Reinsurance Group of America Reports Increases in Third-Quarter Revenues and Earnings

October 23, 2003

ST. LOUIS, Oct 23, 2003 (BUSINESS WIRE) -- Reinsurance Group of America, Incorporated (NYSE:RGA), one of North America's leading providers of life reinsurance, reported net income for the third quarter of $41.8 million, or $0.83 per diluted share, compared with net income of $33.6 million, or $0.68 per diluted share in the prior-year quarter, a 22 percent increase on a per-share basis. Third-quarter net premiums increased 26 percent, to $573.0 million from $455.7 million in 2002. Net investment income increased 48 percent, to $122.2 million from $82.5 million in 2002, due primarily to a 34 percent increase in invested assets.

RGA analyzes its results using a non-GAAP financial measure called operating income. Management believes that operating income, on a pre-tax and after-tax basis, better measures the ongoing profitability of the company's continuing operations by excluding from operating income the effect of net realized capital gains and losses and related deferred acquisition costs, which tend to be highly variable, and any net gain or loss from discontinued operations, which management believes are not indicative of ongoing operations. However, the definition of operating income can vary by company and is not considered a substitute in all applications for GAAP net income. Reconciliations of operating income to GAAP net income are provided within the text of this press release.

Operating income increased 7 percent on a per-share basis and totaled $38.0 million, or $0.76 per diluted share. Operating income for the quarter excluded $4.3 million, after tax, in net realized capital gains and related deferred acquisition costs and a $0.5 million after-tax loss associated with the company's discontinued accident and health segment. Operating income in the prior-year quarter totaled $35.2 million, or $0.71 per diluted share, and excluded $0.5 million, after tax, in net realized capital losses and related deferred acquisition costs and a $1.1 million after-tax loss associated with the company's discontinued accident and health segment.

"Our results reflect strong premium growth across all segments of our business; however, mortality experience was mixed," said A. Greig Woodring, president and chief executive officer. "For the quarter, net premiums in the U.S. increased 15 percent to $369.3 million. Mortality experience for the quarter was approximately $6.0 million unfavorable on a pre-tax basis when compared with expectations. This differs from the first two quarters of the year in which we experienced positive mortality variances. As we have advised in the past, mortality experience does fluctuate from quarter to quarter. On a year-to-date basis, U.S. mortality experience remains favorable. The current quarter also reflects a $3.0 million, pretax, reduction in the reserves associated with the terrorist attacks on September 11, 2001.

"Pre-tax net income in the U.S. for the quarter totaled $45.3 million compared with $55.3 million in the prior-year quarter. Pre-tax operating income for the quarter totaled $46.8 million compared with $53.5 million in the prior-year quarter. The prior-year quarter reflects positive mortality experience compared to the less favorable mortality experience in the current quarter. Pre-tax operating income excludes approximately $1.5 million in net realized capital losses and related deferred acquisition costs in the current quarter and $1.8 million in net realized capital gains and related deferred acquisition costs in the prior-period quarter.

"Canada reported a good quarter with pre-tax net income of $19.5 million compared with $8.7 million in the prior-year quarter. Pre-tax operating income totaled $10.9 million for the third quarter compared with $8.5 million in the prior-year quarter. Pre-tax operating income excludes $8.6 million in net realized capital gains in the current period and approximately $200,000 in net realized capital gains in the prior period. The current level of capital gains is a result of repositioning that portfolio to reduce concentrations to certain issuers. Net premiums increased 27 percent. On a year-to-date basis, premiums increased 16 percent. Results for the quarter and year have benefited from an increase in the strength of the Canadian dollar.

"Other International operations, which exclude Canada, continued to grow at a strong pace, with net premiums increasing 58 percent to $149.8 million. We continued to experience steady growth across all our markets in this segment. Pre-tax net income totaled $9.6 million compared with $4.1 million in the prior-year quarter. Pre-tax operating income for the quarter totaled $8.7 million, which excludes $0.9 million in net realized capital gains. This represents a significant increase over prior-period pre-tax operating income of $4.0 million, which excluded less than $100,000 in net realized capital gains. In total, mortality experience for the quarter was consistent with expectations. We expect profits from these operations will continue to expand as the amount of reinsurance in force increases; however, results may continue to be more volatile than our more established operations in North America due to the smaller relative size of this segment's base of business."

For the first nine months of 2003, net income totaled $117.1 million, or $2.34 per diluted share, compared with $89.4 million, or $1.80 per diluted share, in the year-ago period. Operating income, excluding $1.0 million, after tax, in net realized capital gains and related deferred acquisition costs and $1.9 million in after-tax losses associated with discontinued operations, increased to $118.0 million, or $2.36 per diluted share, from $101.4 million, or $2.04 per diluted share, the year before. Prior-year operating income excludes $8.0 million, after tax, in net realized capital losses and related deferred acquisition costs, $3.3 million in after-tax losses associated with discontinued operations and $0.7 million, after tax, of goodwill write-off. Consolidated premiums were up 22 percent, to $1,700.7 million from $1,390.1 million. Woodring concluded, "Revenue growth continued to be strong, and while operating earnings for the quarter were slightly below our expectation, fluctuations in mortality experience from quarter to quarter are an ongoing part of our business. We nevertheless remain slightly ahead of our earnings expectation on a year-to-date basis. Additionally, we believe we are on track to close the previously announced Allianz transaction during the fourth quarter. We expect that transaction to add approximately $5.0 to $8.0 million, after-tax, in earnings to the fourth quarter and $30.0 to $40.0 million, after-tax, in earnings during 2004. We maintain our momentum moving into the fourth quarter and 2004, and look forward to continued opportunities in our chosen markets."

The company announced that its board of directors declared a regular quarterly dividend of $0.06 per share, payable November 26 to shareholders of record as of November 5.

A conference call to discuss the company's third-quarter results will begin at 9 a.m. Eastern Time on Friday, October 24. Interested parties may access the call by dialing 800-262-1292 (domestic) or 719-457-2680 (international). The access code is 432088. 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 October 31 at 888-203-1112 (domestic) or 719-457-0820, access code 432088.

Reinsurance Group of America, Incorporated, through its subsidiaries, RGA Reinsurance Company and RGA Life Reinsurance Company of Canada, is among the largest providers of life reinsurance in North America. In addition to its North American operations, Reinsurance Group of America, Incorporated has subsidiary companies or offices in Australia, Barbados, Hong Kong, India, Ireland, Japan, Mexico, South Africa, South Korea, Spain, Taiwan, and the United Kingdom. Worldwide, the company has approximately $893 billion of life reinsurance in force, and assets of $10.5 billion. MetLife, Inc. is the beneficial owner of approximately 59 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 Metropolitan Life Insurance Company ("MetLife"), a 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) general economic conditions affecting the demand for insurance and reinsurance in our current and planned markets, (4) market or economic conditions that adversely affect our ability to make timely sales of investment securities, (5) changes in investment portfolio yields due to interest rate or credit quality changes, (6) fluctuations in U.S. or foreign currency exchange rates, interest rates, or securities and real estate markets, (7) adverse litigation or arbitration results, (8) the stability of governments and economies in the markets in which we operate, (9) competitive factors and competitors' responses to our initiatives, (10) the success of our clients, (11) successful execution of our entry into new markets, (12) successful development and introduction of new products, (13) our ability to successfully integrate and operate reinsurance business that we acquire, including without limitation, Allianz Life, (14) regulatory action that may be taken by state Departments of Insurance with respect to us, MetLife, or its subsidiaries, (15) changes in laws, regulations, and accounting standards applicable to us, our subsidiaries, or our business, and (16) 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. You are cautioned not to place undue reliance on the forward-looking statements, which 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.

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

                         Three Months Ended       Nine Months Ended
   (Unaudited)             September 30,             September 30,
                           2003      2002         2003       2002
Revenues:
 Net premiums             $572,970  $455,750  $1,700,746  $1,390,113
 Investment income, net
  of related expenses      122,153    82,499     345,234     260,779
 Realized investment
  gains/ (losses), net       6,560     1,066         776     (10,951)
 Other revenues             10,819    10,839      33,670      27,734
  Total revenues           712,502   550,154   2,080,426   1,667,675

Benefits and expenses:
 Claims and other policy
  benefits                 457,844   342,301   1,334,081   1,096,797
 Interest credited          46,251    22,156     130,914      79,777
 Policy acquisition costs
  and other insurance
  expenses                 111,334    96,303     330,903     252,606
 Other operating expenses   24,683    26,358      77,275      67,734
 Interest expense            9,383     9,006      27,384      26,475
  Total benefits
   and expenses            649,495   496,124   1,900,557   1,523,389

   Income from continuing
    operations before
    income taxes            63,007    54,030     179,869     144,286

   Provision for
    income taxes            20,783    19,307      60,899      51,603

    Income from
     continuing operations  42,224    34,723     118,970      92,683

  Discontinued operations:
   Loss from discontinued
    accident and health
    operations, net of
    income taxes              (473)   (1,135)     (1,918)     (3,264)

   Net income             $ 41,751  $ 33,588  $  117,052  $   89,419


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

                               Three Months Ended   Nine Months Ended
   (Unaudited)                     September 30,       September 30,
                                  2003       2002      2003      2002
Earnings per share from
 continuing operations:
  Basic earnings per share       $  0.85   $  0.70   $  2.39  $  1.88
  Diluted earnings per share     $  0.84   $  0.70   $  2.38  $  1.87

  Diluted earnings before
   realized investment gains/
   (losses), related deferred
   acquisition costs and goodwill
   write-off in 2002             $  0.76   $  0.71   $  2.36  $  2.04

Earnings per share from net
 income:
  Basic earnings per share       $  0.84   $  0.68   $  2.36  $  1.81
  Diluted earnings per share     $  0.83   $  0.68   $  2.34  $  1.80

Weighted average number of common
 and common equivalent shares
 outstanding (in thousands)       50,267    49,639    49,943   49,683


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

                                                     At or For the
                                                   Nine Months Ended
 (Unaudited)                                         September 30,
                                                    2003       2002
Gross life reinsurance in force (in billions)
   North American business                        $ 674.0    $ 584.0
   International business                           219.0      130.8

Gross life reinsurance written (in billions)
   North American business                          103.5      110.4
   International business                            65.7       50.0

Consolidated cash and invested assets
  (in millions)                                   7,925.0    5,934.0
   Invested Asset book yield - trailing
   three months excluding funds withheld             6.66%      6.59%

   Investment portfolio mix
     Cash and short-term investments                 2.26%      2.28%
     Fixed maturity securities                      49.13%     56.43%
     Mortgage loans                                  5.48%      3.35%
     Policy loans                                   10.73%     13.14%
     Funds withheld at interest                     30.68%     22.78%
     Other invested assets                           1.72%      2.02%

Book value per share outstanding                   $ 28.92    $ 23.91
Book value per share outstanding, before
 impact of FAS 115(a)                                25.45      22.09

Treasury stock                                   1,141,138  1,686,313

(a) Book value per share outstanding, before impact of FAS 115, is
a non-GAAP financial measure that management believes is important in
evaluating the balance sheet ignoring the effect of mark-to-market
adjustments that primarily relate to changes in interest rates and
credit spreads on investment securities since they were acquired.

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

                         Three Months Ended September 30, 2003
                                       Non-traditional
                                      Asset-                 Total
                       Traditional  Intensive  Financial      U.S.
Revenues:
 Net premiums            $ 368,171   $  1,093    $    --   $ 369,264
 Investment income, net
  of related expenses       47,370     44,385         97      91,852
 Realized investment
  losses, net               (1,059)      (367)        --      (1,426)
 Other revenues                489      2,022      6,613       9,124
   Total revenues          414,971     47,133      6,710     468,814

Benefits and expenses:
  Claims and other
   policy benefits         297,654        776         --     298,430
  Interest credited         14,919     30,703         --      45,622
  Policy acquisition
   costs and other
   insurance expenses       56,738     10,861      2,206      69,805
  Other operating
   expenses                  7,515        891      1,248       9,654
   Total benefits
    and expenses           376,826     43,231      3,454     423,511

    Income before
     income taxes        $  38,145   $  3,902    $ 3,256   $  45,303

                         Three Months Ended September 30, 2002
                                       Non-traditional
                                      Asset-                 Total
                       Traditional  Intensive  Financial      U.S.
Revenues:
 Net premiums            $ 319,485   $    803    $    --   $ 320,288
 Investment income, net
  of related expenses       43,430     17,495         28      60,953
 Realized investment
  gains / (losses), net      1,880       (295)        --       1,585
 Other revenues                740      2,515      5,940       9,195
   Total revenues          365,535     20,518      5,968     392,021

Benefits and expenses:
 Claims and other
  policy benefits          231,890      9,298         --     241,188
 Interest credited          13,422      6,642         --      20,064
 Policy acquisition
  costs and other
  insurance expenses        60,265      1,697      1,679      63,641
 Other operating
  expenses                   8,850        358      2,613      11,821
  Total benefits
   and expenses            314,427     17,995      4,292     336,714

   Income before
    income taxes         $  51,108   $  2,523    $ 1,676   $  55,307


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

                           Nine Months Ended September 30, 2003
                                   Non-traditional
                                     Asset-                 Total
                       Traditional  Intensive  Financial     U.S.
Revenues:
 Net premiums           $1,115,360   $  3,197    $    --  $1,118,557
 Investment income, net
  of related expenses      135,246    122,923         97     258,266
 Realized investment
  losses, net               (7,017)    (2,080)        --      (9,097)
 Other revenues              3,186      5,035     20,179      28,400
  Total revenues         1,246,775    129,075     20,276   1,396,126

Benefits and expenses:
 Claims and other
  policy benefits          888,905      4,166         --     893,071
 Interest credited          45,169     84,424         --     129,593
 Policy acquisition
  costs and other
  insurance expenses       164,257     26,892      7,447     198,596
 Other operating
  expenses                  24,454      2,829      3,881      31,164
  Total benefits
   and expenses          1,122,785    118,311     11,328   1,252,424

   Income before
    income taxes        $  123,990   $ 10,764    $ 8,948  $  143,702


                           Nine Months Ended September 30, 2002
                                       Non-traditional
                                     Asset-                 Total
                       Traditional  Intensive  Financial     U.S.
Revenues:
 Net premiums           $1,002,741   $  2,796    $    --  $1,005,537
 Investment income, net
  of related expenses      120,039     63,943        155     184,137
 Realized investment
  losses, net               (1,151)    (4,255)        --      (5,406)
 Other revenues              1,546      5,684     17,795      25,025
  Total revenues         1,123,175     68,168     17,950   1,209,293

Benefits and expenses:
 Claims and other
  policy benefits          785,756     17,014         --     802,770
 Interest credited          41,517     35,453         --      76,970
 Policy acquisition
  costs and other
  insurance expenses       153,760      8,126      5,517     167,403
 Other operating
  expenses                  22,145        744      7,005      29,894
  Total benefits
   and expenses          1,003,178     61,337     12,522   1,077,037

   Income before
    income taxes        $  119,997   $  6,831    $ 5,428  $  132,256


       REINSURANCE GROUP OF AMERICA, INCORPORATED AND SUBSIDIARIES
                           CANADIAN OPERATIONS
                         (Dollars in thousands)

                                                 Three Months Ended
                                                    September 30,
                                                  2003        2002
Revenues:
 Net premiums                                  $ 53,144    $ 41,894
 Investment income, net of related expenses      22,244      18,752
 Realized investment gains, net                   8,596         164
 Other revenues                                      50         118
   Total revenues                                84,034      60,928

Benefits and expenses:
 Claims and other policy benefits                56,132      46,278
 Interest credited                                  536         345
 Policy acquisition costs and other
  insurance expenses                              5,257       2,880
 Other operating expenses                         2,580       2,747
  Total benefits and expenses                    64,505      52,250

   Income before income taxes                  $ 19,529    $  8,678

                                                  Nine Months Ended
                                                    September 30,
                                                  2003        2002
Revenues:
 Net premiums                                  $153,747    $132,571
 Investment income, net of related expenses      63,519      52,133
 Realized investment gains/(losses), net         12,158         (22)
 Other revenues                                    (191)         40
  Total revenues                                229,233     184,722

Benefits and expenses:
 Claims and other policy benefits               161,411     137,104
 Interest credited                                1,089         733
 Policy acquisition costs and other
  insurance expenses                             15,714      12,142
 Other operating expenses                         7,434       7,315
  Total benefits and expenses                   185,648     157,294

   Income before income taxes                  $ 43,585    $ 27,428


       REINSURANCE GROUP OF AMERICA, INCORPORATED AND SUBSIDIARIES
                           OTHER INTERNATIONAL
                         (Dollars in thousands)

                             Three Months Ended September 30, 2003
                                            Europe     Total
                                  Asia      & South    Inter-
                                 Pacific    Africa    national
Revenues:
 Net premiums                   $ 57,261   $ 92,502   $149,763
 Investment income,
  net of related expenses          3,050      1,329      4,379
 Realized investment gains
  /(losses), net                    (104)     1,040        936
 Other revenues                      (11)      (105)      (116)
  Total revenues                  60,196     94,766    154,962

Benefits and expenses:
 Claims and other policy
  benefits                        41,101     60,435     101,536
 Interest credited                    --         --          --
 Policy acquisition costs and
  other insurance expenses         8,873     27,293      36,166
 Other operating expenses          3,370      3,682       7,052
 Interest expense                    323        258         581
  Total benefits and
   expenses                       53,667     91,668     145,335

   Income before income taxes    $ 6,529    $ 3,098    $  9,627

                             Three Months Ended September 30, 2002
                                            Europe     Total
                                  Asia      & South    Inter-
                                 Pacific    Africa     national
Revenues:
 Net premiums                    $32,839    $62,172    $ 95,011
 Investment income,
  net of related expenses          1,722        343       2,065
 Realized investment gains, net       48          8          56
 Other revenues                      431        440         871
  Total revenues                  35,040     62,963      98,003

Benefits and expenses:
 Claims and other policy
  benefits                        19,689     37,087      56,776
 Interest credited                    --         --          --
 Policy acquisition costs and
  other insurance expenses        10,244     20,213      30,457
 Other operating expenses          3,809      2,534       6,343
 Interest expense                    225        148         373
  Total benefits and
   expenses                       33,967     59,982      93,949

   Income before income taxes    $ 1,073    $ 2,981    $  4,054


       REINSURANCE GROUP OF AMERICA, INCORPORATED AND SUBSIDIARIES
                           OTHER INTERNATIONAL
                         (Dollars in thousands)

                             Nine Months Ended September 30, 2003
                                            Europe      Total
                                  Asia      & South     Inter-
                                 Pacific    Africa     national
Revenues:
 Net premiums                   $165,836   $259,829    $425,665
 Investment income,
  net of related expenses          8,198      2,808      11,006
 Realized investment gains
  /(losses), net                    (622)     1,888       1,266
 Other revenues                      896         18         914
  Total revenues                 174,308    264,543     438,851

Benefits and expenses:
 Claims and other policy
  benefits                       115,555    161,668     277,223
 Policy acquisition costs and
  other insurance expenses        33,401     81,516     114,917
 Other operating expenses         12,086     11,228      23,314
 Interest expense                    842        722       1,564
  Total benefits and
   expenses                      161,884    255,134     417,018

    Income before income taxes   $12,424    $ 9,409    $ 21,833

                             Nine Months Ended September 30, 2002
                                            Europe      Total
                                  Asia      & South     Inter-
                                 Pacific    Africa     national
Revenues:
 Net premiums                    $97,831   $154,327    $252,158
 Investment income,
  net of related expenses          4,876        591       5,467
Realized investment
 losses, net                        (125)      (288)       (413)
 Other revenues                    1,706        776       2,482
  Total revenues                 104,288    155,406     259,694

Benefits and expenses:
 Claims and other policy
  benefits                        63,849     95,283     159,132
 Policy acquisition costs and
  other insurance expenses        24,260     48,493      72,753
 Other operating expenses         10,086      7,883      17,969
 Interest expense                    613        499       1,112
  Total benefits and
   expenses                       98,808    152,158     250,966

    Income before income taxes   $ 5,480   $  3,248    $  8,728


       REINSURANCE GROUP OF AMERICA, INCORPORATED AND SUBSIDIARIES
                           CORPORATE AND OTHER
                         (Dollars in thousands)

                                                  Three Months Ended
                                                     September 30,
                                                  2003        2002
Revenues:
  Net premiums                                  $    799    $ (1,443)
  Investment income, net of related expenses       3,678         729
  Realized investment losses, net                 (1,546)       (739)
  Other revenues                                   1,761         655
    Total revenues                                 4,692        (798)

Benefits and expenses:
  Claims and other policy benefits                 1,746      (1,941)
  Interest credited                                   93       1,747
  Policy acquisition costs and other
   insurance expenses                                106        (675)
  Other operating expenses                         5,397       5,447
  Interest expense                                 8,802       8,633
    Total benefits and expenses                   16,144      13,211

    Loss before income taxes                    $(11,452)   $(14,009)

                                                  Nine Months Ended
                                                    September 30,
                                                  2003        2002
Revenues:
  Net premiums                                  $  2,777    $   (153)
  Investment income, net of related expenses      12,443      19,042
  Realized investment losses, net                 (3,551)     (5,110)
  Other revenues                                   4,547         187
    Total revenues                                16,216      13,966
Benefits and expenses:
  Claims and other policy benefits                 2,376      (2,209)
  Interest credited                                  232       2,074
  Policy acquisition costs and other
   insurance expenses                              1,676         308
  Other operating expenses                        15,363      12,556
  Interest expense                                25,820      25,363
    Total benefits and expenses                   45,467      38,092

    Loss before income taxes                    $(29,251)   $(24,126)

SOURCE: Reinsurance Group of America, Incorporated

Reinsurance Group of America, Incorporated, St. Louis
Jack B. Lay, 636-736-7439