) attributable to Holdings' common shareholders divided by average equity attributable to Holdings' common shareholders, excluding Accumulated Other Comprehensive Income (“AOCI”).
Revenue per advisor - Calculated as trailing twelve months revenue divided by the average number of advisors for each of the most recent four quarters.
Trailing Twelve Months ("TTM") - The twelve calendar months preceding the balance sheet date of a given reporting period.
2Q 2025 Financial Supplement
37


Analyst Coverage, Ratings & Contact Information
Analyst Coverage
Firm Analyst Phone Number
Barclays
Alex Scott
1 (212) 526-1561
BMO
Jack Matten
1 (212) 671-8000
Deutsche Bank Cave Montazeri 1 (212) 250-2798
Dowling & Partners Joel Hurwitz 1 (860) 676-7312
Evercore ISI Thomas Gallagher 1 (212) 446-9439
Jefferies Suneet Kamath 1 (212) 778-8602
J.P. Morgan Jimmy Bhullar 1 (212) 622-6397
Keefe, Bruyette, & Woods Ryan Krueger 1 (860) 722-5930
Morgan Stanley Bob Jian Huang 1 (212) 761-6136
Raymond James Wilma Burdis 1 (727) 567-9371
Truist Securities Mark Hughes 1 (615) 748-4422
UBS
Michael Ward
1 (917) 270-2483
Wells Fargo Securities Elyse Greenspan 1 (212) 214-8031
This list is provided for informational purposes only. Equitable Holdings does not endorse the analyses, conclusions or recommendations contained in any reports issued by these or any other analysts.
Ratings
A.M. Best S&P Moody’s
Last review date Feb '25 Mar '25 May '25
Financial Strength Ratings:
Equitable Financial Life Insurance Company A A+ A1
Equitable Financial Life Insurance Company of America A A+ A1
Credit Ratings:
Equitable Holdings, Inc. bbb+ A- Baa1
Investor and Media Contacts
Contact Investor Relations Contact Media Relations
Erik Bass Laura Yagerman
(212) 314-2476 (212) 314-2010

2Q 2025 Financial Supplement
38