XML 45 R27.htm IDEA: XBRL DOCUMENT
v3.21.2

Acquisitions and Dispositions (Table) | 9 Months Ended
--- | ---
Sep. 30, 2021
Business Combination and Asset Acquisition [Abstract] |
Schedule of recognized identified assets acquired and liabilities assumed |
Assets and liabilities recognized in the National General acquisition (1) |  |
($ in millions) |  |  |  | January 4, 2021 |  |
Assets |  |  |  |  |  |
Investments |  |  |  | $ | 4,957 |  |  |
Cash |  |  |  | 400 |  |  |
Premiums and other receivables, net |  |  |  | 1,539 |  |  |
Deferred acquisition costs (value of business acquired) |  |  |  | 317 |  |  |
Reinsurance recoverables, net |  |  |  | 1,212 |  |  |
Intangible assets |  |  |  | 1,199 |  |  |
Other assets |  |  |  | 736 |  |  |
Goodwill (2) |  |  |  | 1,010 |  |  |
Total assets |  |  |  | 11,370 |  |  |
Liabilities |  |  |  |  |  |
Reserve for property and casualty insurance claims and claims expense |  |  |  | 2,765 |  |  |
Reserve for future policy benefits |  |  |  | 186 |  |  |
Unearned premiums |  |  |  | 2,245 |  |  |
Reinsurance payable |  |  |  | 363 |  |  |
Debt (3) |  |  |  | 593 |  |  |
Deferred tax liabilities |  |  |  | 145 |  |  |
Other liabilities |  |  |  | 763 |  |  |
Total liabilities |  |  |  | $ | 7,060 |  |  |
(1)The amounts reflect preliminary allocation of assets acquired and liabilities assumed. The acquisition date fair values of assets and liabilities, including insurance reserves and intangible assets, as well as the related estimated useful lives of intangibles, are preliminary estimates and are subject to revisions within one year of acquisition date. (2)$637 million, $22 million and $351 million of goodwill were allocated to the Allstate Protection, Protection Services and Allstate Health and Benefits segments, respectively, and is non-deductible for income tax purposes. Goodwill is primarily attributable to expected synergies and future growth opportunities. (3)Subsequent to the acquisition, the Company repaid $100 million of 7.625% Subordinated Notes and $72 million of Subordinated Debentures on February 3, 2021 and March 15, 2021, respectively. As of September 30, 2021, the Company had principal balance remaining of $350 million 6.750% Senior Notes due 2024, with a fair value adjustment of $50 million.
Schedule of indefinite-lived intangible assets |
Intangible assets by type
($ in millions) |  | January 4, 2021
Distribution and customer relationships |  | $ | 795 |
Trade names |  | 102 |
Licenses |  | 97 |
Technology |  | 205 |
Total |  | $ | 1,199 |
Schedule of finite-lived intangible assets, future amortization expense |
Estimated amortization expense of National General intangible assets for the next five years and thereafter
($ in millions) |  |  |  |
2022 |  |  |  | $ | 218 |
2023 |  |  |  | 185 |
2024 |  |  |  | 135 |
2025 |  |  |  | 103 |
2026 |  |  |  | 70 |
Thereafter |  |  |  | 140 |
Total amortization |  |  |  | $ | 851 |
Schedule of disposal groups, including discontinued operations |
Financial results from discontinued operations |  |  |  |  |  |
|  | Three months ended September 30, |  | Nine months ended September 30,
($ in millions) |  | 2021 |  | 2020 |  | 2021 |  | 2020
Revenues |  |  |  |  |  |  |  |
Life premiums and contract charges |  | $ | 331 |  |  | $ | 333 |  |  | $ | 1,007 |  |  | $ | 1,009 |
Net investment income |  | 427 |  |  | 368 |  |  | 1,251 |  |  | 732 |
Realized capital gains (losses) |  | 4 |  |  | 121 |  |  | 193 |  |  | 85 |
Total revenues |  | 762 |  |  | 822 |  |  | 2,451 |  |  | 1,826 |
Costs and expenses |  |  |  |  |  |  |  |
Life contract benefits |  | 411 |  |  | 599 |  |  | 1,207 |  |  | 1,333 |
Interest credited to contractholder funds |  | 127 |  |  | 142 |  |  | 371 |  |  | 456 |
Amortization of DAC |  | 27 |  |  | 106 |  |  | 84 |  |  | 147 |
Operating costs and expenses |  | 45 |  |  | 58 |  |  | 151 |  |  | 176 |
Restructuring and related charges |  | 7 |  |  | 4 |  |  | 30 |  |  | 6 |
Total costs and expenses |  | 617 |  |  | 909 |  |  | 1,843 |  |  | 2,118 |
Amortization of deferred gain on reinsurance |  | 1 |  |  | 1 |  |  | 5 |  |  | 3 |
Income (loss) from discontinued operations before income tax expense |  | 146 |  |  | (86) |  |  | 613 |  |  | (289) |
Income tax expense (benefit) |  | 38 |  |  | (23) |  |  | 131 |  |  | (82) |
Income (loss) from discontinued operations, net of tax |  | 108 |  |  | (63) |  |  | 482 |  |  | (207) |
Loss on disposition of operations |  | 89 |  |  | — |  |  | (4,048) |  |  | — |
Income tax benefit |  | (128) |  |  | — |  |  | (294) |  |  | — |
Loss on disposition of operations, net of tax |  | 217 |  |  | — |  |  | (3,754) |  |  | — |
Income (loss) from discontinued operations, net of tax |  | $ | 325 |  |  | $ | (63) |  |  | $ | (3,272) |  |  | $ | (207) |
Major classes of assets and liabilities to be transferred in transactions |  |  |  |  |  |
($ in millions) |  | September 30, 2021 |  |  |  | December 31, 2020 |  |
Assets |  |  |  |  |  |  |  |
Investments |  |  |  |  |  |  |  |
Fixed income securities, at fair value (amortized cost, net $25,673 and $21,417) |  | $ | 27,469 |  |  |  |  | $ | 23,789 |  |  |
Equity securities, at fair value (cost $23 and $1,113) |  | 16 |  |  |  |  | 1,542 |  |  |
Mortgage loans, net |  | 2,719 |  |  |  |  | 3,329 |  |  |
Limited partnership interests |  | 1,633 |  |  |  |  | 3,046 |  |  |
Short-term, at fair value (amortized cost $1,155 and $993) |  | 1,155 |  |  |  |  | 993 |  |  |
Other, net |  | 827 |  |  |  |  | 1,998 |  |  |
Total investments |  | 33,819 |  |  |  |  | 34,697 |  |  |
Cash |  | 156 |  |  |  |  | 66 |  |  |
Deferred policy acquisitions costs |  | 992 |  |  |  |  | 925 |  |  |
Reinsurance recoverables, net |  | 1,930 |  |  |  |  | 2,005 |  |  |
Accrued investment income |  | 242 |  |  |  |  | 229 |  |  |
Other assets |  | 359 |  |  |  |  | 865 |  |  |
Separate accounts |  | 3,335 |  |  |  |  | 3,344 |  |  |
Assets held for sale |  | 40,833 |  |  |  |  | 42,131 |  |  |
Less: loss accrual |  | 4,030 |  |  |  |  | — |  |  |
Total assets held for sale |  | $ | 36,803 |  |  |  |  | $ | 42,131 |  |  |
Liabilities |  |  |  |  |  |  |  |
Reserve for future policy benefits |  | $ | 11,579 |  |  |  |  | $ | 11,740 |  |  |
Contractholder funds |  | 15,897 |  |  |  |  | 16,356 |  |  |
Deferred income taxes |  | 945 |  |  |  |  | 973 |  |  |
Other liabilities and accrued expenses |  | 665 |  |  |  |  | 912 |  |  |
Separate accounts |  | 3,335 |  |  |  |  | 3,344 |  |  |
Total liabilities held for sale |  | $ | 32,421 |  |  |  |  | $ | 33,325 |  |  |
Cash flows from discontinued operations |  |  |  |  |  |
|  | Nine months ended September 30, |  |  |  |
($ in millions) |  | 2021 |  | 2020 |  |  |  |
Net cash provided by operating activities from discontinued operations |  | $ | 888 |  |  | $ | 104 |  |  |  |  |
Net cash (used in) provided by investing activities from discontinued operations |  | (405) |  |  | 264 |  |  |  |  |

X
- References No definition available. + Details
Name: | us-gaap_BusinessCombinationAndAssetAcquisitionAbstract
Namespace Prefix: | us-gaap_
Data Type: | xbrli:stringItemType
Balance Type: | na
Period Type: | duration

X
- Definition Tabular disclosure of information related to a disposal group. Includes, but is not limited to, a discontinued operation, disposal classified as held-for-sale or disposed of by means other than sale or disposal of an individually significant component. + References Reference 1: http://fasb.org/us-gaap/role/ref/legacyRef -Publisher FASB -Name Accounting Standards Codification -Topic 360 -SubTopic 10 -Section 50 -Paragraph 3A -URI http://asc.fasb.org/extlink&oid=109226691&loc=SL51724579-110230 Reference 2: http://fasb.org/us-gaap/role/ref/legacyRef -Publisher FASB -Name Accounting Standards Codification -Topic 205 -SubTopic 20 -Section 50 -Paragraph 3 -URI http://asc.fasb.org/extlink&oid=109222650&loc=d3e1474-107760 Reference 3: http://fasb.org/us-gaap/role/ref/legacyRef -Publisher FASB -Name Accounting Standards Codification -Topic 205 -SubTopic 20 -Section 50 -Paragraph 5D -URI http://asc.fasb.org/extlink&oid=109222650&loc=SL51721677-107760 Reference 4: http://fasb.org/us-gaap/role/ref/legacyRef -Publisher FASB -Name Accounting Standards Codification -Topic 205 -SubTopic 20 -Section 45 -Paragraph 11 -URI http://asc.fasb.org/extlink&oid=109222160&loc=SL51721533-107759 Reference 5: http://fasb.org/us-gaap/role/ref/legacyRef -Publisher FASB -Name Accounting Standards Codification -Topic 205 -SubTopic 20 -Section 50 -Paragraph 3A -URI http://asc.fasb.org/extlink&oid=109222650&loc=SL51721659-107760 Reference 6: http://fasb.org/us-gaap/role/ref/legacyRef -Publisher FASB -Name Accounting Standards Codification -Topic 205 -SubTopic 20 -Section 50 -Paragraph 4B -URI http://asc.fasb.org/extlink&oid=109222650&loc=SL51721665-107760 Reference 7: http://fasb.org/us-gaap/role/ref/legacyRef -Publisher FASB -Name Accounting Standards Codification -Topic 360 -SubTopic 10 -Section 50 -Paragraph 3 -URI http://asc.fasb.org/extlink&oid=109226691&loc=d3e2941-110230 Reference 8: http://fasb.org/us-gaap/role/ref/legacyRef -Publisher FASB -Name Accounting Standards Codification -Topic 205 -SubTopic 20 -Section 50 -Paragraph 5C -URI http://asc.fasb.org/extlink&oid=109222650&loc=SL51721675-107760 Reference 9: http://fasb.org/us-gaap/role/ref/legacyRef -Publisher FASB -Name Accounting Standards Codification -Topic 205 -SubTopic 20 -Section 50 -Paragraph 7 -URI http://asc.fasb.org/extlink&oid=109222650&loc=SL51721683-107760 Reference 10: http://fasb.org/us-gaap/role/ref/legacyRef -Publisher FASB -Name Accounting Standards Codification -Topic 205 -SubTopic 20 -Section 50 -Paragraph 1 -URI http://asc.fasb.org/extlink&oid=109222650&loc=d3e1361-107760 Reference 11: http://fasb.org/us-gaap/role/ref/legacyRef -Publisher FASB -Name Accounting Standards Codification -Topic 205 -SubTopic 20 -Section 50 -Paragraph 5A -URI http://asc.fasb.org/extlink&oid=109222650&loc=SL51721671-107760 Reference 12: http://fasb.org/us-gaap/role/ref/legacyRef -Publisher FASB -Name Accounting Standards Codification -Topic 205 -SubTopic 20 -Section 50 -Paragraph 5B -URI http://asc.fasb.org/extlink&oid=109222650&loc=SL51721673-107760 Reference 13: http://fasb.org/us-gaap/role/ref/legacyRef -Publisher FASB -Name Accounting Standards Codification -Topic 205 -SubTopic 20 -Section 50 -Paragraph 4A -URI http://asc.fasb.org/extlink&oid=109222650&loc=SL51721663-107760 + Details
Name: | us-gaap_ScheduleOfDisposalGroupsIncludingDiscontinuedOperationsIncomeStatementBalanceSheetAndAdditionalDisclosuresTextBlock
Namespace Prefix: | us-gaap_
Data Type: | dtr-types:textBlockItemType
Balance Type: | na
Period Type: | duration

X
- Definition Tabular disclosure of assets, excluding financial assets and goodwill, lacking physical substance and exist in perpetuity, by either major class or business segment. + References Reference 1: http://fasb.org/us-gaap/role/ref/legacyRef -Publisher FASB -Name Accounting Standards Codification -Topic 350 -SubTopic 30 -Section 50 -Paragraph 3 -Subparagraph (b),(d) -URI http://asc.fasb.org/extlink&oid=66006027&loc=d3e16373-109275 Reference 2: http://fasb.org/us-gaap/role/ref/legacyRef -Publisher FASB -Name Accounting Standards Codification -Topic 350 -SubTopic 30 -Section 50 -Paragraph 2 -Subparagraph (b) -URI http://asc.fasb.org/extlink&oid=66006027&loc=d3e16323-109275 + Details
Name: | us-gaap_ScheduleOfIndefiniteLivedIntangibleAssetsTableTextBlock
Namespace Prefix: | us-gaap_
Data Type: | dtr-types:textBlockItemType
Balance Type: | na
Period Type: | duration

X
- Definition Tabular disclosure of the amounts recognized as of the acquisition date for each major class of assets acquired and liabilities assumed. May include but not limited to the following: (a) acquired receivables; (b) contingencies recognized at the acquisition date; and (c) the fair value of noncontrolling interests in the acquiree. + References Reference 1: http://fasb.org/us-gaap/role/ref/legacyRef -Publisher FASB -Name Accounting Standards Codification -Topic 805 -SubTopic 20 -Section 50 -Paragraph 1 -URI http://asc.fasb.org/extlink&oid=123413009&loc=d3e4845-128472 + Details
Name: | us-gaap_ScheduleOfRecognizedIdentifiedAssetsAcquiredAndLiabilitiesAssumedTableTextBlock
Namespace Prefix: | us-gaap_
Data Type: | dtr-types:textBlockItemType
Balance Type: | na
Period Type: | duration

X
- Definition Tabular disclosure of the amount of amortization expense expected to be recorded in succeeding fiscal years for finite-lived intangible assets. + References Reference 1: http://fasb.org/us-gaap/role/ref/legacyRef -Publisher FASB -Name Accounting Standards Codification -Topic 350 -SubTopic 30 -Section 50 -Paragraph 2 -Subparagraph (a) -URI http://asc.fasb.org/extlink&oid=66006027&loc=d3e16323-109275 + Details
Name: | us-gaap_ScheduleofFiniteLivedIntangibleAssetsFutureAmortizationExpenseTableTextBlock
Namespace Prefix: | us-gaap_
Data Type: | dtr-types:textBlockItemType
Balance Type: | na
Period Type: | duration