Reinsurance Group of America Reports First-Quarter Results

April 23, 2007

ST. LOUIS--(BUSINESS WIRE)--April 23, 2007--Reinsurance Group of America, Incorporated (NYSE:RGA), a leading global provider of life reinsurance, reported net income for the first quarter of $76.3 million, or $1.19 per diluted share, compared to $69.1 million, or $1.10 per diluted share, in the prior-year quarter. RGA uses a non-GAAP financial measure called operating income as a basis for analyzing financial results. The definition of operating income and reconciliations to GAAP net income are provided in the following tables. Operating income increased 20 percent to $82.1 million, or $1.28 per diluted share, from $68.5 million, or $1.09 per diluted share in the year-ago quarter, reflecting solid contributions from all segments. First-quarter net premiums rose 13 percent, to $1,125.5 million, from $992.4 million a year ago. Net investment income totaled $215.7 million versus $186.9 million the year before.

A. Greig Woodring, president and chief executive officer, commented, "We reported solid results across all segments, with notably strong results in our two largest mortality markets, the U.S. and the UK. The U.S. segment reported pre-tax net income totaling $93.2 million for the quarter versus $80.3 million the year before. Pre-tax operating income increased 13 percent to $93.5 million from $82.5 million the year before. Mortality experience benefited from a lower-than-expected level of large claims. Net premiums were up 9 percent to $671.0 million from $613.3 million in the prior-year quarter.

"Our Canada operations reported pre-tax net income of $15.0 million compared to $8.4 million a year ago. Pre-tax operating income totaled $12.5 million, up 45 percent from $8.6 million a year ago, when claims were higher-than-expected. Claims flow during the current quarter returned to expected levels. Net premiums increased 5 percent to $99.5 million from $94.4 million in the prior year. We expect that rate of growth to pick up as the year progresses. Net premiums for the first quarter of 2007 were adversely affected by currency exchange rates relative to the prior year by approximately $1.5 million, as the Canadian dollar weakened slightly. The impact of foreign currency fluctuations on income was not significant.

"Asia Pacific reported pre-tax net income of $10.3 million compared with $6.6 million in the year-ago quarter. Pre-tax operating income totaled $10.4 million compared with $6.6 million a year ago. Segment- wide claims experience was within the expected range for the current quarter, while the year-ago quarter reflected poor mortality in our South Korean operations. Net premium flow was good, increasing 34 percent to $186.8 million from $139.2 million. Foreign currency fluctuations favorably affected net premiums by approximately $5.5 million, primarily due to the strength of the Australian dollar. The impact of foreign currency fluctuations on operating income was not significant.

"Europe and South Africa results were exceptionally strong due primarily to favorable UK claims experience, with pre-tax net income rising to $21.1 million from $14.8 million a year ago. Pre-tax operating income increased 44 percent to $21.3 million versus $14.8 million last year, which was also a strong quarter. Net premiums increased 16 percent to $167.8 million. Foreign currency exchange fluctuations favorably affected reported net premiums and pre-tax operating income by approximately $9.2 million and $0.7 million, respectively, due to relatively strong British pound and euro currencies.

"Net realized investment losses totaled $8.5 million for the quarter as we recognized a $10.5 million foreign currency translation loss related to our decision to sell our small direct insurance operation in Argentina. We do not expect the ultimate sale of that subsidiary to generate a material financial impact. Interest expense included $4.3 million, pretax, for the adoption of new reporting guidance on income taxes. That interest expense was a non-cash item and represented the current-quarter interest expense on liabilities for various tax positions. The ultimate payment, if any, of this interest expense will depend on the resolution of these various tax positions. The initial adoption of this new tax reporting guidance also resulted in a $22.6 million decrease to shareholders' equity."

Woodring concluded, "We are off to a strong start in 2007, largely due to favorable claims experience during the quarter. As our history has shown, mortality results can fluctuate significantly from quarter to quarter and we don't expect that pattern to change going forward. However, when measured over longer periods of time, mortality volatility is significantly reduced and most importantly, we expect to continue our long-term track record of producing stable returns on our mortality business."

The company also announced that its board of directors declared a regular quarterly dividend of $0.09, payable May 25 to shareholders of record as of May 4.

A conference call to discuss the company's first-quarter results will begin at 9 a.m. Eastern Time on Tuesday, April 24. Interested parties may access the call by dialing 800-210-9006 (domestic) or 719-457-2621 (international). The access code is 6320400. A live audio webcast of the conference call will be available on the company's investor relations web page at www.rgare.com. A replay of the conference call will be available at the same address for three months following the conference call. A replay of the conference call will also be available via telephone through May 2 at 888-203-1112 (domestic) or 719-457-0820, access code 6320400.

Reinsurance Group of America, Incorporated, through its various operating subsidiaries, is among the largest global providers of life reinsurance. Reinsurance Group of America, Incorporated has subsidiary companies or offices in Australia, Barbados, Bermuda, Canada, China, Germany, Hong Kong, India, Ireland, Japan, Mexico, Poland, South Africa, South Korea, Spain, Taiwan, the United Kingdom and the United States. Worldwide, the company has approximately $2.0 trillion of life reinsurance in force, and assets of $19.8 billion. MetLife, Inc. is the beneficial owner of approximately 52 percent of RGA's outstanding shares.

CAUTIONARY STATEMENT REGARDING FORWARD-LOOKING STATEMENTS

This release contains forward-looking statements within the meaning of the Private Securities Litigation Reform Act of 1995, including, among others, statements relating to projections of the earnings, revenues, income or loss, future financial performance and growth potential of Reinsurance Group of America, Incorporated and its subsidiaries (which we refer to in the following paragraphs as "we," "us" or "our"). The words "intend," "expect," "project," "estimate," "predict," "anticipate," "should," "believe," and other similar expressions also are intended to identify forward-looking statements. Forward-looking statements are inherently subject to risks and uncertainties, some of which cannot be predicted or quantified. Future events and actual results, performance and achievements could differ materially from those set forth in, contemplated by or underlying the forward-looking statements.

Numerous important factors could cause actual results and events to differ materially from those expressed or implied by forward-looking statements including, without limitation, (1) adverse changes in mortality, morbidity or claims experience, (2) changes in our financial strength and credit ratings or those of MetLife, Inc. ("MetLife"), the beneficial owner of a majority of our common shares, or its subsidiaries, and the effect of such changes on our future results of operations and financial condition, (3) inadequate risk analysis and underwriting, (4) general economic conditions or a prolonged economic downturn affecting the demand for insurance and reinsurance in our current and planned markets, (5) the availability and cost of collateral necessary for regulatory reserves and capital, (6) market or economic conditions that adversely affect our ability to make timely sales of investment securities, (7) risks inherent in our risk management and investment strategy, including changes in investment portfolio yields due to interest rate or credit quality changes, (8) fluctuations in U.S. or foreign currency exchange rates, interest rates, or securities and real estate markets, (9) adverse litigation or arbitration results, (10) the adequacy of reserves, resources and accurate information relating to settlements, awards and terminated and discontinued lines of business, (11) the stability of and actions by governments and economies in the markets in which we operate, (12) competitive factors and competitors' responses to our initiatives, (13) the success of our clients, (14) successful execution of our entry into new markets, (15) successful development and introduction of new products and distribution opportunities, (16) our ability to successfully integrate and operate reinsurance business that we acquire, (17) regulatory action that may be taken by state Departments of Insurance with respect to us, MetLife, or its subsidiaries, (18) our dependence on third parties, including those insurance companies and reinsurers to which we cede some reinsurance, third-party investment managers and others, (19) the threat of natural disasters, catastrophes, terrorist attacks, epidemics or pandemics anywhere in the world where we or our clients do business, (20) changes in laws, regulations, and accounting standards applicable to us, our subsidiaries, or our business, (21) the effect of our status as a holding company and regulatory restrictions on our ability to pay principal of and interest on our debt obligations, and (22) other risks and uncertainties described in this document and in our other filings with the Securities and Exchange Commission.

Forward-looking statements should be evaluated together with the many risks and uncertainties that affect our business, including those mentioned in this document and described in the periodic reports we file with the Securities and Exchange Commission. These forward-looking statements speak only as of the date on which they are made. We do not undertake any obligations to update these forward-looking statements, even though our situation may change in the future. We qualify all of our forward-looking statements by these cautionary statements.

Operating Income

RGA uses a non-GAAP financial measure called operating income as a basis for analyzing financial results. This measure also serves as a basis for establishing target levels and awards under RGA's management incentive programs. Management believes that operating income, on a pre-tax and after-tax basis, better measures the ongoing profitability and underlying trends of the company's continuing operations, primarily because that measure excludes the effect of net investment related gains and losses, as well as changes in the fair value of embedded derivatives and related deferred acquisition costs. These items tend to be highly variable, primarily due to the credit market and interest rate environment and are not necessarily indicative of the performance of the company's underlying businesses. Additionally, operating income excludes any net gain or loss from discontinued operations and the cumulative effect of any accounting changes, which management believes are not indicative of the company's ongoing operations. The definition of operating income can vary by company and is not considered a substitute for GAAP net income.

    REINSURANCE GROUP OF AMERICA, INCORPORATED AND SUBSIDIARIES
              Reconciliation of Net Income From Continuing
                     Operations to Operating Income
                         (Dollars in thousands)

(Unaudited)                                      Three Months Ended
                                                      March 31,
                                                  2007        2006

GAAP net income-continuing operations           $76,936     $70,580
Investment related (gains)/losses                 5,655        (561)
Change in value of embedded derivatives          (1,845)     (2,959)
DAC offsets for embedded derivatives and
 investment related losses, net                   1,338       1,394

    Operating income                            $82,084     $68,454

       REINSURANCE GROUP OF AMERICA, INCORPORATED AND SUBSIDIARIES
          Reconciliation of Pre-tax Net Income From Continuing
                 Operations to Pre-tax Operating Income
                         (Dollars in thousands)

(Unaudited)                  Three Months Ended March 31, 2007

                                 Investment    Change in
                        Pre-tax    related      value of     Pre-tax
                          net     (gains)       embedded    operating
                        income     losses,    derivatives,   income
                        (loss)       net           net       (loss)
U.S. Operations:
  Traditional          $ 86,011   $   338       $   --      $ 86,349
  Asset Intensive         4,462       734(1)      (731)(2)     4,465
  Financial Reinsurance   2,704        --           --         2,704
    Total U.S.           93,177     1,072         (731)       93,518
Canada Operations        15,034    (2,526)          --        12,508
Europe & South Africa    21,124       224           --        21,348
Asia Pacific Operations  10,332        71           --        10,403
Corporate and Other     (20,437)    9,852           --       (10,585)
Consolidated           $119,230   $ 8,693        $(731)     $127,192

(1) Asset Intensive is net of $(49)DAC offset.
(2) Asset Intensive is net of DAC offsets of $2,107 included in
    change in deferred acquisition cost associated with change in
    value of embedded derivative.

(Unaudited)                  Three Months Ended March 31, 2006

                                 Investment    Change in
                        Pre-tax    related      value of     Pre-tax
                          net     (gains)/      embedded    operating
                        income     losses,    derivatives,   income
                        (loss)       net           net       (loss)
U.S. Operations:
  Traditional          $ 69,399  $ 1,229       $    --      $ 70,628
  Asset Intensive         7,283    2,720 (1)    (1,795)(2)     8,208
  Financial Reinsurance   3,654       --            --         3,654
    Total U.S.           80,336    3,949        (1,795)       82,490
Canada Operations         8,431      199            --         8,630
Europe & South Africa    14,797      (34)           --        14,763
Asia Pacific Operations   6,614      (15)           --         6,599
Corporate and Other      (1,978)  (5,344)           --        (7,322)
Consolidated           $108,200  $(1,245)      $(1,795)     $105,160

(1) Asset Intensive is net of $(613) DAC offset.
(2) Asset Intensive is net of DAC offsets of $2,757 included in
    change in deferred acquisition cost associated with change in
    value of embedded derivative.

       REINSURANCE GROUP OF AMERICA, INCORPORATED AND SUBSIDIARIES
               Condensed Consolidated Statements of Income
                         (Dollars in thousands)

                                             Three Months Ended
   (Unaudited)                                    March 31,
                                              2007        2006

Revenues:
  Net premiums                             $1,125,450  $  992,442
  Investment income, net of
   related expenses                           215,743     186,941
  Investment related gains (losses), net       (8,484)        632
  Change in value of embedded derivatives       2,838       4,552
  Other revenues                               19,102      14,530
    Total revenues                          1,354,649   1,199,097

Benefits and expenses:
  Claims and other policy benefits            902,810     811,513
  Interest credited                            61,066      61,529
  Policy acquisition costs and other
   insurance expenses                         180,874     151,804
  Change in deferred acquisition cost
   associated with change in value of
   embedded derivatives                         2,107       2,757
  Other operating expenses                     55,422      46,527
  Collateral finance facility expense          12,687          --
  Interest expense                             20,453      16,767
    Total benefits and expenses             1,235,419   1,090,897

  Income from continuing operations
   before income taxes                        119,230     108,200

    Provision for income taxes                 42,293      37,620

  Income from continuing operations            76,937      70,580

  Discontinued operations:
    Loss from discontinued accident
     and health operations, net
     of income taxes                             (685)     (1,510)

  Net income                               $   76,252  $   69,070


 REINSURANCE GROUP OF AMERICA, INCORPORATED AND SUBSIDIARIES
          Condensed Consolidated Statements of Income
           (In thousands, except per share data)

                                           Three Months Ended
(Unaudited)                                    March 31,
                                                      2007 2006
Earnings per share from continuing
 operations:
  Basic earnings per share                $  1.25     $  1.15
  Diluted earnings per share              $  1.20     $  1.13

Diluted earnings before investment
 related gains/(losses), change
 in value of embedded derivatives, and
 related deferred acquisition costs       $  1.28     $  1.09

Earnings per share from net income:
  Basic earnings per share                $  1.24     $  1.13
  Diluted earnings per share              $  1.19     $  1.10

Weighted average number of common
 and common equivalent shares
 outstanding                               63,895      62,617

    REINSURANCE GROUP OF AMERICA, INCORPORATED AND SUBSIDIARIES
           Condensed Consolidated Business Summary

                                                  At or For the
                                                Three Months Ended
 (Unaudited)                                        March 31,
                                                 2007         2006

Gross life reinsurance in force (in billions)
  U.S.                                       $ 1,178.5    $ 1,110.1
  Canada                                     $   164.1    $   134.1
  Europe & South Africa                      $   349.7    $   286.0
  Asia Pacific                               $   312.0    $   242.1

Gross life reinsurance written (in billions)
  U.S.                                       $    40.2    $    47.9
  Canada                                     $     9.8    $     9.3
  Europe & South Africa                      $     8.1    $    20.0
  Asia Pacific                               $     3.7    $     3.1

Balance sheet information (in millions,
 except share and per share figures)

Consolidated cash and invested assets        $15,523.8    $12,708.0
  Invested asset book yield - trailing
   three months excluding funds withheld          5.93%        5.78%

Investment portfolio mix
  Cash and short-term investments                 3.31%        3.74%
  Fixed maturity securities                      56.30%       53.37%
  Mortgage loans                                  4.84%        5.27%
  Policy loans                                    6.54%        7.66%
  Funds withheld at interest                     27.46%       28.42%
  Other invested assets                           1.55%        1.54%

Collateral finance facilities                $   850.4    $      --
Short-term debt                              $    29.5    $   100.0
Long-term debt                               $   944.1    $   699.7
Company-obligated mandatorily
 redeemable preferred securities
 of subsidiary                               $   158.7    $   158.6

Total stockholders' equity                   $ 2,889.3    $ 2,484.9
Less: Accumulated other comprehensive
 income "AOCI" (a)                               452.1        330.3
Total stockholders' equity, before
 impact of AOCI (a)                          $ 2,437.2    $ 2,154.6

Treasury shares                              1,403,514    1,948,936
Common shares outstanding                   61,724,759   61,179,337
Book value per share outstanding             $   46.81    $   40.62
Book value per share outstanding, before
 impact of AOCI (a)                          $   39.49    $   35.22

(a) Book value per share outstanding and total stockholders' equity,
before impact of AOCI, are non-GAAP financial measures that management
believes are important in evaluating the balance sheet in order to
ignore the effects of unrealized amounts primarily associated with
mark-to-market adjustments on investments and foreign currency
translation.

        REINSURANCE GROUP OF AMERICA, INCORPORATED AND SUBSIDIARIES
                             U.S. Operations
                         (Dollars in thousands)

(Unaudited)                    Three Months Ended March 31, 2007
                                        Asset-    Financial     Total
Revenues:                Traditional  Intensive  Reinsurance    U.S.
Net premiums              $669,419     $ 1,626    $   --     $671,045
Investment income, net
 of related expenses        84,928      67,952        20      152,900
Investment related
 losses, net                  (338)       (783)       --       (1,121)
Change in value of
 embedded derivatives           --       2,838        --        2,838
Other revenues                 106       7,424     5,889       13,419
  Total revenues           754,115      79,057     5,909      839,081
Benefits and expenses:
Claims and other
 policy benefits           542,586       4,523         1      547,110
Interest credited           14,270      46,158        --       60,428
Policy acquisition costs
 and other insurance
 expenses                   99,380      20,186     2,194      121,760
Change in deferred ac-
 quisition cost associated
 with change in value
 of embedded derivatives        --       2,107        --        2,107
Other operating expenses    11,868       1,621     1,010       14,499
  Total benefits
   and expenses            668,104      74,595     3,205      745,904
  Income before
   income taxes           $ 86,011     $ 4,462    $2,704     $ 93,177

(Unaudited)                    Three Months Ended March 31, 2006
                                        Asset-    Financial     Total
Revenues:                Traditional  Intensive  Reinsurance    U.S.
Net premiums              $611,837     $ 1,474    $   --     $613,311
Investment income, net
 of related expenses        71,042      70,897        (3)     141,936
Investment related
 losses, net                (1,229)     (3,333)       --       (4,562)
Change in value of
 embedded derivatives           --       4,552        --        4,552
Other revenues                (320)      3,289     7,346       10,315
  Total revenues           681,330      76,879     7,343      765,552
Benefits and expenses:
Claims and other
 policy benefits           508,146        (869)        1      507,278
Interest credited           11,487      49,537        --       61,024
Policy acquisition costs
 and other insurance
 expenses                   82,172      16,395     2,334      100,901
Change in deferred
 acquisition cost
 associated with change in
 value of embedded derivatives  --       2,757        --        2,757
Other operating expenses    10,126       1,776     1,354       13,256
  Total benefits
   and expenses            611,931      69,596     3,689      685,216
  Income before
   income taxes           $ 69,399     $ 7,283    $3,654     $ 80,336

     REINSURANCE GROUP OF AMERICA, INCORPORATED AND SUBSIDIARIES
                      Canada Operations
                    (Dollars in thousands)

                                                 Three Months Ended
(Unaudited)                                           March  31,
                                                   2007         2006
Revenues:
  Net premiums                                  $ 99,492     $ 94,402
  Investment income, net of related expenses      26,432       25,305
  Investment related gains (losses), net           2,784         (199)
  Other revenues                                      86           --
    Total revenues                               128,794      119,508

Benefits and expenses:
  Claims and other policy benefits                91,148       89,079
  Interest credited                                  186          205
  Policy acquisition costs and other
    insurance expenses                            18,476       17,820
  Other operating expenses                         3,950        3,973
    Total benefits and expenses                  113,760      111,077

    Income before income taxes                  $ 15,034     $  8,431
       REINSURANCE GROUP OF AMERICA, INCORPORATED AND SUBSIDIARIES
                          Europe & South Africa
                         (Dollars in thousands)

                                                 Three Months Ended
(Unaudited)                                           March 31,
                                                   2007       2006
Revenues:
  Net premiums                                  $167,796    $145,151
  Investment income, net of related expenses       5,774       3,392
  Investment related gains (losses), net            (224)         34
  Other revenues                                     131          91
    Total revenues                               173,477     148,668

Benefits and expenses:
  Claims and other policy benefits               114,154     105,646
  Interest credited                                  452         190
  Policy acquisition costs and other
   insurance expenses                             26,060      19,257
  Other operating expenses                        11,687       8,778
    Total benefits and expenses                  152,353     133,871

    Income before income taxes                  $ 21,124    $ 14,797

         REINSURANCE GROUP OF AMERICA, INCORPORATED AND SUBSIDIARIES
                              Asia Pacific
                         (Dollars in thousands)

                                                  Three Months Ended
(Unaudited)                                            March 31,
                                                   2007        2006
Revenues:
  Net premiums                                   $186,838    $139,213
  Investment income, net of related expenses        8,663       6,496
  Investment related gains (losses), net              (71)         15
  Other revenues                                    1,827       1,910
    Total revenues                                197,257     147,634

Benefits and expenses:
  Claims and other policy benefits                150,483     110,356
  Policy acquisition costs and other
   insurance expenses                              24,614      22,005
  Other operating expenses                         11,828       8,659
    Total benefits and expenses                   186,925     141,020

    Income before income taxes                   $ 10,332    $  6,614

        REINSURANCE GROUP OF AMERICA, INCORPORATED AND SUBSIDIARIES
                           Corporate and Other
                         (Dollars in thousands)

                                                  Three Months Ended
(Unaudited)                                            March 31,
                                                     2007        2006
Revenues:
  Net premiums                                   $    279    $    365
  Investment income, net of related expenses       21,974       9,812
  Investment related gains (losses), net           (9,852)      5,344
  Other revenues                                    3,639       2,214
    Total revenues                                 16,040      17,735

Benefits and expenses:
  Claims and other policy benefits                    (85)       (846)
  Interest credited                                    --         110
  Policy acquisition costs and other
   insurance expenses                             (10,036)     (8,179)
  Other operating expenses                         13,458      11,861
  Collateral finance facilities expense            12,687          --
  Interest expense                                 20,453      16,767
    Total benefits and expenses                    36,477      19,713

    Loss before income taxes                     $(20,437)   $ (1,978)

CONTACT: Reinsurance Group of America, Incorporated
Jack B. Lay, 636-736-7000
Senior Executive Vice President and Chief
Financial Officer

SOURCE: Reinsurance Group of America, Incorporated