Form: 8-K

Current report filing

February 25, 2019

financialsupplementcoverk.jpg



Athene Holding Ltd.
Financial Supplement—December 31, 2018
Table of Contents



A.
Financial Highlights
 
 
 
 
 
 
 
 
 
 
 
B.
Product Summary  Retirement Services
 
 
 
 
 
 
 
C.
Consolidated Investment Summary
 
 
 
 
 
 
 
 
 
 
 
D.
Additional Information
 
 
 



Table of Contents

Athene Holding Ltd.
Financial Supplement—December 31, 2018
Notes to the Financial Supplement

Financial Statement Revisions
As will further be described in the footnotes to our financial statements to be included in our next annual report on Form 10-K, certain account balances presented herein as of or for the periods ended prior to October 1, 2018 have been adjusted for immaterial corrections identified during the year ended December 31, 2018. The corrections identified impacted a non-operating item related to the completeness and accuracy of data used to calculate a key input in the determination of the value of the host contract within our fixed indexed annuity liabilities and other unrelated immaterial errors. We assessed the materiality of these errors individually and in the aggregate, and concluded these errors are not material to the previously reported consolidated financial statements as a whole.

Key Operating and Non-GAAP Measures

In addition to our results presented in accordance with GAAP, we present certain financial information that includes non-GAAP measures. Management believes the use of these non-GAAP measures, together with the relevant GAAP measures, provides information that may enhance an investor’s understanding of our results of operations and the underlying profitability drivers of our business. The majority of these non-GAAP measures are intended to remove from the results of operations the impact of market volatility (other than with respect to alternative investments) as well as integration, restructuring and certain other expenses which are not part of our underlying profitability drivers, as such items fluctuate from period to period in a manner inconsistent with these drivers. These measures should be considered supplementary to our results in accordance with GAAP and should not be viewed as a substitute for the corresponding GAAP measures. See Non-GAAP Measure Reconciliations for the appropriate reconciliations to the corresponding GAAP measures.

Adjusted Operating Income

Adjusted operating income is a non-GAAP measure used to evaluate our financial performance excluding market volatility and expenses related to integration, restructuring, stock compensation, and other expenses. Our adjusted operating income equals net income adjusted to eliminate the impact of the following (collectively, the “non-operating adjustments”):

Investment Gains (Losses), Net of Offsets—Investment gains (losses), net of offsets, consist of the realized gains and losses on the sale of AFS securities, the change in assumed modco and funds withheld reinsurance embedded derivatives, unrealized gains and losses, impairments, and other investment gains and losses. Unrealized, impairments and other investment gains and losses are comprised of the fair value adjustments of trading securities (other than CLOs) and investments held under the fair value option, derivative gains and losses not hedging FIA index credits, and the net other-than-temporary impairment (OTTI) impacts recognized in operations net of the change in AmerUs Closed Block fair value reserve related to the corresponding change in fair value of investments and the change in unit-linked reserves related to the corresponding trading securities. Investment gains and losses are net of offsets related to DAC, DSI, and VOBA amortization and changes to guaranteed lifetime withdrawal benefit (GLWB) and guaranteed minimum death benefit (GMDB) reserves (together, GLWB and GMDB reserves represent rider reserves) as well as the MVAs associated with surrenders or terminations of contracts.

Change in Fair Values of Derivatives and Embedded Derivatives – FIAs, Net of Offsets—Impacts related to the fair value accounting for derivatives hedging the FIA index credits and the related embedded derivative liability fluctuations from period to period. The index reserve is measured at fair value for the current period and all periods beyond the current policyholder index term. However, the FIA hedging derivatives are purchased to hedge only the current index period. Upon policyholder renewal at the end of the period, new FIA hedging derivatives are purchased to align with the new term. The difference in duration between the FIA hedging derivatives and the index credit reserves creates a timing difference in earnings. This timing difference of the FIA hedging derivatives and index credit reserves is included as a non-operating adjustment, net of offsets related to DAC, DSI, and VOBA amortization and changes to rider reserves.

We primarily hedge with options that align with the index terms of our FIA products (typically 1–2 years). From an economic basis, we believe this is suitable because policyholder accounts are credited with index performance at the end of each index term. However, because the “value of an embedded derivative” in an FIA contract is longer-dated, there is a duration mismatch which may lead to mismatches for accounting purposes.

Integration, Restructuring, and Other Non-operating Expenses—Integration, restructuring, and other non-operating expenses consist of restructuring and integration expenses related to acquisitions and block reinsurance costs as well as certain other expenses which are not related to our underlying profitability drivers or likely to re-occur in the foreseeable future.

Stock Compensation Expense—Stock compensation expenses associated with our share incentive plans, excluding our long-term incentive plan, are not related to our underlying profitability drivers and fluctuate from time to time due to the structure of our plans.

Bargain Purchase Gain—Bargain purchase gains associated with acquisitions are adjustments to net income as they are not related to our underlying profitability drivers.


1

Table of Contents

Athene Holding Ltd.
Financial Supplement—December 31, 2018
Notes to the Financial Supplement

Income Tax (Expense) Benefit – Non-operating—The non-operating income tax expense represents the income tax effect of non-operating adjustments and is computed by applying the appropriate jurisdiction’s tax rate to the non-operating adjustments that are subject to income tax.

We consider these non-operating adjustments to be meaningful adjustments to net income for the reasons discussed in greater detail above. Accordingly, we believe using a measure which excludes the impact of these items is useful in analyzing our business performance and the trends in our results of operations. Together with net income, we believe adjusted operating income, provides a meaningful financial metric that helps investors understand our underlying results and profitability. Adjusted operating income should not be used as a substitute for net income.


Adjusted ROE, Adjusted Operating ROE and Adjusted Net Income

Adjusted ROE, adjusted operating ROE and adjusted net income are non-GAAP measures used to evaluate our financial performance excluding the impacts of AOCI and funds withheld and modco reinsurance unrealized gains and losses, in each case net of DAC, DSI, rider reserve and tax offsets. Adjusted ROE is calculated as adjusted net income, divided by average adjusted shareholders’ equity. Adjusted shareholders’ equity is calculated as the ending shareholders’ equity excluding AOCI and funds withheld and modco reinsurance unrealized gains and losses. Adjusted operating ROE is calculated as the adjusted operating income, divided by average adjusted shareholders’ equity. Adjusted net income is calculated as net income excluding funds withheld and modco reinsurance unrealized gains and losses, net of DAC, DSI, rider reserve and tax offsets. These adjustments fluctuate 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. Except with respect to reinvestment activity relating to acquired blocks of businesses, we typically buy and hold AFS investments to maturity throughout the duration of market fluctuations, therefore, the period-over-period impacts in unrealized gains and losses are not necessarily indicative of current operating fundamentals or future performance. Accordingly, we believe using measures which exclude AOCI and funds withheld and modco reinsurance unrealized gains and losses are useful in analyzing trends in our operating results. To enhance the ability to analyze these measures across periods, interim periods are annualized. Adjusted ROE, adjusted operating ROE and adjusted net income should not be used as a substitute for ROE and net income. However, we believe the adjustments to equity are significant to gaining an understanding of our overall financial performance.

Adjusted Operating Earnings Per Share, Weighted Average Shares Outstanding Adjusted Operating and Adjusted Book Value Per Share

Adjusted operating earnings per share, weighted average shares outstanding – adjusted operating and adjusted book value per share are non-GAAP measures used to evaluate our financial performance and financial condition. The non-GAAP measures adjust the number of shares included in the corresponding GAAP measures to reflect the conversion or settlement of all shares and other stock-based awards outstanding. We believe using these measures represents an economic view of our share counts and provides a simplified and consistent view of our outstanding shares. Adjusted operating earnings per share is calculated as the adjusted operating income, over the weighted average shares outstanding – adjusted operating. Adjusted book value per share is calculated as the adjusted shareholders’ equity divided by the adjusted operating common shares outstanding. Our Class B common shares are economically equivalent to Class A common shares and can be converted to Class A common shares on a one-for-one basis at any time. Our Class M common shares are in the legal form of shares but economically function as options as they are convertible into Class A shares after vesting and payment of the conversion price. In calculating Class A diluted earnings per share on a GAAP basis, we are required to apply sequencing rules to determine the dilutive impacts, if any, of our Class B common shares, Class M common shares and any other stock-based awards. To the extent our Class B common shares, Class M common shares and/or any other stock-based awards are not dilutive, after considering the dilutive effects of the more dilutive securities in the sequence, they are excluded. Weighted average shares outstanding – adjusted operating and adjusted operating common shares outstanding assume conversion or settlement of all outstanding items that are able to be converted to or settled in Class A common shares, including the impacts of Class B common shares on a one-for-one basis, the impacts of all Class M common shares net of the conversion price and any other stock-based awards, but excluding any awards for which the exercise or conversion price exceeds the market value of our Class A common shares on the applicable measurement date. For certain historical periods, Class M shares were not included due to issuance restrictions which were contingent upon our IPO. Adjusted operating earnings per share, weighted average shares outstanding – adjusted operating and adjusted book value per share should not be used as a substitute for basic earnings per share – Class A common shares, basic weighted average shares outstanding – Class A or book value per share. However, we believe the adjustments to the shares and equity are significant to gaining an understanding of our overall results of operations and financial condition.

Adjusted Debt to Capital Ratio

Adjusted debt to capital ratio is a non-GAAP measure used to evaluate our capital structure excluding the impacts of AOCI and funds withheld and modco reinsurance unrealized gains and losses, net of DAC, DSI, rider reserve and tax offsets. Adjusted debt to capital ratio is calculated as total debt excluding consolidated Variable Interest Entities (VIEs) divided by adjusted shareholders’ equity. Adjusted debt to capital ratio should not be used as a substitute for the debt to capital ratio. However, we believe the adjustments to total debt and shareholders’ equity are significant to gaining an understanding of our capitalization, debt utilization, and debt capacity.


2

Table of Contents

Athene Holding Ltd.
Financial Supplement—December 31, 2018
Notes to the Financial Supplement

Retirement Services Net Investment Earned Rate, Cost of Crediting, Investment Margin on Deferred Annuities, Other Liability Costs and Operating Expenses
    
Investment margin is a key measurement of the financial health of our Retirement Services core deferred annuities. Investment margin on our deferred annuities is generated from the excess of our net investment earned rate over the cost of crediting to our policyholders. Net investment earned rate is a key measure of investment returns and cost of crediting is a key measure of the policyholder benefits on our deferred annuities.

Net investment earned rate is a non-GAAP measure we use to evaluate the performance of our invested assets that does not correspond to GAAP net investment income. Net investment earned rate is computed as the income from our invested assets divided by the average invested assets for the relevant period. To enhance the ability to analyze these measures across periods, interim periods are annualized. The adjustments to arrive at our net investment earned rate add alternative investment gains and losses, gains and losses related to trading securities for CLOs, net VIE impacts (revenues, expenses and noncontrolling interest) and the change in reinsurance embedded derivatives. We include the income and assets supporting our assumed reinsurance by evaluating the underlying investments of the funds withheld at interest receivables and we include the net investment income from those underlying investments which does not correspond to the GAAP presentation of reinsurance embedded derivatives. We exclude the income and assets supporting business that we have exited through ceded reinsurance including funds withheld agreements. We believe the adjustments for reinsurance provide a net investment earned rate on the assets for which we have economic exposure.

Cost of crediting is the interest credited to the policyholders on our fixed strategies as well as the option costs on the indexed annuity strategies. With respect to FIAs, the cost of providing index credits includes the expenses incurred to fund the annual index credits, and where applicable, minimum guaranteed interest credited. The interest credited on fixed strategies and option costs on indexed annuity strategies are divided by the average account value of our deferred annuities. Our average account values are averaged over the number of quarters in the relevant period to obtain our cost of crediting for such period. To enhance the ability to analyze these measures across periods, interim periods are annualized.

Net investment earned rate, cost of crediting and investment margin on deferred annuities are non-GAAP measures we use to evaluate the profitability of our core deferred annuities business.We believe measures like net investment earned rate, cost of crediting and investment margin on deferred annuities are useful in analyzing the trends of our core business operations, profitability and pricing discipline. While we believe net investment earned rate, cost of crediting and investment margin on deferred annuities are meaningful financial metrics and enhance our understanding of the underlying profitability drivers of our business, they should not be used as a substitute for net investment income and interest sensitive contract benefits presented under GAAP.

Other liability costs include DAC, DSI and VOBA amortization, rider reserves, institutional costs, the cost of liabilities on products other than deferred annuities, premiums, product charges and other revenues. Along with our cost of crediting, other liability costs give a view of the total costs of our liabilities. We believe a measure like other liability costs is useful in analyzing the trends of our core business operations and profitability. While we believe other liability costs is a meaningful financial metric and enhances our understanding of the underlying profitability drivers of our business, it should not be used as a substitute for total benefits and expenses presented under GAAP.

Operating expenses excludes integration, restructuring and other non-operating expenses, stock compensation expense, interest expense and policy acquisition expenses. We believe a measure like operating expenses is useful in analyzing the trends of our core business operations and profitability. While we believe operating expenses is a meaningful financial metric and enhances our understanding of the underlying profitability drivers of our business, it should not be used as a substitute for policy and other operating expenses presented under GAAP.

Invested Assets

In managing our business we analyze invested assets, which does not correspond to total investments, including investments in related parties, as disclosed in our consolidated financial statements and notes thereto. Invested assets represents the investments that directly back our reserve liabilities as well as surplus assets. Invested assets is used in the computation of net investment earned rate, which allows us to analyze the profitability of our investment portfolio. Invested assets includes (a) total investments on the consolidated balance sheets with AFS securities at cost or amortized cost, excluding derivatives, (b) cash and cash equivalents and restricted cash, (c) investments in related parties, (d) accrued investment income, (e) the consolidated VIE assets, liabilities and noncontrolling interest, (f) net investment payables and receivables and (g) policy loans ceded (which offset the direct policy loans in total investments). Invested assets also excludes assets associated with funds withheld liabilities related to business exited through reinsurance agreements and derivative collateral (offsetting the related cash positions). We include the underlying investments supporting our assumed funds withheld and modco agreements in our invested assets calculation in order to match the assets with the income received. We believe the adjustments for reinsurance provide a view of the assets for which we have economic exposure. Our invested assets are averaged over the number of quarters in the relevant period to compute our net investment earned rate for such period.

Reserve Liabilities

In managing our business we also analyze reserve liabilities, which does not correspond to total liabilities as disclosed in our consolidated financial statements and notes thereto. Reserve liabilities represents our policyholder liability obligations net of reinsurance and is used to analyze the costs of our liabilities. Reserve liabilities includes (a) the interest sensitive contract liabilities, (b) future policy benefits, (c) dividends payable to policyholders, and (d) other policy claims and benefits, offset by reinsurance recoverable, excluding policy loans ceded. Reserve liabilities is

3

Table of Contents

Athene Holding Ltd.
Financial Supplement—December 31, 2018
Notes to the Financial Supplement

net of the ceded liabilities to third-party reinsurers as the costs of the liabilities are passed to such reinsurers and therefore we have no net economic exposure to such liabilities, assuming our reinsurance counterparties perform under our agreements. The majority of our ceded reinsurance is a result of reinsuring large blocks of life business following acquisitions. For such transactions, GAAP requires the ceded liabilities and related reinsurance recoverables to continue to be recorded in our consolidated financial statements despite the transfer of economic risk to the counterparty in connection with the reinsurance transaction.

Sales

Sales statistics do not correspond to revenues under GAAP, but are used as relevant measures to understand our business performance as it relates to deposits generated during a specific period of time. Our sales statistics include deposits for fixed rate annuities and FIAs and align with the LIMRA definition of all money paid into an individual annuity, including money paid into new contracts with initial purchase occurring in the specified period and existing contracts with initial purchase occurring prior to the specified period (excluding internal transfers).





4

Table of Contents
Athene Holding Ltd.
Financial Supplement—December 31, 2018
Financial Highlights
Unaudited (In millions, except percentages and per share data)







Year-to-date
 
 
2018
 
2017
2018
 
2017
 
 
Q4
 
Q3
 
Q2
 
Q1
 
Q4
 
 
 
 
Deposits
 
 
 
 
 
 
 
 
 
$
7,542

 
$
5,353

 
Retail sales
$
2,018

 
$
2,200

 
$
2,038

 
$
1,286

 
$
1,282

2,423

 
875

 
Flow reinsurance
1,136

 
610

 
473

 
204

 
305

650

 
3,000

 
Funding agreements
225

 

 
125

 
300

 

2,581

 
2,253

 
Pension risk transfer
1,785

 
476

 
54

 
266

 
1,926

13,196

 
11,481

 
Total organic deposits
5,164

 
3,286

 
2,690

 
2,056

 
3,513

26,982

 

 
Inorganic deposits
7,878

 

 
19,104

 

 

$
40,178

 
$
11,481

 
Total deposits
$
13,042

 
$
3,286

 
$
21,794

 
$
2,056

 
$
3,513

 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
Consolidated results of operations
 
 
 
 
 
 
 
 
 
$
1,053

 
$
1,358

 
Net income (loss)
$
(104
)
 
$
623

 
$
257

 
$
277

 
$
439

1,140

 
1,055

 
Adjusted operating income
240

 
371

 
288

 
241

 
313

 
 
 
 
 
 
 
 
 
 
 
 
 
 
12.1
%
 
16.9
%
 
ROE
(4.8
)%
 
28.6
%
 
12.0
%
 
12.4
%
 
19.7
%
15.7
%
 
18.0
%
 
Adjusted ROE
(2.7
)%
 
30.8
%
 
17.3
%
 
17.1
%
 
23.7
%
13.9
%
 
15.1
%
 
Adjusted operating ROE
10.8
 %
 
17.2
%
 
14.2
%
 
12.4
%
 
16.8
%
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
Retirement Services
 
 
 
 
 
 
 
 
 
$
1,201

 
$
1,038

 
Adjusted operating income
$
296

 
$
379

 
$
287

 
$
239

 
$
287

18.4
%
 
21.5
%
 
Adjusted operating ROE
16.0
 %
 
23.2
%
 
19.8
%
 
17.8
%
 
22.1
%
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
Earnings per share
 
 
 
 
 
 
 
 
 
$
5.34

 
$
6.95

 
Basic1
$
(0.53
)
 
$
3.16

 
$
1.30

 
$
1.40

 
$
2.23

$
5.32

 
$
6.91

 
Diluted – Class A2
$
(0.53
)
 
$
3.15

 
$
1.30

 
$
1.40

 
$
2.22

$
5.82

 
$
5.39

 
Adjusted operating earnings per share3
$
1.23

 
$
1.90

 
$
1.47

 
$
1.23

 
$
1.60

 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
Book Value per share
 
 
 
 
 
 
 
 
 
$
42.45

 
$
46.60

 
Book value per share
$
42.45

 
$
45.51

 
$
42.89

 
$
44.05

 
$
46.60

$
45.59

 
$
38.43

 
Adjusted book value per share3
$
45.59

 
$
45.53

 
$
42.27

 
$
40.37

 
$
38.43

 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
Balance sheet items
 
 
 
 
 
 
 
 
 
$
125,505

 
$
100,161

 
Total assets
$
125,505

 
$
118,250

 
$
115,191

 
$
94,001

 
$
100,161

107,632

 
84,379

 
Total investments, including related parties
107,632

 
101,346

 
98,682

 
80,273

 
84,379

111,034

 
82,298

 
Invested assets
111,034

 
100,596

 
98,609

 
78,723

 
82,298

117,229

 
90,985

 
Total liabilities
117,229

 
109,272

 
106,729

 
85,314

 
90,985

107,732

 
81,252

 
Reserve liabilities
107,732

 
98,553

 
96,248

 
75,823

 
81,252

8,276

 
9,176

 
Total shareholders’ equity
8,276

 
8,978

 
8,462

 
8,687

 
9,176

8,823

 
7,566

 
Adjusted shareholders’ equity
8,823

 
8,976

 
8,303

 
7,946

 
7,566

10.7
%
 
%
 
Debt to capital ratio
10.7
 %
 
9.9
%
 
12.2
%
 
10.2
%
 
%
10.1
%
 
%
 
Adjusted debt to capital ratio
10.1
 %
 
9.9
%
 
12.4
%
 
11.1
%
 
%
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
Share data
 
 
 
 
 
 
 
 
 
197.1

 
195.3

 
Weighted average shares outstanding – basic1
197.1

 
197.3

 
197.3

 
197.1

 
196.7

161.1

 
111.0

 
Weighted average shares outstanding – diluted – Class A common shares2
164.2

 
165.1

 
164.8

 
149.0

 
126.4

195.9

 
195.9

 
Weighted average shares outstanding  adjusted operating3
195.5

 
196.1

 
195.1

 
196.0

 
196.1

195.0

 
196.9

 
Common shares outstanding4
195.0

 
197.3

 
197.3

 
197.2

 
196.9

193.5

 
196.9

 
Adjusted operating common shares outstanding3
193.5

 
197.2

 
196.4

 
196.8

 
196.9

 
 
 
 
 
 
 
 
 
 
 
 
 
 
Note: Please refer to Notes to the Financial Supplement section and the Non-GAAP Measure Reconciliations for discussion on adjusted operating income, adjusted ROE, adjusted operating ROE, adjusted book value and adjusted debt to capital ratio.
1 Basic earnings per share, including basic weighted average shares outstanding, includes all classes eligible to participate in dividends for each period presented.
2 Diluted earnings per share on a GAAP basis for Class A common shares, including diluted Class A weighted average shares outstanding, includes the dilutive impacts, if any, of Class B common shares, Class M common shares and any other stock-based awards.
3 Represents Class A common shares outstanding or weighted average common shares outstanding assuming conversion or settlement of all outstanding items that are able to be converted to or settled in Class A common shares, including the impacts of Class B common shares, Class M common shares and any other stock-based awards, but excluding any awards for which the exercise or conversion price exceeds the market value of our Class A common shares on the applicable measurement date.
4 Represents common shares outstanding for all classes eligible to participate in dividends for each period presented.

5

Table of Contents
Athene Holding Ltd.
Financial Supplement—December 31, 2018
Capitalization and Equity
Unaudited (In millions, except percentages)


 
2018
 
2017
 
Q4
 
Q3
 
Q2
 
Q1
 
Q4
Capitalization
 
 
 
 
 
 
 
 
 
Total debt
$
991

 
$
991

 
$
1,174

 
$
992

 
$

Total shareholders’ equity
8,276

 
8,978

 
8,462

 
8,687

 
9,176

Total capitalization
9,267

 
9,969

 
9,636

 
9,679

 
9,176

Less: AOCI
(472
)
 
33

 
147

 
634

 
1,449

Less: Accumulated reinsurance unrealized gains and losses
(75
)
 
(31
)
 
12

 
107

 
161

Total adjusted capitalization
$
9,814

 
$
9,967

 
$
9,477

 
$
8,938

 
$
7,566

 
 
 
 
 
 
 
 
 
 
Total shareholders’ equity
$
8,276

 
$
8,978

 
$
8,462

 
$
8,687

 
$
9,176

Less: AOCI
(472
)
 
33

 
147

 
634

 
1,449

Less: Accumulated reinsurance unrealized gains and losses
(75
)
 
(31
)
 
12

 
107

 
161

Total adjusted shareholders’ equity
$
8,823

 
$
8,976

 
$
8,303

 
$
7,946

 
$
7,566

 
 
 
 
 
 
 
 
 
 
Retirement Services
$
7,807

 
$
7,024

 
$
6,050

 
$
5,495

 
$
5,237

Corporate and Other
1,016

 
1,952

 
2,253

 
2,451

 
2,329

Total adjusted shareholders’ equity
$
8,823

 
$
8,976

 
$
8,303

 
$
7,946

 
$
7,566

 
 
 
 
 
 
 
 
 
 
Debt to capital ratio
10.7
 %
 
9.9
%
 
12.2
%
 
10.2
%
 
%
AOCI
(0.5
)%
 
0.0
%
 
0.2
%
 
0.8
%
 
%
Accumulated reinsurance unrealized gains and losses
(0.1
)%
 
0.0
%
 
0.0
%
 
0.1
%
 
%
Adjusted debt to capital ratio1
10.1
 %
 
9.9
%
 
12.4
%
 
11.1
%
 
%
 
 
 
 
 
 
 
 
 
 
1 Total debt in Q2 2018 includes a short-term borrowing of $183 million that was repaid in Q3 2018.



6

Table of Contents
Athene Holding Ltd.
Financial Supplement—December 31, 2018
Condensed Consolidated Balance Sheets
Unaudited (In millions)

 
December 31,
 
2018
 
2017
Assets
 
 
 
Investments
 
 
 
Available-for-sale securities, at fair value
$
59,265

 
$
61,008

Trading securities, at fair value
1,949

 
2,183

Equity securities, at fair value
216

 
803

Mortgage loans, net of allowances
10,340

 
6,233

Investment funds
703

 
699

Policy loans
488

 
542

Funds withheld at interest
15,023

 
7,085

Derivative assets
1,043

 
2,551

Real estate

 
624

Short-term investments, at fair value
191

 
201

Other investments
122

 
133

Total investments
89,340

 
82,062

Cash and cash equivalents
2,911

 
4,888

Restricted cash
492

 
105

Investments in related parties
 
 
 
Available-for-sale securities, at fair value
1,437

 
410

Trading securities, at fair value
249

 
307

Equity securities, at fair value
120

 

Mortgage loans
291

 

Investment funds
2,232

 
1,310

Funds withheld at interest
13,577

 

Short-term investments, at fair value

 
52

Other investments
386

 
238

Accrued investment income
682

 
652

Reinsurance recoverable
5,534

 
5,332

Deferred acquisition costs, deferred sales inducements and value of business acquired
5,907

 
2,972

Other assets
1,635

 
969

Assets of consolidated variable interest entities
 
 
 
Investments
 
 
 
Trading securities, at fair value – related party
35

 
48

Equity securities, at fair value – related party
50

 
240

Investment funds
624

 
571

Cash and cash equivalents
2

 
4

Other assets
1

 
1

Total assets
$
125,505

 
$
100,161

 
 
 
(Continued)


7

Table of Contents
Athene Holding Ltd.
Financial Supplement—December 31, 2018
Condensed Consolidated Balance Sheets
Unaudited (In millions)

 
December 31,
 
2018
 
2017
Liabilities and Equity
 
 
 
Liabilities
 
 
 
Interest sensitive contract liabilities
$
96,610

 
$
68,099

Future policy benefits
16,704

 
17,557

Other policy claims and benefits
142

 
211

Dividends payable to policyholders
118

 
1,025

Long-term debt
991

 

Derivative liabilities
85

 
134

Payables for collateral on derivatives
969

 
2,323

Funds withheld liability
721

 
407

Other liabilities
888

 
1,227

Liabilities of consolidated variable interest entities
1

 
2

Total liabilities
117,229

 
90,985

Equity
 
 
 
Common Stock

 

Additional paid-in-capital
3,462

 
3,472

Retained earnings
5,286

 
4,255

Accumulated other comprehensive income (loss)
(472
)
 
1,449

Total shareholders’ equity
8,276

 
9,176

Total liabilities and equity
$
125,505

 
$
100,161

 
 
 
(Concluded)




8

Table of Contents
Athene Holding Ltd.
Financial Supplement—December 31, 2018
Condensed Consolidated Statements of Income
Unaudited (In millions)

Year-to-date
 
 
2018
 
2017
2018
 
2017
 
 
Q4
 
Q3
 
Q2
 
Q1
 
Q4
 
 
 
 
Revenue
 
 
 
 
 
 
 
 
 
$
3,368

 
$
2,465

 
Premiums
$
1,833

 
$
526

 
$
731

 
$
278

 
$
1,962

449

 
340

 
Product charges
128

 
119

 
106

 
96

 
88

4,004

 
3,269

 
Net investment income
1,121

 
1,070

 
958

 
855

 
842

(1,324
)
 
2,572

 
Investment related gains (losses)
(1,902
)
 
816

 
(2
)
 
(236
)
 
957

 
 
 
 
Other-than-temporary impairment investment losses
 
 
 
 
 
 
 
 
 
(24
)
 
(29
)
 
Other-than-temporary impairment losses
(14
)
 
(7
)
 

 
(3
)
 
(6
)
6

 
(4
)
 
Other-than-temporary impairment losses reclassified to (from) other comprehensive income
2

 
4

 

 

 
(2
)
(18
)
 
(33
)
 
Net other-than-temporary impairment losses
(12
)
 
(3
)
 

 
(3
)
 
(8
)
26

 
37

 
Other revenues
4

 
10

 
6

 
6

 
13

 
 
 
 
Revenues related to consolidated variable interest entities
 
 
 
 
 
 
 
 
 
56

 
42

 
Net investment income
17

 
15

 
14

 
10

 
12

(18
)
 
35

 
Investment related gains (losses)
(35
)
 
23

 
(11
)
 
5

 
6

6,543

 
8,727

 
Total revenues
1,154

 
2,576

 
1,802

 
1,011

 
3,872

 
 
 
 
Benefits and expenses
 
 
 
 
 
 
 
 
 
290

 
2,866

 
Interest sensitive contract benefits
(825
)
 
742

 
342

 
31

 
971

54

 
63

 
Amortization of deferred sales inducements
(12
)
 
23

 
23

 
20

 
21

4,187

 
3,200

 
Future policy and other policy benefits
1,994

 
928

 
864

 
401

 
2,118

174

 
344

 
Amortization of deferred acquisition costs and value of business acquired
(33
)
 
36

 
89

 
82

 
93

37

 
118

 
Dividends to policyholders
5

 
10

 
9

 
13

 
(11
)
625

 
672

 
Policy and other operating expenses
172

 
158

 
153

 
142

 
193

1

 

 
Operating expenses of consolidated variable interest entities

 

 
1

 

 

5,368

 
7,263

 
Total benefits and expenses
1,301

 
1,897

 
1,481

 
689

 
3,385

1,175

 
1,464

 
Income (loss) before income taxes
(147
)
 
679

 
321

 
322

 
487

122

 
106

 
Income tax expense (benefit)
(43
)
 
56

 
64

 
45

 
48

$
1,053

 
$
1,358

 
Net income (loss)
$
(104
)
 
$
623

 
$
257

 
$
277

 
$
439




9

Table of Contents
Athene Holding Ltd.
Financial Supplement—December 31, 2018
Segment Results of Operations
Unaudited (In millions, except per share data)


Results of operations by segment
Year-to-date
 
 
2018
 
2017
2018
 
2017
 
 
Q4
 
Q3
 
Q2
 
Q1
 
Q4
$
1,053

 
$
1,358

 
Net income (loss)
$
(104
)
 
$
623

 
$
257

 
$
277

 
$
439

 
 
 
 
Non-operating adjustments
 
 
 
 
 
 
 
 
 
13

 
137

 
Realized gains (losses) on sale of AFS securities
(20
)
 
5

 
11

 
17

 
73

(18
)
 
(7
)
 
Unrealized, impairments and other investment gains (losses)
(40
)
 
6

 
10

 
6

 
8

(402
)
 
152

 
Assumed modco and funds withheld reinsurance embedded derivatives
(100
)
 
(95
)
 
(129
)
 
(78
)
 
(1
)
133

 
(83
)
 
Offsets to investment gains (losses)
46

 
31

 
34

 
22

 
(21
)
(274
)
 
199

 
Investment gains (losses), net of offsets
(114
)
 
(53
)
 
(74
)
 
(33
)
 
59

242

 
230

 
Change in fair values of derivatives and embedded derivatives – FIAs, net of offsets
(288
)
 
376

 
68

 
86

 
105

(22
)
 
(68
)
 
Integration, restructuring and other non-operating expenses
(4
)
 
(2
)
 
(8
)
 
(8
)
 
(34
)
(11
)
 
(33
)
 
Stock compensation expense
(3
)
 
(3
)
 
(2
)
 
(3
)
 
(3
)
(22
)
 
(25
)
 
Income tax (expense) benefit – non-operating
65

 
(66
)
 
(15
)
 
(6
)
 
(1
)
(87
)
 
303

 
Less: Total non-operating adjustments
(344
)
 
252

 
(31
)
 
36

 
126

$
1,140

 
$
1,055

 
Adjusted operating income
$
240

 
$
371

 
$
288

 
$
241

 
$
313

 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
Adjusted operating income by segment
 
 
 
 
 
 
 
 
 
$
1,201

 
$
1,038

 
Retirement Services
$
296

 
$
379

 
$
287

 
$
239

 
$
287

(61
)
 
17

 
Corporate and Other
(56
)
 
(8
)
 
1

 
2

 
26

$
1,140

 
$
1,055

 
Adjusted operating income
$
240

 
$
371

 
$
288

 
$
241

 
$
313

 
 
 
 
 
 
 
 
 
 
 
 
 
 
$
5.34

 
$
6.95

 
Basic earnings per share – Class A common shares
$
(0.53
)
 
$
3.16

 
$
1.30

 
$
1.40

 
$
2.23

 
 
 
 
Non-operating adjustments
 
 
 
 
 
 
 
 
 
0.06

 
0.70

 
Realized gains (losses) on sale of AFS securities
(0.11
)
 
0.02

 
0.05

 
0.09

 
0.37

(0.09
)
 
(0.03
)
 
Unrealized, impairments and other investment gains (losses)
(0.20
)
 
0.03

 
0.05

 
0.03

 
0.04

(2.05
)
 
0.77

 
Assumed modco and funds withheld reinsurance embedded derivatives
(0.51
)
 
(0.49
)
 
(0.66
)
 
(0.40
)
 

0.68

 
(0.42
)
 
Offsets to investment gains (losses)
0.23

 
0.15

 
0.18

 
0.11

 
(0.11
)
(1.40
)
 
1.02

 
Investment gains (losses), net of offsets
(0.59
)
 
(0.29
)
 
(0.38
)
 
(0.17
)
 
0.30

1.24

 
1.17

 
Change in fair values of derivatives and embedded derivatives – FIAs, net of offsets
(1.47
)
 
1.91

 
0.35

 
0.44

 
0.54

(0.12
)
 
(0.35
)
 
Integration, restructuring and other non-operating expenses
(0.02
)
 
(0.02
)
 
(0.05
)
 
(0.04
)
 
(0.18
)
(0.05
)
 
(0.17
)
 
Stock compensation expense
(0.01
)
 
(0.01
)
 
(0.02
)
 
(0.01
)
 
(0.02
)
(0.11
)
 
(0.13
)
 
Income tax (expense) benefit – non-operating
0.33

 
(0.34
)
 
(0.08
)
 
(0.03
)
 
(0.01
)
(0.44
)
 
1.54

 
Less: Total non-operating adjustments
(1.76
)
 
1.25

 
(0.18
)
 
0.19

 
0.63

(0.04
)
 
0.02

 
Effect of items convertible to or settled in Class A common shares

 
0.01

 
0.01

 
(0.02
)
 

$
5.82

 
$
5.39

 
Adjusted operating earnings per share
$
1.23

 
$
1.90

 
$
1.47

 
$
1.23

 
$
1.60

 
 
 
 
 
 
 
 
 
 
 
 
 
 
Note: Please refer to Notes to the Financial Supplement section for discussion on adjusted operating income.


10

Table of Contents
Athene Holding Ltd.
Financial Supplement—December 31, 2018
Segment Results of Operations
Unaudited (In millions, except per share data)


Consolidated summary of adjusted operating income
Year-to-date
 
 
2018
 
2017
2018
 
2017
 
 
Q4
 
Q3
 
Q2
 
Q1
 
Q4
$
3,897

 
$
3,111

 
Fixed income and other investment income
$
1,142

 
$
1,036

 
$
921

 
$
798

 
$
810

335

 
312

 
Alternative investment income
62

 
90

 
88

 
95

 
51

4,232

 
3,423

 
Net investment earnings
1,204

 
1,126

 
1,009

 
893

 
861

(1,431
)
 
(1,066
)
 
Cost of crediting on deferred annuities
(443
)
 
(395
)
 
(318
)
 
(275
)
 
(271
)
(1,209
)
 
(896
)
 
Other liability costs1
(405
)
 
(279
)
 
(270
)
 
(255
)
 
(141
)
(49
)
 
(7
)
 
Interest expense
(12
)
 
(13
)
 
(14
)
 
(10
)
 
(2
)
(303
)
 
(318
)
 
Operating expenses
(82
)
 
(78
)
 
(70
)
 
(73
)
 
(87
)
1,240

 
1,136

 
Pre-tax adjusted operating income
262

 
361

 
337

 
280

 
360

(100
)
 
(81
)
 
Income tax (expense) benefit – operating
(22
)
 
10

 
(49
)
 
(39
)
 
(47
)
$
1,140

 
$
1,055

 
Adjusted operating income
$
240

 
$
371

 
$
288

 
$
241

 
$
313

 
 
 
 
 
 
 
 
 
 
 
 
 
 
Note: Please refer to Notes to the Financial Supplement section and the Non-GAAP Measure Reconciliations for discussion on adjusted operating income.
1 Other liability costs include DAC, DSI and VOBA amortization and rider reserve changes for all products, the cost of liabilities on products other than deferred annuities including offsets for premiums, product charges and other revenues.

Retirement Services summary of adjusted operating income
Year-to-date
 
 
2018
 
2017
2018
 
2017
 
 
Q4
 
Q3
 
Q2
 
Q1
 
Q4
$
3,825

 
$
2,968

 
Fixed income and other investment income
$
1,132

 
$
1,021

 
$
897

 
$
775

 
$
772

363

 
273

 
Alternative investment income
99

 
87

 
86

 
91

 
57

4,188

 
3,241

 
Net investment earnings
1,231

 
1,108

 
983

 
866

 
829

(1,431
)
 
(1,066
)
 
Cost of crediting on deferred annuities
(443
)
 
(395
)
 
(318
)
 
(275
)
 
(271
)
(1,209
)
 
(839
)
 
Other liability costs
(405
)
 
(279
)
 
(270
)
 
(255
)
 
(177
)
(5
)
 
(3
)
 
Interest expense

 
(2
)
 
(3
)
 

 

(242
)
 
(212
)
 
Operating expenses
(65
)
 
(63
)
 
(56
)
 
(58
)
 
(55
)
1,301

 
1,121

 
Pre-tax adjusted operating income
318

 
369

 
336

 
278

 
326

(100
)
 
(83
)
 
Income tax (expense) benefit – operating
(22
)
 
10

 
(49
)
 
(39
)
 
(39
)
$
1,201

 
$
1,038

 
Adjusted operating income
$
296

 
$
379

 
$
287

 
$
239

 
$
287


Corporate and Other summary of adjusted operating income (loss)
Year-to-date
 
 
2018
 
2017
2018
 
2017
 
 
Q4
 
Q3
 
Q2
 
Q1
 
Q4
$
72

 
$
143

 
Fixed income and other investment income
$
10

 
$
15

 
$
24

 
$
23

 
$
38

(28
)
 
39

 
Alternative investment income
(37
)
 
3

 
2

 
4

 
(6
)
44

 
182

 
Net investment earnings
(27
)
 
18

 
26

 
27

 
32


 
(57
)
 
Other liability costs

 

 

 

 
36

(44
)
 
(4
)
 
Interest expense
(12
)
 
(11
)
 
(11
)
 
(10
)
 
(2
)
(61
)
 
(106
)
 
Operating expenses
(17
)
 
(15
)
 
(14
)
 
(15
)
 
(32
)
(61
)
 
15

 
Pre-tax adjusted operating income (loss)
(56
)
 
(8
)
 
1

 
2

 
34


 
2

 
Income tax (expense) benefit  operating

 

 

 

 
(8
)
$
(61
)
 
$
17

 
Adjusted operating income (loss)
$
(56
)
 
$
(8
)
 
$
1

 
$
2

 
$
26




11

Table of Contents
Athene Holding Ltd.
Financial Supplement—December 31, 2018
Segment Results of Operations
Unaudited (In millions)


Retirement Services summary of other liability costs
Year-to-date
 
 
2018
 
2017
2018
 
2017
 
 
Q4
 
Q3
 
Q2
 
Q1
 
Q4
$
615

 
$
307

 
Change in rider reserve
$
173

 
$
248

 
$
84

 
$
110

 
$
35

272

 
258

 
DAC, DSI and VOBA amortization
130

 
(44
)
 
101

 
85

 
61

228

 
90

 
Institutional costs1
73

 
58

 
50

 
47

 
40

94

 
184

 
Other2
29

 
17

 
35

 
13

 
41

$
1,209

 
$
839

 
Other liability costs
$
405

 
$
279

 
$
270

 
$
255

 
$
177

 
 
 
 
 
 
 
 
 
 
 
 
 
 
1 Institutional costs include both funding agreements and PRT benefits.
2 Other primarily includes payout annuities, policy maintenance costs, reinsurance expense allowances, excise taxes and non-deferred acquisition costs, net of product charges.



12

Table of Contents
Athene Holding Ltd.
Financial Supplement—December 31, 2018
Net Investment Earned Rates and Investment Margin on Deferred Annuities
Unaudited (In millions, except percentages)

Consolidated summary of net investment earned rate (a non-GAAP measure)
Year-to-date
 
 
2018
 
2017
2018
 
2017
 
 
Q4
 
Q3
 
Q2
 
Q1
 
Q4
4.37
%
 
4.26
%
 
Fixed income and other investments
4.35
%
 
4.33
%
 
4.49
%
 
4.32
%
 
4.22
%
8.51
%
 
8.72
%
 
Alternative investments
5.81
%
 
9.13
%
 
9.37
%
 
10.38
%
 
5.46
%
4.54
%
 
4.47
%
 
Total net investment earned rate
4.40
%
 
4.52
%
 
4.71
%
 
4.60
%
 
4.28
%
 
 
 
 
 
 
 
 
 
 
 
 
 
 
Note: Please refer to Notes to the Financial Supplement section and the Non-GAAP Measure Reconciliations for discussion on net investment earned rate.
Note: The investment results above are presented net of investment management fees.

Retirement Services investment margin on deferred annuities (a non-GAAP measure)
Year-to-date
 
 
2018
 
2017
2018
 
2017
 
 
Q4
 
Q3
 
Q2
 
Q1
 
Q4
4.60
%
 
4.70
%
 
Net investment earned rate
4.57
%
 
4.55
%
 
4.74
%
 
4.63
%
 
4.57
%
1.95
%
 
1.88
%
 
Cost of crediting on deferred annuities
2.00
%
 
1.98
%
 
1.92
%
 
1.87
%
 
1.87
%
2.65
%
 
2.82
%
 
Investment margin on deferred annuities
2.57
%
 
2.57
%
 
2.82
%
 
2.76
%
 
2.70
%
 
 
 
 
 
 
 
 
 
 
 
 
 
 
Note: Please refer to Notes to the Financial Supplement section and the Non-GAAP Measure Reconciliations for discussion on investment margin, net investment earned rate and cost of crediting on deferred annuities.

Retirement Services summary of net investment earned rate
Year-to-date
 
 
2018
 
2017
2018
 
2017
 
 
Q4
 
Q3
 
Q2
 
Q1
 
Q4
4.36
%
 
4.48
%
 
Fixed income and other investments
4.35
%
 
4.33
%
 
4.49
%
 
4.32
%
 
4.43
%
11.15
%
 
10.01
%
 
Alternative investments
11.00
%
 
10.65
%
 
11.28
%
 
12.34
%
 
7.92
%
4.60
%
 
4.70
%
 
Total net investment earned rate
4.57
%
 
4.55
%
 
4.74
%
 
4.63
%
 
4.57
%
 
 
 
 
 
 
 
 
 
 
 
 
 
 
$
3,825

 
$
2,968

 
Fixed income and other investment income
$
1,132

 
$
1,021

 
$
897

 
$
775

 
$
772

363

 
273

 
Alternatives investment income
99

 
87

 
86

 
91

 
57

$
4,188

 
$
3,241

 
Total net investment earnings
$
1,231

 
$
1,108

 
$
983

 
$
866

 
$
829

 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
Average invested assets
 
 
 
 
 
 
 
 
 
$
87,741

 
$
66,296

 
Fixed income and other investments
$
104,342

 
$
94,227

 
$
79,847

 
$
71,778

 
$
69,690

3,254

 
2,718

 
Alternative investments
3,597

 
3,273

 
3,032

 
2,957

 
2,897

$
90,995

 
$
69,014

 
Total average invested assets
$
107,939

 
$
97,500

 
$
82,879

 
$
74,735

 
$
72,587

 
 
 
 
 
 
 
 
 
 
 
 
 
 
Note: The investment results above are presented net of investment management fees.

Retirement Services summary of cost of crediting on deferred annuities
Year-to-date
 
 
2018
 
2017
2018
 
2017
 
 
Q4
 
Q3
 
Q2
 
Q1
 
Q4
$
837

 
$
570

 
FIA option costs
$
261

 
$
235

 
$
186

 
$
155

 
$
149

594

 
496

 
Fixed interest credited to policyholders
182

 
160

 
132

 
120

 
122

$
1,431

 
$
1,066

 
Cost of crediting on deferred annuities
$
443

 
$
395

 
$
318

 
$
275

 
$
271

1.95
%
 
1.88
%
 
Cost of crediting on deferred annuities rate
2.00
%
 
1.98
%
 
1.92
%
 
1.87
%
 
1.87
%
 
 
 
 
 
 
 
 
 
 
 
 
 
 
$
73,567

 
$
56,589

 
Average account value on deferred annuities
$
88,874

 
$
79,673

 
$
66,241

 
$
58,993

 
$
58,033




13

Table of Contents
Athene Holding Ltd.
Financial Supplement—December 31, 2018
Retirement Services Annuity Liability Characteristics
Unaudited (In millions, except percentages)


Deferred annuities account value rollforward
Year-to-date
 
 
2018
 
2017
2018
 
2017
 
 
Q4
 
Q3
 
Q2
 
Q1
 
Q4
$
58,539

 
$
54,880

 
Account value at beginning of period
$
80,499

 
$
78,848

 
$
59,447

 
$
58,539

 
$
57,526

9,938

 
6,353

 
Deposits1
3,110

 
2,783

 
2,529

 
1,516

 
1,613

25,536

 

 
Acquisition and block reinsurance2
7,815

 

 
17,721

 

 

265

 
159

 
Premium and interest bonuses
68

 
77

 
73

 
47

 
39

2,644

 
1,955

 
Fixed and index credits to policyholders
559

 
754

 
672

 
659

 
544

(7,129
)
 
(4,538
)
 
Surrenders and benefits paid
(2,513
)
 
(1,867
)
 
(1,511
)
 
(1,238
)
 
(1,110
)
(358
)
 
(270
)
 
Fee and product charges
(103
)
 
(96
)
 
(83
)
 
(76
)
 
(73
)
$
89,435

 
$
58,539

 
Account value at end of period
$
89,435

 
$
80,499

 
$
78,848

 
$
59,447

 
$
58,539

 
 
 
 
 
 
 
 
 
 
 
 
 
 
Note: The account value rollforwards on deferred annuities include our fixed rate and fixed indexed annuities and are net of ceded reinsurance activity.
1 Deposits equal deposits from our retail and flow reinsurance channels as well as renewal deposits on older blocks of business and annuitizations.
2 Acquisition and block reinsurance includes the Voya and Lincoln block reinsurance account value in Q2 and Q4 2018, respectively.

Deferred annuity rider reserve summary
 
December 31,
 
2018
 
2017
Rider reserve
$
3,025

 
$
2,407

Account value with rider reserves
36,445

 
29,727

Rider reserve as a percentage of account value with rider reserves
8.3
%
 
8.1
%

Surrender charge protection and account values by product type
 
Surrender Charge
 
Net Account Value
 
Average years at issue
 
Average years remaining
 
Average percent remaining
 
Dollars
 
Percent of Total
Fixed index annuities
9.7

 
4.6

 
7
%
 
$
71,879

 
80.4
%
Single-year fixed rate guaranteed annuities
7.3

 
1.0

 
2
%
 
9,891

 
11.0
%
Multi-year fixed rate guaranteed annuities
5.7

 
2.9

 
7
%
 
7,665

 
8.6
%
Total
 
 
 
 
 
 
$
89,435

 
100.0
%


14

Table of Contents
Athene Holding Ltd.
Financial Supplement—December 31, 2018
Retirement Services Annuity Liability Characteristics
Unaudited (In millions, except percentages)


Summary of surrender charge percentages
 
Net account value
 
Surrender charge (gross)
 
Percent of Total
 
Surrender charge (net of MVA)
 
Percent of Total
No surrender charge
$
19,460

 
21.8
%
 
$
19,460

 
21.8
%
0.0% < 2.0%
879

 
1.0
%
 
1,099

 
1.2
%
2.0% < 4.0%
2,737

 
3.1
%
 
4,109

 
4.6
%
4.0% < 6.0%
8,781

 
9.8
%
 
9,184

 
10.3
%
6.0% < 8.0%
17,400

 
19.4
%
 
11,149

 
12.4
%
8.0% < 10.0%
18,800

 
21.0
%
 
15,931

 
17.8
%
10.0% or greater
21,378

 
23.9
%
 
28,503

 
31.9
%
 
$
89,435

 
100.0
%
 
$
89,435

 
100.0
%
 
 
 
 
 
 
 
 
 
 
 
Surrender charge (gross)
 
MVA benefit
 
Surrender charge (net)
Aggregate surrender charge protection
 
 
6.4
%
 
1.0
%
 
7.4
%

Surrender charge expiration by year
Years of surrender charge remaining
Deferred annuities account value
 
Percent of total
 
Average surrender charge percent (gross of MVA)
No Surrender Charge
$
19,460

 
21.8
%
 
%
Less than 2
14,257

 
15.9
%
 
4.8
%
2 to less than 4
18,315

 
20.5
%
 
7.1
%
4 to less than 6
13,411

 
15.0
%
 
8.3
%
6 to less than 8
9,455

 
10.5
%
 
9.9
%
8 to less than 10
10,728

 
12.0
%
 
10.9
%
10 to less than 12
2,402

 
2.7
%
 
14.1
%
12 or greater
1,407

 
1.6
%
 
14.6
%
 
$
89,435

 
100.0
%
 
 

Minimum guarantees on deferred annuities
 
At minimum guarantees
 
Total account value
 
Percent of total account value at minimum guarantees
Fixed indexed annuities
$
18,013

 
$
71,879

 
25
%
Fixed rate annuities
8,287

 
17,556

 
47
%
Total deferred annuities
$
26,300

 
$
89,435

 
29
%
 
 
 
 
 
 
 
 
 
 
 
December 31, 2018
Distance to guarantees1
 
 
 
 
100 – 110

 
 
 
 
 
 
1 The distance to guarantee reflects the average distance in option costs between the current and guaranteed rates for indexed strategies and between current and guaranteed fixed rates for fixed strategies. The option costs used reflects an estimate of option cost in the market.



15

Table of Contents
Athene Holding Ltd.
Financial Supplement—December 31, 2018
Consolidated Reserve Liabilities
Unaudited (In millions, except percentages)


Consolidated reserve liabilities
 
December 31,
 
2018
 
2017
 
Dollars
 
Percent of Total
 
Dollars
 
Percent of Total
Fixed indexed annuities
$
73,224

 
68.0
%
 
$
48,520

 
59.7
 %
Fixed rate annuities
17,802

 
16.5
%
 
13,411

 
16.5
 %
Total deferred annuities
91,026

 
84.5
%
 
61,931

 
76.2
 %
Payout annuities
6,009

 
5.6
%
 
5,216

 
6.4
 %
Pension risk transfer annuities
4,710

 
4.4
%
 
2,252

 
2.8
 %
Funding agreements
3,826

 
3.5
%
 
3,786

 
4.7
 %
Life and other (excluding German products)
2,161

 
2.0
%
 
2,262

 
2.8
 %
Retirement Services reserve liabilities
107,732

 
100.0
%
 
75,447

 
92.9
 %
Germany products1

 
%
 
5,979

 
7.3
 %
Intersegment eliminations

 
%
 
(174
)
 
(0.2
)%
Total reserve liabilities
$
107,732

 
100.0
%
 
$
81,252

 
100.0
 %
 
 
 
 
 
 
 
 
Note: Please refer to Notes to the Financial Supplement section and the Non-GAAP Measure Reconciliations for discussion on reserve liabilities.
1 On January 1, 2018, Germany was deconsolidated and our equity interest was exchanged for common shares of Athora Holding Ltd.

Reserve liability rollforward
Year-to-date
 
 
2018
 
2017
2018
 
2017
 
 
Q4
 
Q3
 
Q2
 
Q1
 
Q4
$
75,447

 
$
65,763

 
Retirement Services reserve liabilities – beginning
$
98,553

 
$
96,248

 
$
75,823

 
$
75,447

 
$
72,159

13,605

 
11,868

 
Deposits1
5,269

 
3,407

 
2,794

 
2,135

 
3,592

26,982

 

 
Acquisition and block reinsurance2
7,878

 

 
19,104

 

 

(8,859
)
 
(5,750
)
 
Withdrawals
(3,125
)
 
(2,167
)
 
(1,812
)
 
(1,755
)
 
(1,361
)
557

 
3,566

 
Other reserve changes
(843
)
 
1,065

 
339

 
(4
)
 
1,057

107,732

 
75,447

 
Retirement Services reserve liabilities – ending
107,732

 
98,553

 
96,248

 
75,823

 
75,447


 
5,979

 
Germany reserve liabilities3

 

 

 

 
5,979


 
(174
)
 
Intersegment eliminations

 

 

 

 
(174
)
$
107,732

 
$
81,252

 
Consolidated reserve liabilities – ending
$
107,732

 
$
98,553

 
$
96,248

 
$
75,823

 
$
81,252

 
 
 
 
 
 
 
 
 
 
 
 
 
 
1 Deposits equal deposits from our retail, flow reinsurance and institutional channels as well as premiums and deposits for life and products other than deferred annuities or our institutional products, renewal deposits on older blocks of business and annuitizations.
2 Acquisition and block reinsurance includes total reserves at inception. Q2 and Q4 2018 includes Voya and Lincoln block reinsurance, respectively.
3 On January 1, 2018, Germany was deconsolidated and our equity interest was exchanged for common shares of Athora Holding Ltd.















16

Table of Contents
Athene Holding Ltd.
Financial Supplement—December 31, 2018
Consolidated Reserve Liabilities
Unaudited (In millions, except percentages)


Institutional reserve liability rollforward
Year-to-date
 
 
2018
 
2017
2018
 
2017
 
 
Q4
 
Q3
 
Q2
 
Q1
 
Q4
$
6,038

 
$
1,109

 
Retirement Services reserve liabilities – beginning
$
6,862

 
$
6,426

 
$
6,311

 
$
6,038

 
$
4,145

3,232

 
5,302

 
Deposits
2,010

 
472

 
184

 
566

 
1,922

(946
)
 
(506
)
 
Withdrawals
(405
)
 
(93
)
 
(111
)
 
(337
)
 
(78
)
212

 
133

 
Other reserve changes
69

 
57

 
42

 
44

 
49

8,536

 
6,038

 
Retirement Services reserve liabilities – ending
8,536

 
6,862

 
6,426

 
6,311

 
6,038


 
(174
)
 
Intersegment eliminations

 

 

 

 
(174
)
$
8,536

 
$
5,864

 
Consolidated reserve liabilities – ending
$
8,536

 
$
6,862

 
$
6,426

 
$
6,311

 
$
5,864



17

Table of Contents
Athene Holding Ltd.
Financial Supplement—December 31, 2018
Consolidated Investments Summary
Unaudited (In millions, except percentages)


Investments and investments in related parties summary
 
December 31,
 
2018
 
2017
 
Carrying Value
 
Percent of Total
 
Carrying Value
 
Percent of Total
Available-for-sale securities, at fair value
 
 
 
 
 
 
 
U.S. government and agencies
$
57

 
0.1
%
 
$
62

 
0.1
%
U.S. state, municipal and political subdivisions
1,293

 
1.2
%
 
1,165

 
1.4
%
Foreign governments
161

 
0.1
%
 
2,683

 
3.2
%
Corporate
37,097

 
34.4
%
 
36,660

 
43.4
%
CLO
5,361

 
5.0
%
 
5,084

 
6.0
%
ABS
4,920

 
4.6
%
 
3,967

 
4.7
%
CMBS
2,357

 
2.2
%
 
2,021

 
2.4
%
RMBS
8,019

 
7.5
%
 
9,366

 
11.1
%
Trading securities, at fair value
1,949

 
1.8
%
 
2,183

 
2.6
%
Equity securities, at fair value
216

 
0.2
%
 
803

 
0.9
%
Mortgage loans, net of allowances
10,340

 
9.6
%
 
6,233

 
7.4
%
Investment funds
703

 
0.6
%
 
699

 
0.8
%
Policy loans
488

 
0.4
%
 
542

 
0.6
%
Funds withheld at interest
15,023

 
14.0
%
 
7,085

 
8.4
%
Derivative assets
1,043

 
1.0
%
 
2,551

 
3.0
%
Real estate

 
%
 
624

 
0.7
%
Short-term investments, at fair value
191

 
0.2
%
 
201

 
0.2
%
Other investments
122

 
0.1
%
 
133

 
0.2
%
Total investments
89,340

 
83.0
%
 
82,062

 
97.1
%
Investment in related parties
 
 
 
 
 
 
 
Available-for-sale securities, at fair value
1,437

 
1.3
%
 
410

 
0.5
%
Trading securities, at fair value
249

 
0.2
%
 
307

 
0.4
%
Equity securities, at fair value
120

 
0.1
%
 

 
%
Mortgage loans
291

 
0.3
%
 

 
%
Investment funds
2,232

 
2.1
%
 
1,310

 
1.6
%
Funds withheld at interest
13,577

 
12.6
%
 

 
%
Short term investments, at fair value

 
%
 
52

 
0.1
%
Other investments
386

 
0.4
%
 
238

 
0.3
%
Total related party investments
18,292

 
17.0
%
 
2,317

 
2.9
%
Total investments including related parties
$
107,632

 
100.0
%
 
$
84,379

 
100.0
%



18

Table of Contents
Athene Holding Ltd.
Financial Supplement—December 31, 2018
Consolidated Investments Summary
Unaudited (In millions, except percentages)

AFS securities by sector
 
December 31,
 
2018
 
2017
 
Amortized Cost
 
Fair Value
 
Percent of Total
 
Amortized Cost
 
Fair Value
 
Percent of Total
Corporate
 
 
 
 
 
 
 
 
 
 
 
Industrial other1
$
12,019

 
$
11,706

 
19.3
%
 
$
11,550

 
$
12,026

 
19.6
%
Financial
12,058

 
11,809

 
19.5
%
 
11,299

 
11,824

 
19.3
%
Utilities
9,319

 
9,055

 
14.9
%
 
7,991

 
8,296

 
13.5
%
Communication
2,361

 
2,313

 
3.8
%
 
2,509

 
2,607

 
4.2
%
Transportation
2,261

 
2,214

 
3.6
%
 
1,824

 
1,907

 
3.1
%
Total corporate
38,018

 
37,097

 
61.1
%
 
35,173

 
36,660

 
59.7
%
Other government-related securities
 
 
 
 
 
 
 
 
 
 
 
U.S. state, municipal and political subdivisions
1,183

 
1,293

 
2.1
%
 
996

 
1,165

 
1.9
%
Foreign governments
162

 
161

 
0.3
%
 
2,575

 
2,683

 
4.4
%
U.S. government and agencies
57

 
57

 
0.1
%
 
63

 
62

 
0.1
%
Total non-structured securities
39,420

 
38,608

 
63.6
%
 
38,807

 
40,570

 
66.1
%
Structured securities
 
 
 
 
 
 
 
 
 
 
 
CLO
6,245

 
5,923

 
9.8
%
 
5,392

 
5,444

 
8.9
%
ABS
5,790

 
5,795

 
9.5
%
 
3,991

 
4,017

 
6.5
%
CMBS
2,390

 
2,357

 
3.9
%
 
1,994

 
2,021

 
3.3
%
RMBS
 
 
 
 
 
 
 
 
 
 
 
Agency
59

 
59

 
0.1
%
 
86

 
87

 
0.1
%
Non-agency
7,583

 
7,960

 
13.1
%
 
8,635

 
9,279

 
15.1
%
Total structured securities
22,067

 
22,094

 
36.4
%
 
20,098

 
20,848

 
33.9
%
Total AFS securities including related parties
$
61,487

 
$
60,702

 
100.0
%
 
$
58,905

 
$
61,418

 
100.0
%
 
 
 
 
 
 
 
 
 
 
 
 
1 Includes securities within various industry segments including capital goods, basic industry, consumer cyclical, consumer non-cyclical, industrial and technology.



19

Table of Contents
Athene Holding Ltd.
Financial Supplement—December 31, 2018
Consolidated Investments Summary
Unaudited (In millions, except percentages)

Credit quality of AFS securities
 
December 31,
 
2018
 
2017
 
Fair Value
 
Percent of Total
 
Fair Value
 
Percent of Total
NAIC designation
 
 
 
 
 
 
 
1
$
31,311

 
51.6
%
 
$
32,447

 
52.8
%
2
25,871

 
42.6
%
 
25,082

 
40.9
%
Total investment grade
57,182

 
94.2
%
 
57,529

 
93.7
%
3
2,746

 
4.5
%
 
3,040

 
5.0
%
4
533

 
0.9
%
 
765

 
1.2
%
5
232

 
0.4
%
 
66

 
0.1
%
6
9

 
0.0
%
 
18

 
0.0
%
Total below investment grade
3,520

 
5.8
%
 
3,889

 
6.3
%
Total AFS securities including related party
$
60,702

 
100.0
%
 
$
61,418

 
100.0
%
 
 
 
 
 
 
 
 
Note: Germany AFS securities, including related parties applying NRSRO ratings to map to NAIC designations.

 
December 31,
 
2018
 
2017
 
Fair Value
 
Percent of Total
 
Fair Value
 
Percent of Total
NRSRO rating agency designation
 
 
 
 
 
 
 
AAA/AA/A
$
19,690

 
32.4
%
 
$
19,739

 
32.1
%
BBB
23,326

 
38.4
%
 
22,817

 
37.2
%
Non-rated1
9,624

 
15.9
%
 
9,056

 
14.7
%
Total investment grade2
52,640

 
86.7
%
 
51,612

 
84.0
%
BB
2,670

 
4.4
%
 
3,063

 
5.0
%
B
875

 
1.4
%
 
1,148

 
1.9
%
CCC
2,340

 
3.9
%
 
2,696

 
4.4
%
CC and lower
1,296

 
2.1
%
 
2,302

 
3.8
%
Non-rated1
881

 
1.5
%
 
597

 
0.9
%
Total below investment grade
8,062

 
13.3
%
 
9,806

 
16.0
%
Total AFS securities including related party
$
60,702

 
100.0
%
 
$
61,418

 
100.0
%
 
 
 
 
 
 
 
 
1 Securities denoted as non-rated by the NRSRO were classified as investment or non-investment grade according to the security’s respective NAIC designation.
2 We view the NAIC designation methodology as the most appropriate way to view our AFS portfolio when evaluating credit risk since a large portion of our holdings were purchased at a significant discount to par. NRSRO ratings methodology is focused on the likelihood of recovery of all contractual payments, including principal at par regardless of entry price, while the NAIC designation methodology considers our investment and amortized cost, and the likelihood of recovery of that book value as opposed to the likelihood of the recovery of all contractual payments.


20

Table of Contents
Athene Holding Ltd.
Financial Supplement—December 31, 2018
Consolidated Investments Summary
Unaudited (In millions, except percentages)

Credit quality of AFS collateralized loan obligations
 
December 31,
 
2018
 
2017
 
Principal Amount
 
Amortized Cost
 
Fair Value
 
Percent of Total
 
Principal Amount
 
Amortized Cost
 
Fair Value
 
Percent of Total
NAIC designation
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
1
$
3,144

 
$
3,142

 
$
3,005

 
50.7
%
 
$
2,380

 
$
2,368

 
$
2,388

 
43.8
%
2
2,663

 
2,663

 
2,498

 
42.2
%
 
2,240

 
2,223

 
2,246

 
41.3
%
Total investment grade
5,807

 
5,805

 
5,503

 
92.9
%
 
4,620

 
4,591

 
4,634

 
85.1
%
3
412

 
411

 
393

 
6.7
%
 
778

 
769

 
777

 
14.3
%
4
22

 
22

 
20

 
0.3
%
 
33

 
32

 
33

 
0.6
%
5
7

 
7

 
7

 
0.1
%
 

 

 

 
%
6

 

 

 
%
 

 

 

 
%
Total below investment grade
441

 
440

 
420

 
7.1
%
 
811

 
801

 
810

 
14.9
%
Total
$
6,248

 
$
6,245

 
$
5,923

 
100.0
%
 
$
5,431

 
$
5,392

 
$
5,444

 
100.0
%

Credit quality of AFS residential mortgage backed securities
 
December 31,
 
2018
 
2017
 
Principal Amount
 
Amortized Cost
 
Fair Value
 
Percent of Total
 
Principal Amount
 
Amortized Cost
 
Fair Value
 
Percent of Total
NAIC designation
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
1
$
8,287

 
$
7,046

 
$
7,415

 
92.5
%
 
$
9,543

 
$
8,089

 
$
8,714

 
93.0
%
2
301

 
264

 
269

 
3.3
%
 
386

 
348

 
360

 
3.8
%
Total investment grade
8,588

 
7,310

 
7,684

 
95.8
%
 
9,929

 
8,437

 
9,074

 
96.8
%
3
228

 
205

 
207

 
2.6
%
 
238

 
209

 
213

 
2.3
%
4
120

 
105

 
106

 
1.3
%
 
83

 
70

 
73

 
0.8
%
5
27

 
22

 
22

 
0.3
%
 
5

 
5

 
6

 
0.1
%
6
1

 

 

 
%
 
1

 

 

 
%
Total below investment grade
376

 
332

 
335

 
4.2
%
 
327

 
284

 
292

 
3.2
%
Total
$
8,964

 
$
7,642

 
$
8,019

 
100.0
%
 
$
10,256

 
$
8,721

 
$
9,366

 
100.0
%



21

Table of Contents
Athene Holding Ltd.
Financial Supplement—December 31, 2018
Consolidated Investments Summary
Unaudited (In millions, except percentages)

Mortgage loans by property type and region
 
December 31,
 
2018
 
2017
 
Net Carrying Value
 
Percent of Total
 
Net Carrying Value
 
Percent of Total
Property type
 
 
 
 
 
 
 
Office building
$
2,221

 
20.9
%
 
$
1,187

 
19.0
%
Retail
1,660

 
15.6
%
 
1,223

 
19.6
%
Hotels
1,040

 
9.8
%
 
928

 
14.9
%
Industrial
1,196

 
11.2
%
 
944

 
15.2
%
Apartment
791

 
7.4
%
 
525

 
8.4
%
Other commercial1
389

 
3.7
%
 
440

 
7.1
%
Total commercial mortgage loans
7,297

 
68.6
%
 
5,247

 
84.2
%
Residential loans
3,334

 
31.4
%
 
986

 
15.8
%
Total mortgage loans, net of allowances
$
10,631

 
100.0
%
 
$
6,233

 
100.0
%
 
 
 
 
 
 
 
 
US Region
 
 
 
 
 
 
 
East North Central
$
855

 
8.0
%
 
$
643

 
10.3
%
East South Central
295

 
2.8
%
 
144

 
2.3
%
Middle Atlantic
1,131

 
10.7
%
 
909

 
14.6
%
Mountain
616

 
5.8
%
 
492

 
7.9
%
New England
374

 
3.5
%
 
162

 
2.6
%
Pacific
1,540

 
14.5
%
 
991

 
15.9
%
South Atlantic
1,468

 
13.8
%
 
873

 
14.0
%
West North Central
173

 
1.6
%
 
233

 
3.8
%
West South Central
845

 
7.9
%
 
655

 
10.5
%
Total US Region
7,297

 
68.6
%
 
5,102

 
81.9
%
International Region

 
%
 
145

 
2.3
%
Total commercial mortgage loans
7,297

 
68.6
%
 
5,247

 
84.2
%
Residential loans
3,334

 
31.4
%
 
986

 
15.8
%
Total mortgage loans, net of allowances
$
10,631

 
100.0
%
 
$
6,233

 
100.0
%
 
 
 
 
 
 
 
 
1 Other commercial loans include investments in nursing homes, other healthcare institutions, parking garages, storage facilities and other commercial properties.



22

Table of Contents
Athene Holding Ltd.
Financial Supplement—December 31, 2018
Consolidated Investments Summary
Unaudited (In millions, except percentages)

Investment funds including related party1 
 
December 31,
 
2018
 
2017
 
Carrying Value
 
Percent of Total
 
Carrying Value
 
Percent of Total
Investment funds
 
 
 
 
 
 
 
Private equity
$
253

 
7.1
%
 
$
271

 
10.5
%
Real estate and other real assets
231

 
6.5
%
 
161

 
6.2
%
Natural resources
4

 
0.1
%
 
4

 
0.2
%
Hedge funds
43

 
1.2
%
 
61

 
2.4
%
Credit funds
172

 
4.8
%
 
202

 
7.8
%
Total investment funds
703

 
19.7
%
 
699

 
27.1
%
Investment funds – related parties
 
 
 
 
 
 
 
Public equities
63

 
1.8
%
 

 
%
Private equity – A-A Mortgage
463

 
13.0
%
 
403

 
15.6
%
Private equity – other
554

 
15.6
%
 
180

 
7.0
%
Real estate and other real assets
651

 
18.3
%
 
297

 
11.5
%
Natural resources
104

 
2.9
%
 
74

 
2.9
%
Hedge funds
98

 
2.8
%
 
93

 
3.6
%
Credit funds
299

 
8.4
%
 
263

 
10.2
%
Total investment funds – related parties
2,232

 
62.8
%
 
1,310

 
50.8
%
Total investment funds – assets of consolidated VIEs
 
 
 
 
 
 
 
Private equity – MidCap
552

 
15.5
%
 
528

 
20.4
%
Credit funds
1

 
0.0
%
 
21

 
0.8
%
Real estate and other real assets
71

 
2.0
%
 
22

 
0.9
%
Total investment funds – assets of consolidated VIEs
624

 
17.5
%
 
571

 
22.1
%
Total investment funds including related parties and funds owned by consolidated VIEs
$
3,559

 
100.0
%
 
$
2,580

 
100.0
%
 
 
 
 
 
 
 
 
1 Investment funds, including related parties and investment funds of consolidated VIE’s, is the GAAP measure which does not include investments that we view as alternative investments. Alternative investments include CLO equity tranche securities that are included in trading securities in the GAAP view, investment funds included in our funds withheld at interest reinsurance portfolios, net assets of VIEs other than investment funds as well as royalties and other investments. Please refer to Notes to the Financial Supplement section for discussion on invested assets including alternative investments and the Non-GAAP Measure Reconciliations section for the reconciliation of investment funds to alternative investments.



23

Table of Contents
Athene Holding Ltd.
Financial Supplement—December 31, 2018
Consolidated Investments Summary
Unaudited (In millions, except percentages)

Funds withheld at interest including related party
 
December 31,
 
2018
 
2017
 
Carrying Value
 
Percent of Total
 
Carrying Value
 
Percent of Total
Fixed maturity securities
 
 
 
 
 
 
 
U.S. government and agencies
$
77

 
0.3
 %
 
$

 
%
U.S. state, municipal and political subdivisions
563

 
2.0
 %
 
117

 
1.6
%
Foreign governments
145

 
0.5
 %
 

 
%
Corporate
16,267

 
56.9
 %
 
2,095

 
29.6
%
CLO
1,990

 
7.0
 %
 
669

 
9.4
%
ABS
1,601

 
5.6
 %
 
886

 
12.5
%
CMBS
575

 
2.0
 %
 
290

 
4.1
%
RMBS
1,876

 
6.6
 %
 
1,551

 
21.9
%
Equity securities
66

 
0.2
 %
 
28

 
0.4
%
Mortgage loans
3,815

 
13.3
 %
 
792

 
11.2
%
Investment funds
660

 
2.3
 %
 
376

 
5.3
%
Derivative assets
77

 
0.3
 %
 
78

 
1.1
%
Short-term investments
641

 
2.2
 %
 
16

 
0.2
%
Cash and cash equivalents
455

 
1.6
 %
 
132

 
1.9
%
Other assets and liabilities
(208
)
 
(0.8
)%
 
55

 
0.8
%
Total funds withheld at interest including related party
$
28,600

 
100.0
 %
 
$
7,085

 
100.0
%



24

Table of Contents
Athene Holding Ltd.
Financial Supplement—December 31, 2018
Consolidated Investments Summary
Unaudited (In millions, except percentages)

Invested assets summary
 
December 31, 2018
 
December 31, 2017
 
Total Invested Asset Value1
 
Percent of Total
 
U.S. and Bermuda Invested Asset Value
 
Germany Invested Asset Value2
 
Total Invested Asset Value1
 
Percent of Total
Corporate
$
55,772

 
50.2
%
 
$
37,059

 
$
1,536

 
$
38,595

 
46.9
%
CLO
8,275

 
7.5
%
 
5,914

 

 
5,914

 
7.2
%
Credit
64,047

 
57.7
%
 
42,973

 
1,536

 
44,509

 
54.1
%
RMBS
9,814

 
8.9
%
 
10,532

 

 
10,532

 
12.8
%
Mortgage loans
14,423

 
13.0
%
 
6,858

 
165

 
7,023

 
8.5
%
CMBS
3,018

 
2.7
%
 
2,322

 

 
2,322

 
2.8
%
Real estate held for investment

 
%
 

 
625

 
625

 
0.8
%
Real estate
27,255

 
24.6
%
 
19,712

 
790

 
20,502

 
24.9
%
ABS
7,706

 
6.9
%
 
4,824

 

 
4,824

 
5.9
%
Alternative investments
4,492

 
4.1
%
 
3,692

 
137

 
3,829

 
4.6
%
State, municipal, political subdivisions and foreign government
2,122

 
1.9
%
 
1,347

 
2,411

 
3,758

 
4.5
%
Unit-linked assets

 
%
 

 
407

 
407

 
0.5
%
Equity securities
467

 
0.4
%
 
192

 
128

 
320

 
0.4
%
Short-term investments
765

 
0.7
%
 
228

 

 
228

 
0.3
%
U.S. government and agencies
134

 
0.1
%
 
29

 
35

 
64

 
0.1
%
Other investments
15,686

 
14.1
%
 
10,312

 
3,118

 
13,430

 
16.3
%
Cash and equivalents
2,881

 
2.6
%
 
2,504

 
296

 
2,800

 
3.4
%
Policy loans and other
1,165

 
1.0
%
 
761

 
296

 
1,057

 
1.3
%
Total invested assets
$
111,034

 
100.0
%
 
$
76,262

 
$
6,036

 
$
82,298

 
100.0
%
 
 
 
 
 
 
 
 
 
 
 
 
1 Please refer to Notes to the Financial Supplement section for discussion on invested assets including alternative investments and the Non-GAAP Measure Reconciliations section for the reconciliation of investments including related parties to invested assets.
2 On January 1, 2018, Germany was deconsolidated and our equity interest was exchanged for common shares of Athora Holding Ltd.


25

Table of Contents
Athene Holding Ltd.
Financial Supplement—December 31, 2018
Consolidated Investments Summary
Unaudited (In millions, except percentages)

Alternative investments summary
 
December 31,
 
2018
 
2017
(In millions, except percentages)
Invested Asset Value1
 
Percent of Total
 
Invested Asset Value1
 
Percent of Total
Retirement Services
 
 
 
 
 
 
 
Differentiated investments
 
 
 
 
 
 
 
AmeriHome
$
568

 
12.6
%
 
$
496

 
13.0
%
MidCap Financial
552

 
12.3
%
 
528

 
13.8
%
Catalina
232

 
5.2
%
 
56

 
1.5
%
Venerable
92

 
2.1
%
 

 
%
Other
195

 
4.3
%
 
70

 
1.8
%
Total differentiated investments
1,639

 
36.5
%
 
1,150

 
30.1
%
Real estate
1,024

 
22.8
%
 
652

 
17.0
%
Credit
563

 
12.5
%
 
911

 
23.8
%
Private equity
279

 
6.2
%
 
234

 
6.1
%
Real assets
276

 
6.2
%
 
48

 
1.2
%
Natural resources
55

 
1.2
%
 
35

 
0.9
%
Other
4

 
0.1
%
 
13

 
0.3
%
Total Retirement Services
3,840

 
85.5
%
 
3,043

 
79.4
%
 
 
 
 
 
 
 
 
Corporate and Other
 
 
 
 
 
 
 
Athora
130

 
2.9
%
 

 
%
Credit
203

 
4.5
%
 
305

 
7.9
%
Natural resources
213

 
4.8
%
 
151

 
4.0
%
Public equities2
100

 
2.2
%
 
170

 
4.5
%
Other
6

 
0.1
%
 
160

 
4.2
%
Total Corporate and Other
652

 
14.5
%
 
786

 
20.6
%
Total alternative investments1
$
4,492

 
100.0
%
 
$
3,829

 
100.0
%
 
 
 
 
 
 
 
 
1 Alternative investments does not correspond to the total investment funds, including related parties and VIEs, on our condensed consolidated balance sheets. Alternative investments adjusts the GAAP presentation to include CLO equity tranche securities that are included in trading securities in the GAAP view, investment funds included in our funds withheld at interest reinsurance portfolios, net assets of VIEs other than investment funds, as well as royalties and other investments. Please refer to Notes to the Financial Supplement section for discussion on invested assets including alternative investments and the Non-GAAP Measure Reconciliations section for the reconciliation of investment funds, including related parties and VIEs to alternative investments.
2 Public Equities include: Caesars Entertainment (Ticker: CZR) - 5.5 million of shares as of each of December 31, 2018 and 2017; OneMain Financial (OMF) - 2.8 million of shares as of December 31, 2018; and Norwegian Cruise Lines (Ticker: NCLH) - 2.7 million of shares as of December 31, 2017



26

Table of Contents
Athene Holding Ltd.
Financial Supplement—December 31, 2018
Consolidated Investments Summary
Unaudited (In millions, except percentages)

Net investment earned rates by asset class
Year-to-date
 
 
2018
 
2017
2018
 
2017
 
 
Q4
 
Q3
 
Q2
 
Q1
 
Q4
3.95
%
 
3.94
%
 
Corporate securities
3.99
%
 
3.88
%
 
3.97
%
 
3.90
%
 
3.97
%
 
 
 
 
Structured securities
 
 
 
 
 
 
 
 
 
5.84
%
 
5.54
%
 
RMBS
6.03
%
 
6.04
%
 
5.87
%
 
5.42
%
 
5.22
%
4.91
%
 
5.05
%
 
CLO
4.69
%
 
4.95
%
 
5.09
%
 
5.09
%
 
4.93
%
4.58
%
 
4.62
%
 
ABS
4.55
%
 
4.59
%
 
4.95
%
 
4.03
%
 
5.54
%
4.33
%
 
4.09
%
 
CMBS
4.18
%
 
4.24
%
 
4.64
%
 
4.16
%
 
4.12
%
5.13
%
 
5.10
%
 
Total structured securities
5.07
%
 
5.19
%
 
5.33
%
 
4.91
%
 
5.11
%
4.35
%
 
5.82
%
 
State, municipal, political subdivisions and U.S. and foreign government
4.19
%
 
4.02
%
 
4.63
%
 
4.72
%
 
4.59
%
5.15
%
 
5.93
%
 
Mortgage loans
4.99
%
 
4.97
%
 
5.63
%
 
5.57
%
 
5.89
%
8.51
%
 
8.95
%
 
Alternative investments
5.81
%
 
9.13
%
 
9.37
%
 
10.38
%
 
6.04
%
2.30
%
 
1.55
%
 
Other U.S. and Bermuda invested assets
2.45
%
 
2.55
%
 
2.27
%
 
2.14
%
 
1.55
%
4.54
%
 
4.69
%
 
U.S. and Bermuda
4.40
%
 
4.52
%
 
4.71
%
 
4.60
%
 
4.52
%
%
 
1.70
%
 
Germany1
%
 
%
 
—%

 
—%

 
1.32
%
4.54
%
 
4.47
%
 
Consolidated total
4.40
%
 
4.52
%
 
4.71
%
 
4.60
%
 
4.28
%
 
 
 
 
 
 
 
 
 
 
 
 
 
 
1 On January 1, 2018, Germany was deconsolidated and our equity interest was exchanged for common shares of Athora Holding Ltd.

Invested assets NAIC 1 & 2 designation by asset class
 
December 31,
 
2018
 
2017
Corporate securities
93.8
%
 
93.1
%
Structured securities
 
 
 
RMBS
96.0
%
 
96.7
%
CLO
94.5
%
 
85.8
%
ABS
92.8
%
 
93.9
%
CMBS
92.7
%
 
96.0
%
Total structured securities
94.3
%
 
93.3
%
State, municipal, political subdivisions and U.S. and foreign government
99.0
%
 
95.5
%
Germany fixed maturity securities1
%
 
95.0
%
 
 
 
 
1 On January 1, 2018, Germany was deconsolidated and our equity interest was exchanged for common shares of Athora Holding Ltd. As of December 31, 2017, NAIC 1 and 2 for Germany indicates the percentage of total AFS fixed maturities by applying NRSRO ratings to map to NAIC designations.


27

Table of Contents
Athene Holding Ltd.
Financial Supplement—December 31, 2018
Consolidated Investments Summary
Unaudited (In millions, except percentages)

Credit quality of invested assets collateralized loan obligations
 
December 31,
 
2018
 
2017
 
Invested Asset Value1
 
Percent of Total
 
Invested Asset Value1
 
Percent of Total
NAIC designation
 
 
 
 
 
 
 
1
$
4,666

 
56.4
%
 
$
2,688

 
45.4
%
2
3,157

 
38.1
%
 
2,387

 
40.4
%
Total investment grade
7,823

 
94.5
%
 
5,075

 
85.8
%
3
423

 
5.1
%
 
804

 
13.6
%
4
22

 
0.3
%
 
35

 
0.6
%
5
7

 
0.1
%
 

 
%
6

 
0.0
%
 

 
0.0
%
Total below investment grade
452

 
5.5
%
 
839

 
14.2
%
Total invested assets CLOs
$
8,275

 
100.0
%
 
$
5,914

 
100.0
%
 
 
 
 
 
 
 
 
1 Please refer to Notes to the Financial Supplement section for discussion on invested assets including CLOs and the Non-GAAP Measure Reconciliations section for the reconciliation of AFS CLOs to invested assets CLOs.

 
December 31,
 
2018
 
2017
 
Invested Asset Value1
 
Percent of Total
 
Invested Asset Value1
 
Percent of Total
NRSRO rating agency designation
 
 
 
 
 
 
 
AAA/AA/A
$
4,530

 
54.7
%
 
$
2,229

 
37.7
%
BBB
3,555

 
43.0
%
 
2,899

 
49.0
%
Total investment grade
8,085

 
97.7
%
 
5,128

 
86.7
%
BB
161

 
1.9
%
 
617

 
10.5
%
B
29

 
0.4
%
 
26

 
0.4
%
CCC

 
%
 

 
%
CC and lower

 
%
 

 
%
Non-rated2

 
%
 
143

 
2.4
%
Total below investment grade
190

 
2.3
%
 
786

 
13.3
%
Total invested assets CLOs
$
8,275

 
100.0
%
 
$
5,914

 
100.0
%
 
 
 
 
 
 
 
 
1 Please refer to Notes to the Financial Supplement section for discussion on invested assets including CLOs and the Non-GAAP Measure Reconciliations section for the reconciliation of AFS CLOs to invested assets CLOs.
2 Securities denoted as non-rated by the NRSRO were classified as investment or non-investment grade according to the security’s respective NAIC designation.



28

Table of Contents
Athene Holding Ltd.
Financial Supplement—December 31, 2018
Financial Strength Ratings and Capital Metrics
Unaudited

Financial strength ratings
 
A.M. Best
 
Standard & Poor’s
 
Fitch
Athene Annuity & Life Assurance Company
A
 
A
 
A-
Athene Annuity and Life Company
A
 
A
 
A-
Athene Annuity & Life Assurance Company of New York
A
 
A
 
A-
Athene Life Insurance Company of New York
A
 
Not Rated
 
Not Rated
Athene Life Re Ltd.
A
 
A
 
A-

Credit ratings
 
A.M. Best
 
Standard & Poor’s
 
Fitch
Athene Holding Ltd.
bbb
 
BBB+
 
BBB
Senior notes
bbb
 
BBB+
 
BBB-

Capital metrics
 
December 31,
 
2018
 
2017
U.S. RBC ratio – Athene Annuity & Life Assurance Company
421
%
 
490
%
BSCR – Athene Life Re Ltd.
340
%
 
354
%
Athene Life Re Ltd. RBC ratio1
405
%
 
562
%
 
 
 
 
1 ALRe RBC ratio, which is used in evaluating our capital position and the amount of capital needed to support our segment, is calculated by applying the NAIC RBC factors.



29

Table of Contents
Athene Holding Ltd.
Financial Supplement—December 31, 2018
Non-GAAP Measure Reconciliations
Unaudited (In millions, except percentages and per share data)




Summary of adjustments to basic weighted average shares outstanding – Class A common shares to arrive at weighted average shares outstanding – adjusted operating
Year-to-date
 
 
2018
 
2017
2018
 
2017
 
 
Q4
 
Q3
 
Q2
 
Q1
 
Q4
160.5

 
107.7

 
Basic weighted average shares outstanding – Class A
164.2

 
164.5

 
164.5

 
148.7

 
126.0

29.3

 
81.6

 
Conversion of Class B shares to Class A shares
25.5

 
25.5

 
25.5

 
41.1

 
63.5

5.6

 
6.1

 
Conversion of Class M shares to Class A shares
5.2

 
5.6

 
4.7

 
5.8

 
6.1

0.5

 
0.5

 
Effect of other stock compensation plans
0.6

 
0.5

 
0.4

 
0.4

 
0.5

195.9

 
195.9

 
Weighted average shares outstanding – adjusted operating
195.5

 
196.1

 
195.1

 
196.0

 
196.1


Summary of adjustments to Class A common shares outstanding to arrive at adjusted operating common shares outstanding
 
2018
 
2017
 
Q4
 
Q3
 
Q2
 
Q1
 
Q4
Class A common shares outstanding
162.2

 
164.6

 
164.5

 
164.5

 
142.2

Conversion of Class B shares to Class A shares
25.4

 
25.5

 
25.5

 
25.5

 
47.4

Conversion of Class M shares to Class A shares
4.9

 
6.0

 
5.4

 
5.8

 
6.4

Effect of other stock compensation plans
1.0

 
1.1

 
1.0

 
1.0

 
0.9

Adjusted operating common shares outstanding
193.5

 
197.2

 
196.4

 
196.8

 
196.9


Summary of adjustments to book value per share to arrive at adjusted book value per share
 
2018
 
2017
 
Q4
 
Q3
 
Q2
 
Q1
 
Q4
Book value per share
$
42.45

 
$
45.51

 
$
42.89

 
$
44.05

 
$
46.60

AOCI
2.42

 
(0.17
)
 
(0.75
)
 
(3.22
)
 
(7.36
)
Accumulated reinsurance unrealized gains and losses
0.39

 
0.16

 
(0.06
)
 
(0.54
)
 
(0.82
)
Effect of items convertible to or settled in Class A common shares
0.33

 
0.03

 
0.19

 
0.08

 
0.01

Adjusted book value per share
$
45.59

 
$
45.53

 
$
42.27

 
$
40.37

 
$
38.43


Summary of adjustments to average shareholders’ equity to arrive at adjusted average shareholders’ equity
Year-to-date
 
 
2018
 
2017
2018
 
2017
 
 
Q4
 
Q3
 
Q2
 
Q1
 
Q4
$
8,726

 
$
8,029

 
Average shareholders’ equity
$
8,627

 
$
8,720

 
$
8,575

 
$
8,932

 
$
8,912

489

 
908

 
Less: Average AOCI
(220
)
 
90

 
391

 
1,042

 
1,316

43

 
112

 
Less: Average accumulated reinsurance unrealized gains and losses
(53
)
 
(10
)
 
60

 
134

 
163

$
8,194

 
$
7,009

 
Average adjusted shareholders’ equity
$
8,900

 
$
8,640

 
$
8,124

 
$
7,756

 
$
7,433

 
 
 
 
 

 

 

 

 

6,522

 
4,823

 
Retirement Services
7,416

 
6,537

 
5,772

 
5,366

 
5,200

1,672

 
2,186

 
Corporate and Other
1,484

 
2,103

 
2,352

 
2,390

 
2,233

$
8,194

 
$
7,009

 
Average adjusted shareholders’ equity
$
8,900

 
$
8,640

 
$
8,124

 
$
7,756

 
$
7,433



30

Table of Contents
Athene Holding Ltd.
Financial Supplement—December 31, 2018
Non-GAAP Measure Reconciliations
Unaudited (In millions, except percentages and per share data)




Summary of adjustments to net income to adjusted net income included in adjusted ROE
Year-to-date
 
 
2018
 
2017
2018
 
2017
 
 
Q4
 
Q3
 
Q2
 
Q1
 
Q4
$
1,053

 
$
1,358

 
Net income
$
(104
)
 
$
623

 
$
257

 
$
277

 
$
439

236

 
(98
)
 
Reinsurance unrealized gains and losses
44

 
43

 
95

 
54

 
2

$
1,289

 
$
1,260

 
Adjusted net income
$
(60
)
 
$
666

 
$
352

 
$
331

 
$
441


Summary of adjustments to net investment income to arrive at net investment earned rate
Year-to-date
 
 
2018
 
2017
2018
 
2017
 
 
Q4
 
Q3
 
Q2
 
Q1
 
Q4
$
4,004

 
$
3,269

 
GAAP net investment income
$
1,121

 
$
1,070

 
$
958

 
$
855

 
$
842

301

 
191

 
Reinsurance embedded derivative impacts
132

 
52

 
72

 
45

 
54

37

 
77

 
Net VIE earnings
(18
)
 
39

 
1

 
15

 
18

(34
)
 
(20
)
 
Alternative income gain (loss)
(20
)
 
(14
)
 
(1
)
 
1

 
(9
)
(76
)
 
(94
)
 
Held for trading amortization
(11
)
 
(21
)
 
(21
)
 
(23
)
 
(44
)
228

 
154

 
Total adjustments to arrive at net investment earnings
83

 
56

 
51

 
38

 
19

$
4,232

 
$
3,423

 
Total net investment earnings
$
1,204

 
$
1,126

 
$
1,009

 
$
893

 
$
861

 
 
 
 
 
 
 
 
 
 
 
 
 
 
$
4,188

 
$
3,241

 
Retirement Services
$
1,231

 
$
1,108

 
$
983

 
$
866

 
$
829

44

 
182

 
Corporate and Other
(27
)
 
18

 
26

 
27

 
32

$
4,232

 
$
3,423

 
Total net investment earnings
$
1,204

 
$
1,126

 
$
1,009

 
$
893

 
$
861

 
 
 
 
 
 
 
 
 
 
 
 
 
 
4.30
 %
 
4.27
 %
 
GAAP net investment income rate
4.10
 %
 
4.30
 %
 
4.47
 %
 
4.41
 %
 
4.18
 %
0.32
 %
 
0.25
 %
 
Reinsurance embedded derivative impacts
0.48
 %
 
0.20
 %
 
0.34
 %
 
0.22
 %
 
0.27
 %
0.04
 %
 
0.10
 %
 
Net VIE earnings
(0.07
)%
 
0.16
 %
 
0.00
 %
 
0.08
 %
 
0.09
 %
(0.04
)%
 
(0.03
)%
 
Alternative income gain (loss)
(0.07
)%
 
(0.06
)%
 
0.00
 %
 
0.01
 %
 
(0.04
)%
(0.08
)%
 
(0.12
)%
 
Held for trading amortization
(0.04
)%
 
(0.08
)%
 
(0.10
)%
 
(0.12
)%
 
(0.22
)%
0.24
 %
 
0.20
 %
 
Total adjustments to arrive at net investment earned rate
0.30
 %
 
0.22
 %
 
0.24
 %
 
0.19
 %
 
0.10
 %
4.54
 %
 
4.47
 %
 
Consolidated net investment earned rate
4.40
 %
 
4.52
 %
 
4.71
 %
 
4.60
 %
 
4.28
 %
 
 
 
 
 
 
 
 
 
 
 
 
 
 
4.60
 %
 
4.70
 %
 
Retirement Services
4.57
 %
 
4.55
 %
 
4.74
 %
 
4.63
 %
 
4.57
 %
1.99
 %
 
2.42
 %
 
Corporate and Other
(7.57
)%
 
3.51
 %
 
3.71
 %
 
3.76
 %
 
1.61
 %
4.54
 %
 
4.47
 %
 
Consolidated net investment earned rate
4.40
 %
 
4.52
 %
 
4.71
 %
 
4.60
 %
 
4.28
 %
 
 
 
 
 
 
 
 
 
 
 
 
 
 
$
90,995

 
$
69,014

 
Retirement Services average invested assets
$
107,939

 
$
97,500

 
$
82,879

 
$
74,735

 
$
72,587

2,182

 
7,541

 
Corporate and Other average invested assets
1,484

 
2,103

 
2,848

 
2,844

 
7,964

$
93,177

 
$
76,555

 
Average invested assets
$
109,423

 
$
99,603

 
$
85,727

 
$
77,579

 
$
80,551















31

Table of Contents
Athene Holding Ltd.
Financial Supplement—December 31, 2018
Non-GAAP Measure Reconciliations
Unaudited (In millions, except percentages and per share data)




Summary of adjustments to interest sensitive contract benefits to arrive at cost of crediting on deferred annuities
Year-to-date
 
 
2018
 
2017
2018
 
2017
 
 
Q4
 
Q3
 
Q2
 
Q1
 
Q4
$
290

 
$
2,866

 
GAAP interest sensitive contract benefits
$
(825
)
 
$
742

 
$
342

 
$
31

 
$
971

(163
)
 
(125
)
 
Interest credited other than deferred annuities
(38
)
 
(44
)
 
(41
)
 
(40
)
 
(35
)
886

 
607

 
FIA option costs
275

 
231

 
206

 
174

 
159

(98
)
 
(73
)
 
Product charges (strategy fees)
(28
)
 
(25
)
 
(23
)
 
(22
)
 
(20
)
49

 
37

 
Reinsurance embedded derivative impacts
14

 
29

 
3

 
3

 
10

436

 
(2,252
)
 
Change in fair values of embedded derivatives – FIAs
1,039

 
(546
)
 
(178
)
 
121

 
(810
)
31

 
40

 
Negative VOBA amortization
9

 
5

 
7

 
10

 
10


 
(29
)
 
Unit linked change in reserve

 

 

 

 
(12
)

 
(5
)
 
Other changes in interest sensitive contract liabilities
(3
)
 
3

 
2

 
(2
)
 
(2
)
1,141

 
(1,800
)
 
Total adjustments to arrive at cost of crediting on deferred annuities
1,268

 
(347
)
 
(24
)
 
244

 
(700
)
$
1,431

 
$
1,066

 
Retirement Services cost of crediting on deferred annuities
$
443

 
$
395

 
$
318

 
$
275

 
$
271

 
 
 
 
 
 
 
 
 
 
 
 
 
 
0.40
 %
 
5.06
 %
 
GAAP interest sensitive contract benefits
(3.71
)%
 
3.72
 %
 
2.00
 %
 
0.13
 %
 
6.69
 %
(0.22
)%
 
(0.22
)%
 
Interest credited other than deferred annuities
(0.17
)%
 
(0.22
)%
 
(0.25
)%
 
(0.27
)%
 
(0.24
)%
1.20
 %
 
1.07
 %
 
FIA option costs
1.24
 %
 
1.16
 %
 
1.25
 %
 
1.18
 %
 
1.09
 %
(0.13
)%
 
(0.13
)%
 
Product charges (strategy fees)
(0.12
)%
 
(0.13
)%
 
(0.14
)%
 
(0.15
)%
 
(0.14
)%
0.07
 %
 
0.07
 %
 
Reinsurance embedded derivative impacts
0.05
 %
 
0.14
 %
 
0.02
 %
 
0.02
 %
 
0.07
 %
0.59
 %
 
(3.98
)%
 
Change in fair values of embedded derivatives – FIAs
4.68
 %
 
(2.74
)%
 
(1.01
)%
 
0.90
 %
 
(5.58
)%
0.04
 %
 
0.07
 %
 
Negative VOBA amortization
0.04
 %
 
0.03
 %
 
0.04
 %
 
0.07
 %
 
0.07
 %
 %
 
(0.05
)%
 
Unit linked change in reserve
 %
 
 %
 
 %
 
 %
 
(0.08
)%
 %
 
(0.01
)%
 
Other changes in interest sensitive contract liabilities
(0.01
)%
 
0.02
 %
 
0.01
 %
 
(0.01
)%
 
(0.01
)%
1.55
 %
 
(3.18
)%
 
Total adjustments to arrive at cost of crediting on deferred annuities
5.71
 %
 
(1.74
)%
 
(0.08
)%
 
1.74
 %
 
(4.82
)%
1.95
 %
 
1.88
 %
 
Retirement Services cost of crediting on deferred annuities
2.00
 %
 
1.98
 %
 
1.92
 %
 
1.87
 %
 
1.87
 %
 
 
 
 
 
 
 
 
 
 
 
 
 
 
$
73,567

 
$
56,589

 
Average account value on deferred annuities
$
88,874

 
$
79,673

 
$
66,241

 
$
58,993

 
$
58,033

























32

Table of Contents
Athene Holding Ltd.
Financial Supplement—December 31, 2018
Non-GAAP Measure Reconciliations
Unaudited (In millions, except percentages and per share data)






Summary of adjustments to benefits and expenses to arrive at other liability costs
Year-to-date
 
 
2018
 
2017
2018
 
2017
 
 
Q4
 
Q3
 
Q2
 
Q1
 
Q4
$
5,368

 
$
7,263

 
GAAP benefits and expenses
$
1,301

 
$
1,897

 
$
1,481

 
$
689

 
$
3,385

(3,368
)
 
(2,465
)
 
Premiums
(1,833
)
 
(526
)
 
(731
)
 
(278
)
 
(1,962
)
(449
)
 
(340
)
 
Product charges
(128
)
 
(119
)
 
(106
)
 
(96
)
 
(88
)
(26
)
 
(37
)
 
Other revenues
(4
)
 
(10
)
 
(6
)
 
(6
)
 
(13
)
(496
)
 
(423
)
 
Cost of crediting
(154
)
 
(135
)
 
(109
)
 
(98
)
 
(102
)
327

 
(2,404
)
 
Change in fair value of embedded derivatives - FIA, net of offsets
1,266

 
(768
)
 
(237
)
 
66

 
(873
)
110

 
(65
)
 
DAC, DSI and VOBA amortization related to investment gains and losses
36

 
28

 
26

 
20

 
(14
)
16

 
(16
)
 
Rider reserves
8

 
1

 
6

 
1

 
(7
)
(394
)
 
(435
)
 
Policy and other operating expenses, excluding policy acquisition expenses
(102
)
 
(98
)
 
(97
)
 
(97
)
 
(130
)
(1
)
 

 
VIE operating expenses

 

 
(1
)
 

 

112

 
(68
)
 
AmerUs closed block fair value liability
14

 
8

 
36

 
54

 
(19
)

 
(84
)
 
Policyholder dividends

 

 

 

 
(24
)
10

 
(30
)
 
Other
1

 
1

 
8

 

 
(12
)
(4,159
)
 
(6,367
)
 
Total adjustments to arrive at other liability costs
(896
)
 
(1,618
)
 
(1,211
)
 
(434
)
 
(3,244
)
$
1,209

 
$
896

 
Other liability costs
$
405

 
$
279

 
$
270

 
$
255

 
$
141

 
 
 
 
 
 
 
 
 
 
 
 
 
 
$
1,209

 
$
839

 
Retirement Services
$
405

 
$
279

 
$
270

 
$
255

 
$
177


 
57

 
Corporate and Other

 

 

 

 
(36
)
$
1,209

 
$
896

 
Consolidated other liability costs
$
405

 
$
279

 
$
270

 
$
255

 
$
141


Summary of adjustments to policy and other operating expenses to arrive at operating expenses
Year-to-date
 
 
2018
 
2017
2018
 
2017
 
 
Q4
 
Q3
 
Q2
 
Q1
 
Q4
$
625

 
$
672

 
Policy and other operating expenses
$
172

 
$
158

 
$
153

 
$
142

 
$
193

(57
)
 
(16
)
 
Interest expense
(13
)
 
(15
)
 
(16
)
 
(13
)
 
(6
)
(232
)
 
(237
)
 
Policy acquisition expenses, net of deferrals
(70
)
 
(60
)
 
(57
)
 
(45
)
 
(63
)
(22
)
 
(68
)
 
Integration, restructuring and other non-operating expenses
(4
)
 
(2
)
 
(8
)
 
(8
)
 
(34
)
(11
)
 
(33
)
 
Stock compensation expenses
(3
)
 
(3
)
 
(2
)
 
(3
)
 
(3
)
(322
)
 
(354
)
 
Total adjustments to arrive at operating expenses
(90
)
 
(80
)
 
(83
)
 
(69
)
 
(106
)
$
303

 
$
318

 
Operating expenses
$
82

 
$
78

 
$
70

 
$
73

 
$
87

 
 
 
 
 
 
 
 
 
 
 
 
 
 
$
242

 
$
212

 
Retirement Services
$
65

 
$
63

 
$
56

 
$
58

 
$
55

61

 
106

 
Corporate and Other
17

 
15

 
14

 
15

 
32

$
303

 
$
318

 
Consolidated operating expenses
$
82

 
$
78

 
$
70

 
$
73

 
$
87



33

Table of Contents
Athene Holding Ltd.
Financial Supplement—December 31, 2018
Non-GAAP Measure Reconciliations
Unaudited (In millions, except percentages and per share data)




Summary of adjustments to total investments, including related parties to arrive at invested assets
 
December 31,
 
2018
 
2017
Total investments, including related parties
$
107,632

 
$
84,379

Derivative assets
(1,043
)
 
(2,551
)
Cash and cash equivalents (including restricted cash)
3,403

 
4,993

Accrued investment income
682

 
652

Payables for collateral on derivatives
(969
)
 
(2,323
)
Reinsurance funds withheld and modified coinsurance
223

 
(579
)
VIE and VOE assets, liabilities and noncontrolling interest
718

 
862

Unrealized (gains) losses
808

 
(2,794
)
Ceded policy loans
(281
)
 
(308
)
Net investment receivables (payables)
(139
)
 
(33
)
Total adjustments to arrive at invested assets
3,402

 
(2,081
)
Total invested assets
$
111,034

 
$
82,298


Summary of adjustments to investment funds, including related parties and VIEs to arrive at alternative investments
 
December 31,
 
2018
 
2017
Investment funds, including related parties and VIEs
$
3,559

 
$
2,580

CLO equities included in trading securities
125

 
182

Financial Credit Investment special-purpose vehicle included in trading securities related party

 
287

Investment funds within funds withheld at interest
660

 
416

Royalties, other assets included in other investments and other assets
71

 
76

Net assets of the VIE, excluding investment funds
50

 
288

Unrealized (gains) losses and other adjustments
27

 

Total adjustments to arrive at alternative investments
933

 
1,249

Alternative investments
$
4,492

 
$
3,829


Summary of adjustments to total AFS CLOs to arrive at total invested assets CLOs
 
December 31,
 
2018
 
2017
Total AFS CLOs
$
5,923

 
$
5,444

CLOs included in funds withheld
2,034

 
640

AFS CLO unrealized (gain) loss
321

 
(52
)
Net investment receivables (payables)
(5
)
 
(117
)
Other adjustments
2

 
(1)

Total adjustments to arrive at invested assets CLOs
2,352

 
470

Total invested assets CLOs
$
8,275

 
$
5,914















34

Table of Contents
Athene Holding Ltd.
Financial Supplement—December 31, 2018
Non-GAAP Measure Reconciliations
Unaudited (In millions, except percentages and per share data)





Summary of adjustments to total liabilities to arrive at reserve liabilities
 
December 31,
 
2018
 
2017
Total liabilities
$
117,229

 
$
90,985

Long-term debt
(991
)
 

Derivative liabilities
(85
)
 
(134
)
Payables for collateral on derivatives
(969
)
 
(2,323
)
Funds withheld liability
(721
)
 
(407
)
Other liabilities
(888
)
 
(1,227
)
Liabilities of consolidated VIEs
(1
)
 
(2
)
Reinsurance ceded receivables
(5,534
)
 
(5,332
)
Policy loans ceded
(281
)
 
(308
)
Other
(27
)
 

Total adjustments to arrive at reserve liabilities
(9,497
)
 
(9,733
)
Total reserve liabilities
$
107,732

 
$
81,252




35