Upgrade to SI Premium - Free Trial

AIG Reports Third Quarter 2021 Financial Results

November 4, 2021 4:16 PM

THIRD QUARTER NOTEWORTHY ITEMS

* Refers to financial measure not calculated in accordance with generally accepted accounting principles (non-GAAP); definitions of non-GAAP measures and reconciliations to their closest GAAP measures can be found in this news release under the heading Comment on Regulation G and Non-GAAP Financial Measures.

NEW YORK--(BUSINESS WIRE)-- American International Group, Inc. (NYSE: AIG) today reported financial results for the third quarter ended September 30, 2021.

AIG President and CEO Peter Zaffino said: “We continue to build momentum and execute on our strategic priorities as evidenced by another quarter of outstanding financial results, as well as significant progress on AIG 200 and the separation of Life and Retirement from AIG. Against the backdrop of a very active CAT season and the ongoing global pandemic, AIG colleagues demonstrated continued resilience and are performing at a high level delivering value to our stakeholders and excellence in all that we do.

“General Insurance delivered very strong results demonstrating the underwriting discipline now embedded in our culture and the benefits of our volatility reduction efforts through a well-articulated risk appetite and reinsurance program that performed well. Net premiums written grew by 11%, driven by Commercial Lines growth of 17%, which was balanced between 18% growth in North America and 15% growth in International reflecting improved retention, outstanding levels of new business, and a continued strong rate environment. We also reported another quarter of impressive underwriting profitability, with a combined ratio of 99.7 inclusive of catastrophe losses, and 90.5, as adjusted, which represents a 2.8 point improvement from the accident year combined ratio, as adjusted, in the third quarter of 2020.

“Life and Retirement was once again a solid contributor to profitability delivering adjusted pre-tax income of $877 million and a return on adjusted segment common equity of 12.2%.

“In the third quarter we repurchased $1.1 billion of common stock, redeemed $1.5 billion of debt and ended the quarter with $5.3 billion of liquidity, all demonstrating the strength of our balance sheet and exceptional financial flexibility as we execute against our capital management strategy.

“AIG’s performance in the third quarter and through the first nine months of the year validates the strategy we have been executing on over the last few years. We have vastly improved the quality of our portfolio by delivering superior risk solutions, we continue to embed operational excellence across the organization, and we recently reached a significant milestone toward making Life and Retirement a standalone company by closing on the sale of a 9.9% equity stake to Blackstone. AIG is well on its way to becoming a top performing company that delivers sustainable profitable growth over the long-term.”

For the third quarter of 2021, net income attributable to AIG common shareholders was $1.7 billion, or $1.92 per diluted common share, compared to net income of $281 million, or $0.32 per diluted common share, in the prior year quarter. The increase was primarily due to net realized gains in the current quarter compared to net realized losses in the prior year quarter and overall strong General Insurance underwriting results, including lower CATs. These pre-tax increases were partially offset by Life and Retirement, which had higher DAC amortization principally due to the impact of the annual assumption review which was partially offset by the gain from the sale of our retail mutual fund business and higher income tax expense primarily due to higher income from operations.

AATI was $837 million, or $0.97 per diluted common share, for the third quarter of 2021 compared to $708 million, or $0.81 per diluted common share, in the prior year quarter. The increase was primarily due to strong General Insurance underwriting results, including lower CATs, partially offset by lower APTI from Life and Retirement.

Total consolidated net investment income for the third quarter of 2021 was $3.7 billion, down 2% from $3.8 billion in the prior year quarter primarily due to lower returns from fair value option equity and fixed income securities, partially offset by strong alternative investment income from private equity. Total net investment income on an APTI basis* was $3.3 billion, an increase of $78 million compared to the prior year quarter reflecting higher private equity income.

Book value per common share was $77.03 as of September 30, 2021, an increase of 0.7% from December 31, 2020 and 0.4% from June 30, 2021. Adjusted book value per common share was $61.80, an increase of 8.4% from December 31, 2020 and 2.9% from June 30, 2021 reflecting growth in retained earnings from net income in excess of dividends and share repurchases. Adjusted tangible book value per share was $55.89, an increase of 9.2% from December 31, 2020 and 3.0% from June 30, 2021.

As of September 30, 2021, AIG Parent liquidity was approximately $5.3 billion. AIG repurchased approximately 20 million shares of AIG common stock during the third quarter for an aggregate purchase price of $1.1 billion. Additionally, in the third quarter of 2021 AIG redeemed $1.5 billion aggregate principal amount of 4.875% Notes Due 2022 and repurchased, through cash tender offers, and canceled certain notes and debentures issued or guaranteed by AIG. AIG’s total debt and preferred stock to total capital leverage at September 30, 2021 was 26.1%, down from 27.0% at June 30, 2021.

Today, the AIG Board of Directors declared a quarterly cash dividend of $0.32 per share on AIG common stock (NYSE: AIG). The dividend is payable on December 30, 2021 to stockholders of record at the close of business on December 16, 2021.

The AIG Board of Directors also declared a quarterly cash dividend of $365.625 per share on AIG Series A 5.85% Non-Cumulative Perpetual Preferred Stock, with a liquidation preference of $25,000 per share, which is represented by depositary shares (NYSE: AIG PRA), each representing a 1/1,000th interest in a share of preferred stock. Holders of depositary shares will receive $0.365625 per depositary share. The dividend is payable on December 15, 2021 to holders of record at the close of business on November 30, 2021.

FINANCIAL SUMMARY

Three Months Ended

September 30,

($ in millions, except per common share amounts)

2020

2021

Net income attributable to AIG common shareholders

$

281

$

1,660

Net income per diluted share attributable to

AIG common shareholders

$

0.32

$

1.92

Adjusted pre-tax income (loss)

$

916

$

1,126

General Insurance

416

811

Life and Retirement

1,008

877

Other Operations

(508)

(562)

Net investment income

$

3,800

$

3,715

Net investment income, APTI basis

3,198

3,276

Adjusted after-tax income attributable to AIG common

shareholders

$

708

$

837

Adjusted after-tax income per diluted share attributable

to AIG common shareholders

$

0.81

$

0.97

Weighted average common shares outstanding - diluted (in millions)

873.1

864.0

Return on common equity

1.8

%

10.2

%

Adjusted return on common equity

5.8

%

6.5

%

Book value per common share

$

73.86

$

77.03

Adjusted book value per common share

$

56.78

$

61.80

Common shares outstanding (in millions)

861.4

835.8

All comparisons are against the third quarter of 2020, unless otherwise indicated. Refer to the AIG Third Quarter 2021 Financial Supplement, which is posted on AIG's website in the Investors section, for further information.

GENERAL INSURANCE

Three Months Ended September 30,

($ in millions)

2020

2021

Change

Gross premiums written

$

8,251

$

9,305

13

%

Net premiums written

$

5,924

$

6,590

11

%

North America

2,571

3,005

17

North America Commercial Lines

2,186

2,576

18

North America Personal Insurance

385

429

11

International

3,353

3,585

7

International Commercial Lines

1,795

2,071

15

International Personal Insurance

1,558

1,514

(3)

Underwriting income (loss)

$

(423)

$

20

NM

%

North America

(370)

(166)

55

North America Commercial Lines

(153)

(503)

(229)

North America Personal Insurance

(217)

337

NM

International

(53)

186

NM

International Commercial Lines

(148)

(94)

36

International Personal Insurance

95

280

195

Net investment income, APTI basis

$

839

$

791

(6)

%

Adjusted pre-tax income

$

416

$

811

95

%

Return on adjusted segment common equity

3.1

%

7.9

%

4.8

pts

Underwriting ratios:

North America Combined Ratio (CR)

114.8

105.7

(9.1)

pts

North America Commercial Lines CR

107.0

120.0

13.0

North America Personal Insurance CR

170.5

14.9

(155.6)

International CR

101.7

94.7

(7.0)

International Commercial Lines CR

108.4

104.8

(3.6)

International Personal Insurance CR

94.0

82.2

(11.8)

General Insurance (GI) CR

107.2

99.7

(7.5)

GI Loss ratio

74.6

68.4

(6.2)

pts

Less: impact on loss ratio

Catastrophe losses and reinstatement premiums

(13.5)

(9.7)

3.8

Prior year development

(0.4)

0.5

0.9

GI Accident year loss ratio, as adjusted

60.7

59.2

(1.5)

GI Expense ratio

32.6

31.3

(1.3)

GI Accident year combined ratio, as adjusted (AYCR)

93.3

90.5

(2.8)

Accident year combined ratio, as adjusted (AYCR):

North America AYCR

97.2

91.5

(5.7)

pts

North America Commercial Lines AYCR

94.2

90.5

(3.7)

North America Personal Insurance AYCR

118.6

98.4

(20.2)

International AYCR

90.5

89.6

(0.9)

International Commercial Lines AYCR

88.9

86.8

(2.1)

International Personal Insurance AYCR

92.2

93.0

0.8

General Insurance

LIFE AND RETIREMENT

Three Months Ended

September 30,

($ in millions, except as indicated)

2020

2021

Change

Adjusted pre-tax income (loss)

$

1,008

$

877

(13)

%

Individual Retirement

532

292

(45)

Group Retirement

338

316

(7)

Life Insurance

32

134

319

Institutional Markets

106

135

27

Premiums and fees

$

1,434

$

1,756

22

%

Individual Retirement

256

311

21

Group Retirement

120

142

18

Life Insurance

736

757

3

Institutional Markets

322

546

70

Premiums and deposits

$

6,998

$

7,234

3

%

Individual Retirement

2,702

3,257

21

Group Retirement

1,772

1,831

3

Life Insurance

1,076

1,152

7

Institutional Markets

1,448

994

(31)

Net flows

$

(1,726)

$

(919)

47

%

Individual Retirement*

(769)

95

NM

Group Retirement

(957)

(1,014)

(6)

Net investment income, APTI basis

$

2,332

$

2,435

4

%

Return on adjusted segment common equity

15.5

%

12.2

%

(3.3)

pts

* Includes Retail Mutual Funds and in 2021, excludes $7.0 billion of funds (i) transferred related to the Touchstone sale or (ii) liquidated.

Life and Retirement

OTHER OPERATIONS

Three Months Ended

September 30,

($ in millions)

2020

2021

Change

Corporate and Other

$

(395)

$

(583)

(48)

%

Asset Management

27

213

NM

Adjusted pre-tax loss before consolidation and eliminations

(368)

(370)

(1)

Consolidation and eliminations

(140)

(192)

(37)

Adjusted pre-tax loss

$

(508)

$

(562)

(11)

%

Other Operations

LIFE AND RETIREMENT SEPARATION

CONFERENCE CALL

AIG will host a conference call tomorrow, Friday, November 5, 2021 at 8:30 a.m. ET to review these results. The call is open to the public and can be accessed via a live listen-only webcast in the Investors section of www.aig.com. A replay will be available after the call at the same location.

Additional supplementary financial data is available in the Investors section at www.aig.com.

Certain statements in this press release constitute “forward-looking statements” within the meaning of the Private Securities Litigation Reform Act of 1995. These statements include, but are not limited to, projections, goals and assumptions that are not historical facts, but instead represent only a belief regarding future events, many of which, by their nature, are inherently uncertain and outside AIG’s control. These statements, including projections, goals and assumptions are often preceded by, followed by or include words such as “will,” “believe,” “anticipate,” “expect,” “intend,” “plan,” “focused on achieving,” “view,” “target,” “goal” or “estimate.” These statements may relate to future actions, future performance or results of current and anticipated services or products, sales efforts, expense reduction efforts, the outcome of contingencies such as legal proceedings, anticipated organizational, business or regulatory changes, the effect of natural catastrophes, including COVID-19, macroeconomic events, anticipated dispositions, monetization and/or acquisitions of businesses or assets, the successful integration of acquired businesses, management succession and retention plans, exposure to risk, trends in operations and AIG’s financial results.

It is possible that AIG’s actual results and financial condition will differ, possibly materially, from the results and financial condition indicated in these statements, projections, goals and assumptions. Factors that could cause AIG’s actual results to differ, possibly materially include:

AIG is not under any obligation (and expressly disclaims any obligation) to update or alter any projections, goals, assumptions or other statements, whether written or oral, that may be made from time to time, whether as a result of new information, future events or otherwise.

COMMENT ON REGULATION G AND NON-GAAP FINANCIAL MEASURES

Throughout this press release, including the financial highlights, AIG presents its financial condition and results of operations in the way it believes will be most meaningful and representative of its business results. Some of the measurements AIG uses are “Non-GAAP financial measures” under Securities and Exchange Commission rules and regulations. GAAP is the acronym for generally accepted accounting principles in the United States. The non-GAAP financial measures AIG presents are listed below and may not be comparable to similarly-named measures reported by other companies. The reconciliations of such measures to the most comparable GAAP measures in accordance with Regulation G are included within the relevant tables attached to this news release or in the Third Quarter 2021 Financial Supplement available in the Investors section of AIG’s website, www.aig.com.

Book Value per Common Share, Excluding Accumulated Other Comprehensive Income (Loss) (AOCI) adjusted for the cumulative unrealized gains and losses related to Fortitude Re funds withheld assets and Deferred Tax Assets (DTA) (Adjusted Book Value per Common Share) is used to show the amount of AIG’s net worth on a per-common share basis after eliminating items that can fluctuate significantly from period to period including changes in fair value of AIG’s available for sale securities portfolio, foreign currency translation adjustments and U.S. tax attribute deferred tax assets. This measure also eliminates the asymmetrical impact resulting from changes in fair value of AIG’s available for sale securities portfolio wherein there is largely no offsetting impact for certain related insurance liabilities. In addition, AIG adjusts for the cumulative unrealized gains and losses related to Fortitude Re funds withheld assets held by AIG in support of Fortitude Re’s reinsurance obligations to AIG post deconsolidation of Fortitude Re (Fortitude Re funds withheld assets) since these fair value movements are economically transferred to Fortitude Re. AIG excludes deferred tax assets representing U.S. tax attributes related to net operating loss carryforwards and foreign tax credits as they have not yet been utilized. Amounts for interim periods are estimates based on projections of full-year attribute utilization. As net operating loss carryforwards and foreign tax credits are utilized, the portion of the DTA utilized is included in these book value per common share metrics. Adjusted Book Value per Common Share is derived by dividing Total AIG common shareholders’ equity, excluding AOCI adjusted for the cumulative unrealized gains and losses related to Fortitude Re funds withheld assets, and DTA (Adjusted Common Shareholders’ Equity), by total common shares outstanding.

Book Value per Common Share, Excluding Goodwill, Value of Business Acquired (VOBA), Value of Distribution Channel Acquired (VODA), Other Intangible Assets, AOCI adjusted for the cumulative unrealized gains and losses related to Fortitude Re funds withheld assets, and Deferred Tax Assets (DTA) (Adjusted Tangible Book Value per Common Share) is used to provide more accurate measure of the realizable value of shareholder on a per-common share basis. Adjusted Tangible Book Value per Common Share is derived by dividing Total AIG common shareholders’ equity, excluding intangible assets, AOCI adjusted for the cumulative unrealized gains and losses related to Fortitude Re funds withheld assets, and DTA (Adjusted Tangible Common Shareholders’ Equity), by total common shares outstanding.

AIG Return on Common Equity – Adjusted After-tax Income Excluding AOCI adjusted for the cumulative unrealized gains and losses related to Fortitude Re funds withheld assets and DTA (Adjusted Return on Common Equity) is used to show the rate of return on common shareholders’ equity. AIG believes this measure is useful to investors because it eliminates items that can fluctuate significantly from period to period, including changes in fair value of AIG’s available for sale securities portfolio, foreign currency translation adjustments and U.S. tax attribute deferred tax assets. This measure also eliminates the asymmetrical impact resulting from changes in fair value of AIG’s available for sale securities portfolio wherein there is largely no offsetting impact for certain related insurance liabilities. In addition, AIG adjusts for the cumulative unrealized gains and losses related to Fortitude Re funds withheld assets since these fair value movements are economically transferred to Fortitude Re. AIG excludes deferred tax assets representing U.S. tax attributes related to net operating loss carryforwards and foreign tax credits as they have not yet been utilized. Amounts for interim periods are estimates based on projections of full-year attribute utilization. As net operating loss carryforwards and foreign tax credits are utilized, the portion of the DTA utilized is included in Adjusted Return on Common Equity. Adjusted Return on Common Equity is derived by dividing actual or annualized adjusted after-tax income attributable to AIG common shareholders by average Adjusted Common Shareholders’ Equity.

General Insurance and Life and Retirement Adjusted Segment Common Equity is based on segment equity adjusted for the attribution of debt and preferred stock (Segment Common Equity) and is consistent with AIG’s Adjusted Common Shareholders’ Equity definition.

General Insurance and Life and Retirement Return on Adjusted Segment Common Equity – Adjusted After-tax Income (Return on Adjusted Segment Common Equity) is used to show the rate of return on Adjusted Segment Common Equity. Return on Adjusted Segment Common Equity is derived by dividing actual or annualized Adjusted After-tax Income by Average Adjusted Segment Common Equity.

Adjusted After-tax Income Attributable to General Insurance and Life and Retirement is derived by subtracting attributed interest expense, income tax expense and attributed dividends on preferred stock from APTI. Attributed debt and the related interest expense and dividends on preferred stock are calculated based on AIG’s internal allocation model. Tax expense or benefit is calculated based on an internal attribution methodology that considers among other things the taxing jurisdiction in which the segments conduct business, as well as the deductibility of expenses in those jurisdictions.

Adjusted Revenues exclude Net realized gains (losses), income from non-operating litigation settlements (included in Other income for GAAP purposes) and changes in fair value of securities used to hedge guaranteed living benefits (included in Net investment income for GAAP purposes). Adjusted revenues is a GAAP measure for AIG’s segments.

AIG uses the following operating performance measures because AIG believes they enhance the understanding of the underlying profitability of continuing operations and trends of AIG’s business segments. AIG believes they also allow for more meaningful comparisons with AIG’s insurance competitors. When AIG uses these measures, reconciliations to the most comparable GAAP measure are provided on a consolidated basis.

Adjusted Pre-tax Income (APTI) is derived by excluding the items set forth below from income from continuing operations before income tax. This definition is consistent across AIG’s segments. These items generally fall into one or more of the following broad categories: legacy matters having no relevance to AIG’s current businesses or operating performance; adjustments to enhance transparency to the underlying economics of transactions; and measures that AIG believes to be common to the industry. APTI is a GAAP measure for AIG’s segments. Excluded items include the following:

  • changes in fair value of securities used to hedge guaranteed living benefits;
  • changes in benefit reserves and deferred policy acquisition costs (DAC), value of business acquired (VOBA), and sales inducement assets (SIA) related to net realized gains and losses;
  • changes in the fair value of equity securities;
  • net investment income on Fortitude Re funds withheld assets;
  • following deconsolidation of Fortitude Re, net realized gains and losses on Fortitude Re funds withheld assets;
  • loss (gain) on extinguishment of debt;
  • all net realized gains and losses except earned income (periodic settlements and changes in settlement accruals) on derivative instruments used for non-qualifying (economic) hedging or for asset replication. Earned income on such economic hedges is reclassified from net realized gains and losses to specific APTI line items based on the economic risk being hedged (e.g. net investment income and interest credited to policyholder account balances);
  • income or loss from discontinued operations;
  • net loss reserve discount benefit (charge);
  • pension expense related to a one-time lump sum payment to former employees;
  • income and loss from divestitures;
  • non-operating litigation reserves and settlements;
  • restructuring and other costs related to initiatives designed to reduce operating expenses, improve efficiency and simplify AIG’s organization;
  • the portion of favorable or unfavorable prior year reserve development for which AIG has ceded the risk under retroactive reinsurance agreements and related changes in amortization of the deferred gain;
  • integration and transaction costs associated with acquiring or divesting businesses;
  • losses from the impairment of goodwill; and
  • non-recurring costs associated with the implementation of non-ordinary course legal or regulatory changes or changes to accounting principles.

Adjusted After-tax Income attributable to AIG common shareholders (AATI) is derived by excluding the tax effected APTI adjustments described above, dividends on preferred stock, and the following tax items from net income attributable to AIG:

and by excluding the net realized gains (losses) and other charges from noncontrolling interests.

See page 15 for the reconciliation of Net income attributable to AIG to Adjusted After-tax Income Attributable to AIG.

Ratios: AIG, along with most property and casualty insurance companies, uses the loss ratio, the expense ratio and the combined ratio as measures of underwriting performance. These ratios are relative measurements that describe, for every $100 of net premiums earned, the amount of losses and loss adjustment expenses (which for General Insurance excludes net loss reserve discount), and the amount of other underwriting expenses that would be incurred. A combined ratio of less than 100 indicates underwriting income and a combined ratio of over 100 indicates an underwriting loss. AIG’s ratios are calculated using the relevant segment information calculated under GAAP, and thus may not be comparable to similar ratios calculated for regulatory reporting purposes. The underwriting environment varies across countries and products, as does the degree of litigation activity, all of which affect such ratios. In addition, investment returns, local taxes, cost of capital, regulation, product type and competition can have an effect on pricing and consequently on profitability as reflected in underwriting income and associated ratios.

Accident year loss and Accident year combined ratios, as adjusted: both the accident year loss and accident year combined ratios, as adjusted, exclude catastrophe losses and related reinstatement premiums, prior year development, net of premium adjustments, and the impact of reserve discounting. Natural catastrophe losses are generally weather or seismic events having a net impact on AIG in excess of $10 million each and man-made catastrophe losses, such as terrorism and civil disorders that exceed the $10 million threshold. AIG believes that as adjusted ratios are meaningful measures of AIG’s underwriting results on an ongoing basis as they exclude catastrophes and the impact of reserve discounting which are outside of management’s control. AIG also excludes prior year development to provide transparency related to current accident year results.

Underwriting ratios are computed as follows:
a) Loss ratio = Loss and loss adjustment expenses incurred ÷ Net premiums earned (NPE)
b) Acquisition ratio = Total acquisition expenses ÷ NPE
c) General operating expense ratio = General operating expenses ÷ NPE
d) Expense ratio = Acquisition ratio + General operating expense ratio
e) Combined ratio = Loss ratio + Expense ratio
f) Catastrophe losses (CATs) and reinstatement premiums = [Loss and loss adjustment expenses incurred – (CATs)] ÷ [NPE +/(-) CYRIPs] – Loss ratio
g) Accident year loss ratio, as adjusted (AYLR) = [Loss and loss adjustment expenses incurred – CATs – PYD] ÷ [NPE +/(-) Reinstatement premiums related to current year catastrophes (CYRIPs) +/(-) RIPs related to prior year catastrophes (PYRIPs) + (Additional) returned premium related to PYD on loss sensitive business ((AP)RP) + Adjustment for ceded premiums under reinsurance contracts related to prior accident years]
h) Accident year combined ratio, as adjusted = AYLR + Expense ratio
i) Prior year development net of (additional) return premium related to PYD on loss sensitive business = [Loss and loss adjustment expenses incurred – CATs – PYD] ÷ [NPE +/(-) CYRIPs +/(-) PYRIPs + (AP)RP] – Loss ratio – CAT ratio

Premiums and deposits: includes direct and assumed amounts received and earned on traditional life insurance policies, group benefit policies and life‑contingent payout annuities, as well as deposits received on universal life, investment‑type annuity contracts, Federal Home Loan Bank (FHLB) funding agreements and mutual funds.

Results from discontinued operations are excluded from all of these measures.

American International Group, Inc. (AIG) is a leading global insurance organization. AIG member companies provide a wide range of property casualty insurance, life insurance, retirement solutions, and other financial services to customers in more than 80 countries and jurisdictions. These diverse offerings include products and services that help businesses and individuals protect their assets, manage risks and provide for retirement security. AIG common stock is listed on the New York Stock Exchange.

Additional information about AIG can be found at www.aig.com | YouTube: www.youtube.com/aig | Twitter: @AIGinsurance www.twitter.com/AIGinsurance | LinkedIn: www.linkedin.com/company/aig. These references with additional information about AIG have been provided as a convenience, and the information contained on such websites is not incorporated by reference into this press release.

AIG is the marketing name for the worldwide property-casualty, life and retirement, and general insurance operations of American International Group, Inc. For additional information, please visit our website at www.aig.com. All products and services are written or provided by subsidiaries or affiliates of American International Group, Inc. Products or services may not be available in all countries and jurisdictions, and coverage is subject to underwriting requirements and actual policy language. Non-insurance products and services may be provided by independent third parties. Certain property-casualty coverages may be provided by a surplus lines insurer. Surplus lines insurers do not generally participate in state guaranty funds, and insureds are therefore not protected by such funds.

American International Group, Inc.

Selected Financial Data and Non-GAAP Reconciliation

($ in millions, except per common share data)

Reconciliations of Adjusted Pre-tax and After-tax Income

Three Months Ended September 30,

2020

2021

Noncontrolling

Noncontrolling

Pre-tax

Tax Effect

Interests(d)

After-tax

Pre-tax

Tax Effect

Interests(d)

After-tax

Pre-tax income/net income, including noncontrolling

interests

$

368

$

74

$

-

$

299

$

2,176

$

439

$

-

$

1,737

Noncontrolling interests

-

-

(11)

(11)

-

-

(70)

(70)

Pre-tax income/net income attributable to AIG

368

74

(11)

288

2,176

439

(70)

1,667

Dividends on preferred stock

7

7

Net income attributable to AIG common shareholders

281

1,660

Adjustments:

Changes in uncertain tax positions and other tax adjustments(a)

-

7

-

(7)

-

35

-

(35)

Deferred income tax valuation allowance (releases) charges(b)

-

8

-

(8)

-

(45)

-

45

Changes in fair value of securities used to hedge guaranteed living benefits

(15)

(3)

-

(12)

(26)

(5)

-

(21)

Changes in benefit reserves and DAC, VOBA and

SIA related to net realized gains (losses)

(78)

(17)

-

(61)

(9)

(3)

-

(6)

Changes in the fair value of equity securities

(119)

(25)

-

(94)

45

7

-

38

(Gain) loss on extinguishment of debt

(2)

(1)

-

(1)

51

10

-

41

Net investment income on Fortitude Re funds withheld assets

(458)

(96)

-

(362)

(495)

(103)

-

(392)

Net realized gains on Fortitude Re funds withheld assets

(32)

(7)

-

(25)

(190)

(40)

-

(150)

Net realized losses on Fortitude Re funds withheld

embedded derivative

656

137

-

519

209

44

-

165

Net realized (gains) losses(c)

512

89

-

423

(652)

(132)

-

(520)

Income from discontinued operations

-

-

-

(5)

-

-

-

-

(Income) loss from divestitures

24

14

-

10

(102)

(22)

-

(80)

Non-operating litigation reserves and settlements

1

-

-

1

3

-

-

3

Favorable prior year development and related

amortization changes ceded under retroactive reinsurance agreements

(30)

(6)

-

(24)

(115)

(23)

-

(92)

Net loss reserve discount (benefit) charge

(31)

(6)

-

(25)

72

15

-

57

Pension expense related to a one-time lump sum payment

to former employees

-

-

-

-

27

6

-

21

Integration and transaction costs associated with acquiring or

divesting businesses

1

1

-

-

11

3

-

8

Restructuring and other costs

100

21

-

79

104

22

-

82

Non-recurring costs related to regulatory or accounting changes

19

4

-

15

17

4

-

13

Noncontrolling interests primarily related to net realized

gains (losses) of Fortitude Holdings' standalone results(d)

-

-

4

4

-

-

-

-

Adjusted pre-tax income/Adjusted after-tax income attributable

to AIG common shareholders

$

916

$

194

$

(7)

$

708

$

1,126

$

212

$

(70)

$

837

American International Group, Inc.

Selected Financial Data and Non-GAAP Reconciliation (continued)

($ in millions, except per common share data)

Reconciliations of Adjusted Pre-tax and After-tax Income (continued)

Nine Months Ended September 30,

2020

2021

Noncontrolling

Noncontrolling

Pre-tax

Tax Effect

Interests(d)

After-tax

Pre-tax

Tax Effect

Interests(d)

After-tax

Pre-tax income (loss)/net income (loss), including noncontrolling

interests

$

(6,735)

$

(918)

$

-

$

(5,813)

$

7,051

$

1,234

$

-

$

5,817

Noncontrolling interests

-

-

(78)

(78)

-

-

(175)

(175)

Pre-tax income (loss)/net income (loss) attributable to AIG

(6,735)

(918)

(78)

(5,891)

7,051

1,234

(175)

5,642

Dividends on preferred stock

22

22

Net income (loss) attributable to AIG common shareholders

(5,913)

5,620

Adjustments:

Changes in uncertain tax positions and other tax adjustments(a)

-

(204)

-

204

-

901

-

(901)

Deferred income tax valuation allowance charges(b)

-

(92)

-

92

-

(706)

-

706

Changes in fair value of securities used to hedge guaranteed living benefits

(24)

(5)

-

(19)

(61)

(12)

-

(49)

Changes in benefit reserves and DAC, VOBA and

SIA related to net realized gains (losses)

205

43

-

162

74

15

-

59

Changes in the fair value of equity securities

16

3

-

13

36

5

-

31

Loss on extinguishment of debt

15

3

-

12

149

31

-

118

Net investment income on Fortitude Re funds withheld assets

(574)

(120)

-

(454)

(1,488)

(312)

-

(1,176)

Net realized gains on Fortitude Re funds withheld assets

(128)

(27)

-

(101)

(536)

(113)

-

(423)

Net realized (gains) losses on Fortitude Re funds withheld

embedded derivative

1,493

313

-

1,180

(117)

(24)

-

(93)

Net realized gains(c)

(1,375)

(309)

-

(1,066)

(1,220)

(260)

-

(960)

Income from discontinued operations

-

-

-

(4)

-

-

-

-

(Income) loss from divestitures

8,652

1,716

-

6,936

(108)

(23)

-

(85)

Non-operating litigation reserves and settlements

(5)

(1)

-

(4)

3

-

-

3

Favorable prior year development and related

amortization changes ceded under retroactive reinsurance agreements

(71)

(15)

-

(56)

(199)

(41)

-

(158)

Net loss reserve discount charge

41

9

-

32

62

13

-

49

Pension expense related to a one-time lump sum payment

to former employees

-

-

-

-

27

6

-

21

Integration and transaction costs associated with acquiring or

divesting businesses

7

2

-

5

55

12

-

43

Restructuring and other costs

324

68

-

256

304

64

-

240

Non-recurring costs related to regulatory or accounting changes

46

10

-

36

58

12

-

46

Noncontrolling interests primarily related to net realized gains

(losses) of Fortitude Holdings' standalone results(d)

-

-

63

63

-

-

-

-

Adjusted pre-tax income/Adjusted after-tax income attributable

to AIG common shareholders

$

1,887

$

476

$

(15)

$

1,374

$

4,090

$

802

$

(175)

$

3,091

(a) Nine months ended September 30, 2021 includes the completion of audit activity by the Internal Revenue Service (IRS). Nine months ended September 30, 2020 includes the write-down of net operating loss deferred tax assets in certain foreign jurisdictions, which is offset by valuation allowance release.

(b) Nine months ended September 30, 2021 as well as three and nine months ended September 30, 2020 include valuation allowance established against a portion of certain tax attribute carryforwards of AIG's U.S. federal consolidated income tax group, as well as valuation allowance changes in certain foreign jurisdictions.

(c) Includes all net realized gains and losses except earned income (periodic settlements and changes in settlement accruals) on derivative instruments used for non-qualifying (economic) hedging or for asset replication and net realized gains and losses on Fortitude Re funds withheld assets.

(d) Prior to June 2, 2020, noncontrolling interests was primarily due to the 19.9 percent investment in Fortitude Group Holdings, LLC (Fortitude Holdings) by an affiliate of The Carlyle Group L.P. (Carlyle), which occurred in the fourth quarter of 2018. Carlyle was allocated 19.9 percent of Fortitude Holdings’ standalone financial results through the June 2, 2020 closing date of the sale of a majority of the interests in Fortitude Holdings. Fortitude Holdings’ results were mostly eliminated in AIG’s consolidated income from continuing operations given that its results arose from intercompany transactions. Noncontrolling interests was calculated based on the standalone financial results of Fortitude Holdings. The most significant component of Fortitude Holdings’ standalone results was the change in fair value of the embedded derivatives which changes with movements in interest rates and credit spreads, and which was recorded in net realized gains and losses of Fortitude Holdings. In accordance with AIG's adjusted after-tax income definition, realized gains and losses are excluded from noncontrolling interests. Subsequent to the Majority Interest Fortitude Sale, AIG owns 3.5 percent of Fortitude Holdings and no longer consolidates Fortitude Holdings in its financial statements as of such date. The minority interest in Fortitude Holdings is carried at cost within AIG’s Other invested assets, which was $100 million as of September 30, 2021.

American International Group, Inc.

Selected Financial Data and Non-GAAP Reconciliation (continued)

($ in millions, except per common share data)

Summary of Key Financial Metrics

Three Months Ended September 30,

Nine Months Ended September 30,

Earnings per common share:

2020

2021

% Inc. (Dec.)

2020

2021

% Inc. (Dec.)

Basic

Income (loss) from continuing operations

$

0.31

$

1.95

NM

%

$

(6.80)

$

6.53

NM

%

Income from discontinued operations

0.01

-

NM

-

-

NM

Net income (loss) attributable to AIG common shareholders

$

0.32

$

1.95

NM

$

(6.80)

$

6.53

NM

Diluted

Income (loss) from continuing operations

$

0.31

$

1.92

NM

$

(6.80)

$

6.45

NM

Income from discontinued operations

0.01

-

NM

-

-

NM

Net income (loss) attributable to AIG common shareholders

$

0.32

$

1.92

NM

$

(6.80)

$

6.45

NM

Adjusted after-tax income attributable to AIG common

shareholders per diluted share (a)

$

0.81

$

0.97

19.8

%

$

1.57

$

3.55

126.1

%

Weighted average shares outstanding:

Basic

867.7

852.8

869.6

861.2

Diluted (a)

873.1

864.0

869.6

871.0

(a) For the nine-month period ended September 30, 2020, because we reported a net loss attributable to AIG common shareholders, all common stock equivalents are anti-dilutive and are therefore excluded from the calculation of diluted shares and diluted per share amounts. However, because we reported adjusted after-tax income attributable to AIG common shareholders, the calculation of adjusted after-tax income per diluted share attributable to AIG common shareholders includes 4,432,369 dilutive shares for the nine-month period ended September 30, 2020.

Reconciliation of Book Value per Common Share

As of period end:

September 30, 2020

December 31, 2020

June 30, 2021

September 30, 2021

Total AIG shareholders' equity

$

64,108

$

66,362

$

66,083

$

64,863

Less: Preferred equity

485

485

485

485

Total AIG common shareholders' equity (a)

63,623

65,877

65,598

64,378

Less: Accumulated other comprehensive income (AOCI)

10,978

13,511

10,209

8,606

Add: Cumulative unrealized gains and losses related to Fortitude Re

Funds Withheld Assets

4,392

4,657

3,341

2,966

Less: Deferred tax assets (DTA)*

8,123

7,907

7,374

7,083

Total adjusted AIG common shareholders' equity (b)

$

48,914

$

49,116

$

51,356

$

51,655

Less: Intangible assets:

Goodwill

4,026

4,074

4,083

4,058

Value of business acquired

122

126

121

117

Value of distribution channel acquired

507

497

477

467

Other intangibles

322

319

305

302

Total intangible assets

4,977

5,016

4,986

4,944

Total adjusted tangible common shareholders' equity (c)

$

43,937

$

44,100

$

46,370

$

46,711

Total common shares outstanding (d)

861.4

861.6

854.9

835.8

September 30,

% Inc.

December 31,

% Inc.

June 30,

% Inc.

September 30,

As of period end:

2020

(Dec.)

2020

(Dec.)

2021

(Dec.)

2021

Book value per common share (a÷d)

$

73.86

4.3

%

$

76.46

0.7

%

$

76.73

0.4

%

$

77.03

Adjusted book value per common share (b÷d)

56.78

8.8

57.01

8.4

60.07

2.9

61.80

Adjusted tangible book value per common share (c÷d)

51.01

9.6

51.18

9.2

54.24

3.0

55.89

Reconciliation of Return On Common Equity

Three Months Ended September 30,

2020

2021

Actual or Annualized net income attributable to AIG common shareholders (a)

$

1,124

$

6,640

Actual or Annualized adjusted after-tax income attributable to AIG common shareholders (b)

$

2,832

$

3,348

Average AIG common shareholders' equity (c)

$

62,686

$

64,988

Less: Average AOCI

10,074

9,408

Add: Average cumulative unrealized gains and losses related to Fortitude Re Funds Withheld Assets

4,304

3,154

Less: Average DTA*

8,383

7,229

Average adjusted common shareholders' equity (d)

$

48,533

$

51,505

ROCE (a÷c)

1.8

%

10.2

%

Adjusted return on common equity (b÷d)

5.8

%

6.5

%

* Represents deferred tax assets only related to U.S. net operating loss and foreign tax credit carryforwards on a U.S. GAAP basis and excludes other balance sheet deferred tax assets and liabilities.

American International Group, Inc.

Selected Financial Data and Non-GAAP Reconciliation (continued)

($ in millions, except per common share data)

Reconciliation of Net Investment Income

Three Months Ended

September 30,

2020

2021

Net investment income per Consolidated Statements of Operations

$

3,800

$

3,715

Changes in fair value of securities used to hedge guaranteed living benefits

(15)

(14)

Changes in the fair value of equity securities

(119)

45

Net investment income on Fortitude Re funds withheld assets

(458)

(495)

Net realized gains (losses) related to economic hedges and other

(10)

25

Total Net investment income - APTI Basis

$

3,198

$

3,276

Net Premiums Written - Change in Constant Dollar

Three Months Ended September 30, 2021

General Insurance

General Insurance

International -

Commercial Lines

International -

Personal Insurance

Foreign exchange effect on worldwide premiums:

Change in net premiums written

Increase (decrease) in original currency

10

%

12

%

(3)

%

Foreign exchange effect

1

3

-

Increase (decrease) as reported in U.S. dollars

11

%

15

%

(3)

%

American International Group, Inc.

Selected Financial Data and Non-GAAP Reconciliation (continued)

($ in millions, except per common share data)

Reconciliations of Accident Year Loss and Accident Year Combined Ratios, as Adjusted

Three Months Ended

September 30,

2020

2021

Total General Insurance

Combined ratio

107.2

99.7

Catastrophe losses and reinstatement premiums

(13.5)

(9.7)

Prior year development

(0.4)

0.5

Accident year combined ratio, as adjusted

93.3

90.5

North America

Combined ratio

114.8

105.7

Catastrophe losses and reinstatement premiums

(23.1)

(15.2)

Prior year development

5.5

1.0

Accident year combined ratio, as adjusted

97.2

91.5

North America - Commercial Lines

Combined ratio

107.0

120.0

Catastrophe losses and reinstatement premiums

(19.1)

(15.2)

Prior year development

6.3

(14.3)

Accident year combined ratio, as adjusted

94.2

90.5

North America - Personal Insurance

Combined ratio

170.5

14.9

Catastrophe losses and reinstatement premiums

(51.3)

(15.2)

Prior year development

(0.6)

98.7

Accident year combined ratio, as adjusted

118.6

98.4

International

Combined ratio

101.7

94.7

Catastrophe losses and reinstatement premiums

(6.4)

(5.1)

Prior year development

(4.8)

-

Accident year combined ratio, as adjusted

90.5

89.6

International - Commercial Lines

Combined ratio

108.4

104.8

Catastrophe losses and reinstatement premiums

(7.6)

(7.1)

Prior year development

(11.9)

(10.9)

Accident year combined ratio, as adjusted

88.9

86.8

International - Personal Insurance

Loss ratio

52.2

41.1

Catastrophe losses and reinstatement premiums

(4.8)

(2.6)

Prior year development

3.0

13.4

Accident year loss ratio, as adjusted

50.4

51.9

Combined ratio

94.0

82.2

Catastrophe losses and reinstatement premiums

(4.8)

(2.6)

Prior year development

3.0

13.4

Accident year combined ratio, as adjusted

92.2

93.0

American International Group, Inc.

Selected Financial Data and Non-GAAP Reconciliation (continued)

($ in millions, except per common share data)

Reconciliation of General Insurance Return on Adjusted Segment Common Equity

Three Months Ended

September 30,

2020

2021

Adjusted pre-tax income

$

416

$

811

Interest expense on attributed financial debt

146

149

Adjusted pre-tax income including attributed interest expense

270

662

Income tax expense

70

153

Adjusted after-tax income

200

509

Dividends declared on preferred stock

3

3

Adjusted after-tax income attributable to common shareholders

$

197

$

506

Ending adjusted segment common equity

$

25,085

$

25,884

Average adjusted segment common equity

$

25,140

$

25,679

Return on adjusted segment common equity

3.1

%

7.9

%

Total segment shareholder’s equity

$

25,800

$

26,381

Less: Preferred equity

193

201

Total segment common equity

25,607

26,180

Less: Accumulated other comprehensive income (AOCI)

828

492

Add: Cumulative unrealized gains and losses related to Fortitude Re funds withheld assets

306

196

Total adjusted segment common equity

$

25,085

$

25,884

Reconciliation of Life and Retirement Return on Adjusted Segment Common Equity

Three Months Ended

September 30,

2020

2021

Adjusted pre-tax income

$

1,008

$

877

Interest expense on attributed financial debt

72

75

Adjusted pre-tax income including attributed interest expense

936

802

Income tax expense

189

160

Adjusted after-tax income

747

642

Dividends declared on preferred stock

2

2

Adjusted after-tax income attributable to common shareholders

$

745

$

640

Ending adjusted segment common equity

$

19,421

$

21,235

Average adjusted segment common equity

$

19,261

$

20,962

Return on adjusted segment common equity

15.5

%

12.2

%

Total segment shareholder’s equity

$

27,937

$

29,131

Less: Preferred equity

129

143

Total segment common equity

27,808

28,988

Less: Accumulated other comprehensive income (AOCI)

12,425

10,577

Add: Cumulative unrealized gains and losses related to Fortitude Re funds withheld assets

4,038

2,824

Total adjusted segment common equity

$

19,421

$

21,235

American International Group, Inc.

Selected Financial Data and Non-GAAP Reconciliation (continued)

($ in millions, except per common share data)

Reconciliations of Premiums and Deposits

Three Months Ended

September 30,

2020

2021

Individual Retirement:

Premiums

$

35

$

66

Deposits

2,670

3,190

Other

(3)

1

Total premiums and deposits

$

2,702

$

3,257

Group Retirement:

Premiums

$

5

$

7

Deposits

1,767

1,824

Other

-

-

Total premiums and deposits

$

1,772

$

1,831

Life Insurance:

Premiums

$

470

$

469

Deposits

394

403

Other

212

280

Total premiums and deposits

$

1,076

$

1,152

Institutional Markets:

Premiums

$

275

$

499

Deposits

1,167

488

Other

6

7

Total premiums and deposits

$

1,448

$

994

Total Life and Retirement:

Premiums

$

785

$

1,041

Deposits

5,998

5,905

Other

215

288

Total premiums and deposits

$

6,998

$

7,234

Quentin McMillan (Investors): [email protected]

Claire Talcott (Media): [email protected]

Source: American International Group, Inc.

Categories

Business Wire Press Releases

Next Articles