XML 37 R22.htm IDEA: XBRL DOCUMENT v3.22.2
Business Combinations and Asset Acquisitions (Tables)
6 Months Ended
Jun. 30, 2022
Business Combination and Asset Acquisition [Abstract]  
Schedule of Business Acquisitions, by Acquisition
(In millions, except exchange ratio and share price data)Consideration
AHL common shares purchased138 
Exchange ratio1.149
Shares of common stock issued in exchange158 
AGM Class A shares closing price$72.43 
Total merger consideration at closing$11,455 
Fair value of estimated RSUs, options and warrants assumed and other equity consideration699 
Effective settlement of pre-existing relationships896 
Total merger consideration13,050 
Fair value of AHL common shares previously held by Apollo and other adjustments4,554 
Total AHL equity value held by AGM17,604 
Fair value of preferred stock2,666 
Noncontrolling interest2,276 
Total AHL equity value$22,546 
The following represents the calculation of goodwill and fair value amounts recognized:

(In millions)Fair value and goodwill calculation
Merger consideration$13,050 
Fair value of AHL common shares previously held by Apollo and other adjustments4,554 
Total AHL equity value held by AGM17,604 
Assets
Investments$175,987 
Cash and cash equivalents9,479 
Restricted cash796 
Investment in related parties33,786 
Reinsurance recoverable4,977 
VOBA4,547 
Other assets5,754 
Assets of consolidated variable interest entities3,635 
Estimated fair value of total assets acquired by AGM238,961 
Liabilities
Interest sensitive contract liabilities160,205 
Future policy benefits47,120 
Debt3,295 
Payables for collateral on derivatives and securities to repurchase7,044 
Other liabilities2,443 
Liabilities of consolidated variable interest entities461 
Estimated fair value of total liabilities assumed by AGM220,568 
Identifiable net assets18,393 
Less: Fair value of preferred stock2,666 
Less: Fair value of noncontrolling interests2,276 
Estimated fair value of net assets acquired by AGM, excluding goodwill13,451 
Goodwill attributable to AHL$4,153 
Finite-Lived and Indefinite-Lived Intangible Assets Acquired as Part of Business Combination
The fair value and weighted average estimated useful life of identifiable intangible assets consists of the following:

Fair value
(in millions)
Weighted average useful life
(in years)
VOBA$4,547 7
Distribution channels1,870 18
Trade name160 20
Insurance licenses26 Indefinite
Total$6,603