Reinsurance Group of America Reports Second-Quarter Results; Operating Earnings Per Share up 31 Percent

July 21, 2008

ST. LOUIS--(BUSINESS WIRE)--July 21, 2008--Reinsurance Group of America, Incorporated (NYSE:RGA), a leading global provider of life reinsurance, reported net income for the second quarter of $110.7 million, or $1.73 per diluted share, compared to $77.5 million, or $1.20 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 to $109.7 million, or $1.71 per diluted share, from $84.6 million, or $1.31 per diluted share in the year-ago quarter, a 31 percent increase on a per share basis. Second-quarter net premiums rose 12 percent, to $1,358.6 million, from $1,207.6 million a year ago. Net investment income totaled $254.9 million versus $274.9 million the year before.

For the first half of 2008, net income totaled $142.2 million or $2.22 per diluted share, compared to $153.7 million, or $2.39 per diluted share, in the year-ago period. Operating income totaled $180.6 million, or $2.82 per diluted share, compared to $166.7 million, or $2.60 per diluted share in the prior-year period, an 8 percent increase on a per share basis. Consolidated net premiums were up 14 percent, to $2,656.6 million from $2,333.1 million.

A. Greig Woodring, president and chief executive officer, commented, "We reported a strong quarter with solid contributions from all our operating segments. The U.S. segment reported pre-tax net income totaling $109.2 million for the quarter versus $86.2 million the year before. Pre-tax operating income in that segment increased 17 percent to $109.2 million from $93.3 million the year before. Mortality experience rebounded from the first quarter as claims were at expected levels. Net premiums were up 5 percent to $754.4 million from $720.4 million in the prior-year quarter. On a year-to-date basis, net premiums have increased 6 percent, slightly below the low end of our guidance range of 7 to 9 percent.

"Our Canada operations reported a solid quarter, with pre-tax net income of $26.8 million compared to $24.2 million a year ago. Pre-tax operating income totaled $23.8 million versus $22.6 million a year ago. The prior-year result was characterized by very favorable mortality. Mortality experience in the current-year quarter was slightly favorable. Net premiums increased 14 percent to $139.5 million from $122.6 million in the prior year. Net premiums and pre-tax operating income for the second quarter of 2008 were favorably affected by currency exchange rates relative to the prior year by approximately $11.3 million and $2.4 million, respectively, as the Canadian dollar has strengthened since last-year's second quarter.

"Asia Pacific reported a strong quarter with pre-tax net income of $21.3 million compared with $15.6 million in the year-ago quarter. Pre-tax operating income totaled $22.8 million compared with $16.1 million a year ago. Claims experience was favorable in our three largest markets, Australia, Japan and South Korea. Net premium flow was robust, increasing 40 percent, to $277.7 million from $199.0 million. South Korea, in particular, reported strong premiums, as our efforts in this emerging reinsurance market continue to produce excellent results. On a year-to-date basis, South Korea is our fifth largest market, behind the U.S., UK, Canada and Australia markets, based on net premiums. Foreign currency fluctuations positively affected net premiums and pre-tax operating income by approximately $8.6 million and $2.3 million, respectively, primarily due to a stronger Australian dollar and Japanese yen.

"Europe and South Africa results rebounded from recent poor mortality, with pre-tax net income increasing to $17.0 million from $11.8 million a year ago. Pre-tax operating income increased to $17.2 million versus $12.5 million last year, when we experienced somewhat higher claim levels in the UK. Net premiums increased 13 percent to $185.5 million. Foreign currency exchange fluctuations favorably affected both reported net premiums and pre-tax operating income by approximately $0.6 million and $0.6 million, respectively, due to a stronger euro somewhat offset by a weaker British pound sterling.

"Our investment portfolio continues to perform well. Investment-related write-downs were less than $1.0 million. Those write-downs were largely due to our intent to sell certain securities in an unrealized loss position. Our subprime mortgage exposure remains modest at $256.8 million in book value, or less than 2 percent of total invested assets, with 66 percent rated "AA" or higher, including 26 percent in the "AAA" category. Approximately 13 percent of the subprime mortgage exposure, or $34.2 million, is rated below investment grade. We largely avoided investing in securities originated in the second half of 2005 and beyond, which we believe was a period of lessened underwriting quality. Unlike most companies in the financial services and life insurance sectors, our profits are primarily driven by mortality results. We do not stretch for investment yield and therefore our investment profile is conservative with 97 percent of our securities held in the investment grade categories."

Woodring concluded, "Results were very strong during the quarter, offsetting in part the weaker first-quarter results. Our results so far this year reflect the short-term volatility that is a part of our business. However, we continue to successfully execute our business plan, with our book value per share growing in the 13 to 14 percent range on a compound basis since our initial public offering in 1993. Additionally, at this time there are no arbitrations or claims disputes associated with our discontinued accident and health operations, and the remaining runoff activity of that business is not significant.

"On June 2, MetLife and RGA jointly announced a proposed transaction that could lead to MetLife disposing of its majority position in RGA. We believe the transaction will benefit our shareholders by, among other things, increasing the liquidity and public float of RGA's common stock and allowing management greater flexibility to deal with opportunities and challenges specific to our business. The transaction is subject to various conditions, including shareholder and regulatory approvals, and could be completed as early as the third quarter of this year."

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

A conference call to discuss the company's second-quarter results will begin at 9 a.m. Eastern Time on Tuesday, July 22. Interested parties may access the call by dialing 877-856-1965 (domestic) or 719-325-4793 (international). The access code is 5790642. 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 beginning on Wednesday, July 23, for 90 days following the conference call. A telephonic replay will also be available from July 23 through July 29 at 888-203-1112 (domestic) or 719-457-0820, access code 5790642.

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, France, Germany, Hong Kong, India, Ireland, Italy, Japan, Mexico, Poland, South Africa, South Korea, Spain, Taiwan, the United Kingdom and the United States. Worldwide, the company has approximately $2.2 trillion of life reinsurance in force, and assets of $22.4 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, lapsation 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 an insurance 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.

Additional Information and Where to Find It

In connection with MetLife's proposed divestiture of its stake in RGA, RGA has filed with the U.S. Securities and Exchange Commission (SEC) a registration statement on Form S-4 (File No. 333-151390), which includes a preliminary proxy statement/prospectus related to the Recapitalization and a preliminary prospectus relating to the Split-Off. At the appropriate time, MetLife will file with the SEC a statement on Schedule TO. Investors and holders of RGA and MetLife securities are strongly encouraged to read the registration statement and any other relevant documents filed with the SEC, including the final proxy statement/prospectus relating to the Recapitalization, the final prospectus relating to the Split-Off and related Split-Off materials and the tender offer statement on Schedule TO (when available), as well as any amendments and supplements to those documents, because they will contain important information about RGA, MetLife, and the proposed transactions. The final proxy statement/prospectus relating to the Recapitalization and related transactions will be mailed to shareholders of RGA and the final prospectus relating to the Split-Off, related Split-Off materials and the tender offer statement on Schedule TO will be mailed to stockholders of MetLife. Investors and security holders will be able to obtain free copies of the registration statement, the final proxy statement/prospectus relating to the Recapitalization and the final prospectus relating to the Split-Off and related Split-Off materials and the tender offer statement on Schedule TO (when available) as well as other filed documents containing information about MetLife and RGA, without charge, at the SEC's web site (www.sec.gov). Free copies of RGA's filings also may be obtained by directing a request to RGA, Investor Relations, by phone to (636) 736-7243, in writing to Mr. John Hayden, Vice President-Investor Relations, Reinsurance Group of America, Incorporated, 1370 Timberlake Manor Parkway, Chesterfield, Missouri, 63017, or by email to investrelations@rgare.com. Free copies of MetLife's filings may be obtained by directing a request to MetLife, Investor Relations, by phone to (212) 578-2211, in writing to MetLife, Inc., 1 MetLife Plaza, Long Island City, NY 11101, or by email to metir@metlife.com. Neither RGA, MetLife nor any of their respective directors or executive officers or any dealer manager, if any, that may be appointed with respect to the Split-Off makes any recommendation as to whether you should participate in the Split-Off.

This communication shall not constitute an offer to sell or the solicitation of an offer to buy securities, nor shall there be any sale of securities in any jurisdiction in which such solicitation or sale would be unlawful prior to registration or qualification under the securities laws of such jurisdiction. Such an offer may be made solely by a prospectus meeting the requirements of Section 10 of the U.S. Securities Act of 1933, as amended. Accordingly, neither the proxy solicitation for the Recapitalization nor the Offer for the outstanding shares of MetLife common stock pursuant to the Split-Off described in this communication has commenced. At the time that the contemplated Split-Off is commenced, MetLife will file a statement on Schedule TO with the SEC. The distribution of this communication may, in some countries, be restricted by law or regulation. Accordingly, persons who come into possession of this document should inform themselves of and observe these restrictions.

Participants in the Solicitation

RGA, MetLife and their respective directors and executive officers may be deemed, under included in its definitive proxy statement for its 2008 Annual Meeting of Shareholders filed with SEC rules, to be participants in the solicitation of proxies from RGA's shareholders with respect the SEC on April 9, 2008. Information regarding the directors and officers of MetLife is included to the proposed transaction. Information regarding the directors and executive officers of RGA is in the definitive proxy statement for MetLife's 2008 Annual Meeting of Shareholders filed with the SEC on March 18, 2008. More detailed information regarding the identity of potential participants, and their direct or indirect interests, by securities holdings or otherwise, is set forth in the amended registration statement filed with the SEC on July 10, 2008, as may be further amended from time to time, the proxy statement/prospectus relating to the Recapitalization, the prospectus relating to the Split-Off and other materials to be filed with the SEC in connection with the proposed transactions.

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 certain 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   Six Months Ended
                                    June 30,            June 30,
                               ---------------------------------------

                                 2008      2007      2008      2007
                               --------- -------- ---------- ---------

GAAP net income-continuing
 operations                    $110,806  $79,037  $ 147,395  $155,974
Capital losses and other, net     1,207    4,666      1,831    10,320
Embedded Derivatives:
  Included in investment
   related losses, net            3,962    4,632    104,595     2,787
  Included in interest
   credited/policy acquisition
   costs and other insurance
   expenses, net                 (4,457)      --     29,600        --
DAC offset, net                  (1,830)  (3,717)  (102,776)   (2,379)
                               ---------------------------------------

   Operating income            $109,688  $84,618  $ 180,645  $166,702
     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 June 30, 2008

                                     Capital     Change in
                          Pre-tax    (gains)     value of     Pre-tax
                            net      losses      embedded    operating
                          income   and other,  derivatives,   income
                          (loss)       net          net       (loss)
                         --------- ----------- ------------- ---------
U.S. Operations:
 Traditional             $ 95,622  $   637     $      --     $ 96,259
 Asset Intensive            9,893   (3,252)(1)    (2,621)(2)    9,262
 Financial Reinsurance      3,651        2            --        3,653
                         ---------------------------------------------
  Total U.S.              109,166   (2,613)       (2,621)     109,174
Canada Operations          26,778   (3,026)           --       23,752
Europe & South Africa      17,041      131            --       17,172
Asia Pacific Operations    21,256    1,510            --       22,766
Corporate and Other        (3,277)    (241)           --       (3,518)
                         ---------------------------------------------
Consolidated             $170,964  $(4,239)    $  (2,621)    $169,346
                         =============================================

(1) Asset Intensive is net of $(6,201) DAC offset.
(2) Asset Intensive is net of DAC offsets of $3,384.


(Unaudited)                    Three Months Ended June 30, 2007

                                     Capital     Change in
                          Pre-tax    (gains)     value of     Pre-tax
                            net      losses      embedded    operating
                          income   and other,  derivatives,   income
                          (loss)       net          net       (loss)
                         --------- ----------- ------------- ---------
U.S. Operations:
 Traditional             $ 79,098  $ 4,497     $      --     $ 83,595
 Asset Intensive            4,111      971(1)      1,581(2)     6,663
 Financial Reinsurance      3,006        7            --        3,013
                         ---------------------------------------------
  Total U.S.               86,215    5,475         1,581       93,271
Canada Operations          24,202   (1,642)           --       22,560
Europe & South Africa      11,846      630            --       12,476
Asia Pacific Operations    15,609      499            --       16,108
Corporate & Other         (14,159)   1,963            --      (12,196)
                         ---------------------------------------------
Consolidated             $123,713  $ 6,925     $   1,581     $132,219
                         =============================================

(1) Asset Intensive is net of $(173) DAC offset.
(2) Asset Intensive is net of DAC offsets of $(5,545).
     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)                      Six Months Ended June 30, 2008

                                      Capital    Change in
                           Pre-tax    (gains)     value of    Pre-tax
                             net      losses      embedded   operating
                           income   and other,  derivatives,  income
                           (loss)       net         net       (loss)
                          --------- ----------- ------------ ---------
U.S. Operations:
 Traditional              $150,070  $ 3,145       $    --    $153,215
 Asset Intensive           (31,209)  (1,506)(1)    47,524(2)   14,809
 Financial Reinsurance       5,590        3            --       5,593
                          --------------------------------------------
  Total U.S.               124,451    1,642        47,524     173,617
Canada Operations           50,449    1,481            --      51,930
Europe & South Africa       23,084     (614)           --      22,470
Asia Pacific Operations     39,819      996            --      40,815
Corporate and Other        (10,151)     130            --     (10,021)
                          --------------------------------------------
Consolidated              $227,652  $ 3,635       $47,524    $278,811
                          ============================================

(1) Asset Intensive is net of $811 DAC offset.
(2) Asset Intensive is net of DAC offsets of $(158,929).


(Unaudited)                      Six Months Ended June 30, 2007

                                      Capital    Change in
                           Pre-tax    (gains)     value of    Pre-tax
                             net      losses      embedded   operating
                           income   and other,  derivatives,  income
                           (loss)       net         net       (loss)
                          --------- ----------- ------------ ---------
U.S. Operations:
 Traditional              $165,109  $ 4,835       $    --    $169,944
 Asset Intensive             8,573    1,705(1)        850(2)   11,128
 Financial Reinsurance       5,710        7            --       5,717
                          --------------------------------------------
  Total U.S.               179,392    6,547           850     186,789
Canada Operations           39,236   (4,168)           --      35,068
Europe & South Africa       32,970      854            --      33,824
Asia Pacific Operations     25,941      570            --      26,511
Corporate & Other          (34,596)  11,815            --     (22,781)
                          --------------------------------------------
Consolidated              $242,943  $15,618       $   850    $259,411
                          ============================================

(1) Asset Intensive is net of $(222) DAC offset.
(2) Asset Intensive is net of DAC offsets of $(3,438).
     REINSURANCE GROUP OF AMERICA, INCORPORATED AND SUBSIDIARIES
             Condensed Consolidated Statements of Income
                        (Dollars in thousands)

                         Three Months Ended       Six Months Ended
(Unaudited)                   June 30,                June 30,
----------------------------------------------------------------------
                          2008        2007        2008        2007
                       ----------- ----------- ----------- -----------

Revenues:
  Net premiums         $1,358,555  $1,207,646  $2,656,620  $2,333,096
  Investment income,
   net of related
   expenses               254,868     274,902     454,394     490,645
  Investment related
   losses, net             (7,079)    (14,218)   (162,339)    (19,864)
  Other revenues           36,262      20,446      54,198      39,548
                       -----------------------------------------------
     Total revenues     1,642,606   1,488,776   3,002,873   2,843,425

Benefits and expenses:
  Claims and other
   policy benefits      1,128,827     980,338   2,248,339   1,883,148
  Interest credited        63,000     113,652     136,897     174,718
  Policy acquisition
   costs and other
   insurance expenses     189,272     178,016     205,534     360,997
  Other operating
   expenses                61,997      56,619     125,337     112,041
  Interest expense         21,580      23,232      44,674      43,685
  Collateral finance
   facility expense         6,966      13,206      14,440      25,893
                       -----------------------------------------------
     Total benefits
      and expenses      1,471,642   1,365,063   2,775,221   2,600,482
                       -----------------------------------------------

  Income from
   continuing
   operations before
   income taxes           170,964     123,713     227,652     242,943

     Provision for
      income taxes         60,158      44,676      80,257      86,969
                       -----------------------------------------------


  Income from
   continuing
   operations             110,806      79,037     147,395     155,974

  Discontinued
   operations:
     Loss from
      discontinued
      accident and
      health
      operations, net
      of income taxes        (104)     (1,562)     (5,188)     (2,247)
                       -----------------------------------------------

  Net income           $  110,702  $   77,475  $  142,207  $  153,727
                       ===============================================
     REINSURANCE GROUP OF AMERICA, INCORPORATED AND SUBSIDIARIES
             Condensed Consolidated Statements of Income
                (In thousands, except per share data)

                                   Three Months Ended Six Months Ended
(Unaudited)                             June 30,          June 30,
----------------------------------------------------------------------
                                      2008     2007     2008    2007
                                   ---------- ------- -------- -------

Earnings per share from continuing
 operations:
    Basic earnings per share          $  1.78 $  1.28  $  2.37 $  2.53
    Diluted earnings per share        $  1.73 $  1.22  $  2.30 $  2.43

Diluted earnings per share from
 operating income                     $  1.71 $  1.31  $  2.82 $  2.60

Earnings per share from net
 income:
    Basic earnings per share          $  1.78 $  1.25  $  2.29 $  2.49
    Diluted earnings per share        $  1.73 $  1.20  $  2.22 $  2.39

Weighted average number of common
 and common equivalent shares
 outstanding                           63,982  64,541   64,106  64,219
     REINSURANCE GROUP OF AMERICA, INCORPORATED AND SUBSIDIARIES
               Condensed Consolidated Business Summary

                                                   At or For the
                                                 Six Months Ended
 (Unaudited)                                         June 30,
----------------------------------------------------------------------
                                                 2008         2007
                                             ------------ ------------

Gross life reinsurance in force (in
 billions)
   U.S.                                      $   1,258.6  $   1,202.8
   Canada                                    $     230.9  $     187.6
   Europe & South Africa                     $     419.4  $     361.8
   Asia Pacific                              $     330.6  $     290.2

Gross life reinsurance written (in billions)
   U.S.                                      $      70.2  $      84.4
   Canada                                    $      24.6  $      21.8
   Europe & South Africa                     $      37.9  $      30.8
   Asia Pacific                              $      15.2  $       6.5

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

Consolidated cash and invested assets        $  17,169.3  $  15,911.8
   Invested asset book yield - trailing
    three months excluding funds withheld           6.07%        5.90%

Investment portfolio mix
   Cash and short-term investments                  2.39%        3.73%
   Fixed maturity securities                       56.31%       54.78%
   Mortgage loans                                   4.65%        5.04%
   Policy loans                                     6.11%        6.40%
   Funds withheld at interest                      28.10%       28.27%
   Other invested assets                            2.44%        1.78%

Collateral finance facilities                $     850.0  $     850.3
Short-term debt                              $        --  $      30.1
Long-term debt                               $     926.1  $     908.7
Company-obligated mandatorily redeemable
 preferred securities of subsidiary          $     158.9  $     158.8

Total stockholders' equity                   $   3,061.4  $   2,894.6
Less: Accumulated other comprehensive income
 "AOCI" (a)                                        255.0        374.5
                                             ------------ ------------
Total stockholders' equity, before impact of
 AOCI (a)                                    $   2,806.4  $   2,520.1

Treasury shares                                  812,722    1,135,134
Common shares outstanding                     62,315,551   61,993,139
Book value per share outstanding             $     49.13  $     46.69
Book value per share outstanding, before
 impact of AOCI (a)                          $     45.04  $     40.65


(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 June 30, 2008
                                        Asset-    Financial    Total
Revenues:                  Traditional Intensive Reinsurance   U.S.
                           ----------- --------- ----------- ---------
Net premiums                 $752,831  $  1,592      $   --  $754,423
Investment income, net of
 related expenses              97,462    80,920         356   178,738
Investment related losses,
 net                             (637)   (9,044)         (2)   (9,683)
Other revenues                    552    14,211       4,314    19,077
                           -------------------------------------------
  Total revenues              850,208    87,679       4,668   942,555
Benefits and expenses:
Claims and other policy
 benefits                     624,310       865          --   625,175
Interest credited              14,924    47,995          --    62,919
Policy acquisition costs
 and other insurance
 expenses                     103,231    27,086         250   130,567
Other operating expenses       12,121     1,840         767    14,728
                           -------------------------------------------
  Total benefits and
   expenses                   754,586    77,786       1,017   833,389
  Income before income
   taxes                     $ 95,622  $  9,893      $3,651  $109,166
                           =========== ========= =========== =========

(Unaudited)                     Three Months Ended June 30, 2007
                                        Asset-    Financial    Total
Revenues:                  Traditional Intensive Reinsurance   U.S.
                           ----------- --------- ----------- ---------
Net premiums                 $718,753  $  1,598      $   --  $720,351
Investment income, net of
 related expenses              87,151   117,319          99   204,569
Investment related losses,
 net                           (4,497)   (8,270)         (7)  (12,774)
Other revenues                    300     9,690       5,846    15,836
                           -------------------------------------------
  Total revenues              801,707   120,337       5,938   927,982
Benefits and expenses:
Claims and other policy
 benefits                     594,619      (553)         --   594,066
Interest credited              14,579    98,324          --   112,903
Policy acquisition costs
 and other insurance
 expenses                     101,807    16,750       2,001   120,558
Other operating expenses       11,604     1,705         931    14,240
                           -------------------------------------------
  Total benefits and
   expenses                   722,609   116,226       2,932   841,767
  Income before income
   taxes                     $ 79,098  $  4,111      $3,006  $ 86,215
                           =========== ========= =========== =========
     REINSURANCE GROUP OF AMERICA, INCORPORATED AND SUBSIDIARIES
                           U.S. Operations
                        (Dollars in thousands)

(Unaudited)                     Six Months Ended June 30, 2008
                                      Asset-    Financial     Total
Revenues:               Traditional Intensive  Reinsurance    U.S.
                        ----------- ---------- ----------- -----------
Net premiums            $1,478,224  $   3,255    $     --  $1,481,479
Investment income, net
 of related expenses       194,893    105,951         396     301,240
Investment related
 losses, net                (3,145)  (158,598)         (3)   (161,746)
Other revenues                 612     25,706       7,058      33,376
                        ----------------------------------------------
  Total revenues         1,670,584    (23,686)      7,451   1,654,349
Benefits and expenses:
Claims and other policy
 benefits                1,276,160      1,050          --   1,277,210
Interest credited           29,714    106,963          --     136,677
Policy acquisition
 costs and other
 insurance expenses        189,281   (104,664)        448      85,065
Other operating
 expenses                   25,359      4,174       1,413      30,946
                        ----------------------------------------------
  Total benefits and
   expenses              1,520,514      7,523       1,861   1,529,898
  Income(loss)before
   income taxes         $  150,070  $ (31,209)   $5,590 $     124,451
                        =========== ========== =========== ===========

(Unaudited)                     Six Months Ended June 30, 2007
                                      Asset-    Financial     Total
Revenues:               Traditional Intensive  Reinsurance    U.S.
                        ----------- ---------- ----------- -----------
Net premiums            $1,388,172  $   3,224    $     --  $1,391,396
Investment income, net
 of related expenses       172,079    185,271         119     357,469
Investment related
 losses, net                (4,835)    (6,215)         (7)    (11,057)
Other revenues                 406     17,114      11,735      29,255
                        ----------------------------------------------
  Total revenues         1,555,822    199,394      11,847   1,767,063
Benefits and expenses:
Claims and other policy
 benefits                1,137,205      3,970           1   1,141,176
Interest credited           28,849    144,482          --     173,331
Policy acquisition
 costs and other
 insurance expenses        201,187     39,043       4,195     244,425
Other operating
 expenses                   23,472      3,326       1,941      28,739
                        ----------------------------------------------
  Total benefits and
   expenses              1,390,713    190,821       6,137   1,587,671
  Income before income
   taxes                $  165,109  $   8,573    $  5,710  $  179,392
                        =========== ========== =========== ===========
     REINSURANCE GROUP OF AMERICA, INCORPORATED AND SUBSIDIARIES
                          Canada Operations
                        (Dollars in thousands)

                                                    Three Months Ended
(Unaudited)                                              June 30,
----------------------------------------------------------------------
                                                      2008      2007
                                                    --------- --------
Revenues:
  Net premiums                                      $139,530  $122,580
  Investment income, net of related expenses          35,692    32,363
  Investment related gains, net                        4,004     1,648
  Other revenues                                      13,204        93
                                                    --------- --------
    Total revenues                                   192,430   156,684

Benefits and expenses:
  Claims and other policy benefits                   134,146   105,667
  Interest credited                                       81       185
  Policy acquisition costs and other insurance
   expenses                                           25,526    21,343
  Other operating expenses                             5,899     5,287
                                                    --------- --------
    Total benefits and expenses                      165,652   132,482

    Income before income taxes                      $ 26,778  $ 24,202
                                                    ========= ========


                                                     Six Months Ended
(Unaudited)                                              June 30,
----------------------------------------------------------------------
                                                      2008      2007
                                                    --------- --------
Revenues:
  Net premiums                                      $278,522  $222,072
  Investment income, net of related expenses          71,725    58,795
  Investment related gains(losses), net                  (81)    4,432
  Other revenues                                      13,217       179
                                                    --------- --------
    Total revenues                                   363,383   285,478

Benefits and expenses:
  Claims and other policy benefits                   249,417   196,815
  Interest credited                                      220       371
  Policy acquisition costs and other insurance
   expenses                                           51,952    39,819
  Other operating expenses                            11,345     9,237
                                                    --------- --------
    Total benefits and expenses                      312,934   246,242

    Income before income taxes                      $ 50,449  $ 39,236
                                                    ========= ========
     REINSURANCE GROUP OF AMERICA, INCORPORATED AND SUBSIDIARIES
                        Europe & South Africa
                        (Dollars in thousands)

                                                   Three Months Ended
(Unaudited)                                             June 30,
----------------------------------------------------------------------
                                                     2008      2007
                                                   --------- ---------
Revenues:
  Net premiums                                     $185,490  $164,796
  Investment income, net of related expenses          8,778     7,103
  Investment related losses, net                       (131)     (630)
  Other revenues                                         68       (27)
                                                   --------- ---------
    Total revenues                                  194,205   171,242

Benefits and expenses:
  Claims and other policy benefits                  144,460   128,828
  Interest credited                                      --       564
  Policy acquisition costs and other insurance
   expenses                                          16,026    17,129
  Other operating expenses                           16,678    12,875
                                                   --------- ---------
    Total benefits and expenses                     177,164   159,396

    Income before income taxes                     $ 17,041  $ 11,846
                                                   ========= =========


                                                    Six Months Ended
(Unaudited)                                             June 30,
----------------------------------------------------------------------
                                                     2008      2007
                                                   --------- ---------
Revenues:
  Net premiums                                     $374,686  $332,592
  Investment income, net of related expenses         16,329    12,877
  Investment related gains(losses), net                 614      (854)
  Other revenues                                        128       104
                                                   --------- ---------
    Total revenues                                  391,757   344,719

Benefits and expenses:
  Claims and other policy benefits                  302,995   242,982
  Interest credited                                      --     1,016
  Policy acquisition costs and other insurance
   expenses                                          33,256    43,189
  Other operating expenses                           32,422    24,562
                                                   --------- ---------
    Total benefits and expenses                     368,673   311,749

    Income before income taxes                     $ 23,084  $ 32,970
                                                   ========= =========
     REINSURANCE GROUP OF AMERICA, INCORPORATED AND SUBSIDIARIES
                             Asia Pacific
                        (Dollars in thousands)

                                                   Three Months Ended
(Unaudited)                                             June 30,
----------------------------------------------------------------------
                                                     2008      2007
                                                   --------- ---------
Revenues:
  Net premiums                                     $277,716  $198,971
  Investment income, net of related expenses         12,397     8,610
  Investment related losses, net                     (1,510)     (499)
  Other revenues                                      1,851     2,583
                                                   --------- ---------
    Total revenues                                  290,454   209,665

Benefits and expenses:
  Claims and other policy benefits                  225,011   151,664
  Policy acquisition costs and other insurance
   expenses                                          28,386    28,173
  Other operating expenses                           15,801    14,219
                                                   --------- ---------
    Total benefits and expenses                     269,198   194,056

    Income before income taxes                     $ 21,256  $ 15,609
                                                   ========= =========


                                                    Six Months Ended
(Unaudited)                                             June 30,
----------------------------------------------------------------------
                                                     2008      2007
                                                   --------- ---------
Revenues:
  Net premiums                                     $518,651  $385,809
  Investment income, net of related expenses         23,811    17,273
  Investment related losses, net                       (996)     (570)
  Other revenues                                      4,403     4,410
                                                   --------- ---------
    Total revenues                                  545,869   406,922

Benefits and expenses:
  Claims and other policy benefits                  418,680   302,147
  Policy acquisition costs and other insurance
   expenses                                          56,467    52,787
  Other operating expenses                           30,903    26,047
                                                   --------- ---------
    Total benefits and expenses                     506,050   380,981

    Income before income taxes                     $ 39,819  $ 25,941
                                                   ========= =========
     REINSURANCE GROUP OF AMERICA, INCORPORATED AND SUBSIDIARIES
                         Corporate and Other
                        (Dollars in thousands)

                                                   Three Months Ended
(Unaudited)                                             June 30,
----------------------------------------------------------------------
                                                     2008      2007
                                                   --------- ---------
Revenues:
  Net premiums                                     $  1,396  $    948
  Investment income, net of related expenses         19,263    22,257
  Investment related gains(losses), net                 241    (1,963)
  Other revenues                                      2,062     1,961
                                                   --------- ---------
    Total revenues                                   22,962    23,203

Benefits and expenses:
  Claims and other policy benefits                       35       113
  Policy acquisition costs and other insurance
   expenses                                         (11,233)   (9,187)
  Other operating expenses                            8,891     9,998
  Interest expense                                   21,580    23,232
  Collateral finance facility expense                 6,966    13,206
                                                   --------- ---------
    Total benefits and expenses                      26,239    37,362

    Loss before income taxes                       $ (3,277) $(14,159)
                                                   ========= =========


                                                    Six Months Ended
(Unaudited)                                             June 30,
----------------------------------------------------------------------
                                                     2008      2007
                                                   --------- ---------
Revenues:
  Net premiums                                     $  3,282  $  1,227
  Investment income, net of related expenses         41,289    44,231
  Investment related losses, net                       (130)  (11,815)
  Other revenues                                      3,074     5,600
                                                   --------- ---------
    Total revenues                                   47,515    39,243

Benefits and expenses:
  Claims and other policy benefits                       37        28
  Policy acquisition costs and other insurance
   expenses                                         (21,206)  (19,223)
  Other operating expenses                           19,721    23,456
  Interest expense                                   44,674    43,685
  Collateral finance facility expense                14,440    25,893
                                                   --------- ---------
    Total benefits and expenses                      57,666    73,839

    Loss before income taxes                       $(10,151) $(34,596)
                                                   ========= =========

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