q121financialsupplementcova.jpg



Table of Contents
image432a.jpg





Financial Highlights
Unaudited (in millions, except percentages and per share data)
image432a.jpg
Quarterly TrendsΔYear-to-DateΔ
1Q’202Q’203Q’204Q’201Q’21Q/QY/Y20202021Y/Y
SELECTED INCOME STATEMENT DATA
Net income (loss) available to AHL common shareholders$(1,065)$824 $622 $1,065 $578 (46)%NM$(1,065)$578 NM
Adjusted operating income (loss) available to common shareholders(108)490 302 558 748 34 %NM(108)748 NM
Adjusted operating income available to common shareholders ex. notables and AOG174 98 356 404 759 88 %NM174 759 NM
FINANCIAL RATIOS
Return on assets (ROA)
(2.95)%2.03 %1.33 %2.16 %1.13 %NMNM(2.95)%1.13 %NM
Adjusted operating ROA
(0.36)%1.54 %0.86 %1.52 %1.96 %44bpsNM(0.36)%1.96 %NM
Adjusted operating ROA, excluding notables and AOG
0.59 %0.31 %1.03 %1.11 %2.00 %89bps141bps0.59 %2.00 %141bps
Net investment spread – Retirement Services
1.03 %0.96 %1.41 %1.75 %2.48 %73bps145bps1.03 %2.48 %145bps
Return on equity (ROE)(36.5)%26.8 %16.2 %24.6 %12.9 %NMNM(36.5)%12.9 %NM
Adjusted operating ROE
(4.4)%19.4 %11.7 %20.5 %25.3 %NMNM(4.4)%25.3 %NM
Adjusted operating ROE, excluding notables and AOG7.0 %3.9 %13.9 %15.0 %26.0 %NMNM7.0 %26.0 %NM
Adjusted operating ROE – Retirement Services
10.6 %11.1 %20.2 %26.2 %37.8 %NMNM10.6 %37.8 %NM
EARNINGS AND BOOK VALUE PER COMMON SHARE
Earnings (loss) per common share – basic class A$(5.81)$4.25 $3.22 $5.57 $3.02 (46)%NM$(5.81)$3.02 NM
Earnings (loss) per common share – diluted class A1
(5.81)4.19 3.16 5.44 2.94 (46)%NM(5.81)2.94 NM
Adjusted operating earnings (loss) per common share2
(0.60)2.49 1.53 2.85 3.80 33 %NM(0.60)3.80 NM
Adjusted operating earnings per common share ex. notables and AOG
0.96 0.50 1.81 2.06 3.86 87 %NM0.96 3.86 NM
Book value per common share
45.23 66.82 74.21 85.51 78.25 (8)%73 %45.23 78.25 73 %
Adjusted book value per common share3
51.07 51.15 53.61 56.95 62.88 10 %23 %51.07 62.88 23 %
SELECTED BALANCE SHEET DATA
Total assets
$142,179 $183,241 $191,088 $202,771 $205,670 %45 %$142,179 $205,670 45 %
Gross invested assets
128,263 161,965 167,136 175,424 182,296 %42 %128,263 182,296 42 %
Invested assets – ACRA noncontrolling interests
(7,063)(24,696)(24,301)(25,234)(26,593)(5)%NM(7,063)(26,593)NM
Net invested assets
121,200 137,269 142,835 150,190 155,703 %28 %121,200 155,703 28 %
Total liabilities
131,649 167,602 173,971 182,631 187,334 %42 %131,649 187,334 42 %
Net reserve liabilities
114,273 131,333 137,767 144,989 148,339 %30 %114,273 148,339 30 %
Debt
1,386 1,486 1,487 1,976 1,977 — %43 %1,386 1,977 43 %
Total AHL shareholders’ equity
9,940 14,711 15,943 18,657 17,291 (7)%74 %9,940 17,291 74 %
Adjusted AHL common shareholders’ equity
10,097 10,157 10,522 11,232 12,470 11 %24 %10,097 12,470 24 %
FLOWS DATA
Net organic flows3
$1,207 $3,639 $4,706 $4,866 $3,224 (34)%167 %$1,207 $3,224 167 %
Average net invested assets119,344 127,591 140,052 146,512 152,947 %28 %119,344 152,947 28 %
Net organic growth rate4
4.0 %11.4 %13.4 %13.3 %8.4 %NMNM4.0 %8.4 %NM
Net organic growth rate - LTM4.9 %6.7 %7.9 %10.8 %11.6 %80bpsNM4.9 %11.6 %NM
Note: “NM” represents changes that are not meaningful. Please refer to Notes to the Financial Supplement section and the Non-GAAP Measure Reconciliations for discussion of non-GAAP metrics. 1 Diluted earnings per common share on a GAAP basis for Class A common shares, including diluted Class A weighted average common shares outstanding, includes the dilutive impacts, if any, of Class B common shares, Class M common shares and any other stock-based awards. 2 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. 3 Net organic flows are calculated as organic inflows less total outflows, net of the ACRA noncontrolling interest. In Q1’21 we revised the net organic flows metric, for all periods presented, to include all outflows while previously this metric excluded inorganic business. 4 Net organic growth rate is calculated as net organic flows divided by average net invested assets, on an annualized basis. In Q1’21, we revised the net organic growth rate and average net invested assets metrics, for all periods presented, to include all outflows and net invested assets while previously these metrics excluded inorganic business.
3


Condensed Consolidated Statements of Income (GAAP view)
Unaudited (in millions, except percentages)
image432a.jpg
Quarterly TrendsΔYear-to-DateΔ
1Q’202Q’203Q’204Q’201Q’21Q/QY/Y20202021Y/Y
REVENUE
Premiums
$1,140 $355 $112 $4,356 $3,011 (31)%164 %$1,140 $3,011 164 %
Product charges
140 141 144 146 150 %%140 150 %
Net investment income
745 1,336 1,209 1,595 1,704 %129 %745 1,704 129 %
Investment related gains (losses)(3,572)2,548 1,797 2,536 (488)NM86 %(3,572)(488)86 %
Other revenues
(2)18 13 14 100 %NM(2)14 NM
Total revenues
$(1,549)$4,398 $3,275 $8,640 $4,391 (49)%NM$(1,549)$4,391 NM
BENEFITS AND EXPENSES
Interest sensitive contract benefits
$(1,319)$2,076 $1,225 $1,909 $394 (79)%NM$(1,319)$394 NM
Amortization of deferred sales inducements
10 (21)48 29 84 190 %NM10 84 NM
Future policy and other policy benefits
1,356 674 439 4,718 3,317 (30)%145 %1,356 3,317 145 %
Amortization of deferred acquisition costs and value of business acquired(413)361 299 274 164 (40)%NM(413)164 NM
Dividends to policyholders
11 10 11 %(9)%11 10 (9)%
Policy and other operating expenses
188 218 231 218 283 30 %51 %188 283 51 %
Total benefits and expenses(167)3,317 2,251 7,157 4,252 (41)%NM(167)4,252 NM
Income (loss) before income taxes(1,382)1,081 1,024 1,483 139 (91)%NM(1,382)139 NM
Income tax expense (benefit)(166)150 140 161 62 (61)%NM(166)62 NM
Net income (loss)(1,216)931 884 1,322 77 (94)%NM(1,216)77 NM
Less: Net income (loss) attributable to noncontrolling interests(169)88 232 229 (537)NMNM(169)(537)NM
Net income (loss) attributable to Athene Holding Ltd. shareholders(1,047)843 652 1,093 614 (44)%NM(1,047)614 NM
Less: Preferred stock dividends
18 19 30 28 36 29 %100 %18 36 100 %
Net income (loss) available to Athene Holding Ltd. common shareholders$(1,065)$824 $622 $1,065 $578 (46)%NM$(1,065)$578 NM

4


Segment Results of Operations (Management view)
Unaudited (in millions, except percentages and per share data)
image432a.jpg
Quarterly TrendsΔYear-to-DateΔ
1Q’202Q’203Q’204Q’201Q’21Q/QY/Y20202021Y/Y
CONSOLIDATED
Fixed income and other investment income
$1,188 $1,140 $1,225 $1,283 $1,286 — %%$1,188 $1,286 %
Alternative investment income (loss)(37)(100)305 324 712 120 %NM(37)712 NM
Net investment earnings1,151 1,040 1,530 1,607 1,998 24 %74 %1,151 1,998 74 %
Cost of crediting
(540)(560)(640)(677)(668)%(24)%(540)(668)(24)%
Other liability costs1
(342)(215)(320)(281)(342)(22)%— %(342)(342)— %
Cost of funds
(882)(775)(960)(958)(1,010)(5)%(15)%(882)(1,010)(15)%
Operating expenses
(79)(88)(78)(93)(98)(5)%(24)%(79)(98)(24)%
Interest expense
(19)(28)(27)(27)(26)%(37)%(19)(26)(37)%
Management fees from ACRA
13 %NMNM
Pre-tax adjusted operating income173 152 474 537 873 63 %NM173 873 NM
Income tax expense – operating2
(24)(15)(61)(64)(70)(9)%NM(24)(70)NM
Adjusted operating income149 137 413 473 803 70 %NM149 803 NM
Preferred stock dividends
(18)(19)(30)(28)(36)(29)%(100)%(18)(36)(100)%
Adjusted operating income available to common shareholders excluding Apollo131 118 383 445 767 72 %NM131 767 NM
Change in fair value of Apollo investment, net of tax3
(239)372 (81)113 (19)NM92 %(239)(19)92 %
Adjusted operating income (loss) available to common shareholders$(108)$490 $302 $558 $748 34 %NM$(108)$748 NM
Adjusted operating earnings (loss) per common share$(0.60)$2.49 $1.53 $2.85 $3.80 33 %NM$(0.60)$3.80 NM
RETIREMENT SERVICES
Fixed income and other investment income
$1,177 $1,132 $1,216 $1,274 $1,276 — %%$1,177 $1,276 %
Alternative investment income (loss)(57)228 310 659 113 %NM659 NM
Net investment earnings1,184 1,075 1,444 1,584 1,935 22 %63 %1,184 1,935 63 %
Cost of crediting
(540)(560)(640)(677)(668)%(24)%(540)(668)(24)%
Other liability costs1
(342)(215)(320)(281)(342)(22)%— %(342)(342)— %
Cost of funds
(882)(775)(960)(958)(1,010)(5)%(15)%(882)(1,010)(15)%
Operating expenses
(68)(71)(63)(73)(78)(7)%(15)%(68)(78)(15)%
Interest expense
(8)(9)(8)(4)(2)50 %75 %(8)(2)75 %
Management fees from ACRA
13 %NMNM
Pre-tax adjusted operating income228 223 422 557 854 53 %275 %228 854 275 %
Income tax expense – operating(24)(15)(61)(64)(70)(9)%NM(24)(70)NM
Adjusted operating income available to common shareholders$204 $208 $361 $493 $784 59 %284 %$204 $784 284 %
CORPORATE & OTHER
Fixed income and other investment income
$11 $$$$10 11 %(9)%$11 $10 (9)%
Alternative investment income (loss)(44)(43)77 14 53 279 %NM(44)53 NM
Net investment earnings (loss)(33)(35)86 23 63 174 %NM(33)63 NM
Operating expenses
(11)(17)(15)(20)(20)— %(82)%(11)(20)(82)%
Interest expense
(11)(19)(19)(23)(24)(4)%NM(11)(24)NM
Adjusted operating income (loss)(55)(71)52 (20)19 NMNM(55)19 NM
Preferred stock dividends
(18)(19)(30)(28)(36)(29)%(100)%(18)(36)(100)%
Adjusted operating income (loss) available to common shareholders excluding Apollo(73)(90)22 (48)(17)65 %77 %(73)(17)77 %
Change in fair value of Apollo investment, net of tax3
(239)372 (81)113 (19)NM92 %(239)(19)92 %
Adjusted operating income (loss) available to common shareholders$(312)$282 $(59)$65 $(36)NM88 %$(312)$(36)88 %
Note: Please refer to Notes to the Financial Supplement section and the Non-GAAP Measure Reconciliations for discussion on adjusted operating income available to common shareholders and adjusted operating earnings per common share. 1 Other liability costs primarily includes DAC, DSI and VOBA amortization and rider reserve changes for all products, the cost of liabilities on products other than deferred annuities and institutional costs including offsets for premiums, product charges and other revenues. 2 Income tax expense - operating excludes the income tax expense/benefit on the earnings from our investment in Apollo. 3 Change in fair value of Apollo investment, net of tax, includes both the change in our investment in Apollo and the tax expense or benefit associated with the income or loss.
5


Components of Adjusted Operating Return on Assets (Management View)
Unaudited (in millions, except percentages)
image432a.jpg
Quarterly TrendsΔYear-to-DateΔ
1Q’202Q’203Q’204Q’201Q’21Q/QY/Y20202021Y/Y
CONSOLIDATED
Fixed income and other investment income
4.20 %3.78 %3.70 %3.70 %3.57 %(13)bps(63)bps4.20 %3.57 %(63)bps
Alternative investment income (loss)(2.58)%(6.75)%19.44 %19.56 %38.51 %NMNM(2.58)%38.51 %NM
Net investment earnings3.87 %3.29 %4.41 %4.43 %5.27 %84bps140bps3.87 %5.27 %140bps
Cost of crediting
(1.82)%(1.77)%(1.84)%(1.86)%(1.76)%10bps6bps(1.82)%(1.76)%6bps
Other liability costs(1.15)%(0.68)%(0.93)%(0.78)%(0.90)%(12)bps25bps(1.15)%(0.90)%25bps
Cost of funds
(2.97)%(2.45)%(2.77)%(2.64)%(2.66)%(2)bps31bps(2.97)%(2.66)%31bps
Net investment spread0.90 %0.84 %1.64 %1.79 %2.61 %82bps171bps0.90 %2.61 %171bps
Operating expenses
(0.27)%(0.28)%(0.22)%(0.26)%(0.26)%0bps1bps(0.27)%(0.26)%1bps
Interest expense
(0.06)%(0.09)%(0.08)%(0.07)%(0.07)%0bps(1)bps(0.06)%(0.07)%(1)bps
Management fees from ACRA
0.01 %0.01 %0.03 %0.02 %0.02 %0bps1bps0.01 %0.02 %1bps
Pre-tax adjusted operating income0.58 %0.48 %1.37 %1.48 %2.30 %82bps172bps0.58 %2.30 %172bps
Income tax expense – operating(0.08)%(0.05)%(0.18)%(0.18)%(0.18)%0bps(10)bps(0.08)%(0.18)%(10)bps
Adjusted operating income0.50 %0.43 %1.19 %1.30 %2.12 %82bps162bps0.50 %2.12 %162bps
Preferred stock dividends
(0.06)%(0.06)%(0.09)%(0.07)%(0.10)%(3)bps(4)bps(0.06)%(0.10)%(4)bps
Adjusted operating income available to common shareholders excluding Apollo0.44 %0.37 %1.10 %1.23 %2.02 %79bps158bps0.44 %2.02 %158bps
Change in fair value of Apollo investment, net of tax(0.80)%1.17 %(0.24)%0.29 %(0.06)%(35)bps74bps(0.80)%(0.06)%74bps
Adjusted operating income (loss) available to common shareholders(0.36)%1.54 %0.86 %1.52 %1.96 %44bpsNM(0.36)%1.96 %NM
Consolidated average net invested assets ex. Apollo investment$118,919 $126,510 $138,797 $145,251 $151,644 %28 %$118,919 $151,644 28 %
Consolidated average net invested assets119,344 127,591 140,052 146,512 152,947 %28 %119,344 152,947 28 %
RETIREMENT SERVICES
Fixed income and other investment income
4.20 %3.78 %3.70 %3.70 %3.57 %(13)bps(63)bps4.20 %3.57 %(63)bps
Alternative investment income (loss)0.56 %(4.38)%17.24 %22.59 %42.33 %NMNM0.56 %42.33 %NM
Net investment earnings4.04 %3.44 %4.22 %4.43 %5.18 %75bps114bps4.04 %5.18 %114bps
Cost of crediting
(1.84)%(1.79)%(1.87)%(1.89)%(1.79)%10bps5bps(1.84)%(1.79)%5bps
Other liability costs(1.17)%(0.69)%(0.94)%(0.79)%(0.91)%(12)bps26bps(1.17)%(0.91)%26bps
Cost of funds
(3.01)%(2.48)%(2.81)%(2.68)%(2.70)%(2)bps31bps(3.01)%(2.70)%31bps
Net investment spread1.03 %0.96 %1.41 %1.75 %2.48 %73bps145bps1.03 %2.48 %145bps
Operating expenses
(0.23)%(0.23)%(0.18)%(0.20)%(0.21)%(1)bps2bps(0.23)%(0.21)%2bps
Interest expense
(0.03)%(0.03)%(0.02)%(0.01)%(0.01)%0bps2bps(0.03)%(0.01)%2bps
Management fees from ACRA
0.01 %0.01 %0.03 %0.02 %0.02 %0bps1bps0.01 %0.02 %1bps
Pre-tax adjusted operating income0.78 %0.71 %1.24 %1.56 %2.28 %72bps150bps0.78 %2.28 %150bps
Income tax expense – operating(0.08)%(0.04)%(0.18)%(0.18)%(0.18)%0bps(10)bps(0.08)%(0.18)%(10)bps
Adjusted operating income available to common shareholders0.70 %0.67 %1.06 %1.38 %2.10 %72bps140bps0.70 %2.10 %140bps
Retirement Services average net invested assets$117,295 $124,943 $136,852 $143,162 $149,397 %27 %$117,295 $149,397 27 %
6


Reconciliation of Earnings Measures
Unaudited (in millions, except percentages and per share data)
image432a.jpg
Quarterly TrendsΔYear-to-DateΔ
1Q’202Q’203Q’204Q’201Q’21Q/QY/Y20202021Y/Y
RECONCILIATION OF NET INCOME (LOSS) AVAILABLE TO ATHENE HOLDING LTD. COMMON SHAREHOLDERS TO ADJUSTED OPERATING INCOME (LOSS) AVAILABLE TO COMMON SHAREHOLDERS
Net income (loss) available to Athene Holding Ltd. common shareholders$(1,065)$824 $622 $1,065 $578 (46)%NM$(1,065)$578 NM
Non-operating adjustments
Realized gains (losses) on sale of AFS securities12 (11)(11)37 19 (49)%58 %12 19 58 %
Unrealized, allowances and other investment gains (losses)(369)52 49 116 100 (14)%NM(369)100 NM
Change in fair value of reinsurance assets(1,277)1,113 434 522 (865)NM32 %(1,277)(865)32 %
Offsets to investment gains (losses)495 (379)(126)(149)141 NM(72)%495 141 (72)%
Investment gains (losses), net of offsets(1,139)775 346 526 (605)NM47 %(1,139)(605)47 %
Change in fair values of derivatives and embedded derivatives – FIAs, net of offsets65 (405)72 33 488 NMNM65 488 NM
Integration, restructuring and other non-operating expenses
(4)(9)— (45)NMNM(4)(45)NM
Stock compensation expense
(10)— (1)— — NMNM(10)— NM
Income tax (expense) benefit – non-operating131 (27)(97)(55)(8)85 %NM131 (8)NM
Less: Total non-operating adjustments
(957)334 320 507 (170)NM82 %(957)(170)82 %
Adjusted operating income (loss) available to common shareholders$(108)$490 $302 $558 $748 34 %NM$(108)$748 NM
RECONCILIATION OF BASIC EARNINGS (LOSS) PER CLASS A COMMON SHARES TO ADJUSTED OPERATING EARNINGS (LOSS) PER COMMON SHARE
Basic earnings (loss) per share - Class A common shares$(5.81)$4.25 $3.22 $5.57 $3.02 (46)%NM$(5.81)$3.02 NM
Non-operating adjustments
Realized gains (losses) on sale of AFS securities0.07 (0.06)(0.06)0.19 0.10 (47)%43 %0.07 0.10 43 %
Unrealized, allowances and other investment gains (losses)(2.03)0.26 0.24 0.59 0.50 (15)%NM(2.03)0.50 NM
Change in fair value of reinsurance assets(7.04)5.66 2.20 2.66 (4.40)NM38 %(7.04)(4.40)38 %
Offsets to investment gains (losses)2.73 (1.93)(0.64)(0.76)0.72 NM(74)%2.73 0.72 (74)%
Investment gains (losses), net of offsets(6.27)3.93 1.74 2.68 (3.08)NM51 %(6.27)(3.08)51 %
Change in fair values of derivatives and embedded derivatives – FIAs, net of offsets0.36 (2.06)0.37 0.17 2.48 NMNM0.36 2.48 NM
Integration, restructuring and other non-operating expenses
(0.03)(0.04)— 0.01 (0.22)NMNM(0.03)(0.22)NM
Stock compensation expense
(0.05)— — — — NMNM(0.05)— NM
Income tax (expense) benefit – non-operating0.72 (0.14)(0.49)(0.28)(0.04)86 %NM0.72 (0.04)NM
Less: Total non-operating adjustments
(5.27)1.69 1.62 2.58 (0.86)NM84 %(5.27)(0.86)84 %
Less: Effect of items convertible to or settled in Class A common shares0.06 0.07 0.07 0.14 0.08 (43)%33 %0.06 0.08 33 %
Adjusted operating earnings (loss) per common share$(0.60)$2.49 $1.53 $2.85 $3.80 33 %NM$(0.60)$3.80 NM
Note: Please refer to Notes to the Financial Supplement section for discussion on adjusted operating income available to common shareholders.
7


Retirement Services Segment Highlights
Unaudited (in millions, except percentages)
image432a.jpg
Quarterly TrendsΔYear-to-DateΔ
1Q’202Q’203Q’204Q’201Q’21Q/QY/Y20202021Y/Y
NET INVESTMENT SPREAD – RETIREMENT SERVICES
Net investment earned rate
4.04 %3.44 %4.22 %4.43 %5.18 %75bps114bps4.04 %5.18 %114bps
Cost of crediting
1.84 %1.79 %1.87 %1.89 %1.79 %(10)bps(5)bps1.84 %1.79 %(5)bps
Other liability costs
1.17 %0.69 %0.94 %0.79 %0.91 %12bps(26)bps1.17 %0.91 %(26)bps
Cost of funds
3.01 %2.48 %2.81 %2.68 %2.70 %2bps(31)bps3.01 %2.70 %(31)bps
Net investment spread
1.03 %0.96 %1.41 %1.75 %2.48 %73bps145bps1.03 %2.48 %145bps
Average net invested assets
$117,295$124,943$136,852$143,162$149,397%27 %$117,295$149,39727 %
COST OF CREDITING – RETIREMENT SERVICES
FIA option costs
$248 $252 $264 $258 $255 (1)%%$248 $255 %
Fixed interest credited to policyholders
174 199 242 247 238 (4)%37 %174 238 37 %
Cost of crediting on deferred annuities422 451 506 505 493 (2)%17 %422 493 17 %
Average account value on deferred annuities
88,119 92,814 102,144 103,990 104,310 — %18 %88,119 104,310 18 %
Cost of crediting on deferred annuities rate
1.91 %1.94 %1.98 %1.94 %1.89 %(5)bps(2)bps1.91 %1.89 %(2)bps
Cost of crediting on institutional products
$118 $109 $134 $172 $175 %48 %$118 $175 48 %
Average institutional reserve liabilities14,250 15,233 18,162 22,375 27,028 21 %90 %14,250 27,028 90 %
Cost of crediting on institutional products rate3.31 %2.87 %2.95 %3.08 %2.59 %(49)bps(72)bps3.31 %2.59 %(72)bps
Cost of crediting$540 $560 $640 $677 $668 (1)%24 %$540 $668 24 %
OTHER LIABILITY COSTS – RETIREMENT SERVICES
Change in rider reserve
$183 $128 $119 $121 $138 14 %(25)%$183 $138 (25)%
DAC, DSI and VOBA amortization
127 84 178 154 194 26 %53 %127 194 53 %
Other1
32 23 10 67 %(69)%32 10 (69)%
Other liability costs
$342 $215 $320 $281 $342 22 %— %$342 $342 — %
INVESTMENT MARGIN ON DEFERRED ANNUITIES – RETIREMENT SERVICES
Net investment earned rate
4.04 %3.44 %4.22 %4.43 %5.18 %75bps114bps4.04 %5.18 %114bps
Cost of crediting on deferred annuities
1.91 %1.94 %1.98 %1.94 %1.89 %(5)bps(2)bps1.91 %1.89 %(2)bps
Investment margin on deferred annuities
2.13 %1.50 %2.24 %2.49 %3.29 %80bps116bps2.13 %3.29 %116bps
Note: Please refer to Notes to the Financial Supplement section and the Non-GAAP Reconciliations for discussion on net investment spread, investment margin on deferred annuities, net investment earned rate, cost of crediting on deferred annuities and other liability costs. Other primarily includes payout annuities, policy maintenance costs, reinsurance expense allowances and non-deferred acquisition costs, net of product charges.


8


Condensed Consolidated Balance Sheets
Unaudited (in millions, except percentages)
image432a.jpg
December 31, 2020March 31, 2021Δ
ASSETS
Investments
Available-for-sale securities, at fair value
$82,853 $85,524 %
Trading securities, at fair value
2,093 1,979 (5)%
Equity securities
532 524 (2)%
Mortgage loans, net of allowances
15,264 16,671 %
Investment funds
803 966 20 %
Policy loans
369 356 (4)%
Funds withheld at interest
48,612 46,024 (5)%
Derivative assets
3,523 3,677 %
Short-term investments
222 125 (44)%
Other investments, net of allowances
572 1,722 201 %
Total investments
154,843 157,568 %
Cash and cash equivalents
7,704 6,427 (17)%
Restricted cash
738 546 (26)%
Investments in related parties
Available-for-sale securities, at fair value
6,520 6,905 %
Trading securities, at fair value
1,529 1,710 12 %
Equity securities, at fair value
72 114 58 %
Mortgage loans, net of allowances
674 714 %
Investment funds
5,284 5,899 12 %
Funds withheld at interest
13,030 12,572 (4)%
Other investments, net of allowances
469 469 — %
Accrued investment income
905 968 %
Reinsurance recoverable
4,848 4,690 (3)%
Deferred acquisition costs, deferred sales inducements and value of business acquired
4,906 5,303 %
Other assets
1,249 1,785 43 %
Total assets
$202,771 $205,670 %
9


Condensed Consolidated Balance Sheets, continued
Unaudited (in millions, except percentages)
image432a.jpg
December 31, 2020March 31, 2021Δ
LIABILITIES
Interest sensitive contract liabilities
$144,566 $146,247 %
Future policy benefits
29,258 31,767 %
Other policy claims and benefits
130 135 %
Dividends payable to policyholders
110 110 — %
Long-term debt
1,976 1,977 — %
Derivative liabilities
298 288 (3)%
Payables for collateral on derivatives and securities to repurchase
3,801 3,952 %
Funds withheld liability
452 422 (7)%
Other liabilities
2,040 2,436 19 %
Total liabilities
182,631 187,334 %
EQUITY
Preferred stock
— — NM
Common stock
— — NM
Additional paid-in-capital
6,613 6,623 — %
Retained earnings
8,073 8,647 %
Accumulated other comprehensive income
3,971 2,021 (49)%
Total Athene Holding Ltd. shareholders’ equity
18,657 17,291 (7)%
Noncontrolling interests
1,483 1,045 (30)%
Total equity
20,140 18,336 (9)%
Total liabilities and equity
$202,771 $205,670 %
10


Investments (GAAP view)
Unaudited (in millions, except percentages)
image432a.jpg
December 31, 2020March 31, 2021
Carrying ValuePercent of TotalCarrying ValuePercent of Total
INVESTMENTS AND INVESTMENTS IN RELATED PARTIES SUMMARY
Investments
Available-for-sale securities, at fair value
U.S. government and agencies
$351 0.2 %$351 0.2 %
U.S. state, municipal and political subdivisions
1,033 0.6 %1,006 0.5 %
Foreign governments
368 0.2 %382 0.2 %
Corporate
58,180 31.9 %58,848 31.5 %
CLO
9,569 5.2 %11,272 6.1 %
ABS
4,270 2.3 %4,832 2.6 %
CMBS
2,169 1.2 %2,206 1.2 %
RMBS
6,913 3.8 %6,627 3.6 %
Total available-for-sale securities, at fair value
82,853 45.4 %85,524 45.9 %
Trading securities, at fair value
2,093 1.2 %1,979 1.1 %
Equity securities
532 0.3 %524 0.3 %
Mortgage loans, net of allowances
15,264 8.4 %16,671 8.9 %
Investment funds
803 0.4 %966 0.5 %
Policy loans
369 0.2 %356 0.2 %
Funds withheld at interest
48,612 26.7 %46,024 24.7 %
Derivative assets
3,523 1.9 %3,677 2.0 %
Short-term investments
222 0.1 %125 0.1 %
Other investments
572 0.3 %1,722 0.9 %
Total investments
154,843 84.9 %157,568 84.6 %
Investments in related parties
Available-for-sale securities, at fair value
Corporate
215 0.1 %221 0.1 %
CLO
1,520 0.9 %1,869 1.0 %
ABS
4,785 2.6 %4,815 2.6 %
Total available-for-sale securities, at fair value
6,520 3.6 %6,905 3.7 %
Trading securities, at fair value
1,529 0.8 %1,710 0.9 %
Equity securities, at fair value
72 — %114 0.1 %
Mortgage loans
674 0.4 %714 0.4 %
Investment funds
5,284 2.9 %5,899 3.2 %
Funds withheld at interest
13,030 7.1 %12,572 6.8 %
Other investments
469 0.3 %469 0.3 %
Total investments in related parties
27,578 15.1 %28,383 15.4 %
Total investments including related parties
$182,421 100.0 %$185,951 100.0 %

11


Net Invested Assets (Management view) and Flows
Unaudited (in millions, except percentages)
image432a.jpg
December 31, 2020March 31, 2021
Invested Asset Value1
Percent of Total
Invested Asset Value1
Percent of Total
NET INVESTED ASSETS
Corporate
$71,040 47.3 %$74,549 47.9 %
CLO
14,609 9.7 %15,835 10.2 %
Credit
85,649 57.0 %90,384 58.1 %
RMBS
8,337 5.6 %7,968 5.1 %
CML
16,778 11.2 %18,113 11.6 %
RML
4,774 3.2 %5,229 3.4 %
CMBS
3,227 2.1 %3,271 2.1 %
Real estate
33,116 22.1 %34,581 22.2 %
ABS
13,137 8.7 %14,061 9.0 %
Alternative investments
6,793 4.5 %8,004 5.1 %
State, municipal, political subdivisions and foreign government
2,136 1.4 %2,153 1.5 %
Equity securities
478 0.3 %494 0.3 %
Short-term investments
479 0.3 %227 0.1 %
U.S. government and agencies
206 0.2 %242 0.2 %
Other investments
23,229 15.4 %25,181 16.2 %
Cash and equivalents
5,417 3.6 %2,844 1.8 %
Policy loans and other
1,455 1.0 %1,432 0.9 %
Net invested assets excluding investment in Apollo148,866 99.1 %154,422 99.2 %
Investment in Apollo
1,324 0.9 %1,281 0.8 %
Net invested assets$150,190 100.0 %$155,703 100.0 %
Quarterly TrendsΔYear-to-DateΔ
1Q’202Q’203Q’204Q’201Q’21Q/QY/Y20202021Y/Y
NET FLOWS
Retail
$1,246 $1,791 $2,465 $2,299 $1,757 (24)%41 %$1,246 $1,757 41 %
Flow reinsurance
861 2,265 2,317 559 299 (47)%(65)%861 299 (65)%
Funding agreements2
823 2,636 2,619 2,199 3,226 47 %292 %823 3,226 292 
Pension risk transfer
1,017 229 — 4,221 2,893 (31)%184 %1,017 2,893 184 %
Gross organic inflows3,947 6,921 7,401 9,278 8,175 (12)%107 %3,947 8,175 107 %
Gross inorganic inflows— 28,792 — — — NMNM— — NM
Total gross inflows3,947 35,713 7,401 9,278 8,175 (12)%107 %3,947 8,175 107 %
Inflows attributable to ACRA noncontrolling interest— (18,268)— (1,180)(1,470)(25)%NM— (1,470)NM
Net outflows3
(2,740)(3,282)(2,695)(3,232)(3,481)(8)%(27)%(2,740)(3,481)(27)%
Net flows$1,207 $14,163 $4,706 $4,866 $3,224 (34)%167 %$1,207 $3,224 167 %
Gross organic inflows$3,947 $6,921 $7,401 $9,278 $8,175 (12)%107 %$3,947 $8,175 107 %
Organic inflows attributable to ACRA noncontrolling interest— — — (1,180)(1,470)(25)%NM— (1,470)NM
Net organic inflows3,947 6,921 7,401 8,098 6,705 (17)%70 %3,947 6,705 70 %
Net outflows3
(2,740)(3,282)(2,695)(3,232)(3,481)(8)%(27)%(2,740)(3,481)(27)%
Net organic flows$1,207 $3,639 $4,706 $4,866 $3,224 (34)%167 %$1,207 $3,224 167 %
Net organic growth rate4
4.0 %11.4 %13.4 %13.3 %8.4 %NMNM4.0 %8.4 %NM
1 Please refer to Notes to the Financial Supplement for discussion on net invested assets including net alternative investments and Non-GAAP Measure Reconciliations for the reconciliation of investments including related parties to net invested assets. Net invested assets includes our economic ownership of ACRA investments but does not include the investments associated with the noncontrolling interest. 2 Funding agreements are comprised of funding agreements issued under our FABN and FABR programs, funding agreements issued to the FHLB and long-term repurchase agreements. 3 Net outflows consist of full and partial policyholder withdrawals on deferred annuities, death benefits, pension risk transfer benefit payments, payments on payout annuities and funding agreement maturities, net of the ACRA noncontrolling interest. In Q1’21, we revised the net outflows metric, for all periods presented, to include all outflows while previously this metric excluded inorganic business. 4 Net organic growth rate is calculated as net organic flows divided by average net invested assets, on an annualized basis. In Q1’21, we revised the net organic growth rate and average net invested assets metrics, for all periods presented, to include all outflows and net invested assets while previously these metrics excluded inorganic business.
12


Investment Funds (GAAP view)
Unaudited (in millions, except percentages)
image432a.jpg
December 31, 2020March 31, 2021
Carrying ValuePercent of TotalCarrying ValuePercent of Total
INVESTMENT FUNDS INCLUDING RELATED PARTIES1
Investment funds
Real estate
$348 5.7 %$462 6.7 %
Credit funds
107 1.8 %122 1.8 %
Private equity
267 4.4 %300 4.4 %
Real assets
81 1.3 %82 1.2 %
Total investment funds
803 13.2 %966 14.1 %
Investment funds – related parties
Differentiated investments
AmeriHome
444 7.3 %583 8.5 %
Catalina
334 5.5 %344 5.0 %
Athora
709 11.6 %689 10.0 %
Venerable
123 2.0 %316 4.6 %
Other
279 4.6 %308 4.5 %
Total differentiated investments
1,889 31.0 %2,240 32.6 %
Real estate
828 13.5 %942 13.7 %
Credit funds
375 6.2 %398 5.8 %
Private equity
473 7.8 %689 10.0 %
Real assets
172 2.8 %139 2.0 %
Natural resources
113 1.9 %110 1.6 %
Public equities
110 1.8 %100 1.5 %
Investment in Apollo
1,324 21.8 %1,281 18.7 %
Total investment funds – related parties
5,284 86.8 %5,899 85.9 %
Total investment funds including related parties
$6,087 100.0 %$6,865 100.0 %
Note: The investment funds balances include the entire investment fund balance attributable to ACRA as ACRA is 100% consolidated. 1 Investment funds, including related parties, is the GAAP measure which does not include investments that we view as alternative investments. Alternative investments include CLO and ABS equity tranche securities that are included in trading securities in the GAAP view, a nonredeemable preferred stock viewed as an alternative investment for management view but included in equity securities for GAAP view, investment funds included in our funds withheld at interest reinsurance portfolios, royalties and other investments. Please refer to Notes to the Financial Supplement section for discussion on net invested assets including net alternative investments and the Non-GAAP Measure Reconciliations section for the reconciliation of investment funds, including related parties, to net alternative investments.




13


Net Alternative Investments (Management view)
Unaudited (in millions, except percentages)
image432a.jpg
December 31, 2020March 31, 2021
Invested Asset Value1
Percent of Total
Invested Asset Value1
Percent of Total
NET ALTERNATIVE INVESTMENTS
Retirement Services
Differentiated investments
AmeriHome
$546 8.0 %$720 9.0 %
MidCap
611 9.0 %650 8.1 %
Catalina
334 4.9 %344 4.3 %
Venerable
123 1.8 %316 3.9 %
Other
339 5.0 %373 4.6 %
Total differentiated investments
1,953 28.7 %2,403 29.9 %
Real estate
1,537 22.6 %1,687 21.1 %
Credit
941 13.9 %1,055 13.2 %
Private equity
831 12.2 %1,311 16.4 %
Real assets
296 4.4 %307 3.8 %
Natural resources
60 0.9 %67 0.8 %
Total Retirement Services
5,618 82.7 %6,830 85.2 %
Corporate & Other
Athora
661 9.7 %669 8.4 %
Credit
93 1.4 %110 1.4 %
Natural resources
238 3.5 %222 2.8 %
Equities2
183 2.7 %173 2.2 %
Total Corporate & Other
1,175 17.3 %1,174 14.8 %
Net alternative investments3
$6,793 100.0 %$8,004 100.0 %
1 Net invested assets includes our economic ownership of ACRA investments but does not include the investments associated with the noncontrolling interest. 2 Equities includes our private equity investment in Jackson and a public equity position of 2.4 million and 2.8 million shares in OneMain Holdings, Inc. (ticker: OMF) as of March 31, 2021 and December 31, 2020, respectively. 3 Net alternative investments does not correspond to the total investment funds, including related parties, on our condensed consolidated balance sheets. Net alternative investments adjusts the GAAP presentation to include CLO and ABS equity tranche securities that are included in trading securities in the GAAP view, a nonredeemable preferred stock viewed as an alternative investment for management view but included in equity securities for GAAP view, investment funds included in our funds withheld at interest reinsurance portfolios, royalties and other investments. Please refer to Notes to the Financial Supplement section for discussion on net invested assets including net alternative investments and the Non-GAAP Measure Reconciliations section for the reconciliation of investment funds, including related parties, to net alternative investments.

14


Funds Withheld at Interest (GAAP view)
Unaudited (in millions, except percentages)
image432a.jpg
December 31, 2020March 31, 2021
Carrying ValuePercent of TotalCarrying ValuePercent of Total
FUNDS WITHHELD AT INTEREST INCLUDING RELATED PARTIES
Fixed maturity securities
U.S. state, municipal and political subdivisions
$513 0.8 %$462 0.8 %
Foreign governments
301 0.5 %279 0.5 %
Corporate
34,057 55.2 %30,372 51.8 %
CLO
5,912 9.6 %5,912 10.1 %
ABS
5,212 8.5 %5,887 10.1 %
CMBS
2,374 3.8 %2,317 4.0 %
RMBS
2,270 3.7 %2,077 3.5 %
Total fixed maturity securities
50,639 82.1 %47,306 80.8 %
Equity securities
119 0.2 %142 0.2 %
Mortgage loans
8,201 13.3 %9,068 15.5 %
Investment funds
1,155 1.9 %1,522 2.6 %
Derivative assets
200 0.3 %222 0.4 %
Short-term investments
608 1.0 %226 0.4 %
Other investments15 — %15 — %
Cash and cash equivalents
906 1.5 %594 1.0 %
Other assets and liabilities
(201)(0.3)%(499)(0.9)%
Total funds withheld at interest including related parties1
$61,642 100.0 %$58,596 100.0 %
1 Funds withheld at interest represents a receivable for amounts contractually withheld by ceding companies in accordance with modco and funds withheld reinsurance agreements in which we act as the reinsurer. In managing our business we utilize invested assets, where we adjust the presentation for funds withheld and modco transactions to include or exclude the underlying investments based upon the contractual transfer of economic exposure to such underlying investments.

15


Segment Net Investment Earned Rates (NIER)
Unaudited (In millions, except percentages)
image432a.jpg
Quarterly TrendsΔYear-to-DateΔ
1Q’202Q’203Q’204Q’201Q’21Q/QY/Y20202021Y/Y
NIER – CONSOLIDATED
Fixed income and other investments
4.20 %3.78 %3.70 %3.70 %3.57 %(13)bps(63)bps4.20 %3.57 %(63)bps
Alternative investments
(2.58)%(6.75)%19.44 %19.56 %38.51 %NMNM(2.58)%38.51 %NM
Total net investment earned rate
3.87 %3.29 %4.41 %4.43 %5.27 %84bps140bps3.87 %5.27 %140bps
NIER SUMMARY – RETIREMENT SERVICES
Fixed income and other investments
4.20 %3.78 %3.70 %3.70 %3.57 %(13)bps(63)bps4.20 %3.57 %(63)bps
Alternative investments
0.56 %(4.38)%17.24 %22.59 %42.33 %NMNM0.56 %42.33 %NM
Total net investment earned rate
4.04 %3.44 %4.22 %4.43 %5.18 %75bps114bps4.04 %5.18 %114bps
Fixed income and other investment income$1,177 $1,132 $1,216 $1,274 $1,276 — %%$1,177 $1,276 %
Alternatives investment income (loss)(57)228 310 659 113 %NM659 NM
Total net investment earnings$1,184 $1,075 $1,444 $1,584 $1,935 22 %63 %$1,184 $1,935 63 %
Fixed income and other investments
$112,205 $119,720 $131,565 $137,678 $143,173 %28 %$112,205 $143,173 28 %
Alternatives investments 5,090 5,223 5,287 5,484 6,224 13 %22 %5,090 6,224 22 %
Total average net invested assets
$117,295 $124,943 $136,852 $143,162 $149,397 %27 %$117,295 $149,397 27 %
NIER SUMMARY – CORPORATE & OTHER
Fixed income and other investments
4.18 %3.78 %3.68 %3.70 %3.57 %(13)bps(61)bps4.18 %3.57 %(61)bps
Alternative investments
(29.33)%(24.20)%31.35 %4.94 %18.24 %NMNM(29.33)%18.24 %NM
Total net investment earned rate
(8.14)%(8.91)%17.59 %4.38 %11.22 %NMNM(8.14)%11.22 %NM
Fixed income and other investment income$11 $$$$10 11 %(9)%$11 $10 (9)%
Alternatives investment income (loss)(44)(43)77 14 53 279 %NM(44)53 NM
Total net investment earnings (loss)$(33)$(35)$86 $23 $63 174 %NM$(33)$63 NM
Fixed income and other investments
$1,027 $856 $967 $953 $1,075 13 %%$1,027 $1,075 %
Alternatives investments
597 711 978 1,136 1,172 %96 %597 1,172 96 %
Total average net invested assets ex. Apollo investment
$1,624 $1,567 $1,945 $2,089 $2,247 %38 %$1,624 $2,247 38 %
Note: Please refer to Notes to the Financial Supplement section and the Non-GAAP Measure Reconciliations for discussion on net investment earned rate and net invested assets. The investment results above are presented net of investment management fees as well as the proportionate share of income/(loss) and investments associated with the ACRA noncontrolling interest. Consolidated and Corporate & Other average net invested assets exclude the assets related to our investment in Apollo when used in the calculation of our net investment earned rate.



16


NIERs by Asset Class and Apollo Investment
Unaudited (in millions, except percentages)
image432a.jpg
Quarterly TrendsΔYear-to-DateΔ
1Q’202Q’203Q’204Q’201Q’21Q/QY/Y20202021Y/Y
NIER BY ASSET CLASS
Corporate securities
4.02 %3.80 %3.77 %3.70 %3.54 %(16)bps(48)bps4.02 %3.54 %(48)bps
Structured securities
RMBS
5.53 %4.61 %4.72 %5.08 %5.19 %11bps(34)bps5.53 %5.19 %(34)bps
CLO
4.38 %3.74 %2.88 %3.12 %3.03 %(9)bpsNM4.38 %3.03 %NM
ABS
4.48 %3.85 %3.78 %3.91 %3.72 %(19)bps(76)bps4.48 %3.72 %(76)bps
CMBS
4.23 %4.39 %4.23 %4.26 %3.93 %(33)bps(30)bps4.23 %3.93 %(30)bps
Total structured securities
4.69 %4.05 %3.73 %3.91 %3.77 %(14)bps(92)bps4.69 %3.77 %(92)bps
State, municipal, political subdivisions and U.S. and foreign government4.80 %3.38 %3.56 %3.35 %3.20 %(15)bpsNM4.80 %3.20 %NM
Mortgage loans
4.36 %4.29 %4.17 %4.37 %3.97 %(40)bps(39)bps4.36 %3.97 %(39)bps
Alternative investments
(2.58)%(6.75)%19.44 %19.56 %38.51 %NMNM(2.58)%38.51 %NM
Other U.S. and Bermuda net invested assets
2.32 %1.17 %2.13 %1.28 %1.29 %1bpsNM2.32 %1.29 %NM
Consolidated net investment earned rate
3.87 %3.29 %4.41 %4.43 %5.27 %84bps140bps3.87 %5.27 %140bps
APOLLO INVESTMENT DETAILS
Change in fair value of Apollo investment
$(297)$481 $(101)$142 $(25)NMNM$(297)$(25)NM
Income tax (expense) benefit on Apollo investment58 (109)20 (29)NMNM58 NM
Change in fair value of Apollo investment, net of tax
$(239)$372 $(81)$113 $(19)NMNM$(239)$(19)NM
Annualized return on Apollo investment, net of tax(224.9)%137.7 %(25.8)%35.8 %(6.0)%NMNM(224.9)%(6.0)%NM
Change in fair value of Apollo investment impact on adjusted operating EPS1
$(1.32)$1.89 $(0.41)$0.58 $(0.10)NMNM$(1.32)$(0.10)NM
Adjusted operating EPS, excluding AOG1
$0.72 $0.60 $1.94 $2.27 $3.90 NMNM$0.72 $3.90 NM
Note: Please refer to Notes to the Financial Supplement section and the Non-GAAP Measure Reconciliations for discussion on net investment earned rate. The investment results above are presented net of investment management fees as well as the proportionate share of income/(loss) and investments associated with the ACRA noncontrolling interest. 1 The impact of the Apollo investment on adjusted operating EPS includes removing the income/(loss) on the investment, net of tax.

17


Credit Quality of Securities
Unaudited (in millions, except percentages)
image432a.jpg
December 31, 2020March 31, 2021
CREDIT QUALITY OF AFS SECURITIES (GAAP VIEW)
Fair ValuePercent of TotalFair ValuePercent of Total
NAIC designation
1
$41,532 46.5 %$42,552 46.0 %
2
41,704 46.7 %43,557 47.1 %
Total investment grade
83,236 93.2 %86,109 93.1 %
3
4,853 5.4 %5,025 5.4 %
4
1,145 1.3 %1,069 1.2 %
5
114 0.1 %154 0.2 %
6
25 — %72 0.1 %
Total below investment grade
6,137 6.8 %6,320 6.9 %
Total AFS securities including related parties
$89,373 100.0 %$92,429 100.0 %
NRSRO designation
AAA/AA/A
$33,553 37.5 %$34,931 37.8 %
BBB
34,404 38.5 %37,032 40.1 %
Non-rated1
12,732 14.3 %11,695 12.7 %
Total investment grade2
80,689 90.3 %83,658 90.6 %
BB
4,020 4.5 %4,273 4.6 %
B
1,030 1.2 %1,061 1.1 %
CCC
1,557 1.7 %1,564 1.7 %
CC and lower
973 1.1 %847 0.9 %
Non-rated1
1,104 1.2 %1,026 1.1 %
Total below investment grade
8,684 9.7 %8,771 9.4 %
Total AFS securities including related parties
$89,373 100.0 %$92,429 100.0 %
Invested Asset Value3
% NAIC 1 or 2
Invested Asset Value3
% NAIC 1 or 2
SUMMARY OF NAIC 1 & 2 DESIGNATIONS BY ASSET CLASS (MANAGEMENT VIEW)
Corporate securities
$65,887 92.7 %$69,430 93.1 %
RMBS7,721 92.6 %7,362 92.3 %
CLO14,139 96.8 %15,409 97.3 %
ABS11,722 89.2 %12,368 88.0 %
CMBS2,459 76.2 %2,503 76.5 %
Total structured securities
36,041 91.7 %37,642 91.5 %
State, municipal, political subdivisions and U.S. and foreign government
2,221 94.9 %2,325 97.1 %
Short-term investments
429 89.4 %194 86.5 %
Total NAIC 1 & 2 Designations
$104,578 $109,591 
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. With respect to modeled LBaSS, the NAIC designation methodology differs in significant respects from the NRSRO ratings methodology. 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. With respect to loan-backed and structured securities, the NAIC designation methodology differs in significant respects from the NRSRO rating methodology. 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 at amortized cost, and the likelihood of recovery of that book value as opposed to the likelihood of the recovery of all contractual payments. 3 Please refer to Notes to the Financial Supplement section for discussion on net invested assets and the Non-GAAP Measure Reconciliations section for the reconciliation of total investments, including related parties, to net invested assets.
18


Credit Quality of Net Invested Assets (Management view)
Unaudited (In millions, except percentages)
image432a.jpg
December 31, 2020March 31, 2021December 31, 2020March 31, 2021
Invested Asset Value1
% of Total
Invested Asset Value1
% of Total
Invested Asset Value1
% of Total
Invested Asset Value1
% of Total
CREDIT QUALITY OF NET INVESTED ASSETS
CREDIT QUALITY OF NET INVESTED ASSETS
NAIC designation
NRSRO designation
1
$52,883 46.7 %$55,276 46.7 %
AAA/AA/A
$42,492 37.6 %$44,084 37.3 %
2
51,695 45.7 %54,315 45.9 %
BBB
42,478 37.5 %45,502 38.4 %
Non-rated2
— — %— — %
Non-rated2
16,494 14.6 %17,058 14.4 %
Total investment grade
104,578 92.4 %109,591 92.6 %
Total investment grade
101,464 89.7 %106,644 90.1 %
3
6,256 5.5 %6,412 5.4 %
BB
5,317 4.7 %5,504 4.7 %
4
1,957 1.7 %1,837 1.6 %
B
1,784 1.5 %1,798 1.5 %
5
335 0.4 %377 0.3 %
CCC
1,899 1.7 %1,877 1.6 %
6
45 — %89 0.1 %
CC and lower
1,145 1.0 %1,004 0.8 %
Non-rated2
— — %— — %
Non-rated2
1,562 1.4 %1,479 1.3 %
Total below investment grade
8,593 7.6 %8,715 7.4 %
Total below investment grade
11,707 10.3 %11,662 9.9 %
Total NAIC designated assets3
113,171 100.0 %118,306 100.0 %
Total NRSRO designated assets3
113,171 100.0 %118,306 100.0 %
Assets without NAIC designation
Assets without NRSRO designation
Commercial mortgage loans
Commercial mortgage loans
CM1
4,712 28.0 %4,888 27.0 %
CM1
4,712 28.0 %4,888 27.0 %
CM2
7,794 46.5 %8,548 47.2 %
CM2
7,794 46.5 %8,548 47.2 %
CM3
3,906 23.3 %4,310 23.8 %
CM3
3,906 23.3 %4,310 23.8 %
CM4
366 2.2 %367 2.0 %
CM4
366 2.2 %367 2.0 %
CM5
— — %— — %
CM5
— — %— — %
CM6
— — %— — %
CM6
— — %— — %
CM7
— — %— — %
CM7
— — %— — %
Total CMLs
16,778 100.0 %18,113 100.0 %
Total CMLs
16,778 100.0 %18,113 100.0 %
Residential mortgage loans
Residential mortgage loans
In good standing
4,666 97.7 %5,042 96.4 %
In good standing
4,666 97.7 %5,042 96.4 %
90 days late
65 1.4 %140 2.7 %
90 days late
65 1.4 %140 2.7 %
In foreclosure
43 0.9 %47 0.9 %
In foreclosure
43 0.9 %47 0.9 %
Total RMLs
4,774 100.0 %5,229 100.0 %
Total RMLs
4,774 100.0 %5,229 100.0 %
Alternative investments
6,793 8,004 
Alternative investments
6,793 8,004 
Investment in Apollo
1,324 1,281 
Investment in Apollo
1,324 1,281 
Cash and equivalents
5,417 2,844 
Cash and equivalents
5,417 2,844 
Equity securities
478 494 
Equity securities
478 494 
Other4
1,455 1,432 
Other4
1,455 1,432 
Net invested assets
$150,190 $155,703 
Net invested assets
$150,190 $155,703 
1 Please refer to Notes to the Financial Supplement section for discussion on net invested assets and Non-GAAP Measure Reconciliations section for the reconciliation of total investments, including related parties, to net invested assets. 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. With respect to modeled LBaSS, the NAIC designation methodology differs in significant respects from the NRSRO ratings methodology. 3 NAIC and NRSRO designations include corporates, CLO, RMBS, CMBS, ABS, state, municipal, political subdivisions and foreign government securities, short-term investments and U.S. government and agencies securities. 4 Other includes policy loans, accrued interest, and other net invested assets.




19


Credit Quality of Net Invested Assets – RMBS, CLOs, ABS (Management view)
Unaudited (In millions, except percentages)
image432a.jpg
December 31, 2020March 31, 2021December 31, 2020March 31, 2021
Invested Asset Value1
% of Total
Invested Asset Value1
% of Total
Invested Asset Value1
% of Total
Invested Asset Value1
% of Total
CREDIT QUALITY OF RMBS – NAIC DESIGNATION
CREDIT QUALITY OF RMBS – NRSRO DESIGNATION
1
$7,449 89.3 %$7,047 88.3 %
AAA/AA/A
$1,286 15.4 %$1,219 15.3 %
2
272 3.3 %315 4.0 %
BBB
670 8.0 %655 8.2 %
Non-rated2
— — %— — %
Non-rated2
2,548 30.6 %2,482 31.1 %
Total investment grade
7,721 92.6 %7,362 92.3 %
Total investment grade
4,504 54.0 %4,356 54.6 %
3
378 4.5 %348 4.4 %
BB
276 3.3 %248 3.1 %
4
171 2.1 %141 1.8 %
B
309 3.7 %287 3.6 %
5
49 0.6 %54 0.7 %
CCC
1,795 21.6 %1,734 21.8 %
6
18 0.2 %63 0.8 %
CC and lower
1,141 13.7 %1,004 12.6 %
Non-rated2
— — %— — %
Non-rated2
312 3.7 %339 4.3 %
Total below investment grade
616 7.4 %606 7.7 %
Total below investment grade
3,833 46.0 %3,612 45.4 %
RMBS net invested assets
$8,337 100.0 %$7,968 100.0 %
RMBS net invested assets
$8,337 100.0 %$7,968 100.0 %
CREDIT QUALITY OF CLOs – NAIC DESIGNATION
CREDIT QUALITY OF CLOs – NRSRO DESIGNATION
1
$9,130 62.5 %$10,194 64.4 %
AAA/AA/A
$9,113 62.4 %$9,993 63.1 %
2
5,009 34.3 %5,215 32.9 %
BBB
4,995 34.2 %5,148 32.5 %
Non-rated2
— — %— — %
Non-rated2
31 0.2 %264 1.7 %
Total investment grade
14,139 96.8 %15,409 97.3 %
Total investment grade
14,139 96.8 %15,405 97.3 %
3
457 3.1 %415 2.7 %
BB
457 3.1 %419 2.7 %
4
0.1 %— %
B
0.1 %— %
5
— %— %
CCC
— %— %
6
— — %— — %
CC and lower
— — %— — %
Total below investment grade
470 3.2 %426 2.7 %
Total below investment grade
470 3.2 %430 2.7 %
CLOs net invested assets
$14,609 100.0 %$15,835 100.0 %
CLOs net invested assets
$14,609 100.0 %$15,835 100.0 %
CREDIT QUALITY OF ABS – NAIC DESIGNATION
CREDIT QUALITY OF ABS – NRSRO DESIGNATION
1
$6,789 51.6 %$7,015 49.9 %
AAA/AA/A
$5,691 43.3 %$6,105 43.4 %
2
4,933 37.6 %5,353 38.1 %
BBB
2,156 16.4 %3,197 22.7 %
Non-rated2
— — %— — %
Non-rated2
3,794 28.9 %2,974 21.2 %
Total investment grade
11,722 89.2 %12,368 88.0 %
Total investment grade
11,641 88.6 %12,276 87.3 %
3
862 6.6 %1,139 8.1 %
BB
545 4.2 %899 6.4 %
4
389 3.0 %397 2.8 %
B
281 2.1 %421 3.0 %
5
164 1.2 %157 1.1 %
CCC
13 0.1 %10 0.1 %
6
— — %— — %
CC and lower
— — %— — %
Non-rated2
— — %— — %
Non-rated2
657 5.0 %455 3.2 %
Total below investment grade
1,415 10.8 %1,693 12.0 %
Total below investment grade
1,496 11.4 %1,785 12.7 %
ABS net invested assets
$13,137 100.0 %$14,061 100.0 %
ABS net invested assets
$13,137 100.0 %$14,061 100.0 %
1 Please refer to Notes to the Financial Supplement section for discussion on net invested assets and Non-GAAP Measure Reconciliations section for the reconciliation of total investments, including related parties, to net invested assets. 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. With respect to modeled LBaSS, the NAIC designation methodology differs in significant respects from the NRSRO ratings methodology.
20



Net Reserve Liabilities & Rollforwards
Unaudited (in millions, except percentages)
image432a.jpg
December 31, 2020March 31, 2021
DollarsPercent of TotalDollarsPercent of Total
NET RESERVE LIABILITIES
Indexed annuities$81,084 55.9 %$80,687 54.5 %
Fixed rate annuities
30,315 20.9 %29,737 20.0 %
Total deferred annuities
111,399 76.8 %110,424 74.5 %
Pension risk transfer annuities
12,262 8.5 %13,532 9.1 %
Payout annuities
6,859 4.7 %6,985 4.7 %
Funding agreements1
12,591 8.7 %15,715 10.6 %
Life and other
1,878 1.3 %1,683 1.1 %
Total net reserve liabilities
$144,989 100.0 %$148,339 100.0 %

Quarterly TrendsΔYear-to-DateΔ
1Q’202Q’203Q’204Q’201Q’21Q/QY/Y20202021Y/Y
NET RESERVE LIABILITY ROLLFORWARD
Net reserve liabilities – beginning
$114,652 $114,273 $131,333 $137,767 $144,989 %26 %$114,652 $144,989 26 %
Gross inflows2
4,084 7,031 7,487 9,471 8,360 (12)%105 %4,084 8,360 105 %
Acquisition and block reinsurance3
— 28,792 — — — NMNM— — NM
Inflows attributable to ACRA noncontrolling interest— (18,288)(53)(1,230)(1,507)(23)%NM— (1,507)NM
Net inflows4,084 17,535 7,434 8,241 6,853 (17)%68 %4,084 6,853 68 %
Net withdrawals
(2,740)(3,282)(2,695)(3,232)(3,481)(8)%(27)%(2,740)(3,481)(27)%
Sale of ACRA noncontrolling interest to ADIP and ownership changes4
— 335 — — — NMNM— — NM
Other reserve changes
(1,723)2,472 1,695 2,213 (22)NM99 %(1,723)(22)99 %
Net reserve liabilities – ending
$114,273 $131,333 $137,767 $144,989 $148,339 %30 %$114,273 $148,339 30 %
ACRA NONCONTROLLING INTEREST RESERVE LIABILITY ROLLFORWARD5
Reserve liabilities – beginning
$6,574 $6,322 $24,094 $23,762 $24,618 %274 %$6,574 $24,618 274 %
Inflows— 20 53 1,230 1,507 23 %NM— 1,507 NM
Acquisition and block reinsurance3
— 18,268 — — — NMNM— — NM
Withdrawals
(197)(317)(574)(619)(641)(4)%NM(197)(641)NM
Sale of ACRA noncontrolling interest to ADIP and ownership changes4
— (335)— — — NMNM— — NM
Other reserve changes
(55)136 189 245 141 (42)%NM(55)141 NM
Reserve liabilities – ending
$6,322 $24,094 $23,762 $24,618 $25,625 %NM$6,322 $25,625 NM
Note: Please refer to Notes to the Financial Supplement section and the Non-GAAP Measure Reconciliations for discussion on net reserve liabilities. Net reserve liabilities include our economic ownership of ACRA reserve liabilities but do not include the reserve liabilities associated with the noncontrolling interest. 1 Funding agreements are comprised of funding agreements issued under our FABN and FABR programs, funding agreements issued to the FHLB and long-term repurchase agreements. 2 Gross inflows equal inflows from our retail, flow reinsurance and institutional channels as well as inflows for life and products other than deferred annuities or our institutional products, renewal inflows on older blocks of business, annuitizations and foreign currency translation adjustments on large transactions between the transaction date and the translation period. Gross inflows include all inflows sourced by Athene, including all of the inflows reinsured to ACRA. 3 Acquisition and block reinsurance transactions include the reserve liabilities acquired in our inorganic channel at inception. On June 1, 2020, we entered into an agreement with Jackson National Life pursuant to which we agreed to reinsure a block of fixed and fixed indexed annuities on a funds withheld coinsurance basis providing $28.8 billion of gross inflows. 4 Effective April 1, 2020, ALRe purchased 14,000 newly issued shares in ACRA increasing our ownership from 33% to 36.55% of the economic interests. 5 The ACRA reserve liability rollforward is a rollforward of the GAAP reserve liabilities associated with the noncontrolling interest.
21



Net Reserve Liabilities & Rollforwards, continued
Unaudited (in millions, except percentages)
image432a.jpg
Quarterly TrendsΔYear-to-DateΔ
1Q’202Q’203Q’204Q’201Q’21Q/QY/Y20202021Y/Y
NET DEFERRED ANNUITY ACCOUNT VALUE ROLLFORWARD1
Net account value – beginning
$88,000 $88,238 $100,694 $103,594 $104,385 %19 %$88,000 $104,385 19 %
Gross inflows2
2,013 3,913 4,604 2,756 1,965 (29)%(2)%2,013 1,965 (2)%
Acquisition and block reinsurance3
— 27,404 — — — NMNM— — NM
Inflows attributable to ACRA noncontrolling interest— (17,398)(30)(29)(25)14 %NM— (25)NM
Net inflows2,013 13,919 4,574 2,727 1,940 (29)%(4)%2,013 1,940 (4)%
Premium and interest bonuses
37 45 40 53 52 (2)%41 %37 52 41 %
Fixed and index credits to policyholders
589 443 656 821 929 13 %58 %589 929 58 %
Surrenders and benefits paid
(2,288)(2,054)(2,248)(2,688)(2,947)(10)%(29)%(2,288)(2,947)(29)%
Sale of ACRA noncontrolling interest to ADIP and ownership changes4
— 221 — — — NMNM— — NM
Fee and product charges
(113)(118)(122)(122)(125)(2)%(11)%(113)(125)(11)%
Net account value – ending
$88,238 $100,694 $103,594 $104,385 $104,234 — %18 %$88,238 $104,234 18 %
NET INSTITUTIONAL RESERVE LIABILITY ROLLFORWARD (PENSION RISK TRANSFER AND FUNDING AGREEMENTS)
Net reserve liabilities – beginning
$13,337 $15,036 $17,103 $19,647 $24,853 26 %86 %$13,337 $24,853 86 %
Gross inflows2
1,840 2,865 2,619 6,420 6,119 (5)%233 %1,840 6,119 233 %
Inflows attributable to ACRA noncontrolling interest— — — (1,177)(1,465)(24)%NM— (1,465)NM
Net inflows1,840 2,865 2,619 5,243 4,654 (11)%153 %1,840 4,654 153 %
Net withdrawals
(240)(1,024)(239)(337)(316)%(32)%(240)(316)(32)%
Sale of ACRA noncontrolling interest to ADIP and ownership changes4
— 117 — — — NMNM— — NM
Other reserve changes
99 109 164 300 56 (81)%(43)%99 56 (43)%
Net reserve liabilities – ending
$15,036 $17,103 $19,647 $24,853 $29,247 18 %95 %$15,036 $29,247 95 %
Note: Please refer to Notes to the Financial Supplement section and the Non-GAAP Measure Reconciliations for discussion on net reserve liabilities. Net reserve liabilities include our economic ownership of ACRA reserve liabilities but do not include the reserve liabilities associated with the noncontrolling interest. 1 The account value rollforward on deferred annuities includes our fixed rate and indexed annuities and are net of ceded reinsurance activity. 2 Gross inflows equal inflows from our retail, flow reinsurance and institutional channels as well as inflows for life and products other than deferred annuities or our institutional products, renewal inflows on older blocks of business, annuitizations and foreign currency translation adjustments on large transactions between the transaction date and the translation period. Gross inflows include all inflows sourced by Athene, including all of the inflows reinsured to ACRA. 3 Acquisition and block reinsurance transactions include the reserve liabilities acquired in our inorganic channel at inception. On June 1, 2020, we entered into an agreement with Jackson National Life pursuant to which we agreed to reinsure a block of fixed and fixed indexed annuities on a funds withheld coinsurance basis providing $28.8 billion of gross inflows. 4 Effective April 1, 2020, ALRe purchased 14,000 newly issued shares in ACRA increasing our ownership from 33% to 36.55% of the economic interests.
22


Deferred Annuity Liability Characteristics
Unaudited (in millions, except percentages)
image432a.jpg
Surrender charge (gross)Percent of totalSurrender charge
(net of MVA)
Percent of total
SURRENDER CHARGE PERCENTAGES ON DEFERRED ANNUITIES NET ACCOUNT VALUE
No Surrender Charge
$26,303 25.2 %$26,303 25.2 %
0.0% < 2.0%
1,093 1.1 %4,046 3.9 %
2.0% < 4.0%
4,520 4.3 %9,181 8.8 %
4.0% < 6.0%
11,754 11.3 %16,257 15.6 %
6.0% or greater60,564 58.1 %48,447 46.5 %
$104,234 100.0 %$104,234 100.0 %
Surrender charge (gross)MVA benefitSurrender charge (net)
Aggregate surrender charge protection
5.7 %(0.4)%5.3 %
Deferred annuitiesPercent of totalAverage surrender charge (gross)
YEARS OF SURRENDER CHARGE REMAINING ON DEFERRED ANNUITIES NET ACCOUNT VALUE
No Surrender Charge
$26,303 25.2 %— %
Less than 2
18,575 17.8 %5.2 %
2 to less than 4
19,654 18.9 %6.5 %
4 to less than 6
14,789 14.2 %7.8 %
6 to less than 8
12,196 11.7 %9.1 %
8 to less than 10
9,517 9.1 %10.4 %
10 or greater
3,200 3.1 %14.1 %
$104,234 100.0 %
At minimum guaranteesTotal account valuePercent of total account value at minimum guarantees
MINIMUM GUARANTEES ON DEFERRED ANNUITIES
Fixed indexed annuities
$16,829 $75,326 22 %
Fixed rate annuities
10,751 28,908 37 %
Total net deferred annuities
$27,580 $104,234 26 %
March 31, 2021
Distance to guarantees1
> 100
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 reflect an estimate of option cost in the market.
December 31, 2020March 31, 2021Δ
DEFERRED ANNUITY RIDER RESERVE SUMMARY
Net rider reserve
$4,747 $4,677 (1)%
Net account value with rider reserves
37,721 37,683 — %
Rider reserve as a percentage of account value with rider reserves
12.6 %12.4 %(20)bps
23


Capitalization & Regulatory Capital Ratios
Unaudited (in millions, except percentages)
image432a.jpg
Quarterly TrendsΔ
1Q’202Q’203Q’204Q’201Q’21Q/QY/Y
CAPITALIZATION
Total debt
$1,386 $1,486 $1,487 $1,976 $1,977 — %43 %
Total AHL shareholders’ equity
9,940 14,711 15,943 18,657 17,291 (7)%74 %
Total capitalization
11,326 16,197 17,430 20,633 19,268 (7)%70 %
Less: Accumulated other comprehensive income (loss) (AOCI)(1,174)2,184 2,888 3,971 2,021 (49)%NM
Less: Accumulated change in fair value of reinsurance assets
(155)615 778 1,142 488 (57)%NM
Total adjusted capitalization
$12,655 $13,398 $13,764 $15,520 $16,759 %32 %
EQUITY
Total AHL shareholders’ equity
$9,940 $14,711 $15,943 $18,657 $17,291 (7)%74 %
Less: Preferred stock
1,172 1,755 1,755 2,312 2,312 — %97 %
Total AHL common shareholders’ equity
8,768 12,956 14,188 16,345 14,979 (8)%71 %
Less: AOCI
(1,174)2,184 2,888 3,971 2,021 (49)%NM
Less: Accumulated change in fair value of reinsurance assets
(155)615 778 1,142 488 (57)%NM
Total adjusted AHL common shareholders’ equity
$10,097 $10,157 $10,522 $11,232 $12,470 11 %24 %
EQUITY BY SEGMENT
Retirement Services
$8,002 $6,957 $7,321 $7,732 $8,870 15 %11 %
Corporate and Other
2,095 3,200 3,201 3,500 3,600 %72 %
Total adjusted AHL common shareholders’ equity
$10,097 $10,157 $10,522 $11,232 $12,470 11 %24 %
FINANCIAL LEVERAGE
Debt to capital ratio
12.2 %9.2 %8.5 %9.6 %10.3 %70bpsNM
AOCI
(1.1)%1.5 %1.8 %2.4 %1.2 %NMNM
Accumulated change in fair value of reinsurance assets
(0.1)%0.4 %0.5 %0.7 %0.3 %(40)bpsNM
Adjusted debt to capital ratio
11.0 %11.1 %10.8 %12.7 %11.8 %(90)bps80bps
December 31, 2019December 31, 2020Δ
REGULATORY CAPITAL RATIOS
U.S. RBC ratio – Athene Annuity & Life Assurance Company429 %425 %NM
BSCR – Athene Life Re Ltd.
310 %254 %NM
Athene Life Re Ltd. RBC ratio1
443 %460 %NM
1 ALRe RBC ratio is calculated by applying the NAIC RBC factors to the statutory financial statements of ALRe and ALRe's non-U.S.reinsurance subsidiaries on an aggregate basis with certain adjustments made by management.



24


Financial Strength, Credit Ratings & Share Data
Unaudited (in millions, except percentages)
image432a.jpg
A.M. BestStandard & Poor’sFitch
FINANCIAL STRENGTH RATINGS
Athene Annuity & Life Assurance Company
AAA
Athene Annuity and Life Company
AAA
Athene Annuity & Life Assurance Company of New York
AAA
Athene Life Insurance Company of New York
ANot RatedNot Rated
Athene Life Re Ltd.
AAA
Athene Life Re International Ltd.
AAA
Athene Co-Invest Reinsurance Affiliate 1A Ltd. and Athene Co-Invest Reinsurance Affiliate 1B Ltd.
AAA
Athene Co-Invest Reinsurance Affiliate International Ltd.
AAA
CREDIT RATINGS
Athene Holding Ltd.bbb+BBB+BBB+
Senior notesbbb+BBB+BBB
Quarterly TrendsΔYear-to-DateΔ
1Q’202Q’203Q’204Q’201Q’21Q/QY/Y20202021Y/Y
SHARE DATA
Weighted average common shares outstanding – basic – Class A161.4 193.9 193.1 191.1 191.3 — %19 %161.4 191.3 19 %
Weighted average common shares outstanding – diluted – Class A1
161.4 196.9 197.1 195.9 196.8 — %22 %161.4 196.8 22 %
Weighted average common shares outstanding – adjusted operating2
181.5 196.9 197.1 195.9 196.8 — %%181.5 196.8 %
Common shares outstanding3
193.9 193.9 191.2 191.2 191.4 — %(1)%193.9 191.4 (1)%
Adjusted operating common shares outstanding2
197.7 198.6 196.3 197.2 198.3 %— %197.7 198.3 — %
1 Diluted earnings per common share on a GAAP basis for Class A common shares, including diluted Class A weighted average common shares outstanding, includes the dilutive impacts, if any, of Class B common shares, Class M common shares and any other stock-based awards. 2 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. 3 Represents common shares vested and outstanding for all classes eligible to participate in dividends for each period presented.

25

                                        
Notes to the Financial Supplement

image432a.jpg
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.

ADJUSTED OPERATING INCOME (LOSS) AVAILABLE TO COMMON SHAREHOLDERS AND ADJUSTED OPERATING RETURN ON ASSETS (ROA)
Adjusted operating income (loss) available to common shareholders 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 (loss) available to common shareholders equals net income (loss) available to AHL common shareholders adjusted to eliminate the impact of the following (collectively, the non-operating adjustments):
Investment Gains (Losses), Net of Offsets—Consists of the realized gains and losses on the sale of AFS securities, the change in fair value of reinsurance assets, unrealized gains and losses, changes in the credit loss allowance, and other investment gains and losses. Unrealized, allowances 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 change in credit loss allowances 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—Consists of 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). On 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 term 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—Consists of restructuring and integration expenses related to acquisitions and block reinsurance costs as well as certain other expenses, which are not predictable or related to our underlying profitability drivers.
Stock Compensation Expense—Consists of stock compensation expenses associated with our share incentive plans, excluding our long-term incentive plan, which are not related to our underlying profitability drivers and fluctuate from time to time due to the structure of our plans.
Bargain Purchase Gain—Consists of adjustments to net income (loss) available to AHL common shareholders as they are not related to our underlying profitability drivers.
Income Tax (Expense) Benefit – Non-operating—Consists of 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 (loss) available to AHL common shareholders 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 (loss) available to AHL common shareholders, we believe adjusted operating income (loss) available to common shareholders provides a meaningful financial metric that helps investors understand our underlying results and profitability. Adjusted operating income (loss) available to common shareholders should not be used as a substitute for net income (loss) available to AHL common shareholders.

Adjusted operating ROA is a non-GAAP measure used to evaluate our financial performance and profitability. Adjusted operating ROA is computed using our adjusted operating income (loss) available to common shareholders divided by average net invested assets for the relevant period. To enhance the ability to analyze these measures across periods, interim periods are annualized. While we believe each of these metrics 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 ROA presented under GAAP.

ADJUSTED OPERATING ROE
Adjusted operating ROE is a non-GAAP measure used to evaluate our financial performance excluding the impacts of AOCI and the cumulative change in fair value of funds withheld and modco reinsurance assets, net of DAC, DSI, rider reserve and tax offsets. Adjusted AHL common shareholders’ equity is calculated as the ending AHL shareholders’ equity excluding AOCI, the cumulative change in fair value of funds withheld and modco reinsurance assets and preferred stock. Adjusted operating ROE is calculated as the adjusted operating income (loss) available to common shareholders, divided by average adjusted AHL common shareholders’ equity. 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 the cumulative change in fair value of funds withheld and modco reinsurance assets are useful in analyzing trends in our operating results. To enhance the ability to analyze these measures across periods, interim periods are annualized. Adjusted operating ROE should not be used as a substitute for ROE. However, we believe the adjustments to net income (loss) available to AHL common shareholders and AHL common shareholders’ equity are significant to gaining an understanding of our overall financial performance.

ADJUSTED OPERATING EARNINGS (LOSS) PER COMMON SHARE, WEIGHTED AVERAGE COMMON SHARES OUTSTANDING – ADJUSTED OPERATING, AND ADJUSTED BOOK VALUE PER COMMON SHARE
Adjusted operating earnings (loss) per common share, weighted average common shares outstanding – adjusted operating and adjusted book value per common 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 these measures represent an economic view of our share counts and provide a simplified and consistent view of our outstanding shares. Adjusted operating earnings (loss) per common share is calculated as the adjusted operating income (loss) available to common shareholders, over the weighted average common shares outstanding – adjusted operating. Adjusted book value per common share is calculated as the adjusted AHL common shareholders’ equity divided by the adjusted operating common shares outstanding. Effective February 28, 2020, all Class B common shares were converted into Class A common shares and all Class M common shares were converted into warrants and Class A common shares. Our Class B common shares were economically equivalent to Class A common shares and were convertible to Class A common shares on a one-for-one basis at any time. Our Class M common shares were in the legal form of shares but economically functioned as options as they were convertible into Class A common 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 were not dilutive, after considering the dilutive effects of the more dilutive securities in the sequence, they were excluded. Weighted average common 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 (loss) per common share, weighted average common shares outstanding – adjusted operating and adjusted book value per common share should not be used as a substitute for basic earnings (loss) per share – Class A common shares, basic weighted average common shares outstanding – Class A or book value per common 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.






26

                                        
Notes to the Financial Supplement, continued

image432a.jpg
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 the cumulative change in fair value of funds withheld and modco reinsurance assets, net of DAC, DSI, rider reserve and tax offsets. Adjusted debt to capital ratio is calculated as total debt divided by adjusted AHL 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 shareholders’ equity are significant to gaining an understanding of our capitalization, debt utilization and debt capacity.

RETIREMENT SERVICES NET INVESTMENT SPREAD, INVESTMENT MARGIN ON DEFERRED ANNUITIES, AND OPERATING EXPENSES
Net investment spread is a key measure of the profitability of our Retirement Services segment. Net investment spread measures our investment performance less the total cost of our liabilities. Net investment earned rate is a key measure of our investment performance, while cost of funds is a key measure of the cost of our policyholder benefits and liabilities. Investment margin on our deferred annuities measures our investment performance less the cost of crediting for our deferred annuities, which make up a significant portion of our net reserve liabilities.
Net investment earned rate is a non-GAAP measure we use to evaluate the performance of our net invested assets that does not correspond to GAAP net investment income. Net investment earned rate is computed as the income from our net invested assets divided by the average net invested assets, excluding the impacts of our investment in Apollo, for the relevant period. To enhance the ability to analyze these measures across periods, interim periods are annualized. The adjustments to net investment income to arrive at our net investment earned rate add (a) alternative investment gains and losses, (b) gains and losses related to trading securities for CLOs, (c) net VIE impacts (revenues, expenses and noncontrolling interest), (d) forward points gains and losses on foreign exchange derivative hedges and (e) the change in fair value of reinsurance assets, and removes the proportionate share of the ACRA net investment income associated with the ACRA noncontrolling interest as well as the gain or loss on our investment in Apollo. We include the income and assets supporting our change in fair value of reinsurance assets 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 change in fair value of reinsurance assets. 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 funds includes liability costs related to cost of crediting on both deferred annuities and institutional products as well as other liability costs, but does not include the proportionate share of the ACRA cost of funds associated with the noncontrolling interest. Cost of funds is computed as the total liability costs divided by the average net invested assets, excluding our investment in Apollo, for the relevant period. To enhance the ability to analyze these measures across periods, interim periods are annualized.
Cost of crediting includes the costs for both deferred annuities and institutional products. Cost of crediting on deferred annuities 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. Cost of crediting on institutional products is comprised of (i) PRT costs, including interest credited, benefit payments and other reserve changes, net of premiums received when issued, and (ii) funding agreement costs, including the interest payments and other reserve changes. Cost of crediting is computed as the cost of crediting for deferred annuities and institutional products divided by the average net invested assets, excluding the investment in Apollo, for the relevant periods. Cost of crediting on deferred annuities is computed as the net interest credited on fixed strategies and option costs on indexed annuity strategies divided by the average net account value of our deferred annuities. Cost of crediting on institutional products is computed as the PRT and funding agreement costs divided by the average net institutional reserve liabilities. Our average net invested assets, excluding our investment in Apollo, net account values and net institutional reserve liabilities are averaged over the number of quarters in the relevant period to obtain our associated cost of crediting for such period. To enhance the ability to analyze these measures across periods, interim periods are annualized.
Other liability costs include DAC, DSI and VOBA amortization, change in rider reserves, the cost of liabilities on products other than deferred annuities and institutional products, excise taxes, premiums, product charges and other revenues. 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.
Net investment earned rate, cost of funds, net investment spread and investment margin on deferred annuities are non-GAAP measures we use to evaluate the profitability of our business. We believe these metrics are useful in analyzing the trends of our business operations, profitability and pricing discipline. While we believe each of these metrics 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, interest sensitive contract benefits or 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.

NET INVESTED ASSETS
In managing our business, we analyze net invested assets, which does not correspond to total investments, including investments in related parties, as disclosed in our consolidated financial statements and notes thereto. Net invested assets represents the investments that directly back our net reserve liabilities as well as surplus assets. Net invested assets, excluding our investment in Apollo, is used in the computation of net investment earned rate, which allows us to analyze the profitability of our investment portfolio. Net 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) VIE assets, liabilities and noncontrolling interest adjustments, (f) net investment payables and receivables, (g) policy loans ceded (which offset the direct policy loans in total investments) and (h) an allowance for credit losses. Net 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 net 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. Net invested assets includes our proportionate share of ACRA investments, based on our economic ownership, but does not include the proportionate share of investments associated with the noncontrolling interest. Net invested assets also includes our investment in Apollo. Our net invested assets, excluding our investment in Apollo, are averaged over the number of quarters in the relevant period to compute our net investment earned rate for such period. While we believe net invested assets is a meaningful financial metric and enhances our understanding of the underlying drivers of our investment portfolio, it should not be used as a substitute for total investments, including related parties, presented under GAAP.

NET RESERVE LIABILITIES
In managing our business, we also analyze net reserve liabilities, which does not correspond to total liabilities as disclosed in our consolidated financial statements and notes thereto. Net reserve liabilities represent our policyholder liability obligations net of reinsurance and is used to analyze the costs of our liabilities. Net reserve liabilities include (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. Net reserve liabilities include our proportionate share of ACRA reserve liabilities, based on our economic ownership, but does not include the proportionate share of reserve liabilities associated with the noncontrolling interest. Net reserve liabilities is 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. While we believe net reserve liabilities 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 liabilities presented under GAAP.

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 inflows generated during a specific period of time. Our sales statistics include inflows 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). While we believe sales is a meaningful metric and enhances our understanding of our business performance, it should not be used as a substitute for premiums presented under GAAP.

NET ORGANIC GROWTH RATE
Net organic growth rate is calculated as the net organic flows divided by average net invested assets. Net organic flows are comprised of net organic inflows less net outflows. Organic inflows are the deposits generated from our organic channels, which include retail, flow reinsurance and institutional. Net outflows are total liability outflows, including full and partial withdrawals on our deferred annuities, death benefits, pension risk transfer benefit payments, payments on payout annuities and maturities of our funding agreements, net of outflows attributable to the ACRA noncontrolling interest. To enhance the ability to analyze these measures across periods, interim periods are annualized. We believe net organic growth rate provides a meaningful financial metric that enables investors to assess our growth from the channels that provide recurring inflows. Management uses net organic growth rate to monitor our business performance and the underlying profitability drivers of our business.
27


Non-GAAP Reconciliations
Unaudited (in millions, except per share data)
image432a.jpg
Quarterly TrendsYear-to-Date
1Q’202Q’203Q’204Q’201Q’2120202021
RECONCILIATION OF BOOK VALUE PER COMMON SHARE TO ADJUSTED BOOK VALUE PER COMMON SHARE
Book value per common share
$45.23 $66.82 $74.21 $85.51 $78.25 
AOCI
6.06 (11.26)(15.10)(20.77)(10.56)
Accumulated change in fair value of reinsurance assets
0.80 (3.17)(4.07)(5.98)(2.55)
Effect of items convertible to or settled in Class A common shares
(1.02)(1.24)(1.43)(1.81)(2.26)
Adjusted book value per common share
$51.07 $51.15 $53.61 $56.95 $62.88 
RECONCILIATION OF AVERAGE AHL SHAREHOLDERS’ EQUITY TO AVERAGE ADJUSTED AHL COMMON SHAREHOLDERS’ EQUITY
Average AHL shareholders’ equity
$11,666 $12,326 $15,327 $17,300 $17,974 $11,666 $17,974 
Less: Average preferred stock
1,172 1,464 1,755 2,034 2,312 1,172 2,312 
Less: Average AOCI
554 505 2,536 3,430 2,996 554 2,996 
Less: Average accumulated change in fair value of reinsurance assets
169 230 697 960 815 169 815 
Average adjusted AHL common shareholders’ equity
$9,771 $10,127 $10,339 $10,876 $11,851 $9,771 $11,851 
Retirement Services
$7,722 $7,480 $7,139 $7,526 $8,301 $7,722 $8,301 
Corporate and Other
2,049 2,647 3,200 3,350 3,550 2,049 3,550 
Average adjusted AHL common shareholders’ equity
$9,771 $10,127 $10,339 $10,876 $11,851 $9,771 $11,851 
RECONCILIATION OF BASIC WEIGHTED AVERAGE COMMON SHARES OUTSTANDING – CLASS A TO WEIGHTED AVERAGE COMMON SHARES OUTSTANDING – ADJUSTED OPERATING
Basic weighted average common shares outstanding – Class A
161.4 193.9 193.1 191.1 191.3 161.4 191.3 
Conversion of Class B common shares to Class A common shares
16.9 — — — — 16.9 — 
Conversion of Class M common shares to Class A common shares
3.2 — — — — 3.2 — 
Effect of other stock compensation plans
— 3.0 4.0 4.8 5.5 — 5.5 
Weighted average common shares outstanding – adjusted operating
181.5 196.9 197.1 195.9 196.8 181.5 196.8 
RECONCILIATION OF CLASS A COMMON SHARES OUTSTANDING TO ADJUSTED OPERATING COMMON SHARES OUTSTANDING
Class A common shares outstanding
193.9 193.9 191.2 191.2 191.4 
Effect of other stock compensation plans
3.8 4.7 5.1 6.0 6.9 
Adjusted operating common shares outstanding
197.7 198.6 196.3 197.2 198.3 











28


Non-GAAP Reconciliations
Unaudited (in millions, except percentages)
image432a.jpg
Quarterly TrendsYear-to-Date
1Q’202Q’203Q’204Q’201Q’2120202021
RECONCILIATION OF NET INCOME (LOSS) AVAILABLE TO AHL COMMON SHAREHOLDERS TO ADJUSTED OPERATING INCOME AVAILABLE TO COMMON SHAREHOLDERS EXCLUDING NOTABLES AND AOG
Net income (loss) available to Athene Holding Ltd. common shareholders$(1,065)$824 $622 $1,065 $578 $(1,065)$578 
Less: Total non-operating adjustments
(957)334 320 507 (170)(957)(170)
Adjusted operating income (loss) available to common shareholders(108)490 302 558 748 (108)748 
Notable items
43 (20)(27)(41)(8)43 (8)
Adjusted operating income (loss) available to common shareholders excluding notable items$(65)$470 $275 $517 $740 $(65)$740 
Retirement Services adjusted operating income available to common shareholders$204 $208 $361 $493 $784 $204 $784 
Non-recurring adjustment on derivative collateral— — (25)— — — — 
Actuarial experience and market impacts50 (22)— (46)(9)50 (9)
Unlocking
— — (6)— — — — 
Tax impact of notable items
(7)(7)
Retirement Services notable items
43 (20)(27)(41)(8)43 (8)
Retirement Services adjusted operating income available to common shareholders excluding notable items247 188 334 452 776 247 776 
Corporate and Other adjusted operating income (loss) available to common shareholders(312)282 (59)65 (36)(312)(36)
Adjusted operating income (loss) available to common shareholders excluding notable items(65)470 275 517 740 (65)740 
Less: Change in fair value of Apollo investment, net of tax
(239)372 (81)113 (19)(239)(19)
Adjusted operating income available to common shareholders excluding notables and AOG$174 $98 $356 $404 $759 $174 $759 













29


Non-GAAP Reconciliations
Unaudited (in millions, except percentages)
image432a.jpg
Quarterly TrendsYear-to-Date
1Q’202Q’203Q’204Q’201Q’2120202021
RECONCILIATION OF NET INVESTMENT INCOME TO NET INVESTMENT EARNINGS
GAAP net investment income$745 $1,336 $1,209 $1,595 $1,704 $745 $1,704 
Change in fair value of reinsurance assets
270 218 444 476 366 270 366 
Alternative gains (losses)(101)56 23 (80)69 (101)69 
ACRA noncontrolling interest
(72)(81)(196)(210)(198)(72)(198)
Apollo investment (gain) loss
297 (481)101 (142)25 297 25 
Held for trading amortization and other
12 (8)(51)(32)32 12 32 
Total adjustments to arrive at net investment earnings
406 (296)321 12 294 406 294 
Total net investment earnings
$1,151 $1,040 $1,530 $1,607 $1,998 $1,151 $1,998 
Retirement Services
$1,184 $1,075 $1,444 $1,584 $1,935 $1,184 $1,935 
Corporate and Other
(33)(35)86 23 63 (33)63 
Total net investment earnings
$1,151 $1,040 $1,530 $1,607 $1,998 $1,151 $1,998 
RECONCILIATION OF NET INVESTMENT INCOME RATE TO NET INVESTMENT EARNED RATE
GAAP net investment income rate
2.51 %4.22 %3.48 %4.39 %4.49 %2.51 %4.49 %
Change in fair value of reinsurance assets
0.90 %0.69 %1.28 %1.31 %0.97 %0.90 %0.97 %
Alternative gains (losses)(0.34)%0.18 %0.07 %(0.22)%0.18 %(0.34)%0.18 %
ACRA noncontrolling interest
(0.24)%(0.26)%(0.56)%(0.58)%(0.52)%(0.24)%(0.52)%
Apollo investment (gain) loss1.00 %(1.52)%0.29 %(0.38)%0.07 %1.00 %0.07 %
Held for trading amortization and other
0.04 %(0.02)%(0.15)%(0.09)%0.08 %0.04 %0.08 %
Total adjustments to arrive at net investment earned rate
1.36 %(0.93)%0.93 %0.04 %0.78 %1.36 %0.78 %
Consolidated net investment earned rate
3.87 %3.29 %4.41 %4.43 %5.27 %3.87 %5.27 %
Retirement Services
4.04 %3.44 %4.22 %4.43 %5.18 %4.04 %5.18 %
Corporate and Other
(8.14)%(8.91)%17.59 %4.38 %11.22 %(8.14)%11.22 %
Consolidated net investment earned rate
3.87 %3.29 %4.41 %4.43 %5.27 %3.87 %5.27 %
Retirement Services
$117,295 $124,943 $136,852 $143,162 $149,397 $117,295 $149,397 
Corporate and Other ex. Apollo investment
1,624 1,567 1,945 2,089 2,247 1,624 2,247 
Consolidated average net invested assets ex. Apollo investment
$118,919 $126,510 $138,797 $145,251 $151,644 $118,919 $151,644 







30


Non-GAAP Reconciliations
Unaudited (in millions, except percentages)
image432a.jpg
Quarterly TrendsYear-to-Date
1Q’202Q’203Q’204Q’201Q’2120202021
RECONCILIATION OF INTEREST SENSITIVE CONTRACT BENEFITS TO COST OF CREDITING
GAAP interest sensitive contract benefits
$(1,319)$2,076 $1,225 $1,909 $394 $(1,319)$394 
Interest credited other than deferred annuities and institutional products
63 75 73 101 97 63 97 
FIA option costs
266 271 284 280 279 266 279 
Product charges (strategy fees)
(32)(34)(34)(36)(38)(32)(38)
Reinsurance embedded derivative impacts
14 15 14 14 14 14 14 
Change in fair values of embedded derivatives – FIAs
1,504 (1,734)(779)(1,395)43 1,504 43 
Negative VOBA amortization
ACRA noncontrolling interest
38 (113)(151)(207)(128)38 (128)
Other changes in interest sensitive contract liabilities
(1)(1)(1)
Total adjustments to arrive at cost of crediting
1,859 (1,516)(585)(1,232)274 1,859 274 
Retirement Services cost of crediting
$540 $560 $640 $677 $668 $540 $668 
GAAP interest sensitive contract benefits
(4.50)%6.65 %3.58 %5.33 %1.05 %(4.50)%1.05 %
Interest credited other than deferred annuities and institutional products
0.21 %0.24 %0.21 %0.28 %0.26 %0.21 %0.26 %
FIA option costs
0.91 %0.86 %0.83 %0.78 %0.75 %0.91 %0.75 %
Product charges (strategy fees)
(0.11)%(0.11)%(0.10)%(0.10)%(0.10)%(0.11)%(0.10)%
Reinsurance embedded derivative impacts
0.05 %0.05 %0.04 %0.04 %0.04 %0.05 %0.04 %
Change in fair values of embedded derivatives – FIAs
5.13 %(5.55)%(2.28)%(3.90)%0.11 %5.13 %0.11 %
Negative VOBA amortization
0.02 %0.02 %0.01 %0.02 %0.01 %0.02 %0.01 %
ACRA noncontrolling interest
0.13 %(0.37)%(0.44)%(0.58)%(0.34)%0.13 %(0.34)%
Other changes in interest sensitive contract liabilities
— %— %0.02 %0.02 %0.01 %— %0.01 %
Total adjustments to arrive at cost of crediting
6.34 %(4.86)%(1.71)%(3.44)%0.74 %6.34 %0.74 %
Retirement Services cost of crediting
1.84 %1.79 %1.87 %1.89 %1.79 %1.84 %1.79 %
Retirement Services cost of crediting on deferred annuities
1.91 %1.94 %1.98 %1.94 %1.89 %1.91 %1.89 %
Retirement Services cost of crediting on institutional products
3.31 %2.87 %2.95 %3.08 %2.59 %3.31 %2.59 %
Retirement Services cost of crediting
1.84 %1.79 %1.87 %1.89 %1.79 %1.84 %1.79 %
Retirement Services average net invested assets
$117,295 $124,943 $136,852 $143,162 $149,397 $117,295 $149,397 
Average net account value on deferred annuities
88,119 92,814 102,144 103,990 104,310 88,119 104,310 
Average institutional net reserve liabilities
14,250 15,233 18,162 22,375 27,028 14,250 27,028 
31


Non-GAAP Reconciliations
Unaudited (in millions)
image432a.jpg
Quarterly TrendsYear-to-Date
1Q’202Q’203Q’204Q’201Q’2120202021
RECONCILIATION OF BENEFITS AND EXPENSES TO OTHER LIABILITY COSTS
GAAP benefits and expenses$(167)$3,317 $2,251 $7,157 $4,252 $(167)$4,252 
Premiums(1,140)(355)(112)(4,356)(3,011)(1,140)(3,011)
Product charges(140)(141)(144)(146)(150)(140)(150)
Other revenues(18)(13)(7)(14)(14)
Cost of crediting(259)(275)(342)(383)(375)(259)(375)
Change in fair value of embedded derivatives - FIA, net of offsets1,456 (1,445)(863)(1,409)(298)1,456 (298)
DAC, DSI and VOBA amortization related to investment gains and losses425 (323)(86)(111)139 425 139 
Rider reserves76 (46)(21)(19)21 76 21 
Policy and other operating expenses, excluding policy acquisition expenses(117)(145)(132)(139)(201)(117)(201)
AmerUs closed block fair value liability45 (100)(15)(34)93 45 93 
ACRA noncontrolling interest165 (241)(193)(258)(107)165 (107)
Other changes in benefits and expenses(4)(13)(10)(14)(7)(4)(7)
Total adjustments to arrive at other liability costs509 (3,102)(1,931)(6,876)(3,910)509 (3,910)
Other liability costs$342 $215 $320 $281 $342 $342 $342 
Retirement Services$342 $215 $320 $281 $342 $342 $342 
Corporate and Other— — — — — — — 
Consolidated other liability costs$342 $215 $320 $281 $342 $342 $342 
RECONCILIATION OF POLICY AND OTHER OPERATING EXPENSES TO OPERATING EXPENSES
Policy and other operating expenses$188 $218 $231 $218 $283 $188 $283 
Interest expense(20)(29)(34)(31)(32)(20)(32)
Policy acquisition expenses, net of deferrals(71)(73)(99)(79)(82)(71)(82)
Integration, restructuring and other non-operating expenses(4)(9)— (45)(4)(45)
Stock compensation expenses(10)— (1)— — (10)— 
ACRA noncontrolling interest(4)(19)(16)(19)(21)(4)(21)
Other changes in policy and other operating expenses— — (3)(5)— (5)
Total adjustments to arrive at operating expenses(109)(130)(153)(125)(185)(109)(185)
Operating expenses$79 $88 $78 $93 $98 $79 $98 
Retirement Services$68 $71 $63 $73 $78 $68 $78 
Corporate and Other11 17 15 20 20 11 20 
Consolidated operating expenses$79 $88 $78 $93 $98 $79 $98 








32


Non-GAAP Reconciliations
Unaudited (in millions)
image432a.jpg
December 31, 2020March 31, 2021
RECONCILIATION OF TOTAL INVESTMENTS INCLUDING RELATED PARTIES TO NET INVESTED ASSETS
Total investments, including related parties
$182,421 $185,951 
Derivative assets
(3,523)(3,677)
Cash and cash equivalents (including restricted cash)
8,442 6,973 
Accrued investment income
905 968 
Payables for collateral on derivatives
(3,203)(3,353)
Reinsurance funds withheld and modified coinsurance
(2,459)(572)
VIE and VOE assets, liabilities and noncontrolling interest
(136)(70)
Unrealized (gains) losses
(7,275)(3,685)
Ceded policy loans
(204)(199)
Net investment receivables (payables)
99 (402)
Allowance for credit losses
357 362 
Total adjustments to arrive at gross invested assets
(6,997)(3,655)
Gross invested assets
175,424 182,296 
ACRA noncontrolling interest
(25,234)(26,593)
Net invested assets
$150,190 $155,703 
RECONCILIATION OF INVESTMENT FUNDS INCLUDING RELATED PARTIES TO NET ALTERNATIVE INVESTMENTS
Investment funds, including related parties
$6,087 $6,865 
Equity securities165 217 
CLO and ABS equities included in trading securities
971 1,042 
Investment in Apollo(1,324)(1,281)
Investment funds within funds withheld at interest
1,155 1,522 
Royalties and other assets included in other investments
66 140 
Unrealized (gains) losses and other adjustments
(44)(24)
ACRA noncontrolling interest
(283)(477)
Total adjustments to arrive at net alternative investments
706 1,139 
Net alternative investments
$6,793 $8,004 
RECONCILIATION OF TOTAL LIABILITIES TO NET RESERVE LIABILITIES
Total liabilities
$182,631 $187,334 
Long-term debt
(1,976)(1,977)
Derivative liabilities
(298)(288)
Payables for collateral on derivatives(3,203)(3,353)
Funds withheld liability
(452)(422)
Other liabilities
(2,040)(2,436)
Reinsurance ceded receivables
(4,848)(4,690)
Policy loans ceded
(204)(199)
ACRA noncontrolling interest
(24,618)(25,625)
Other
(3)(5)
Total adjustments to arrive at net reserve liabilities
(37,642)(38,995)
Net reserve liabilities
$144,989 $148,339 
33