Apollo Global Management Financial Model
Asset Management Company Financials Example (Free Excel Download)
Apollo Global Management (APO) is a global alternative asset manager and retirement services provider.
professionals from Deloitte
Used by professionals from
About this model
This model provides a Sum-of-the-Parts (SOTP) equity valuation and earnings forecast for Apollo Global Management, enabling an equity research analyst to project Fee-Related Earnings (FRE), Spread-Related Earnings (SRE), and Principal Investing Income (PII) to determine the intrinsic value of the combined asset management and retirement services franchise.
Apollo Global Management (APO) is a global alternative asset manager and retirement services provider. The firm raises, invests, and manages funds on behalf of institutional and individual investors across credit, equity, and real asset strategies.
The business operates through three primary segments:
- Asset Management (approx. 40% of earnings): Generates fee revenues from managing assets across yield, hybrid, and equity strategies.
- Retirement Services (approx. 55% of earnings): Conducted primarily through Athene, generating spread income by issuing retirement savings products and investing the capital in higher-yielding assets.
- Principal Investing (approx. 5% of earnings): Captures realised performance fees (carried interest) and investment income from the firm's balance sheet.
Apollo operates a hybrid business model. The Asset Management segment is highly asset-light and scalable, while the Retirement Services segment is balance-sheet intensive, operating similarly to a life insurance company. Apollo holds a top-tier competitive position in the alternative asset management industry, particularly in private credit and complex corporate carve-outs, competing directly with Blackstone, KKR, Ares, and Carlyle. A major recent event was the full merger with Athene in 2022, which fundamentally transformed Apollo's earnings profile by internalising a massive, permanent capital vehicle.
The downloadable Apollo Global Management financial model includes SEC-sourced historical financials, forecast assumptions, core operating schedules, and valuation outputs in an Excel workbook built for review and scenario analysis.
A turnkey financial model
Live formulas, no hardcoded values
Outputs are driven by live formulas, so the workbook updates from its assumptions instead of relying on hardcoded results.
All assumptions in one tab
Inputs are clearly marked in the Assumptions tab and separated from calculations, making it clear what to change and what to leave intact.
Statements always balancing
For integrated-statement models, the balance sheet, cash flow, and supporting schedules tie through properly.
Distinct schedules for clarity
Debt, working capital, taxes, and cash flow can get messy quickly. We group calculations in clear schedules, not across disconnected tabs.
No hidden macros or external links
There are no unexplained external workbook links or macros to undermine auditability or portability.
Changes flow through the model
Update a key driver and see the impact carry through the forecast, financing, and return outputs. We never use hardcoded numbers in formulas.
Historicals & AssumptionsApollo Global Management financial modelCompany, Historicals & Assumptions used
Source: SEC EDGAR · values in USD
| Line item | FY2021 | FY2022 | FY2023 | FY2024 | FY2025 |
|---|---|---|---|---|---|
| Revenue | $5.95B | $10.97B | $32.64B | $26.11B | $32.05B |
| Total Expenses | $4.11B | $17.48B | $27.33B | $18.98B | $25.29B |
| Dividends declared on common stock1 | -$501.0M | -$916.0M | -$961.0M | -$1.03B | -$1.14B |
| Net income | $1.80B | -$1.96B | $5.00B | $4.48B | $3.40B |
How to build a detailed financial model for Apollo Global Management
A complete walkthrough of every driver, margin, working-capital input, and capital-allocation assumption used in the downloadable model.
Revenue Deep Dive
Asset Management
- Segment Name: Asset Management
- Revenue Driver Formula: Average Fee-Generating Assets Under Management (FG AUM) x Average Management Fee Rate + Capital Solutions Fees.
- Historical Growth Rate: 15% to 25% CAGR (Total AUM reached $938 billion in 2025).
- Key Growth Levers and Headwinds: Growth is driven by retail wealth channel expansion, scaling of origination platforms, and institutional allocations to private credit. Headwinds include macroeconomic slowdowns impacting fundraising and realisations.
- Pricing Dynamics: Contractual management fees (typically 1.0% to 1.5% on committed or invested capital) with highly sticky, long-term lockups.
- Revenue Recognition Notes: Management fees are recognised over time as services are provided. Capital solutions fees are recognised when the syndication or placement transaction is completed.
- Seasonality: Capital solutions fees often skew higher in the fourth quarter due to year-end transaction closings.
Retirement Services
- Segment Name: Retirement Services
- Revenue Driver Formula: Average Net Invested Assets x Net Investment Spread (Net Investment Yield minus Cost of Funds).
- Historical Growth Rate: 15% to 20% CAGR (SRE reached $3.4 billion in 2025).
- Key Growth Levers and Headwinds: Driven by organic annuity sales, pension risk transfers (PRT), and block reinsurance transactions. Headwinds include rapid interest rate cuts which can compress spreads, or credit defaults in the investment portfolio.
- Pricing Dynamics: Spread-based. Athene prices its liabilities (annuities) based on the yield it can generate on the asset side, aiming for a consistent net spread.
- Revenue Recognition Notes: Revenues consist of net investment income and premiums, offset by interest credited to policyholders and benefits paid.
- Seasonality: Pension risk transfer deals are notoriously lumpy and often close in the second half of the year.
Principal Investing
- Segment Name: Principal Investing
- Revenue Driver Formula: Realised Performance Fees + Realised Investment Income.
- Historical Growth Rate: Highly volatile; depends entirely on market conditions and exit environments.
- Key Growth Levers and Headwinds: Driven by the ability to exit private equity and hybrid investments via IPOs or M&A. A closed IPO window is a major headwind.
- Pricing Dynamics: Standard 20% carried interest over an 8% hurdle rate for traditional drawdown funds.
- Revenue Recognition Notes: Performance fees are only recognised when realised (i.e., when an asset is sold and cash is distributed), avoiding clawback risk.
- Seasonality: None. Driven by idiosyncratic transaction timing.
Cost Structure
Variable Costs / COGS
- Apollo does not report traditional COGS. For the Asset Management segment, the primary variable cost is Fee-Related Compensation (base salaries and bonuses for investment professionals).
- For Retirement Services, the "COGS" equivalent is the Cost of Funds (interest credited to policyholders) and policyholder benefits.
- Gross margin is not a tracked metric; analysts focus on Fee-Related Earnings (FRE) margin.
Operating Expenses
- Fee-Related Compensation: Typically runs at 25% to 30% of fee-related revenues.
- Non-Compensation Expenses: Includes technology, occupancy, and professional fees. Scales well with AUM growth.
- Profit Sharing Expense: Directly tied to realised performance fees in the Principal Investing segment (historically 40% to 50% of gross realised performance fees are paid to employees).
- Stock-Based Compensation: Excluded from Apollo's primary non-GAAP metric (Segment Earnings) but must be tracked for GAAP reconciliation and share dilution.
Margin Profile
- FRE Margin: 55% to 58% (reported at 57.3% in mid-2025). This margin has been steadily expanding due to operating leverage and the scaling of capital solutions.
- SRE Margin: Evaluated as a spread (typically 1.5% to 2.0% net spread on assets).
- Net Margin: GAAP net margin is highly volatile due to mark-to-market accounting on Athene's massive investment portfolio and Apollo's unrealised carry.
Balance Sheet Structure
- Total Assets: Exceeds $300 billion, heavily skewed by Athene's consolidated balance sheet.
- Key Asset Categories: Investments (fixed maturity securities, mortgage loans, alternative investments backing Athene's liabilities), Goodwill and Intangible Assets, and Investments in Apollo funds.
- Goodwill & Intangibles: Material, primarily stemming from the Athene merger and acquisitions of origination platforms.
- Working Capital Profile: Not a relevant metric for a financial institution of this type. Liquidity is measured by cash on hand and undrawn revolving credit facilities at the holding company level.
- PP&E: Immaterial.
- Right-of-use Assets: Relates to office leases globally; immaterial relative to total assets.
Capital Expenditure & Investment
- Capex as % of Revenue: Less than 1%. Asset management is fundamentally asset-light.
- Maintenance vs. Growth: Almost entirely growth-oriented (technology infrastructure, new office build-outs).
- Major Investments: The primary use of capital is not traditional capex, but rather funding co-investments in Apollo funds, providing seed capital for new strategies, and acquiring origination platforms (e.g., Atlas SP).
- M&A Pattern: Transformational (Athene merger) combined with bolt-on acquisitions of specialised credit origination platforms to feed Athene's balance sheet.
Debt & Capital Structure
- Total Debt: The holding company (AGM) carries corporate debt, while Athene carries separate operating debt and surplus notes.
- Credit Rating: Investment grade (A- range for Athene, A- range for Apollo corporate).
- Key Debt Instruments: Senior unsecured notes (e.g., 4.600% Senior Notes due 2031, 5.150% Senior Notes due 2035).
- Interest Rate Profile: Predominantly fixed-rate corporate bonds.
- Share Repurchase Programme: Active. Apollo uses excess cash flow to offset stock-based compensation dilution and opportunistically reduce share count.
- Dividend Policy: $0.51 per share quarterly ($2.04 annualised as of late 2025). The company also pays dividends on its 6.75% Series A Mandatory Convertible Preferred Stock.
Cash Flow Characteristics
- Operating Cash Flow Conversion: Extremely high for FRE (nearly 100% cash conversion). SRE is also highly cash-generative but cash is often retained within Athene to fund statutory capital requirements for new annuity growth.
- Major Non-Cash Items: Unrealised mark-to-market gains/losses on investments, unrealised performance fees, and stock-based compensation.
- Working Capital Cash Flow Impact: Minimal impact on corporate cash flows.
- Capex Intensity: Negligible.
- Cash Tax Rate: Typically lower than the statutory rate due to the structure of certain subsidiaries and tax advantages within the Athene life insurance entities.
Sheet Structure
- Assumptions: Hardcoded inputs for AUM growth, fee rates, FRE margins, Athene net spreads, and valuation multiples.
- AUM & Flows: Roll-forward of Total AUM and Fee-Generating AUM (Beginning Balance + Inflows - Outflows + Realisations + Market Impact = Ending Balance).
- Asset Management Segment: Calculation of Management Fees, Capital Solutions Fees, Fee-Related Compensation, Non-Compensation Expenses, and resulting Fee-Related Earnings (FRE).
- Retirement Services Segment: Calculation of Average Net Invested Assets, Net Investment Income, Cost of Funds, Athene Operating Expenses, and Spread-Related Earnings (SRE).
- Principal Investing Segment: Calculation of Realised Performance Fees, Realised Investment Income, Profit Sharing Expense, and Principal Investing Income (PII).
- Consolidated Segment Earnings: Aggregation of FRE, SRE, and PII to calculate Total Segment Earnings, minus interest and taxes to reach Adjusted Net Income (ANI).
- GAAP Income Statement: Bridge from Segment Earnings to GAAP Net Income (incorporating unrealised marks and stock-based compensation).
- Balance Sheet: Simplified corporate balance sheet separating AGM corporate assets from Athene policyholder liabilities.
- Valuation (SOTP): Sum-of-the-parts valuation applying different target P/E multiples to FRE, SRE, and PII, plus net cash/investments.
Key Financial Relationships
- `Fee-Generating AUM = Prior Period FG AUM + Gross Inflows - Outflows + Realisations + Market Impact`
- `Management Fees = Average FG AUM x Average Management Fee Rate (approx. 65-70 bps)`
- `Total Fee-Related Revenues = Management Fees + Capital Solutions Fees + Advisory Fees`
- `Fee-Related Compensation = Total Fee-Related Revenues x Compensation Ratio (approx. 25-28%)`
- `Fee-Related Earnings (FRE) = Total Fee-Related Revenues - Fee-Related Compensation - Non-Compensation Expenses`
- `FRE Margin = FRE / Total Fee-Related Revenues`
- `Average Net Invested Assets (Athene) = (Prior Period Assets + Current Period Assets) / 2`
- `Net Investment Spread = Net Investment Yield (%) - Cost of Funds (%)`
- `Spread-Related Earnings (SRE) = Average Net Invested Assets x Net Investment Spread - Athene Operating Expenses`
- `Principal Investing Income (PII) = Realised Performance Fees + Realised Investment Income - Profit Sharing Expense`
- `Total Segment Earnings = FRE + SRE + PII`
- `Adjusted Net Income (ANI) = Total Segment Earnings - Corporate Interest Expense - Cash Taxes`
Cross-Sheet Dependencies
- The AUM & Flows sheet is the foundational driver; its outputs (Average FG AUM) feed directly into the Asset Management Segment sheet to calculate Management Fees.
- The Retirement Services Segment sheet requires inputs from the Assumptions sheet regarding Athene's organic growth and net spread assumptions.
- The Asset Management Segment, Retirement Services Segment, and Principal Investing Segment sheets all feed into the Consolidated Segment Earnings sheet.
- The Consolidated Segment Earnings sheet feeds the Valuation (SOTP) sheet, which applies distinct multiples to FRE, SRE, and PII to derive the implied share price.
- Circularity risk is low unless the model attempts to dynamically forecast Athene's statutory capital requirements and debt issuance simultaneously. Keep debt balances exogenous to avoid circularity.
Sign Convention
- Revenues, Inflows, and AUM additions: Positive.
- Expenses, Outflows, and Realisations (AUM reductions): Negative.
- Margins and Ratios: Positive percentages.
- In formulas, add negative expenses to positive revenues (e.g., `Revenue + Expense = Profit`). The builder must strictly adhere to this to prevent double-counting or inverted margins.
Things Most Likely to Go Wrong
- Valuing Apollo on GAAP Net Income: Apollo is valued by the market on its non-GAAP Segment Earnings (FRE and SRE). GAAP Net Income includes massive, non-economic mark-to-market swings on Athene's portfolio. The model must focus on Segment Earnings.
- Double Counting AUM: Athene's assets are managed by Apollo's Asset Management segment. The model must ensure that fees charged to Athene are captured in FRE, but not double-counted in consolidated revenue roll-ups.
- Misunderstanding Principal Investing: PII is highly volatile. Straight-lining historical PII into the future will result in flawed valuations. It must be modelled as a lumpy, separate stream.
- Ignoring Capital Solutions: Capital Solutions fees are a massive driver of Apollo's FRE growth (over $800m in 2025). Models that only forecast management fees will severely understate FRE.
- Applying a Single Multiple: FRE deserves a high multiple (18x-22x), SRE deserves a life insurance multiple (8x-10x), and PII deserves a low multiple (5x-7x). Applying a blended P/E multiple to total earnings breaks the SOTP logic.
- Share Count Dilution: Apollo has Mandatory Convertible Preferred Stock and significant unvested equity awards. The model must use the fully diluted share count (approx. 604 million shares) for per-share metrics.
- Athene Cost of Funds: Assuming a static cost of funds ignores the reality that Athene's liabilities reprice over time. The model must allow for spread compression/expansion.
- Tax Rate Disconnect: The effective tax rate on Segment Earnings is much lower than the statutory corporate rate due to Athene's Bermuda domicile and specific tax structures.
Validation Checks
- "FRE Margin should be between 55% and 60%; flag if outside this band."
- "Total AUM must tie to the reported $938 billion for year-end 2025."
- "Total Segment Earnings should equal FRE + SRE + PII; flag if the sum does not reconcile."
- "SRE should represent approximately 50% to 60% of Total Segment Earnings."
- "Dividend payout ratio should be checked against the $2.04 annualised dividend to ensure sufficient Adjusted Net Income coverage."
- "Fully diluted share count must exceed 600 million to account for convertibles and stock-based compensation."
- "Net Investment Spread for Athene should remain between 1.00% and 2.00%."
Key Assumptions (Default Values)
| Assumption | Default Value | Unit | Rationale |
|---|---|---|---|
| Total AUM (End 2025) | 938 | $ Billions | Actual reported figure for year-end 2025. |
| Fee-Generating AUM Growth | 12.0 | % | Reflects strong ongoing inflows into private credit and wealth channels. |
| Average Management Fee Rate | 0.68 | % | Blended rate across yield, hybrid, and equity strategies. |
| Capital Solutions Fees Growth | 10.0 | % | Continued scaling of origination platforms. |
| FRE Margin | 57.3 | % | Actual reported FRE margin for recent quarters. |
| Athene Net Invested Assets Growth | 10.0 | % | Driven by steady organic annuity sales and PRT blocks. |
| Athene Net Investment Spread | 1.60 | % | Historical average net spread achieved by Athene. |
| PII as % of Total Earnings | 5.0 | % | Conservative estimate given the cyclicality of realisations. |
| Effective Tax Rate (Segment) | 15.0 | % | Blended rate reflecting Athene's tax advantages. |
| Fully Diluted Shares | 604 | Millions | Actual reported diluted share count for 2025. |
| Annual Dividend per Share | 2.04 | $ | Based on $0.51 quarterly dividend declared in early 2026. |
| Target Multiple: FRE | 20.0 | x | Standard premium alternative asset manager multiple. |
| Target Multiple: SRE | 9.0 | x | Standard life insurance / spread-based multiple. |
| Target Multiple: PII | 6.0 | x | Discounted multiple for volatile, low-visibility earnings. |
Data Sources & Benchmarks
- Filings: Apollo Global Management SEC EDGAR page (10-K, 10-Q, 8-K earnings releases).
- Presentations: Apollo Investor Relations website (specifically the Q4 2025 Earnings Presentation and the February 2026 Investor Presentation).
- Peers for Benchmarking: Blackstone (BX), KKR & Co. (KKR), Ares Management (ARES), Carlyle Group (CG). For the Retirement Services segment, peers include Jackson Financial (JXN) and Corebridge Financial (CRBG).
- Industry Data: Life Insurance Marketing and Research Association (LIMRA) for annuity sales data and PRT market share.
Sources
- Apollo Global Management Q4 and Full Year 2025 Earnings Release (February 9, 2026).
- Apollo Global Management 2024 Annual Report on Form 10-K (Filed February 24, 2025).
- Apollo Investor Presentation (August 2025 and February 2026).
- SEC EDGAR Database (https://www.sec.gov/edgar/searchedgar/companysearch).
- Apollo Investor Relations Website (https://ir.apollo.com).
Do more with the Apollo Global Management model
Frequently asked
What does Apollo Global Management do?+
Apollo Global Management (APO) is a global alternative asset manager and retirement services provider. The firm raises, invests, and manages funds across credit, equity, and real asset strategies, while also issuing retirement savings products through Athene.
How does Apollo Global Management generate its earnings?+
Apollo generates earnings primarily through three segments: Asset Management, Retirement Services, and Principal Investing. The Asset Management segment earns fee revenues, the Retirement Services segment generates spread income, and Principal Investing captures realized performance fees and investment income.
What is Apollo Global Management's approach to capital expenditure?+
Apollo's capital expenditure is notably low, typically less than 1% of revenue, reflecting its asset-light Asset Management segment. Instead of traditional capex, the firm primarily deploys capital into co-investments in its funds, seed capital for new strategies, and strategic acquisitions of origination platforms.
What are the primary earnings drivers considered in Apollo Global Management's valuation model?+
The valuation model for Apollo Global Management focuses on projecting Fee-Related Earnings (FRE), Spread-Related Earnings (SRE), and Principal Investing Income (PII). These three distinct earnings streams are crucial for determining the intrinsic value of its combined asset management and retirement services franchise.
Can I download an Excel financial model for Apollo Global Management?+
No, an Excel financial model for Apollo Global Management is not available for download from this source. This model, however, provides a Sum-of-the-Parts equity valuation and earnings forecast for the company, projecting Fee-Related Earnings, Spread-Related Earnings, and Principal Investing Income.
What is the structure of Apollo Global Management's business model?+
Apollo operates a hybrid business model, combining an asset-light and scalable Asset Management segment with a balance-sheet intensive Retirement Services segment, primarily through Athene. This structure allows it to generate both fee revenues and spread income, maintaining a top-tier competitive position in alternative asset management.
Have more financial modelling questions? Contact us
Created by ex-finance professionals
Hey, I’m Alex and I created Finamodel.
Over my years in the finance industry I kept building the same models over and over again. Same structure, same assumptions, different logo. So I started building frameworks to turn them into clean, reusable templates.
Every model here is one I’d actually use for a client, and I personally vet each one before it goes up.
I’m not an expert in every industry, but I’ve built enough models to know what belongs in one. And when something is completely foreign to me, I reach out to my network for experts to work on our models with us.
Having a template library on hand cuts a first build from hours to minutes.
Need help finding your model? You’ll find me in the Finamodel app!
Other Asset Management Company Financial Models
Browse another company in the same sector.
Ameriprise Financial
Ameriprise Financial (AMP) is a diversified financial services company providing wealth management, asset management, and retirement solutions to retail and institutional clients.
Ares Management
Ares Management Corporation is a leading global alternative investment manager operating across credit, real estate, infrastructure, private equity, and secondaries markets.
Franklin Resources
Franklin Resources, operating globally as Franklin Templeton, is a premier global investment management organisation.
BlackRock
BlackRock is the world’s largest asset manager, providing investment management, risk management, and advisory services to institutional and retail clients globally.
Blackstone
Blackstone is the world's largest alternative asset manager, providing investment vehicles focused on real estate, private equity, credit, and hedge fund solutions for institutional and individual investors.
Invesco
Invesco is a global independent investment management firm that provides a comprehensive range of investment capabilities and outcomes to retail and institutional clients.
KKR & Co.
KKR is a leading global alternative asset manager offering private equity, credit, real assets, and capital markets solutions, alongside a large insurance business operated through Global Atlantic.
T. Rowe Price
T.
Explore more Financial Services financial model templates.
