Business Wire | Aug 5, 2021 04:18PM EDT

American Equity Reports Second Quarter 2021 Results

Aug. 05, 2021

WEST DES MOINES, Iowa--(BUSINESS WIRE)--Aug. 05, 2021--American Equity Investment Life Holding Company (NYSE: AEL), a leading issuer of fixed index annuities (FIAs) today reported second quarter 2021 non-GAAP operating income1 available to common stockholders of $93.8 million, or $0.98 per diluted common share, compared to non-GAAP operating income1 available to common stockholders of $93.1 million, or $1.01 per diluted common share, for second quarter 2020.

The year-over-year increase in quarterly non-GAAP operating income1 available to common stockholders primarily reflected a decrease in the change in the liability for future policy benefits to be paid for lifetime income benefit riders (LIBR) offset by a decrease in investment spread and an increase in other operating costs and expenses.

Year-over-year, the change in liability for future policy benefits to be paid for LIBR decreased by $61 million. The positive difference between actual versus modeled expectations in the second quarter of 2021, primarily reflecting the level of equity index credits, reduced the increase in the liability for future policy benefits to be paid for LIBR by $29 million. By comparison, in the second quarter of 2020, actual versus modeled expectations increased the change in liability for future policy benefits to be paid for LIBR by $43 million.

Compared to the second quarter of 2020, amortization of deferred policy acquisition and sales inducement costs decreased $1 million. Actual versus modeled expectations in the second quarter of 2021, primarily reflecting the level of equity index credits, reduced amortization by $31 million. Amortization of deferred sales inducements and policy acquisition costs benefited by $28 million in the second quarter of 2020 from actual versus modeled expectations.

CONTINUED DEPLOYMENT INTO PRIVATE ASSETS AS PART OF RAMPING TO 30% ASSET ALLOCATION OVER TIME

American Equity's investment spread was 1.95% for the second quarter of 2021 compared to 2.00% for the first quarter of 2021 and 2.39% for the second quarter of 2020. On a sequential basis, the average yield on invested assets decreased by 7 basis points while the cost of money fell by 2 basis points. Adjusted investment spread excluding non-trendable items3 declined to 1.81% in the second quarter of 2021 from 1.87% in the first quarter of 2021.

Average yield on invested assets was 3.51% in the second quarter of 2021 compared to 3.58% in the first quarter of 2021. The decrease in investment yield was primarily driven by an increase in the average level of liquidity in the investment portfolios of the life insurance companies. The average adjusted yield on invested assets excluding non-trendable items3 was 3.41% in the second quarter of 2021 compared to 3.47% in the first quarter of 2021.

The aggregate cost of money for annuity liabilities of 1.56% in the second quarter of 2021 was down 2 basis points from 1.58% in the first quarter of 2021. The cost of money in the second quarter of 2021 was positively affected by 4 basis points of over-hedging of index-linked credits compared to 2 basis point of hedge gain in the first quarter of 2021.

Commenting on investment activities, Anant Bhalla, Chief Executive Officer, said: "For the first time in our company's history, in the second quarter, we started leveraging our asset management partnerships to invest in single-family rental homes and middle market loans consistent with ramping towards the AEL 2.0 asset allocation strategy. Year-to-date, we have purchased over $800 million of privately-sourced alpha-generating assets - solid initial steps towards our plan of adding between $1 billion to $2 billion in private assets this year growing to a pace of 5% or greater of the portfolio in each subsequent year to evolve into our new asset allocation of 30% or greater in private assets. In the second quarter, we purchased $1.7 billion of new assets at an expected return of approximately 4.15%, net of third-party investment expenses. This included $569 million in private assets added in the quarter."

Bhalla continued: "For any strategy migration, there are short-term impacts for longer-term gains. For American Equity, this has manifested itself in higher cash balances. The decrease in average yield on investment assets was primarily attributable to a 7-basis point reduction from interest foregone due to an increase in the average amount of cash held in the life insurance company portfolios in the quarter. Cash and equivalents averaged $10.0 billion in the second quarter of 2021 compared to $8.6 billion in the first quarter of 2021. At June 30, cash and equivalents in the life insurance company portfolios were $10 billion. While we expect to continue to ramp up private assets with strong positive net cash flows in 2022, we are also planning to deploy most of the cash balances above our target cash levels into traditional fixed income investments over the next six months."

FUNDS UNDER MANAGEMENT INCREASE 1.5% ON $1.2 BILLION OF SALES DRIVEN BY FIA

Policyholder funds under management at June 30, 2021 were $56.6 billion, an $817 million, or 1.5% increase from March 31, 2021. Second quarter gross sales were $1,180 million, representing an increase of 111% from the second quarter 2020 sales level. On a sequential basis, gross sales decreased 52% from the all-time record level set in the first quarter of 2021. Compared to the first quarter of 2021, gross sales of fixed index annuities at American Equity Life increased 36% while Eagle Life sales rose 24%.

Commenting on sales, Bhalla stated: "Our strategy of growing fixed index annuity sales is working in both the American Equity and Eagle Life channels. As previously shared in our first quarter earnings call, our plan to pivot from multi-year fixed rate annuities for the remainder of the year to our refreshed line-up of fixed index annuities is bearing results. Based on preliminary industry estimates, this is the third quarter in a row that our fixed index annuity market share has increased, reflecting the upgrades we have made to our Go-to-Market franchise over the past year."

AMERICAN EQUITY COMPLETES INITIAL 9.1 MILLION SHARE REPURCHASE

In July, American Equity completed the repurchase of 9.1 million shares that began in November of last year to fully offset the impact of dilution from shares issued to Brookfield Asset Management Inc. The total buyback included repurchase of 3 million shares in the second quarter for a total of $95.1 million. Remaining share repurchase authorization is $236 million.

CAUTION REGARDING FORWARD-LOOKING STATEMENTS

The forward-looking statements in this release, such as believe, evolve, expect, intend, may, plan, ramping towards, strategy, or similar words, as well as specific projections of future results, are based on assumptions and expectations that involve risks and uncertainties, including the "Risk Factors" the company describes in its U.S. Securities and Exchange Commission filings. The Company's future results could differ, and it has no obligation to correct or update any of these statements.

CONFERENCE CALL

American Equity will hold a conference call to discuss second quarter 2021 earnings on Friday, August 6, at 10:00 a.m. CT. The conference call will be webcast live on the Internet. Investors and interested parties who wish to listen to the call on the internet may do so at www.american-equity.com.

The call may also be accessed by telephone at 855-865-0606, passcode 5148835 (international callers, please dial 704-859-4382). An audio replay will be available shortly after the call on American Equity's website. An audio replay will also be available via telephone through August 13, 2021 at 855-859-2056, passcode 5148835 (international callers will need to dial 404-537-3406).

ABOUT AMERICAN EQUITY

American Equity Investment Life Holding Company, through its wholly-owned subsidiaries, is a leading issuer of fixed index annuities through independent agents, banks and broker-dealers. American Equity Investment Life Holding Company, a New York Stock Exchange listed company (NYSE: AEL), is headquartered in West Des Moines, Iowa. For more information, please visit www.american-equity.com.

1 Use of non-GAAP financial measures is discussed in this release in the tables that follow the text of the release.

Pertinent notable items consist of $340,895 impact related to actuarial assumption updates made in Q3 2020. The presentation of notable items is2 intended to help investors better understand our results and to evaluate and forecast those results. For more information, see page 6 of our June 30, 2021 financial supplement.

Non-trendable items are the impact of investment yield - additional3 prepayment income and cost of money effect of over (under) hedging as shown in our June 30, 2021 financial supplement on page 9, "Spread Results".

Consolidated Statements of Operations

Three Months Ended

June 30,

Six Months Ended

June 30,

2021

2020

2021

2020

Revenues:

Premiums and other considerations

$

14,595

$

11,032

$

27,808

$

18,696

Annuity product charges

63,759

63,438

123,841

122,987

Net investment income

499,320

543,704

996,510

1,117,022

Change in fair value of derivatives

500,880

327,662

897,185

(614,212

)

Net realized losses on investments

(3,114

)

(25,888

)

(7,697

)

(46,224

)

Loss on extinguishment of debt

-

-

-

(2,024

)

Total revenues

1,075,440

919,948

2,037,647

596,245

Benefits and expenses:

Insurance policy benefits and change in future policy benefits

15,828

13,331

32,252

23,403

Interest sensitive and index product benefits

812,981

240,992

1,289,576

641,211

Amortization of deferred sales inducements

(12,520

)

(75,178

)

110,455

(1,587

)

Change in fair value of embedded derivatives

273,713

1,126,935

(8,700

)

(123,126

)

Interest expense on notes payable

6,394

6,388

12,787

12,773

Interest expense on subordinated debentures

1,326

1,321

2,652

2,909

Amortization of deferred policy acquisition costs

(16,906

)

(119,889

)

186,917

813

Other operating costs and expenses

65,050

41,951

120,915

85,577

Total benefits and expenses

1,145,866

1,235,851

1,746,854

641,973

Income (loss) before income taxes

(70,426

)

(315,903

)

290,793

(45,728

)

Income tax expense (benefit)

(15,732

)

(68,474

)

62,803

(41,246

)

Net income (loss)

(54,694

)

(247,429

)

227,990

(4,482

)

Less: Preferred stock dividends

10,919

5,950

21,838

12,561

Net income (loss) available to common stockholders

$

(65,613

)

$

(253,379

)

$

206,152

$

(17,043

)

Earnings (loss) per common share

$

(0.69

)

$

(2.76

)

$

2.16

$

(0.19

)

Earnings (loss) per common share - assuming dilution

$

(0.69

)

$

(2.76

)

$

2.15

$

(0.19

)

Weighted average common shares outstanding (in thousands):

Earnings (loss) per common share

94,801

91,803

95,265

91,724

Earnings (loss) per common share - assuming dilution

95,379

92,027

95,795

92,024

NON-GAAP FINANCIAL MEASURES

In addition to net income (loss) available to common stockholders, we have consistently utilized non-GAAP operating income available to common stockholders and non-GAAP operating income available to common stockholders per common share - assuming dilution, non-GAAP financial measures commonly used in the life insurance industry, as economic measures to evaluate our financial performance. Non-GAAP operating income available to common stockholders equals net income (loss) available to common stockholders adjusted to eliminate the impact of items that fluctuate from quarter to quarter in a manner unrelated to core operations, and we believe measures excluding their impact are useful in analyzing operating trends. The most significant adjustments to arrive at non-GAAP operating income available to common stockholders eliminate the impact of fair value accounting for our fixed index annuity business. These adjustments are not economic in nature but rather impact the timing of reported results. We believe the combined presentation and evaluation of non-GAAP operating income available to common stockholders together with net income (loss) available to common stockholders provides information that may enhance an investor's understanding of our underlying results and profitability.

Consolidated Statements of Operations

Three Months Ended Six Months Ended June 30, June 30,

2021 2020 2021 2020

Revenues:

Premiums andother $ 14,595 $ 11,032 $ 27,808 $ 18,696 considerations

Annuity product 63,759 63,438 123,841 122,987 charges

Net investment 499,320 543,704 996,510 1,117,022 income

Change in fairvalue of 500,880 327,662 897,185 (614,212 )derivatives

Net realizedlosses on (3,114 ) (25,888 ) (7,697 ) (46,224 )investments

Loss onextinguishment - - - (2,024 )of debt

Total revenues 1,075,440 919,948 2,037,647 596,245



Benefits and expenses:

Insurance policybenefits and 15,828 13,331 32,252 23,403 change in futurepolicy benefits

Interestsensitive and 812,981 240,992 1,289,576 641,211 index productbenefits

Amortization ofdeferred sales (12,520 ) (75,178 ) 110,455 (1,587 )inducements

Change in fairvalue of 273,713 1,126,935 (8,700 ) (123,126 )embeddedderivatives

Interest expense 6,394 6,388 12,787 12,773 on notes payable

Interest expenseon subordinated 1,326 1,321 2,652 2,909 debentures

Amortization ofdeferred policy (16,906 ) (119,889 ) 186,917 813 acquisitioncosts

Other operatingcosts and 65,050 41,951 120,915 85,577 expenses

Total benefits 1,145,866 1,235,851 1,746,854 641,973 and expenses

Income (loss)before income (70,426 ) (315,903 ) 290,793 (45,728 )taxes

Income taxexpense (15,732 ) (68,474 ) 62,803 (41,246 )(benefit)

Net income (54,694 ) (247,429 ) 227,990 (4,482 )(loss)

Less: Preferred 10,919 5,950 21,838 12,561 stock dividends

Net income(loss) available $ (65,613 ) $ (253,379 ) $ 206,152 $ (17,043 )to commonstockholders



Earnings (loss) $ (0.69 ) $ (2.76 ) $ 2.16 $ (0.19 )per common share

Earnings (loss)per common share $ (0.69 ) $ (2.76 ) $ 2.15 $ (0.19 )- assumingdilution



Weighted averagecommon shares outstanding (inthousands):

Earnings (loss) 94,801 91,803 95,265 91,724 per common share

Earnings (loss)per common share 95,379 92,027 95,795 92,024 - assumingdilution

NON-GAAP FINANCIAL MEASURES

In addition to net income (loss) available to common stockholders, we have consistently utilized non-GAAP operating income available to common stockholders and non-GAAP operating income available to common stockholders per common share - assuming dilution, non-GAAP financial measures commonly used in the life insurance industry, as economic measures to evaluate our financial performance. Non-GAAP operating income available to common stockholders equals net income (loss) available to common stockholders adjusted to eliminate the impact of items that fluctuate from quarter to quarter in a manner unrelated to core operations, and we believe measures excluding their impact are useful in analyzing operating trends. The most significant adjustments to arrive at non-GAAP operating income available to common stockholders eliminate the impact of fair value accounting for our fixed index annuity business. These adjustments are not economic in nature but rather impact the timing of reported results. We believe the combined presentation and evaluation of non-GAAP operating income available to common stockholders together with net income (loss) available to common stockholders provides information that may enhance an investor's understanding of our underlying results and profitability.

Reconciliation from Net Income (Loss) Available to Common Stockholders toNon-GAAP Operating Income Available to Common Stockholders and Non-GAAPOperating Income Available to Common Stockholders, Excluding Notable Items

Three Months Ended Six Months Ended June 30, June 30,

2021 2020 2021 2020

Net income (loss)available to common $ (65,613 ) $ (253,379 ) $ 206,152 $ (17,043 )stockholders

Adjustments to arriveat non-GAAP operatingincome available to common stockholders:(a)

Net realized gains/losses on financial 2,912 18,492 6,428 34,841 assets, includingcredit losses

Change in fair value ofderivatives and 200,767 423,590 (96,867 ) 303,136 embedded derivatives -fixed index annuities

Change in fair value ofderivatives - interest - - - (848 )rate caps and swap

Income taxes (44,278 ) (95,599 ) 19,516 (72,897 )

Non-GAAP operatingincome available to 93,788 93,104 135,229 247,189 common stockholders

Impact of notable items - - - (30,778 )(b)

Non-GAAP operatingincome available to $ 93,788 $ 93,104 $ 135,229 $ 216,411 common stockholders,excluding notable items



Per common share - assuming dilution:

Net income (loss)available to common $ (0.69 ) $ (2.76 ) $ 2.15 $ (0.19 )stockholders

Adjustments to arriveat non-GAAP operating income available tocommon stockholders:

Anti-dilutive effect of - 0.01 - - net loss

Net realized gains/losses on financial 0.03 0.20 0.07 0.38 assets, includingcredit losses

Change in fair value ofderivatives and 2.10 4.60 (1.01 ) 3.30 embedded derivatives -fixed index annuities

Change in fair value ofderivatives - interest - - - (0.01 )rate caps and swap

Income taxes (0.46 ) (1.04 ) 0.20 (0.79 )

Non-GAAP operatingincome available to 0.98 1.01 1.41 2.69 common stockholders

Impact of notable items - - - (0.33 )

Non-GAAP operatingincome available to $ 0.98 $ 1.01 $ 1.41 $ 2.36 common stockholders,excluding notable items

Notable Items

Three Months Ended June 30,

Six Months Ended June 30,

2021

2020

2021

2020

Notable items impacting non-GAAP operating income available to common stockholders:

Tax benefit related to the CARES Act

$

-

$

-

$

-

$

(30,778

)

Total notable items (b)

$

-

$

-

$

-

$

(30,778

)

Notable Items

Three Months Six Months Ended Ended June 30, June 30,

2021 2020 2021 2020

Notable items impacting non-GAAP operating income available to common stockholders:

Tax benefit related to the CARES Act $ - $ - $ - $ (30,778 )

Total notable items (b) $ - $ - $ - $ (30,778 )

(a)Adjustments to net income (loss) available to common stockholders to arrive at non-GAAP operating income available to common stockholders are presented net of related adjustments to amortization of deferred sales inducements and deferred policy acquisition costs and accretion of lifetime income benefit rider (LIBR) reserves where applicable.

(b)Notable items reflect the after-tax impact to non-GAAP operating income available to common stockholders for certain items that do not reflect the company's expected ongoing operations. Notable items include the impact from actuarial assumption updates, certain initial uncapitalized costs to establish the AEL 2.0 strategy, and initial non-deferred impacts related to reinsurance transactions. The presentation of notable items is intended to help investors better understand our results and to evaluate and forecast those results.

Adjustments to net income (loss) available to common stockholders to arrive at non-GAAP operating income available to common stockholders are(a) presented net of related adjustments to amortization of deferred sales inducements and deferred policy acquisition costs and accretion of lifetime income benefit rider (LIBR) reserves where applicable.

Notable items reflect the after-tax impact to non-GAAP operating income available to common stockholders for certain items that do not reflect the company's expected ongoing operations. Notable items include the impact from actuarial assumption updates, certain initial uncapitalized costs to(b) establish the AEL 2.0 strategy, and initial non-deferred impacts related to reinsurance transactions. The presentation of notable items is intended to help investors better understand our results and to evaluate and forecast those results.

Book Value per Common Share

Q2 2021

Total stockholders' equity

$

6,295,735

Equity available to preferred stockholders (a)

(700,000

)

Total common stockholders' equity (b)

5,595,735

Accumulated other comprehensive income

(2,023,911

)

Total common stockholders' equity excluding AOCI (b)

3,571,824

Net impact of fair value accounting for derivatives and embedded derivatives

(242,423

)

Total common stockholders' equity excluding AOCI and the net impact of fair value accounting for derivatives and embedded derivatives (b)

$

3,329,401

Common shares outstanding

92,553,825

Book Value per Common Share: (c)

Book value per common share

$

60.46

Book value per common share excluding AOCI (b)

$

38.59

Book value per common share excluding AOCI and the net impact of fair value accounting for derivatives and embedded derivatives (b)

$

35.97

Book Value per Common Share

Q2 2021

Total stockholders' equity $ 6,295,735

Equity available to preferred stockholders (a) (700,000 )

Total common stockholders' equity (b) 5,595,735

Accumulated other comprehensive income (2,023,911 )

Total common stockholders' equity excluding AOCI (b) 3,571,824

Net impact of fair value accounting for derivatives and (242,423 )embedded derivatives

Total common stockholders' equity excluding AOCI and the netimpact of fair value accounting for derivatives and embedded $ 3,329,401 derivatives (b)



Common shares outstanding 92,553,825



Book Value per Common Share: (c)

Book value per common share $ 60.46

Book value per common share excluding AOCI (b) $ 38.59

Book value per common share excluding AOCI and the net impactof fair value accounting for derivatives and embedded $ 35.97 derivatives (b)

(a)Equity available to preferred stockholders is equal to the redemption value of outstanding preferred stock plus share dividends declared but not yet issued.

(b)Total common stockholders' equity, total common stockholders' equity excluding AOCI and total common stockholders' equity excluding AOCI and the net impact of fair value accounting for derivatives and embedded derivatives, non-GAAP financial measures, exclude equity available to preferred stockholders. Total common stockholders' equity and book value per common share excluding AOCI, non-GAAP financial measures, are based on common stockholders' equity excluding the effect of AOCI. Since AOCI fluctuates from quarter to quarter due to unrealized changes in the fair value of available for sale securities, we believe these non-GAAP financial measures provide useful supplemental information. Total common stockholders' equity and book value per common share excluding AOCI and the net impact of fair value accounting for derivatives and embedded derivatives, non-GAAP financial measures, are based on common stockholders' equity excluding AOCI and the net impact of fair value accounting for derivatives and embedded derivatives. Since the net impact of fair value accounting for our derivatives and embedded derivatives fluctuates from quarter to quarter and the most significant impacts relate to fair value accounting for our fixed index annuity business and are not economic in nature but rather impact the timing of reported results, we believe these non-GAAP financial measures provide useful supplemental information.

(c)Book value per common share including and excluding AOCI and book value per common share excluding AOCI and the net impact of fair value accounting for derivatives and embedded derivatives are calculated as total common stockholders' equity, total common stockholders' equity excluding AOCI and total common stockholders' equity excluding AOCI and the net impact of fair value accounting for derivatives and embedded derivatives divided by the total number of shares of common stock outstanding.

Equity available to preferred stockholders is equal to the redemption(a) value of outstanding preferred stock plus share dividends declared but not yet issued.

Total common stockholders' equity, total common stockholders' equity excluding AOCI and total common stockholders' equity excluding AOCI and the net impact of fair value accounting for derivatives and embedded derivatives, non-GAAP financial measures, exclude equity available to preferred stockholders. Total common stockholders' equity and book value per common share excluding AOCI, non-GAAP financial measures, are based on common stockholders' equity excluding the effect of AOCI. Since AOCI fluctuates from quarter to quarter due to unrealized changes in the fair value of available for sale securities, we believe these non-GAAP financial measures provide useful supplemental information. Total common(b) stockholders' equity and book value per common share excluding AOCI and the net impact of fair value accounting for derivatives and embedded derivatives, non-GAAP financial measures, are based on common stockholders' equity excluding AOCI and the net impact of fair value accounting for derivatives and embedded derivatives. Since the net impact of fair value accounting for our derivatives and embedded derivatives fluctuates from quarter to quarter and the most significant impacts relate to fair value accounting for our fixed index annuity business and are not economic in nature but rather impact the timing of reported results, we believe these non-GAAP financial measures provide useful supplemental information.

Book value per common share including and excluding AOCI and book value per common share excluding AOCI and the net impact of fair value accounting for derivatives and embedded derivatives are calculated as total common stockholders' equity, total common stockholders' equity(c) excluding AOCI and total common stockholders' equity excluding AOCI and the net impact of fair value accounting for derivatives and embedded derivatives divided by the total number of shares of common stock outstanding.

NON-GAAP FINANCIAL MEASURES

Average Common Stockholders' Equity and Return on Average Common Stockholders' Equity

Return on average common stockholders' equity measures how efficiently we generate profits from the resources provided by our net assets. Return on average common stockholders' equity is calculated by dividing net income available to common stockholders, for the trailing twelve months, by average equity available to common stockholders. Non-GAAP operating return on average common stockholders' equity excluding average accumulated other comprehensive income (AOCI) is calculated by dividing non-GAAP operating income (loss) available to common stockholders, for the trailing twelve months, by average common stockholders' equity excluding average AOCI. We exclude AOCI because AOCI fluctuates from quarter to quarter due to unrealized changes in the fair value of available for sale investments.

Twelve Months Ended

June 30, 2021

Average Common Stockholders' Equity Excluding Average AOCI

Average total stockholders' equity

$

5,607,712

Average equity available to preferred stockholders

(700,000

)

Average equity available to common stockholders

4,907,712

Average AOCI

(1,800,690

)

Average common stockholders' equity excluding average AOCI

3,107,022

Impact of notable items on average common stockholders' equity excluding average AOCI

170,448

Average common stockholders' equity excluding average AOCI and notables

$

3,277,470

Net income available to common stockholders

$

861,140

Adjustments to arrive at non-GAAP operating loss available to common stockholders: (a)

Net realized gains/losses on financial assets, including credit losses

30,942

Change in fair value of derivatives and embedded derivatives - fixed index annuities

(1,183,160

)

Income taxes

248,221

Non-GAAP operating loss available to common stockholders

(42,857

)

Impact of notable items (b)

340,895

Non-GAAP operating income available to common stockholders, excluding notable items

$

298,038

Return on Average Common Stockholders' Equity

Net income available to common stockholders

17.5

%

Return on Average Common Stockholders' Equity Excluding Average AOCI

Non-GAAP operating loss available to common stockholders

(1.4

)%

Non-GAAP operating income available to common stockholders, excluding notable items

9.1

%

NON-GAAP FINANCIAL MEASURES



Average Common Stockholders' Equity and Return on Average Common Stockholders'Equity

Return on average common stockholders' equity measures how efficiently wegenerate profits from the resources provided by our net assets. Return onaverage common stockholders' equity is calculated by dividing net incomeavailable to common stockholders, for the trailing twelve months, by averageequity available to common stockholders. Non-GAAP operating return on averagecommon stockholders' equity excluding average accumulated other comprehensiveincome (AOCI) is calculated by dividing non-GAAP operating income (loss)available to common stockholders, for the trailing twelve months, by averagecommon stockholders' equity excluding average AOCI. We exclude AOCI becauseAOCI fluctuates from quarter to quarter due to unrealized changes in the fairvalue of available for sale investments.

Twelve Months Ended

June 30, 2021

Average Common Stockholders' Equity Excluding Average AOCI

Average total stockholders' equity $ 5,607,712

Average equity available to preferred stockholders (700,000 )

Average equity available to common stockholders 4,907,712

Average AOCI (1,800,690 )

Average common stockholders' equity excluding average 3,107,022 AOCI

Impact of notable items on average common stockholders' 170,448 equity excluding average AOCI

Average common stockholders' equity excluding average $ 3,277,470 AOCI and notables



Net income available to common stockholders $ 861,140

Adjustments to arrive at non-GAAP operating loss available to common stockholders: (a)

Net realized gains/losses on financial assets, 30,942 including credit losses

Change in fair value of derivatives and embedded (1,183,160 )derivatives - fixed index annuities

Income taxes 248,221

Non-GAAP operating loss available to common (42,857 )stockholders

Impact of notable items (b) 340,895

Non-GAAP operating income available to common $ 298,038 stockholders, excluding notable items



Return on Average Common Stockholders' Equity

Net income available to common stockholders 17.5 %



Return on Average Common Stockholders' Equity Excluding Average AOCI

Non-GAAP operating loss available to common (1.4 )%stockholders

Non-GAAP operating income available to common 9.1 %stockholders, excluding notable items

Notable Items

Twelve Months Ended

June 30, 2021

Notable items impacting Non-GAAP operating loss available to common stockholders:

Impact of actuarial assumption updates

$

340,895

Total notable items (b)

$

340,895

Notable Items

Twelve Months Ended

June 30, 2021

Notable items impacting Non-GAAP operating loss available to common stockholders:

Impact of actuarial assumption updates $ 340,895

Total notable items (b) $ 340,895

(a)Adjustments to net income available to common stockholders to arrive at non-GAAP operating loss available to common stockholders are presented net of related adjustments to amortization of deferred sales inducements (DSI) and deferred policy acquisition costs (DAC) and accretion of lifetime income benefit rider (LIBR) reserves where applicable.

(b)Notable items reflect the after-tax impact to non-GAAP operating loss available to common stockholders for certain items that do not reflect the company's expected ongoing operations. Notable items include the impact from actuarial assumption updates, certain initial uncapitalized costs to establish the AEL 2.0 strategy, and initial non-deferred impacts related to reinsurance transactions. The presentation of notable items is intended to help investors better understand our results and to evaluate and forecast those results.

View source version on businesswire.com: https://www.businesswire.com/news/home/20210805006027/en/

CONTACT: Steven D. Schwartz, Vice President-Investor Relations (515) 273-3763, sschwartz@american-equity.com