| | |
Per 2033 Note
|
| |
Total
|
| |
Per 2053 Note
|
| |
Total
|
| ||||||||||||
Public Offering Price(1)
|
| | | | 99.891% | | | | | $ | 399,564,000 | | | | | | 99.751% | | | | | $ | 299,253,000 | | |
Underwriting Discounts
|
| | | | 0.650% | | | | | $ | 2,600,000 | | | | | | 0.875% | | | | | $ | 2,625,000 | | |
Proceeds to Principal Financial Group, Inc. (before expenses)
|
| | | | 99.241% | | | | | $ | 396,964,000 | | | | | | 98.876% | | | | | $ | 296,628,000 | | |
| Citigroup | | |
BofA Securities
|
| |
HSBC
|
| |
J.P. Morgan
|
|
|
BNP PARIBAS
|
| |
RBC Capital Markets
|
| |
US Bancorp
|
| |
Wells Fargo Securities
|
|
| Academy Securities | | |
BNY Mellon Capital Markets, LLC
|
| |
Credit Agricole CIB
|
|
| Ramirez & Co., Inc. | | |
SMBC Nikko
|
| |
TD Securities
|
|
| | |
Page
|
| |||
| | | | S-iii | | | |
| | | | S-1 | | | |
| | | | S-5 | | | |
| | | | S-8 | | | |
| | | | S-9 | | | |
| | | | S-10 | | | |
| | | | S-18 | | | |
| | | | S-22 | | | |
| | | | S-28 | | | |
| | | | S-28 | | | |
| | | | S-29 | | |
| | |
Page
|
| |||
| | | | ii | | | |
| | | | iii | | | |
| | | | v | | | |
| | | | 1 | | | |
| | | | 2 | | | |
| | | | 3 | | | |
| | | | 4 | | | |
| | | | 5 | | |
| | |
Page
|
| |||
| | | | 15 | | | |
| | | | 25 | | | |
| | | | 29 | | | |
| | | | 31 | | | |
| | | | 33 | | | |
| | | | 34 | | | |
| | | | 36 | | | |
| | | | 36 | | | |
| | | | 36 | | | |
| | | | 37 | | |
| | |
Recast for LDTI
|
| |
Previously reported
|
| ||||||||||||||||||
| | |
For the year ended,
|
| |
For the year ended,
|
| ||||||||||||||||||
| | |
December 31,
2022 |
| |
December 31,
2021 |
| |
December 31,
2022 |
| |
December 31,
2021 |
| ||||||||||||
Net income attributable to Principal Financial Group, Inc.
|
| | | $ | 4,756.9 | | | | | $ | 1,580.2 | | | | | $ | 4,811.6 | | | | | $ | 1,710.6 | | |
| | |
As of
|
| |
As of
|
| ||||||||||||||||||
| | |
December 31,
2022 |
| |
December 31,
2021 |
| |
December 31,
2022 |
| |
December 31,
2021 |
| ||||||||||||
Assets | | | | | | | | | | | | | | | | | | | | | | | | | |
Reinsurance recoverable and deposit receivable
|
| | | $ | 21,154.0 | | | | | $ | 1,261.5 | | | | | $ | 22,029.6 | | | | | $ | 1,186.5 | | |
Premiums due and other receivables
|
| | | $ | 3,933.3 | | | | | $ | 652.5 | | | | | $ | 4,283.3 | | | | | $ | 655.9 | | |
Deferred acquisition costs
|
| | | $ | 3,948.0 | | | | | $ | 3,950.0 | | | | | $ | 4,686.9 | | | | | $ | 3,757.5 | | |
Total assets
|
| | | $ | 290,578.3 | | | | | $ | 305,099.0 | | | | | $ | 292,239.6 | | | | | $ | 304,657.2 | | |
Liabilities | | | | | | | | | | | | | | | | | | | | | | | | | |
Future policy benefits and claims
|
| | | $ | 43,025.3 | | | | | $ | 49,151.2 | | | | | $ | 44,874.9 | | | | | $ | 43,948.1 | | |
Total liabilities
|
| | | $ | 280,298.5 | | | | | $ | 292,626.0 | | | | | $ | 281,934.8 | | | | | $ | 288,198.9 | | |
Stockholders’ equity | | | | | | | | | | | | | | | | | | | | | | | | | |
Retained earnings
|
| | | $ | 16,697.3 | | | | | $ | 12,594.2 | | | | | $ | 17,042.3 | | | | | $ | 12,884.5 | | |
Accumulated other comprehensive income (loss)
|
| | | $ | (6,879.0) | | | | | $ | (2,084.1) | | | | | $ | (7,199.0) | | | | | $ | 1,610.9 | | |
Stockholders’ equity
|
| | | $ | 10,017.8 | | | | | $ | 12,140.5 | | | | | $ | 10,042.8 | | | | | $ | 16,125.8 | | |
| | |
As of
December 31, 2022 |
| |||||||||
| | |
Actual
|
| |
As Adjusted
|
| ||||||
| | |
(in millions)
|
| |||||||||
Long-term debt(1)
|
| | | $ | 3,997.0 | | | | | $ | 3,301.6 | | |
5.375% Notes due 2033 offered hereby(2)
|
| | | | — | | | | | | 397.0 | | |
5.500% Notes due 2053 offered hereby(2)
|
| | | | — | | | | | | 296.6 | | |
Total long-term debt
|
| | | | 3,997.0 | | | | | | 3,995.2 | | |
Common stock
|
| | | | 4.9 | | | | | | 4.9 | | |
Additional paid-in capital
|
| | | | 10,740.4 | | | | | | 10,740.4 | | |
Retained earnings
|
| | | | 17,042.3 | | | | | | 17,042.3 | | |
Accumulated other comprehensive income (loss)
|
| | | | (7,199.0) | | | | | | (7,199.0) | | |
Treasury stock, at cost
|
| | | | (10,586.9) | | | | | | (10,586.9) | | |
Total stockholders’ equity attributable to Principal
|
| | | | | | | | | | | | |
Financial Group, Inc.
|
| | | | 10,001.7 | | | | | | 10,001.7 | | |
Noncontrolling interest
|
| | | | 41.1 | | | | | | 41.1 | | |
Total stockholders’ equity
|
| | | | 10,042.8 | | | | | | 10,042.8 | | |
Total capitalization
|
| | | $ | 14,039.8 | | | | | $ | 14,038.0 | | |
Underwriter
|
| |
Principal Amount
of 2033 Notes |
| |
Principal Amount
of 2053 Notes |
| ||||||
Citigroup Global Markets Inc.
|
| | | $ | 70,000,000 | | | | | $ | 52,500,000 | | |
BofA Securities, Inc.
|
| | | | 62,000,000 | | | | | | 46,500,000 | | |
HSBC Securities (USA) Inc.
|
| | | | 62,000,000 | | | | | | 46,500,000 | | |
J.P. Morgan Securities LLC
|
| | | | 62,000,000 | | | | | | 46,500,000 | | |
BNP Paribas Securities Corp.
|
| | | | 24,000,000 | | | | | | 18,000,000 | | |
RBC Capital Markets, LLC
|
| | | | 24,000,000 | | | | | | 18,000,000 | | |
U.S. Bancorp Investments, Inc.
|
| | | | 24,000,000 | | | | | | 18,000,000 | | |
Wells Fargo Securities, LLC
|
| | | | 24,000,000 | | | | | | 18,000,000 | | |
Academy Securities, Inc.
|
| | | | 8,000,000 | | | | | | 6,000,000 | | |
BNY Mellon Capital Markets, LLC
|
| | | | 8,000,000 | | | | | | 6,000,000 | | |
Credit Agricole Securities (USA) Inc.
|
| | | | 8,000,000 | | | | | | 6,000,000 | | |
Samuel A. Ramirez & Company, Inc.
|
| | | | 8,000,000 | | | | | | 6,000,000 | | |
SMBC Nikko Securities America, Inc.
|
| | | | 8,000,000 | | | | | | 6,000,000 | | |
TD Securities (USA) LLC
|
| | | | 8,000,000 | | | | | | 6,000,000 | | |
Total
|
| | | $ | 400,000,000 | | | | | $ | 300,000,000 | | |
| | |
Paid by Us
|
| |||
Per 2033 Note
|
| | | | 0.650% | | |
Per 2053 Note
|
| | | | 0.875% | | |
| | | | | ii | | | |
| | | | | iii | | | |
| | | | | v | | | |
| | | | | 1 | | | |
| | | | | 2 | | | |
| | | | | 3 | | | |
| | | | | 4 | | | |
| | | | | 5 | | | |
| | | | | 15 | | | |
| | | | | 25 | | | |
| | | | | 29 | | | |
| | | | | 31 | | | |
| | | | | 33 | | | |
| | | | | 34 | | | |
| | | | | 36 | | | |
| | | | | 36 | | | |
| | | | | 36 | | | |
| | | | | 37 | | |
| Citigroup | | |
BofA Securities
|
| |
HSBC
|
| |
J.P. Morgan
|
|
|
BNP PARIBAS
|
| |
RBC Capital Markets
|
| |
US Bancorp
|
| |
Wells Fargo Securities
|
|
| Academy Securities | | |
BNY Mellon Capital Markets, LLC
|
| |
Credit Agricole CIB
|
|
| Ramirez & Co., Inc. | | |
SMBC Nikko
|
| |
TD Securities
|
|
Exhibit 107
Calculation of Filing Fee Tables
424(b)(5)
(Form Type)
Principal Financial Group, Inc. (Issuer)
Principal Financial Services, Inc. (Subsidiary Guarantor)
(Exact Name of Registrant as Specified in its Charter)
Table 1: Newly Registered Securities
Security Type | Security Class Title | Fee Calculation or Carry Forward Rule(1) | Amount Registered | Proposed Maximum Offering Price Per Unit | Maximum Aggregate Offering Price(2) | Fee Rate | Amount of Registration Fee | |||||||||||||||||||
Fees to Be Paid | Debt | 5.375% Senior Notes due 2033 | 457(r) | $ | 400,000,000 | 99.891 | % | $ | 400,000,000 | $ | 0.00011020 | $ | 44,080 | |||||||||||||
Fees to Be Paid | Debt | 5.500% Senior Notes due 2053 | 457(r) | $ | 300,000,000 | 99.751 | % | $ | 300,000,000 | $ | 0.00011020 | $ | 33,060 | |||||||||||||
Fees to Be Paid | Other | Guarantee of 5.375% Senior Notes due 2033 | 457(n) | — | — | — | — | — | (3) | |||||||||||||||||
Fees to Be Paid | Other | Guarantee of 5.500% Senior Notes due 2053 | 457(n) | — | — | — | — | — | (3) | |||||||||||||||||
Total Offering Amounts | $ | 700,000,000 | $ | 77,140 | ||||||||||||||||||||||
Total Fees Previously Paid | — | |||||||||||||||||||||||||
Total Fee Offsets | — | |||||||||||||||||||||||||
Net Fee Due | $ | 77,140 |
(1) The registration fee of $77,140 is calculated in accordance with Rule 457(r) of the Securities Act of 1933, as amended (the “Securities Act”). Payment of the registration fee at the time of filing of the registrants’ registration statement on Form S-3 filed with the Securities and Exchange Commission on February 27, 2023 (Registration Statement Nos. 333-270046 and 333-270046-01), was deferred pursuant to Rules 456(b) and 457(r) of the Securities Act, and is paid herewith. The “Calculation of Registration Fee” table shall be deemed to update the “Calculation of Registration Fee” table in such registration statement.
(2) Represents the aggregate principal amount of each series of senior notes to be offered pursuant to the prospectus supplement to which this Exhibit 107 relates.
(3) Pursuant to Rule 457(n) promulgated under the Securities Act, no separate filing fee is required for the guarantees.